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 12/20/23 EST. NO. 009 TIME 01:48 PM R.E. NAME: CHAMPANERIA, VINAY 04-0K7704 --------------------------------------------------------------------------- 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 0004 270.46 E.W. @ F.A.(+) 100923 N 0004.0 0006 3,025.00 100923 N 0022.0 002 0004 101,741.25 E.W. @ U.P (+) 110623 N 002-10 0005 17,416.00 110623 N 002-02 003 0001 743.00 E.W. @ F.A.(+) 102623 N 0012.0 123,195.71 TOTAL THIS ESTIMATE 1,134.32 TOTAL PREVIOUS ESTIMATE 124,330.03 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 12/20/23 EST. NO. 009 TIME 01:48 PM R.E. NAME: CHAMPANERIA, VINAY 04-0K7704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K7704 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 12/20/23 LOCATION PROGRESS ESTIMATE 04-ALA-0 ----------------- 04-CC-0 HIGHWAY SPECIALTY COMPANY INC IN ALAMEDA AND CONTRA COSTA 6591 EASTSIDE ROAD COUNTIES ON VARIOUS ROUTES AT REDDING CA 96001 VARIOUS LOCATIONS FED. AID NO. HSNH-000C(542)E UPGRADE ADVANCE WARNING SIGNS TO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,495.0000 1,495.00 0.950 1,420 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.150 1,500.00 0.840 8,400 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,050.0000 231,000.00 17.000 17,850.00 138.000 144,900 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 190,000.0000 190,000.00 0.100 19,000.00 0.840 159,600 007 TRAFFIC CONTROL SYSTEM LS 775,000.0000 775,000.00 0.100 77,500.00 0.840 651,000 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,550.0000 310,000.00 17.000 26,350.00 117.000 181,350 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 95,000.0000 95,000.00 0.100 9,500.00 0.840 79,800 010 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 915.0000 3,660.00 4.000 3,660 DAY 011 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 0.840 16,800 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 950.0000 950.00 0.950 902 013 TEMPORARY COVER SQYD 7.9500 7,950.00 0.000 0 014 TEMPORARY FIBER ROLL LF 8.7500 8,750.00 0.000 0 015 TEMPORARY GRAVEL BAG BERM LF 85.0000 1,700.00 0.000 0 016 STREET SWEEPING LS 12,000.0000 12,000.00 0.100 1,200.00 0.840 10,080 017 TREATED WOOD WASTE LB 0.5000 7,450.00 0.000 0 018 CLEARING AND GRUBBING (LS) LS 37,500.0000 37,500.00 0.100 3,750.00 0.840 31,500 019 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,800.0000 36,000.00 0.000 0 020 HYDROMULCH SQFT 0.2400 106,320.00 -3,400.000 -816.00 0.000 0 021 FIBER ROLLS LF 5.6000 429,520.00 -30,020.000 -168,112.00 0.000 0 022 REMOVE ROADSIDE SIGN EA 60.0000 9,600.00 121.000 7,260 PROGRAM CAS145 PAGE 2 DATE 12/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K7704 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 12/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 78.0000 7,176.00 79.000 6,162 (STRAP AND SADDLE BRACKET METHOD) 024 REMOVE ROADSIDE SIGN PANEL EA 115.0000 2,415.00 15.000 1,725 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.6000 159,100.00 18,500.000 159,100 (0.063"-UNFRAMED) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.4000 5,076.00 540.000 5,076 (0.080"-UNFRAMED) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.5000 487.50 25.000 487 (0.063"-FRAMED) 028 METAL (BARRIER MOUNTED SIGN) LB 24.0000 806,400.00 8,638.710 207,329.04 11,356.000 272,544 029 ROADSIDE SIGN - ONE POST EA 300.0000 846,000.00 29.000 8,700.00 2,680.000 804,000 030 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 031 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 120.0000 26,400.00 2.000 240.00 195.000 23,400 METHOD) 032 INSTALL ROADSIDE SIGN PANEL ON EA 760.0000 2,280.00 2.000 1,520 EXISTING POST 033 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 275,000.0000 275,000.00 0.050 13,750.00 0.700 192,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K7704 TIME 01:48 PM ESTIMATE NO. 009 BID OPENING 11/02/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/23 R.E. NAME: CHAMPANERIA, VINAY DATE OF THIS ESTIMATE 12/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 219,741.04 2,763,187.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 123,195.71 124,330.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 342,936.75 2,887,517.28 034 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 4,640,229.50 TOTAL WORK COMPLETED 342,936.75 3,087,517.28 MATERIALS ON HAND ON SITE -97,784.63 189,817.32 DEDUCTIONS 0.00 0.00 TOTAL 245,152.12 3,277,334.60 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 03/03/23 220 05/08/23 03/20/23 04/09/24 138 6 0 0 69% 63% PROGRESS IS SATISFACTORY CHAMPANERIA, VINAY RESIDENT ENGINEER