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 04/24/23 EST. NO. 006 TIME 03:24 PM R.E. NAME: NATHAN ALEXANDER 02-1H7204 --------------------------------------------------------------------------- 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 04/24/23 EST. NO. 006 TIME 03:24 PM R.E. NAME: NATHAN ALEXANDER 02-1H7204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 2/23 -3,000.00 004 RTN DEDUCT LTR 2/23 3,000.00 005 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H7204 TIME 03:24 PM ESTIMATE NO. 006 BID OPENING 02/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 04/24/23 LOCATION PROGRESS ESTIMATE 02-SHA-273-14.9/15.7 ----------------- S.T. RHOADES CONSTRUCTION, IN SHASTA COUNTY IN REDDING FROM INC. 0.1 MILE NORTH OF SOUTH REDDING 8585 COMMERCIAL WAY; UNDERPASS TO 0.1 MILE NORTH OF REDDING CA 96002 CALIFORNIA STREET. FED. AID NO. ACNH-P273(13)E ADA IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (LS) LS 49,500.0000 49,500.00 0.703 34,798 003 CONSTRUCTION AREA SIGNS LS 2,850.0000 2,850.00 0.625 1,781 004 TRAFFIC CONTROL SYSTEM LS 149,750.0000 149,750.00 0.703 105,274 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 350.0000 17,500.00 0.000 0 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,500.0000 2,500.00 0.703 1,757 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.703 2,812 008 TEMPORARY RAILING (TYPE K) LF 50.0000 13,000.00 280.000 14,000 009 TEMPORARY RADAR SPEED FEEDBACK EA 2,100.0000 2,100.00 0.703 1,476 SIGN SYSTEM 010 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.703 3,866 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 012 TEMPORARY CHECK DAM LF 10.0000 2,000.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 2,250.00 10.000 2,250 014 TEMPORARY FIBER ROLL LF 5.0000 3,000.00 120.000 600 015 TEMPORARY GRAVEL BAG BERM LF 10.0000 2,000.00 60.000 600 016 TEMPORARY CONCRETE WASHOUT LS 8,500.0000 8,500.00 0.703 5,975 017 TREATED WOOD WASTE LB 5.0000 120.00 0.000 0 018 RESET METAL BENCH EA 250.0000 250.00 1.000 250 019 ROADWAY EXCAVATION CY 66.0000 73,260.00 1,479.130 97,622 020 STRUCTURE EXCAVATION (RETAINING WALL) CY 41.0000 86,920.00 2,120.000 86,920 (F) 021 STRUCTURE BACKFILL (RETAINING WALL) CY 109.0000 182,575.00 664.000 72,376.00 664.000 72,376 (F) 022 PERVIOUS BACKFILL MATERIAL CY 272.0000 17,408.00 29.000 7,888.00 29.000 7,888 PROGRAM CAS145 PAGE 2 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H7204 TIME 03:24 PM ESTIMATE NO. 006 BID OPENING 02/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BONDED FIBER MATRIX (SQFT) SQFT 0.8400 4,989.60 0.000 0 024 COMPOST (CY) CY 65.0000 2,405.00 0.000 0 025 CLASS 2 AGGREGATE BASE (CY) CY 65.0000 31,850.00 376.960 24,502 026 HOT MIX ASPHALT (TYPE A) TON 325.0000 162,500.00 53.980 17,543.50 587.590 190,966 027 PLACE HOT MIX ASPHALT SQYD 70.0000 61,600.00 759.350 53,154 (MISCELLANEOUS AREA) 028 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 550.0000 126,500.00 567.620 312,191 029 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 750.00 37.300 111 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 17.5000 6,300.00 387.300 6,777.75 387.300 6,777 031 STRUCTURAL CONCRETE, RETAINING WALL CY 990.0000 451,440.00 456.000 451,440 (F) 032 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,200.0000 41,600.00 9.900 31,680 (F) 033 ARCHITECTURAL TREATMENT SQFT 165.0000 214,500.00 1,300.000 214,500 034 BAR REINFORCING STEEL (RETAINING WALL) LB 1.7300 66,061.78 38,186.000 66,061 (F) 035 CONCRETE BACKFILL (PIPE TRENCH) CY 300.0000 5,700.00 11.400 3,420 (F) 036 12" REINFORCED CONCRETE PIPE LF 450.0000 4,050.00 0.000 0 037 18" REINFORCED CONCRETE PIPE LF 215.0000 