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 07/25/22 EST. NO. 001 TIME 12:53 PM R.E. NAME: EDWARD WORDEN 02-1J4204 --------------------------------------------------------------------------- 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 07/25/22 EST. NO. 001 TIME 12:53 PM R.E. NAME: EDWARD WORDEN 02-1J4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J4204 TIME 12:53 PM ESTIMATE NO. 001 BID OPENING 04/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: EDWARD WORDEN DATE OF THIS ESTIMATE 07/25/22 LOCATION PROGRESS ESTIMATE 02-SHA-273-11.8/12.6 ----------------- TULLIS, INC. SHASTA COUNTY IN REDDING FROM CLEAR CREEK 16951 CLEAR CREEK ROAD ROAD TO 0.4 MILE NORTH OF WESTWOOD AVENUE REDDING CA 96049 FED. AID NO. N O N E CONSTRUCT HMA SHOULDER STRUCTURAL SECTIONS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 12,500.00 8.000 4,000.00 8.000 4,000 003 CONSTRUCTION AREA SIGNS LS 2,250.0000 2,250.00 0.630 1,417.50 0.630 1,417 004 TRAFFIC CONTROL SYSTEM LS 62,000.0000 62,000.00 0.320 19,840.00 0.320 19,840 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 220.0000 4,400.00 8.000 1,760.00 8.000 1,760 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 35.0000 700.00 8.000 280.00 8.000 280 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,000.0000 1,000.00 0.320 320.00 0.320 320 008 JOB SITE MANAGEMENT LS 800.0000 800.00 0.320 256.00 0.320 256 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 1.000 750.00 1.000 750 010 TEMPORARY CHECK DAM LF 2.5000 500.00 0.000 0 011 STREET SWEEPING LS 7,000.0000 7,000.00 0.320 2,240.00 0.320 2,240 012 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 425.0000 454,750.00 1,061.000 450,925.00 1,061.000 450,925 DEPOSITED LEAD) 013 SHOULDER BACKING TON 55.0000 19,800.00 0.000 0 014 IMPORTED BORROW (CY) CY 110.0000 19,800.00 180.000 19,800.00 180.000 19,800 015 DRY SEED (SQFT) SQFT 0.1500 4,500.00 0.000 0 016 COMPOST (CY) CY 80.0000 15,200.00 0.000 0 017 INCORPORATE MATERIALS SQFT 0.1800 5,400.00 0.000 0 018 FINISHING ROADWAY LS 2,500.0000 2,500.00 0.000 0 019 CLASS 2 AGGREGATE BASE (CY) CY 91.0000 50,050.00 547.460 49,818.86 547.460 49,818 020 HOT MIX ASPHALT (TYPE A) TON 175.0000 143,500.00 0.000 0 021 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 100.0000 400.00 0.000 0 AREA) 022 TACK COAT TON 600.0000 600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J4204 TIME 12:53 PM ESTIMATE NO. 001 BID OPENING 04/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: EDWARD WORDEN DATE OF THIS ESTIMATE 07/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RESET MARKERS AND DELINEATORS EA 60.0000 240.00 0.000 0 024 MILEPOST MARKER EA 165.0000 330.00 0.000 0 025 MARKER (CULVERT) EA 155.0000 310.00 0.000 0 026 RELOCATE ROADSIDE SIGN (METAL POST) EA 195.0000 1,365.00 0.000 0 027 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 65.0000 3,250.00 0.000 0 028 END CAP (TYPE A) EA 950.0000 950.00 0.000 0 029 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,300.0000 1,300.00 0.000 0 030 THERMOPLASTIC TRAFFIC STRIPE (SPRAYABLE) LF 3.0000 10,080.00 0.000 0 031 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.320 320.00 0.320 320 SYSTEM ELEMENTS DURING CONSTRUCTION 032 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 65,000.0000 65,000.00 0.710 46,150.00 0.710 46,150 033 MODIFYING TRAFFIC MONITORING STATIONS LS 15,000.0000 15,000.00 0.300 4,500.00 0.300 4,500 PROGRAM CAS145 PAGE 3 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J4204 TIME 12:53 PM ESTIMATE NO. 001 BID OPENING 04/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: EDWARD WORDEN DATE OF THIS ESTIMATE 07/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 605,877.36 605,877.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 605,877.36 605,877.36 ORIGINAL CONTRACT AMOUNT 910,725.00 TOTAL WORK COMPLETED 605,877.36 605,877.36 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 605,877.36 605,877.36 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 25 07/11/22 07/11/22 08/12/22 8 0 0 0 65% 32% PROGRESS IS SATISFACTORY EDWARD WORDEN RESIDENT ENGINEER