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 11/03/22 EST. NO. 003 TIME 10:22 AM R.E. NAME: NATHAN ALEXANDER 02-0J7404 --------------------------------------------------------------------------- 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 11/03/22 EST. NO. 003 TIME 10:22 AM R.E. NAME: NATHAN ALEXANDER 02-0J7404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/03/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J7404 TIME 10:22 AM ESTIMATE NO. 003 BID OPENING 09/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/19/22 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 11/03/22 LOCATION FINAL ESTIMATE 02-SHA-5-22.0/6.8 -------------- MITCHELL JOHNSON CONSTRUCTION, IN SHASTA COUNTY IN SHASTA LAKE INC CITY ON ROUTE 5 AT 0.1 MILE SOUTH 1304 EAST STREET #218; OF ROUTE 151 AND ON ROUTE 151 AT REDDING CA 96001 0.1 MILE EAST OF SHASTA STREET FED. AID NO. N O N E REPLACE AND LINE CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 45,000.00 45.000 45,000 003 CONSTRUCTION AREA SIGNS LS 4,890.0000 4,890.00 1.000 4,890 004 TRAFFIC CONTROL SYSTEM LS 29,000.0000 29,000.00 1.000 29,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 20.0000 2,400.00 1.000 20 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 1.000 4,000 007 JOB SITE MANAGEMENT LS 2,800.0000 2,800.00 1.000 2,800 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750 009 TEMPORARY DRAINAGE INLET PROTECTION EA 325.0000 650.00 2.000 650 010 TEMPORARY FIBER ROLL LF 10.0000 1,200.00 40.000 400 011 ROADSIDE CLEARING LS 8,500.0000 8,500.00 1.000 8,500 012 PLANT (GROUP U) EA 150.0000 3,300.00 22.000 3,300 013 WOOD MULCH CY 66.0000 4,290.00 65.000 4,290 014 CHECK AND TEST EXISTING IRRIGATION LS 1,900.0000 1,900.00 1.000 1,900 FACILITIES 015 REMOVE IRRIGATION FACILITY LS 2,700.0000 2,700.00 1.000 2,700 016 CONTROL AND NEUTRAL CONDUCTORS LS 3,500.0000 3,500.00 1.000 3,500 017 2" REMOTE CONTROL VALVE EA 1,500.0000 3,000.00 1.000 1,500 018 RISER SPRINKLER ASSEMBLY EA 75.0000 3,300.00 44.000 3,300 019 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 6,325.00 575.000 6,325 (F) (SUPPLY LINE) 020 DRY SEED (SQFT) SQFT 0.2300 6,831.00 29,700.000 6,831 021 ROLLED EROSION CONTROL PRODUCT (BLANKET) SQFT 0.6400 19,008.00 29,700.000 19,008 022 COMPOST (CY) CY 73.5000 6,762.00 92.000 6,762 PROGRAM CAS145 PAGE 2 DATE 11/03/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J7404 TIME 10:22 AM ESTIMATE NO. 003 BID OPENING 09/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/19/22 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 11/03/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,900.0000 28,500.00 15.000 28,500 (F) 024 BAR REINFORCING STEEL LB 0.6000 2,931.00 4,885.000 2,931 (F) 025 24" REINFORCED CONCRETE PIPE LF 550.0000 2,200.00 4.000 2,200 026 57" X 38" CORRUGATED STEEL PIPE ARCH LF 375.0000 236,250.00 634.000 237,750 (.138" THICK) 027 REMOVE INLET EA 750.0000 1,500.00 2.000 1,500 028 42" CURED-IN-PLACE PIPELINER LF 389.0000 241,180.00 620.000 241,180 029 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 11,000.00 13.700 13,700 CONSTRUCTION) 030 MISCELLANEOUS IRON AND STEEL LB 3.0000 1,578.00 526.000 1,578 (F) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 225.00 9.000 225 (0.063"-UNFRAMED) 032 ROADSIDE SIGN - ONE POST EA 600.0000 1,200.00 2.000 1,200 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 034 MODIFYING TRAFFIC MONITORING STATIONS LS 20,750.0000 20,750.00 1.000 20,750 PROGRAM CAS145 PAGE 3 DATE 11/03/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J7404 TIME 10:22 AM ESTIMATE NO. 003 BID OPENING 09/28/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/19/22 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 11/03/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 710,690.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 0.00 710,690.00 ORIGINAL CONTRACT AMOUNT 711,170.00 TOTAL WORK COMPLETED 0.00 710,690.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 710,690.00 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 11/12/21 45 11/30/21 03/11/22 05/19/22 41 8 0 0 100% 100% NATHAN ALEXANDER RESIDENT ENGINEER