34,400.00 85.000 18,275 038 REMOVE CULVERT (LF) LF 50.0000 3,250.00 64.000 3,200 039 REMOVE INLET EA 1,100.0000 6,600.00 6.000 6,600 040 ADJUST INLET EA 3,750.0000 3,750.00 1.000 3,750 041 ADJUST GRATE EA 4,750.0000 4,750.00 1.000 4,750 042 MODIFY DRAINAGE STRUCTURE EA 1,550.0000 4,650.00 2.000 3,100 043 MODIFY INLET EA 6,750.0000 6,750.00 1.000 6,750 044 MINOR CONCRETE (CURB) (CY) CY 1,090.0000 4,033.00 9.320 10,158 045 MINOR CONCRETE (CURB TYPE A2-6 MODIFIED) CY 1,150.0000 10,350.00 4.530 5,209 046 MINOR CONCRETE (CURB TYPE A2-8 MODIFIED) CY 1,150.0000 8,050.00 0.000 0 047 DETECTABLE WARNING SURFACE SQFT 38.0000 7,220.00 201.710 7,664 048 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 38,000.00 31.750 31,750 CONSTRUCTION) 049 MINOR CONCRETE (CURB AND GUTTER) CY 1,175.0000 211,500.00 157.100 184,592 PROGRAM CAS145 PAGE 3 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H7204 TIME 03:24 PM ESTIMATE NO. 006 BID OPENING 02/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (GUTTER DEPRESSION) CY 1,150.0000 12,650.00 2.840 3,266 051 MINOR CONCRETE (DRIVEWAY) CY 900.0000 234,000.00 234.480 211,032 052 MINOR CONCRETE (SIDEWALK) CY 950.0000 123,500.00 111.910 106,314 053 MINOR CONCRETE (CURB RAMP) CY 1,300.0000 11,700.00 12.290 15,977 054 SIDEWALK DRAIN EA 200.0000 1,000.00 5.000 1,000 055 REMOVE CURB LF 20.0000 3,600.00 126.800 2,536 056 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 100.0000 246,000.00 2,228.140 222,814 057 PRE/POST CONSTRUCTION SURVEYS EA 850.0000 2,550.00 0.000 0 058 MISCELLANEOUS IRON AND STEEL LB 3.0000 12,186.00 3,255.000 9,765 (F) 059 CITY WATER SUPPLY SYSTEMS LS 5,500.0000 5,500.00 0.000 0 (RELOCATE FIRE HYDRANT) 060 REPLACE AND ADJUST FIRE HYDRANT TO GRADE LS 8,500.0000 8,500.00 1.000 8,500 061 REPLACE ACCESS BOX (UTILITY) EA 550.0000 15,950.00 28.000 15,400 062 ADJUST MANHOLE FRAME AND COVER EA 1,250.0000 2,500.00 2.000 2,500 (UTILITY) 063 LOWER AND RAISE FRAME AND COVER EA 800.0000 6,400.00 2.000 1,600 (UTILITY) 064 ANTI-GRAFFITI COATING SQFT 8.5000 18,530.00 0.000 0 065 REMOVE ROADSIDE SIGN (WOOD POST) EA 200.0000 200.00 1.000 200 066 RESET ROADSIDE SIGN EA 290.0000 2,030.00 6.000 1,740 067 RELOCATE ROADSIDE SIGN EA 290.0000 290.00 0.000 0 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 954.00 52.400 943 (0.063"-UNFRAMED) 069 ROADSIDE SIGN - ONE POST EA 370.0000 5,180.00 14.000 5,180 070 CABLE RAILING LF 60.0000 11,280.00 0.000 0 (F) 071 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 11,800.00 0.000 0 072 8" THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 960.00 0.000 0 073 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 6,300.00 0.000 0 074 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 720.00 0.000 0 075 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 129,750.0000 129,750.00 0.756 98,091.00 0.756 98,091 PROGRAM CAS145 PAGE 4 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1H7204 TIME 03:24 PM ESTIMATE NO. 006 BID OPENING 02/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: NATHAN ALEXANDER DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 202,676.25 2,789,713.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 27,387.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 202,676.25 2,817,101.12 076 MOBILIZATION LS 170,000.0000 170,000.00 1.000 170,000 ORIGINAL CONTRACT AMOUNT 3,194,562.38 TOTAL WORK COMPLETED 202,676.25 2,987,101.12 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 202,676.25 2,987,101.12 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 06/09/22 64 10/17/22 06/30/22 05/08/23 52 147 0 0 86% 81% PROGRESS IS SATISFACTORY NATHAN ALEXANDER RESIDENT ENGINEER