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 09/23/20 EST. NO. 001 TIME 03:54 PM R.E. NAME: STEVE E. TISELL 09-380604 --------------------------------------------------------------------------- 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 09/23/20 EST. NO. 001 TIME 03:54 PM R.E. NAME: STEVE E. TISELL 09-380604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DVBE DOCUMENTATION -10,000.00 001 WPCP DOCUMENTATION -10,000.00 001 WPCP DOCUMENTATION -10,000.00 001 -30,000.00 -30,000.00 TOTAL DEDUCTIONS -30,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-380604 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 03/11/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/20 R.E. NAME: STEVE E. TISELL DATE OF THIS ESTIMATE 09/23/20 LOCATION RERUN PROGRESS ESTIMATE 09-INY-136 ----------------------- HAT CREEK CONSTRUCTION & IN INYO COUNTY AT AND NEAR KEELER MATERIALS, INC. ON ROUTE 136 FROM 0.8 MILE WEST OF 24339 STATE HIGHWAY 89 N.; DOLOMITE LOOP ROAD EAST TO ROUTE BURNEY CA 96013 190 AND ON ROUTE 190 FROM ROUTE 136 TO 0.3 MILE EAST OF ROUTE 136 FED. AID NO. N O N E COLD IN-PLACE RECYCLE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800.00 1.000 800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,000.0000 140,000.00 8.000 32,000.00 8.000 32,000 003 CONSTRUCTION AREA SIGNS LS 9,265.0000 9,265.00 0.250 2,316.25 0.250 2,316 004 TRAFFIC CONTROL SYSTEM LS 161,082.0000 161,082.00 0.230 37,048.86 0.230 37,048 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1500 12,240.00 40,594.000 6,089.10 40,594.000 6,089 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,800.0000 7,800.00 0.230 1,794.00 0.230 1,794 SYSTEMS 007 PORTABLE FLASHING BEACONS LS 1,625.0000 1,625.00 0.500 812.50 0.500 812 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 9,000.0000 9,000.00 0.500 4,500.00 0.500 4,500 009 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.230 460.00 0.230 460 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.230 230.00 0.230 230 011 TEMPORARY FIBER ROLL LF 6.0000 468.00 78.000 468.00 78.000 468 012 SHOULDER BACKING TON 86.0000 70,520.00 0.000 0 013 COLD IN-PLACE RECYCLING (EMULSIFIED SQYD 11.0000 701,800.00 63,442.000 697,862.00 63,442.000 697,862 ASPHALT) 014 CEMENT (COLD IN-PLACE RECYCLING) TON 156.0000 10,608.00 79.450 12,394.20 79.450 12,394 015 EMULSIFIED ASPHALT (COLD IN-PLACE TON 520.0000 234,000.00 391.180 203,413.60 391.180 203,413 RECYCLING) 016 ASPHALTIC EMULSION (COLD IN-PLACE TON 665.0000 15,295.00 13.660 9,083.90 13.660 9,083 RECYCLING) 017 SAND COVER (COLD IN-PLACE RECYCLING) TON 110.0000 10,560.00 87.380 9,611.80 87.380 9,611 018 HOT MIX ASPHALT (TYPE A) TON 150.0000 1,021,500.00 0.000 0 019 TACK COAT TON 400.0000 11,200.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 3,300.00 0.000 0 021 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 3,100.00 0.000 0 022 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1800 11,016.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-380604 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 03/11/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/20 R.E. NAME: STEVE E. TISELL DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 310.00 0.000 0 024 MODIFYING TRAFFIC MONITORING STATIONS LS 7,500.0000 7,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-380604 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 03/11/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/18/20 R.E. NAME: STEVE E. TISELL DATE OF THIS ESTIMATE 09/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,018,884.21 1,018,884.21 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,018,884.21 1,018,884.21 ORIGINAL CONTRACT AMOUNT 2,445,989.00 TOTAL WORK COMPLETED 1,018,884.21 1,018,884.21 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -30,000.00 -30,000.00 TOTAL 988,884.21 988,884.21 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 04/16/20 35 09/09/20 09/09/20 10/28/20 8 0 0 0 42% 23% PROGRESS IS SATISFACTORY STEVE E. TISELL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/23/20