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 06/24/25 EST. NO. 005 TIME 07:27 AM R.E. NAME: MONTPLAISIR, JARET 03-1J2604 --------------------------------------------------------------------------- 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 0002 5,034.12 E.W. @ L.S.(+) 102424 N 1 003 0001 5,569.10 E.W. @ F.A.(+) 060625 N 3 10,603.22 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 10,603.22 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 06/24/25 EST. NO. 005 TIME 07:27 AM R.E. NAME: MONTPLAISIR, JARET 03-1J2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 4401 YR 2024 -10,000.00 005 MISSING 4401 YR 2025 -10,000.00 005 -20,000.00 -20,000.00 EQUAL EMPLOYMENT OPPORTUNITY UNAPPROVED 2402/3059 -10,000.00 005 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION DEDUCT LETTER 11/24 -4,000.00 003 RETURN LETTER 11/24 4,000.00 004 0.00 0.00 TOTAL DEDUCTIONS -30,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 06/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J2604 TIME 07:27 AM ESTIMATE NO. 005 BID OPENING 01/24/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/06/25 R.E. NAME: MONTPLAISIR, JARET DATE OF THIS ESTIMATE 06/24/25 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 03-NEV-80-16.3/18.8 ---------------------------------- M A STEINER CONSTRUCTION INC NEVADA COUNTY IN TRUCKEE FROM 0.3 MILE 8854 GREENBACK LANE, SUITE 1 WEST OF 80/267/89N SEPARATION TO 0.5 MILE SACRAMENTO CA 95662 EAST OF POLARIS UNDERCROSSING FED. AID NO. N O N E INSTALL DRAINAGE INLET AND CULVERTS, REMOV ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,335.0000 150,075.00 7.000 23,345.00 45.000 150,075 003 CONSTRUCTION AREA SIGNS LS 3,200.0000 3,200.00 0.350 1,120.00 1.000 3,200 004 TRAFFIC CONTROL SYSTEM LS 74,000.0000 74,000.00 1.000 74,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 150.0000 6,750.00 44.000 6,600.00 45.000 6,750 SYSTEM DAY 006 TEMPORARY BARRIER SYSTEM LF 120.0000 54,000.00 530.000 63,600 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,500.0000 4,500.00 1.000 4,500 008 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 8,800.0000 8,800.00 0.250 2,200.00 1.000 8,800 009 JOB SITE MANAGEMENT LS 12,800.0000 12,800.00 0.100 1,280.00 1.000 12,800 010 WATER POLLUTION CONTROL PROGRAM LS 19,000.0000 19,000.00 0.100 1,900.00 1.000 19,000 011 TEMPORARY CHECK DAM LF 16.0000 3,200.00 200.000 3,200 012 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 3,600.00 15.000 3,600 013 TEMPORARY CONCRETE WASHOUT LS 700.0000 700.00 1.000 700 014 CLASS 2 AGGREGATE BASE (CY) CY 1,000.0000 13,000.00 0.000 0 015 JOINTED PLAIN CONCRETE PAVEMENT CY 3,500.0000 59,500.00 17.000 59,500 016 REMOVE CONCRETE PAVEMENT (CY) CY 1,000.0000 17,000.00 17.000 17,000 017 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,350.0000 187,250.00 35.000 187,250 (F) 018 18" PLASTIC PIPE LF 220.0000 39,600.00 180.000 39,600 019 24" PLASTIC PIPE LF 1,400.0000 8,400.00 8.000 11,200 020 REMOVE CULVERT (LF) LF 375.0000 12,375.00 33.000 12,375 021 REMOVE INLET EA 4,500.0000 9,000.00 2.000 9,000 022 CULVERT SLURRY-CEMENT BACKFILL CY 725.0000 15,225.00 34.000 24,650 PROGRAM CAS145 PAGE 2 DATE 06/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J2604 TIME 07:27 AM ESTIMATE NO. 005 BID OPENING 01/24/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/06/25 R.E. NAME: MONTPLAISIR, JARET DATE OF THIS ESTIMATE 06/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MISCELLANEOUS IRON AND STEEL LB 3.0000 25,428.00 3,362.000 10,086.00 8,476.000 25,428 (F) 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 80.0000 1,280.00 16.000 1,280.00 16.000 1,280 (0.080"-UNFRAMED) 025 ROADSIDE SIGN - ONE POST EA 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200 026 PAINT TRAFFIC STRIPE (1-COAT) LF 0.4000 11,440.00 23,741.000 9,496 027 REMOVE TRAFFIC STRIPE (HIGH-PRESSURE LF 0.8000 12,160.00 11,285.000 9,028 WATER BLASTING) 028 12" RUMBLE STRIP (ASPHALT CONCRETE STA 200.0000 7,000.00 36.630 7,326 PAVEMENT) 029 12" RUMBLE STRIP (CONCRETE PAVEMENT) STA 200.0000 15,000.00 66.570 13,314 PROGRAM CAS145 PAGE 3 DATE 06/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1J2604 TIME 07:27 AM ESTIMATE NO. 005 BID OPENING 01/24/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/06/25 R.E. NAME: MONTPLAISIR, JARET DATE OF THIS ESTIMATE 06/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 49,011.00 779,372.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 10,603.22 10,603.22 SUBTOTAL AMOUNT EARNED 59,614.22 789,975.62 ORIGINAL CONTRACT AMOUNT 776,983.00 TOTAL WORK COMPLETED 59,614.22 789,975.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -30,000.00 -30,000.00 TOTAL 29,614.22 759,975.62 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 06/17/24 45 06/21/24 09/09/24 06/06/25 41 190 0 0 100% 100% MONTPLAISIR, JARET RESIDENT ENGINEER