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 07/26/23 EST. NO. 001 TIME 01:25 PM R.E. NAME: RIDDLE NICHOLAS 02-3J8204 --------------------------------------------------------------------------- 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 07/26/23 EST. NO. 001 TIME 01:25 PM R.E. NAME: RIDDLE NICHOLAS 02-3J8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3J8204 TIME 01:25 PM ESTIMATE NO. 001 BID OPENING 04/25/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RIDDLE NICHOLAS DATE OF THIS ESTIMATE 07/26/23 LOCATION RERUN PROGRESS ESTIMATE 02-SIS-5-R19.0/R25.3 ----------------------- J.F. SHEA CONSTRUCTION, INC. SISKIYOU COUNTY IN AND NEAR WEED FROM 0.1 17400 CLEAR CREEK ROAD MILE SOUTH OF ROUTE 97 TO 0.1 MILE NORTH REDDING CA 96001 OF NORTH EDGEWOOD OVERHEAD FED. AID NO. N O N E COLD PLANE AC PAVEMENT AND PLACE RUBBERIZE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,575.0000 1,575.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 5,800.0000 116,000.00 9.000 52,200.00 9.000 52,200 003 CONSTRUCTION AREA SIGNS LS 5,197.0000 5,197.00 0.800 4,157.60 0.800 4,157 004 TRAFFIC CONTROL SYSTEM LS 49,550.0000 49,550.00 0.450 22,297.50 0.450 22,297 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 336.0000 6,720.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 1,785.0000 1,785.00 0.450 803.25 0.450 803 SYSTEMS (LS) 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,200.0000 4,200.00 0.450 1,890.00 0.450 1,890 008 JOB SITE MANAGEMENT LS 3,707.0000 3,707.00 0.450 1,668.15 0.450 1,668 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 875.0000 875.00 0.750 656.25 0.750 656 010 REPLACE ASPHALT CONCRETE SURFACING CY 353.0000 95,310.00 231.700 81,790.10 231.700 81,790 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 159.0000 938,100.00 5,962.170 947,985.03 5,962.170 947,985 012 DATA CORE LS 3,727.0000 3,727.00 0.000 0 013 TACK COAT TON 600.0000 15,600.00 25.690 15,414.00 25.690 15,414 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2400 283,176.00 87,251.000 282,693.24 87,251.000 282,693 015 REMOVE PAVEMENT MARKER EA 2.0000 3,060.00 0.000 0 016 PAVEMENT MARKER EA 11.0000 16,830.00 0.000 0 (RETROREFLECTIVE-RECESSED) 017 REMOVE SIGN PANEL EA 63.0000 693.00 0.000 0 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,080.00 0.000 0 (0.080"-UNFRAMED) 019 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 204.0000 2,244.00 0.000 0 POST 020 THERMOPLASTIC PAVEMENT MARKING SQFT 105.0000 4,095.00 0.000 0 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 73.0000 2,847.00 0.000 0 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.4200 295,240.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) PROGRAM CAS145 PAGE 2 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3J8204 TIME 01:25 PM ESTIMATE NO. 001 BID OPENING 04/25/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RIDDLE NICHOLAS DATE OF THIS ESTIMATE 07/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 18,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 024 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,050.0000 1,050.00 0.450 472.50 0.450 472 SYSTEM ELEMENTS DURING CONSTRUCTION 025 MODIFYING TRAFFIC MONITORING STATIONS LS 56,150.0000 56,150.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/26/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3J8204 TIME 01:25 PM ESTIMATE NO. 001 BID OPENING 04/25/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/23 R.E. NAME: RIDDLE NICHOLAS DATE OF THIS ESTIMATE 07/26/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,412,027.62 1,412,027.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,412,027.62 1,412,027.62 ORIGINAL CONTRACT AMOUNT 1,928,211.00 TOTAL WORK COMPLETED 1,412,027.62 1,412,027.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,412,027.62 1,412,027.62 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 06/08/23 20 06/12/23 06/12/23 08/04/23 9 0 0 0 73% 45% PROGRESS IS SATISFACTORY RIDDLE NICHOLAS RESIDENT ENGINEER