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 04/22/21 EST. NO. 004 TIME 10:11 AM R.E. NAME: STEVE E.TISELL 09-380904 --------------------------------------------------------------------------- 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 12,438.73 A.C. @ L.S.(+) 082620 N 1 0 12,438.73 TOTAL THIS ESTIMATE 74,899.36 TOTAL PREVIOUS ESTIMATE 87,338.09 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 04/22/21 EST. NO. 004 TIME 10:11 AM R.E. NAME: STEVE E.TISELL 09-380904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FAIL VOID RESULTS -10,000.00 002 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 04/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-380904 TIME 10:11 AM ESTIMATE NO. 004 BID OPENING 04/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: STEVE E.TISELL DATE OF THIS ESTIMATE 04/22/21 LOCATION RERUN PROGRESS ESTIMATE 09-MNO-6-26.5/32.3 ----------------------- 09-INY-178-42.9/48.6 QUALCON CONTRACTORS, INC. IN INYO AND MONO COUNTIES ON ROUTE 1669 LUCERNE ST STE B 178 FROM ROUTE 127 TO 5.7 MILES MINDEN NV 89423 EAST OF ROUTE 127 AND ON ROUTE 6 FROM 0.9 MILE NORTH OF ROUTE 120 TO THE NEVADA STATE LINE FED. AID NO. ACST-000C(516)E THIN BLANKET OVERLAY WITH DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 40,000.00 14.000 14,000.00 33.000 33,000 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.250 3,750.00 0.750 11,250 004 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.400 80,000.00 0.900 180,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 8,000.0000 8,000.00 0.400 3,200.00 0.900 7,200 SYSTEMS 006 PORTABLE FLASHING BEACONS LS 2,500.0000 2,500.00 0.500 1,250.00 1.000 2,500 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.500 5,000.00 1.000 10,000 008 JOB SITE MANAGEMENT LS 45,000.0000 45,000.00 0.400 18,000.00 0.900 40,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 010 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 1,000.00 1.000 1,000 011 TEMPORARY GRAVEL BAG BERM LF 30.0000 10,200.00 340.000 10,200.00 340.000 10,200 012 SHOULDER BACKING TON 75.0000 230,250.00 957.620 71,821.50 2,200.620 165,046 013 HOT MIX ASPHALT (TYPE A) TON 138.0000 2,884,200.00 6,696.930 924,176.34 18,394.620 2,538,457 014 TACK COAT TON 900.0000 76,500.00 10.900 9,810.00 28.000 25,200 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 52,700.00 4,141.000 41,410.00 5,857.000 58,570 016 REMOVE PAVEMENT MARKER EA 10.0000 6,200.00 256.000 2,560.00 620.000 6,200 017 ADJUST GUARDRAIL LF 12.0000 58,440.00 0.000 0 018 RECONSTRUCT TERMINAL SYSTEM EA 1,000.0000 6,000.00 0.000 0 019 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 7,200.00 408.000 4,080 020 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 54,600.00 128,243.000 38,472 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 7,200.00 364.000 3,640 022 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 04/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-380904 TIME 10:11 AM ESTIMATE NO. 004 BID OPENING 04/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: STEVE E.TISELL DATE OF THIS ESTIMATE 04/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,185,177.84 3,145,316.96 ADJUSTMENT OF COMPENSATION 12,438.73 87,338.09 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,197,616.57 3,232,655.05 ORIGINAL CONTRACT AMOUNT 3,727,490.00 TOTAL WORK COMPLETED 1,197,616.57 3,232,655.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 1,197,616.57 3,222,655.05 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 06/03/20 40 07/31/20 07/31/20 04/27/21 35 142 0 0 84% 88% PROGRESS IS SATISFACTORY STEVE E.TISELL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/22/21