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 10/27/23 EST. NO. 001 TIME 03:24 PM R.E. NAME: ALEXANDER NATHAN 02-1J2704 --------------------------------------------------------------------------- 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 10/27/23 EST. NO. 001 TIME 03:24 PM R.E. NAME: ALEXANDER NATHAN 02-1J2704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J2704 TIME 03:24 PM ESTIMATE NO. 001 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: ALEXANDER NATHAN DATE OF THIS ESTIMATE 10/27/23 LOCATION RERUN PROGRESS ESTIMATE 02-VAR ----------------------- S.T. RHOADES CONSTRUCTION, SHASTA COUNTY ON ROUTE 44 AT AUDITORIUM INC. DRIVE OVERCROSSING AND ON ROUTE 273 AT 8585 COMMERCIAL WAY VARIOUS LOCATIONS FROM ALEXANDER AVENUE TO REDDING CA 96002 CLEAR CREEK ROAD FED. AID NO. N O N E INSTALL IN-PAVEMENT LOOP DETECTORS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 850.0000 850.00 0.760 646.00 0.760 646 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 35,000.00 19.000 26,600.00 19.000 26,600 003 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.760 9,120.00 0.760 9,120 004 TRAFFIC CONTROL SYSTEM LS 115,000.0000 115,000.00 0.760 87,400.00 0.760 87,400 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 600.0000 15,000.00 19.000 11,400.00 19.000 11,400 006 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 6.0000 3,900.00 355.000 2,130.00 355.000 2,130 007 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,175.0000 8,175.00 0.760 6,213.00 0.760 6,213 009 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 76.0000 3,040.00 0.000 0 010 JOB SITE MANAGEMENT LS 36,500.0000 36,500.00 0.760 27,740.00 0.760 27,740 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 825.0000 825.00 0.760 627.00 0.760 627 012 STREET SWEEPING LS 10,000.0000 10,000.00 0.760 7,600.00 0.760 7,600 013 REPLACE ASPHALT CONCRETE SURFACING CY 670.0000 187,600.00 274.130 183,667.10 274.130 183,667 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 14.0000 2,240.00 154.000 2,156.00 154.000 2,156 015 RESET ROADSIDE SIGN (ONE POST) EA 350.0000 350.00 1.000 350.00 1.000 350 016 THERMOPLASTIC PAVEMENT MARKING SQFT 21.0000 20,370.00 960.000 20,160.00 960.000 20,160 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 950.00 84.000 2,100.00 84.000 2,100 018 6" METHYL METHACRYLATE PAINT TRAFFIC LF 25.0000 31,000.00 1,197.000 29,925.00 1,197.000 29,925 STRIPE 019 6" METHYL METHACRYLATE PAINT TRAFFIC LF 8.0000 1,360.00 100.000 800.00 100.000 800 STRIPE (BROKEN 17-7) 020 8" METHYL METHACRYLATE PAINT TRAFFIC LF 15.0000 11,700.00 551.000 8,265.00 551.000 8,265 STRIPE 021 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.760 760.00 0.760 760 SYSTEM ELEMENTS DURING CONSTRUCTION 022 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 230,000.0000 230,000.00 0.900 207,000.00 0.900 207,000 PROGRAM CAS145 PAGE 2 DATE 10/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J2704 TIME 03:24 PM ESTIMATE NO. 001 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: ALEXANDER NATHAN DATE OF THIS ESTIMATE 10/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PORTABLE RADAR SPEED FEEDBACK SIGN LS 4,000.0000 4,000.00 0.760 3,040.00 0.760 3,040 SYSTEMS (LS) PROGRAM CAS145 PAGE 3 DATE 10/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J2704 TIME 03:24 PM ESTIMATE NO. 001 BID OPENING 05/31/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: ALEXANDER NATHAN DATE OF THIS ESTIMATE 10/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 637,699.10 637,699.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 637,699.10 637,699.10 ORIGINAL CONTRACT AMOUNT 730,860.00 TOTAL WORK COMPLETED 637,699.10 637,699.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 637,699.10 637,699.10 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 07/14/23 25 09/25/23 09/25/23 10/30/23 19 0 0 0 87% 76% PROGRESS IS SATISFACTORY ALEXANDER NATHAN RESIDENT ENGINEER