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 08/24/23 EST. NO. 001 TIME 01:30 PM R.E. NAME: RIDDLE NICHOLAS 02-1J2604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 8,971.42 E.W. @ F.A.(+) 072723 N 0001.0 8,971.42 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 8,971.42 TOTAL TO DATE 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 08/24/23 EST. NO. 001 TIME 01:30 PM R.E. NAME: RIDDLE NICHOLAS 02-1J2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J2604 TIME 01:30 PM ESTIMATE NO. 001 BID OPENING 04/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: RIDDLE NICHOLAS DATE OF THIS ESTIMATE 08/24/23 LOCATION RERUN PROGRESS ESTIMATE 02-SIS-96-33.2 ----------------------- R. BROWN CONSTRUCTION COMPANY, SISKIYOU COUNTY ABOUT 8 MILES WEST OF INC. HAPPY CAMP AT 0.6 MILE EAST OF CLEAR CREEK 18 CHINA CREEK RD. BRIDGE. WILLOW CREEK CA 95573 FED. AID NO. N O N E ROCK EXCAVATION, TEMPORARY SIGNAL SYSTEMS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300.00 1.000 1,300 002 TIME-RELATED OVERHEAD (WDAY) WDAY 735.0000 22,050.00 12.000 8,820.00 12.000 8,820 003 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 0.400 1,000.00 0.400 1,000 004 CONSTRUCTION AREA SIGNS LS 8,600.0000 8,600.00 0.400 3,440.00 0.400 3,440 005 TRAFFIC CONTROL SYSTEM LS 21,000.0000 21,000.00 0.400 8,400.00 0.400 8,400 006 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 110.0000 2,640.00 24.000 2,640.00 24.000 2,640 007 CHANNELIZER (SURFACE MOUNTED) EA 93.5000 1,870.00 20.000 1,870.00 20.000 1,870 008 PORTABLE RADAR SPEED FEEDBACK SIGN LS 1,500.0000 1,500.00 0.400 600.00 0.400 600 SYSTEMS (LS) 009 TEMPORARY BARRIER SYSTEM LF 50.0000 16,000.00 320.000 16,000.00 320.000 16,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,700.0000 1,700.00 0.400 680.00 0.400 680 011 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 1,200.0000 2,400.00 2.000 2,400.00 2.000 2,400 012 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 35.0000 2,100.00 28.000 980.00 28.000 980 013 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 0.400 8,800.00 0.400 8,800 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 015 TEMPORARY FIBER ROLL LF 10.0000 5,000.00 20.000 200.00 20.000 200 016 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 018 ROCK EXCAVATION CY 58.0000 110,200.00 1,980.000 114,840.00 1,980.000 114,840 019 HOT MIX ASPHALT (TYPE A) TON 650.0000 16,900.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 65.0000 12,350.00 0.000 0 (0.2' DEPTH) 021 STRUCTURAL CONCRETE, DRAINAGE INLET CY 6,600.0000 6,600.00 1.000 6,600.00 1.000 6,600 (F) 022 MINOR CONCRETE (MINOR STRUCTURE) CY 5,300.0000 9,010.00 1.000 5,300.00 1.000 5,300 (F) PROGRAM CAS145 PAGE 2 DATE 08/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J2604 TIME 01:30 PM ESTIMATE NO. 001 BID OPENING 04/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: RIDDLE NICHOLAS DATE OF THIS ESTIMATE 08/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 24" CORRUGATED STEEL PIPE (.109" THICK) LF 500.0000 27,500.00 55.000 27,500.00 55.000 27,500 024 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 300.0000 8,700.00 20.000 6,000.00 20.000 6,000 (.109" THICK) 025 24" ANCHOR ASSEMBLY EA 1,600.0000 4,800.00 3.000 4,800.00 3.000 4,800 026 REMOVE INLET EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 027 MISCELLANEOUS IRON AND STEEL LB 4.5000 1,183.50 263.000 1,183.50 263.000 1,183 (F) 028 MARKER (CULVERT) EA 125.0000 500.00 0.000 0 029 THERMOPLASTIC TRAFFIC STRIPE (SPRAYABLE) LF 3.3000 7,821.00 0.000 0 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 2,240.00 0.000 0 031 TEMPORARY SIGNAL SYSTEMS LS 13,000.0000 13,000.00 0.400 5,200.00 0.400 5,200 PROGRAM CAS145 PAGE 3 DATE 08/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J2604 TIME 01:30 PM ESTIMATE NO. 001 BID OPENING 04/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: RIDDLE NICHOLAS DATE OF THIS ESTIMATE 08/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 233,553.50 233,553.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 8,971.42 8,971.42 SUBTOTAL AMOUNT EARNED 242,524.92 242,524.92 ORIGINAL CONTRACT AMOUNT 336,964.50 TOTAL WORK COMPLETED 242,524.92 242,524.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 242,524.92 242,524.92 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 06/16/23 30 07/26/23 07/26/23 09/14/23 12 6 0 0 68% 40% PROGRESS IS SATISFACTORY RIDDLE NICHOLAS RESIDENT ENGINEER