PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 08/19/22 EST. NO. 001 TIME 01:20 PM R.E. NAME: GREWAL, MANDHIR 02-0J6804 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 08/19/22 EST. NO. 001 TIME 01:20 PM R.E. NAME: GREWAL, MANDHIR 02-0J6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J6804 TIME 01:20 PM ESTIMATE NO. 001 BID OPENING 02/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: GREWAL, MANDHIR DATE OF THIS ESTIMATE 08/19/22 LOCATION RERUN PROGRESS ESTIMATE 02-SHA-299-1.0/1.6 ----------------------- STIMPEL-WIEBELHAUS ASSOCIATES, IN SHASTA COUNTY ABOUT 20 MILES INC. WEST OF REDDING AT 0.8 MILE EAST OF 1168 INDUSTRIAL ST. HOADLEY PEAK ROAD AND AT 1.3 MILES REDDING CA 96002 EAST OF HOADLEY PEAK ROAD. FED. AID NO. ACST-ER39(4)E PERMANENT RESTORATION CONSTRUCT NEW ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,180.0000 65,400.00 15.000 32,700.00 15.000 32,700 003 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 004 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.750 3,000.00 0.750 3,000 005 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.500 50,000.00 0.500 50,000 006 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 665.0000 13,300.00 13.000 8,645.00 13.000 8,645 007 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 2,640.00 38.000 2,090.00 38.000 2,090 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 83.0000 3,320.00 30.000 2,490.00 30.000 2,490 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,300.0000 5,300.00 0.500 2,650.00 0.500 2,650 010 TEMPORARY RAILING (TYPE K) LF 29.0000 36,540.00 880.000 25,520.00 880.000 25,520 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,500.0000 6,000.00 3.000 4,500.00 3.000 4,500 012 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 140.0000 5,600.00 20.000 2,800.00 20.000 2,800 DAY 013 JOB SITE MANAGEMENT LS 3,300.0000 3,300.00 0.500 1,650.00 0.500 1,650 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 015 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 1,760.00 0.000 0 016 TEMPORARY FIBER ROLL LF 9.0000 3,600.00 0.000 0 017 STREET SWEEPING LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000 018 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 019 INVASIVE SPECIES CONTROL LS 3,300.0000 3,300.00 0.500 1,650.00 0.500 1,650 020 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.750 18,750.00 0.750 18,750 021 SHOULDER BACKING TON 99.0000 6,336.00 0.000 0 022 DITCH EXCAVATION CY 36.0000 16,200.00 225.000 8,100.00 225.000 8,100 PROGRAM CAS145 PAGE 2 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J6804 TIME 01:20 PM ESTIMATE NO. 001 BID OPENING 02/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: GREWAL, MANDHIR DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 325.0000 650.00 0.000 0 024 DRY SEED (SQFT) SQFT 0.2500 4,675.00 0.000 0 025 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.3000 4,080.00 0.000 0 026 FIBER REINFORCED MATRIX SQFT 0.4000 5,440.00 0.000 0 027 COMPOST SOCK LF 22.0000 6,820.00 0.000 0 028 COMPOST (CY) CY 105.0000 12,600.00 0.000 0 029 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 15,000.00 0.000 0 030 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 16,800.00 6.000 16,800.00 6.000 16,800 (F) 031 BAR REINFORCING STEEL LB 2.0000 3,150.00 1,575.000 3,150.00 1,575.000 3,150 (F) 032 18" PLASTIC PIPE LF 140.0000 2,800.00 16.000 2,240.00 16.000 2,240 033 60" CORRUGATED STEEL PIPE (.138" THICK) LF 730.0000 233,600.00 132.000 96,360.00 132.000 96,360 034 GEOMEMBRANE (WATER BARRIER) SQYD 10.0000 53,000.00 117.000 1,170.00 117.000 1,170 035 60" STEEL FLARED END SECTION EA 4,000.0000 8,000.00 1.000 4,000.00 1.000 4,000 036 REMOVE CULVERT (LF) LF 87.0000 5,220.00 60.000 5,220.00 60.000 5,220 037 GABION CY 415.0000 33,200.00 35.000 14,525.00 35.000 14,525 038 ROCK SLOPE PROTECTION CY 150.0000 25,500.00 38.000 5,700.00 38.000 5,700 (60 LB, CLASS II, METHOD B) (CY) 039 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 9.0000 7,290.00 609.000 5,481.00 609.000 5,481 040 MINOR CONCRETE (MISCELLANEOUS CY 3,000.0000 1,500.00 0.500 1,500.00 0.500 1,500 CONSTRUCTION) 041 MISCELLANEOUS IRON AND STEEL LB 5.0000 2,390.00 478.000 2,390.00 478.000 2,390 (F) 042 RESET MARKERS AND DELINEATORS EA 55.0000 1,540.00 0.000 0 043 PAVEMENT MARKER EA 222.0000 4,218.00 0.000 0 (RETROREFLECTIVE-RECESSED) 044 MARKER (CULVERT) EA 194.0000 776.00 0.000 0 045 RECONSTRUCT GUARDRAIL LF 46.0000 18,400.00 0.000 0 046 THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 6,800.00 0.000 0 (SPRAYABLE) 047 GEOTEXTILE CUSHION FABRIC SQYD 6.5000 68,900.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J6804 TIME 01:20 PM ESTIMATE NO. 001 BID OPENING 02/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: GREWAL, MANDHIR DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 331,581.00 331,581.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 331,581.00 331,581.00 ORIGINAL CONTRACT AMOUNT 859,945.00 TOTAL WORK COMPLETED 331,581.00 331,581.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 331,581.00 331,581.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/26/22 30 07/25/22 07/25/22 09/02/22 17 0 0 0 39% 57% PROGRESS IS SATISFACTORY GREWAL, MANDHIR RESIDENT ENGINEER