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 07/14/21 EST. NO. 003 TIME 11:19 AM R.E. NAME: MANDHIR GREWAL 02-1J4704 --------------------------------------------------------------------------- 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 5,000.00 E.W. @ L.S.(+) 062221 N JFS001 003 0001 48,885.52 A.C. @ U.P.(+) 062221 N JFS001 004 0001 54,763.13 A.C. @ L.S.(+) 062221 N JFS001 108,648.65 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 108,648.65 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 07/14/21 EST. NO. 003 TIME 11:19 AM R.E. NAME: MANDHIR GREWAL 02-1J4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 7/21 -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 07/14/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J4704 TIME 11:19 AM ESTIMATE NO. 003 BID OPENING 12/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/24/21 R.E. NAME: MANDHIR GREWAL DATE OF THIS ESTIMATE 07/14/21 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 02-TRI-3-46.7/67.7 ---------------------------------------- J.F. SHEA CONSTRUCTION, INC. IN TRINITY COUNTY NEAR TRINITY 17400 CLEAR CREEK RD CENTER FROM 0.7 MILE NORTH OF CEDAR REDDING CA 96001 STOCK ROAD TO DIENER MINE VIADUCT AND FROM 2.3 MILES NORTH OF EL DORADO WAY TO COFFEE CREEK BRIDGE FED. AID NO. N O N E AC OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,125.0000 1,125.00 0.050 56.25 1.000 1,125 002 TIME-RELATED OVERHEAD (WDAY) WDAY 530.0000 15,900.00 3.000 1,590.00 30.000 15,900 003 CONSTRUCTION AREA SIGNS LS 6,505.0000 6,505.00 0.050 325.25 1.000 6,505 004 TRAFFIC CONTROL SYSTEM LS 72,250.0000 72,250.00 0.050 3,612.50 1.000 72,250 005 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 3.0000 1,020.00 340.000 1,020 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 9,000.0000 9,000.00 0.050 450.00 1.000 9,000 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,500.0000 1,500.00 0.050 75.00 1.000 1,500 008 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 33.0000 1,980.00 33.000 1,089.00 60.000 1,980 DAY 009 JOB SITE MANAGEMENT LS 6,275.0000 6,275.00 0.050 313.75 1.000 6,275 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 695.0000 695.00 0.250 173.75 1.000 695 011 TREATED WOOD WASTE LB 1.1000 7,117.00 6,470.000 7,117.00 6,470.000 7,117 012 SHOULDER BACKING TON 52.0000 126,360.00 2,578.860 134,100 013 FULL WIDTH SEGMENT CORRECTION EA 4,500.0000 49,500.00 13.000 58,500 014 PARTIAL WIDTH SEGMENT CORRECTION EA 4,500.0000 18,000.00 5.000 22,500 015 REPLACE ASPHALT CONCRETE SURFACING CY 328.0000 206,640.00 663.800 217,726 016 HOT MIX ASPHALT (TYPE A) TON 99.0000 792,990.00 8,065.640 798,498 017 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 8.0000 3,520.00 447.000 3,576 018 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 8.0000 4,080.00 508.000 4,064 019 TACK COAT TON 456.0000 23,256.00 62.000 28,272 020 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 2,820.00 944.000 2,832 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 5,640.00 1,924.300 5,772 022 REMOVE PAVEMENT MARKER EA 1.0000 2,830.00 2,830.000 2,830 PROGRAM CAS145 PAGE 2 DATE 07/14/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J4704 TIME 11:19 AM ESTIMATE NO. 003 BID OPENING 12/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/24/21 R.E. NAME: MANDHIR GREWAL DATE OF THIS ESTIMATE 07/14/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OBJECT MARKER (TYPE L-1) EA 75.0000 75.00 1.000 75.00 1.000 75 024 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 22.5000 10,125.00 450.000 10,125 025 END ANCHOR ASSEMBLY (MODIFIED EA 2,100.0000 2,100.00 1.000 2,100 TYPE SFT) 026 REMOVE GUARDRAIL LF 3.5000 1,575.00 450.000 1,575 027 THERMOPLASTIC PAVEMENT MARKING SQFT 6.5000 3,640.00 589.000 3,828.50 589.000 3,828 028 THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 41,040.00 109,250.000 41,515.00 109,250.000 41,515 (SPRAYABLE) 029 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 2,800.00 560.000 2,800 PROGRAM CAS145 PAGE 3 DATE 07/14/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-1J4704 TIME 11:19 AM ESTIMATE NO. 003 BID OPENING 12/09/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/24/21 R.E. NAME: MANDHIR GREWAL DATE OF THIS ESTIMATE 07/14/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 60,221.00 1,464,057.88 ADJUSTMENT OF COMPENSATION 103,648.65 103,648.65 EXTRA WORK 5,000.00 5,000.00 SUBTOTAL AMOUNT EARNED 168,869.65 1,572,706.53 ORIGINAL CONTRACT AMOUNT 1,420,358.00 TOTAL WORK COMPLETED 168,869.65 1,572,706.53 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 158,869.65 1,562,706.53 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 01/12/21 30 05/10/21 05/10/21 06/24/21 30 3 0 0 100% 100% MANDHIR GREWAL RESIDENT ENGINEER PROGRAM CAS145 DATE 07/14/21