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 02/10/23 EST. NO. 005 TIME 01:25 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 02/10/23 EST. NO. 005 TIME 01:25 PM R.E. NAME: GREWAL, MANDHIR 02-0J6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DBE VIOLATION -19,550.00 003 SSFPA VIOLATION -1,955.00 003 0.00 -21,505.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM 2402 -10,000.00 003 RTN CEM 2402 10,000.00 005 10,000.00 0.00 LABOR COMPLIANCE VIOLATION DEDUCT PER 9/22 LTR -10,000.00 002 RTN DEDUCT LTR 9/22 10,000.00 005 10,000.00 0.00 TOTAL DEDUCTIONS 20,000.00 -21,505.00 PROGRAM CAS145 PAGE 1 DATE 02/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J6804 TIME 01:25 PM ESTIMATE NO. 005 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 09/29/22 R.E. NAME: GREWAL, MANDHIR DATE OF THIS ESTIMATE 02/10/23 LOCATION RERUN FINAL 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 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,180.0000 65,400.00 30.000 65,400 003 DEVELOP WATER SUPPLY LS 1,000.0000 1,000.00 1.000 1,000 004 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 1.000 4,000 005 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 006 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 665.0000 13,300.00 20.000 13,300 007 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 2,640.00 48.000 2,640 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 83.0000 3,320.00 40.000 3,320 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,300.0000 5,300.00 1.000 5,300 010 TEMPORARY RAILING (TYPE K) LF 29.0000 36,540.00 1,260.000 36,540 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,500.0000 6,000.00 4.000 6,000 012 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 140.0000 5,600.00 30.000 4,200 DAY 013 JOB SITE MANAGEMENT LS 3,300.0000 3,300.00 1.000 3,300 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 015 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 1,760.00 8.000 1,760 016 TEMPORARY FIBER ROLL LF 9.0000 3,600.00 300.000 2,700 017 STREET SWEEPING LS 10,000.0000 10,000.00 1.000 10,000 018 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.750 1,500 019 INVASIVE SPECIES CONTROL LS 3,300.0000 3,300.00 1.000 3,300 020 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000 021 SHOULDER BACKING TON 99.0000 6,336.00 65.700 6,504 022 DITCH EXCAVATION CY 36.0000 16,200.00 450.000 16,200 PROGRAM CAS145 PAGE 2 DATE 02/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J6804 TIME 01:25 PM ESTIMATE NO. 005 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 09/29/22 R.E. NAME: GREWAL, MANDHIR DATE OF THIS ESTIMATE 02/10/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.000 650 024 DRY SEED (SQFT) SQFT 0.2500 4,675.00 18,700.000 4,675 025 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.3000 4,080.00 13,600.000 4,080 026 FIBER REINFORCED MATRIX SQFT 0.4000 5,440.00 13,600.000 5,440 027 COMPOST SOCK LF 22.0000 6,820.00 308.000 6,776 028 COMPOST (CY) CY 105.0000 12,600.00 118.000 12,390 029 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 15,000.00 60.000 15,000 030 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 16,800.00 6.000 16,800 (F) 031 BAR REINFORCING STEEL LB 2.0000 3,150.00 1,575.000 3,150 (F) 032 18" PLASTIC PIPE LF 140.0000 2,800.00 16.000 2,240 033 60" CORRUGATED STEEL PIPE (.138" THICK) LF 730.0000 233,600.00 312.000 227,760 034 GEOMEMBRANE (WATER BARRIER) SQYD 10.0000 53,000.00 5,300.000 53,000 035 60" STEEL FLARED END SECTION EA 4,000.0000 8,000.00 2.000 8,000 036 REMOVE CULVERT (LF) LF 87.0000 5,220.00 60.000 5,220 037 GABION CY 415.0000 33,200.00 80.000 33,200 038 ROCK SLOPE PROTECTION CY 150.0000 25,500.00 204.000 30,600 (60 LB, CLASS II, METHOD B) (CY) 039 ROCK SLOPE PROTECTION FABRIC (CLASS 10) SQYD 9.0000 7,290.00 819.000 7,371 040 MINOR CONCRETE (MISCELLANEOUS CY 3,000.0000 1,500.00 0.500 1,500 CONSTRUCTION) 041 MISCELLANEOUS IRON AND STEEL LB 5.0000 2,390.00 478.000 2,390 (F) 042 RESET MARKERS AND DELINEATORS EA 55.0000 1,540.00 28.000 1,540 043 PAVEMENT MARKER EA 222.0000 4,218.00 14.000 3,108 (RETROREFLECTIVE-RECESSED) 044 MARKER (CULVERT) EA 194.0000 776.00 6.000 1,164 045 RECONSTRUCT GUARDRAIL LF 46.0000 18,400.00 400.000 18,400 046 THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 6,800.00 850.000 6,800 (SPRAYABLE) 047 GEOTEXTILE CUSHION FABRIC SQYD 6.5000 68,900.00 10,700.000 69,550 PROGRAM CAS145 PAGE 3 DATE 02/10/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J6804 TIME 01:25 PM ESTIMATE NO. 005 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 09/29/22 R.E. NAME: GREWAL, MANDHIR DATE OF THIS ESTIMATE 02/10/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 855,768.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 14,975.64 SUBTOTAL AMOUNT EARNED 0.00 870,743.94 ORIGINAL CONTRACT AMOUNT 859,945.00 TOTAL WORK COMPLETED 0.00 870,743.94 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 20,000.00 -21,505.00 TOTAL 20,000.00 849,238.94 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/26/22 30 07/25/22 07/25/22 09/29/22 30 18 0 0 100% 100% GREWAL, MANDHIR RESIDENT ENGINEER