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 10/25/22 EST. NO. 002 TIME 10:58 AM R.E. NAME: MATTSON, MICHAEL 03-2G3504 --------------------------------------------------------------------------- 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 10/25/22 EST. NO. 002 TIME 10:58 AM R.E. NAME: MATTSON, MICHAEL 03-2G3504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 10/22 -10,000.00 002 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G3504 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 02/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MATTSON, MICHAEL DATE OF THIS ESTIMATE 10/25/22 LOCATION PROGRESS ESTIMATE 03-COL-20-30.5/31.8 ----------------- LAMON CONSTRUCTION CO INC IN COLUSA COUNTY IN COLUSA ON STATE PO BOX 632 ROUTE 20 FROM SIOC STREET TO FIRST YUBA CITY CA 95992 STREET FED. AID NO. N O N E CHIP SEAL. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,190.0000 2,190.00 1.000 2,190 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,314.0000 39,420.00 6.000 7,884.00 22.000 28,908 003 CONSTRUCTION AREA SIGNS LS 10,900.0000 10,900.00 0.200 2,180.00 0.720 7,848 004 TRAFFIC CONTROL SYSTEM LS 164,784.0000 164,784.00 0.400 65,913.60 0.930 153,249 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,000.0000 7,000.00 0.400 2,800.00 0.930 6,510 006 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 219.0000 6,570.00 0.000 0 DAY 007 JOB SITE MANAGEMENT LS 10,950.0000 10,950.00 0.400 4,380.00 0.930 10,183 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 712.0000 712.00 1.000 712 009 TEMPORARY CHECK DAM LF 6.5700 4,599.00 104.000 683 010 TEMPORARY DRAINAGE INLET PROTECTION EA 164.0000 8,528.00 52.000 8,528 011 SAND COVER (SEAL) TON 136.5000 16,380.00 60.000 8,190.00 120.000 16,380 012 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,018.5000 21,388.50 9.190 9,360.02 21.000 21,388 013 CRACK TREATMENT LNMI 6,491.0000 45,437.00 7.000 45,437 014 POLYMER ASPHALTIC EMULSION TON 1,123.5000 88,756.50 16.000 17,976.00 79.000 88,756 (SEAL COAT) 015 AGGREGATE (SEAL COAT) TON 168.0000 105,840.00 504.000 84,672 016 HOT MIX ASPHALT (TYPE A) TON 117.1000 396,969.00 3,202.000 374,954 017 DATA CORE LS 3,285.0000 3,285.00 1.000 3,285.00 1.000 3,285 018 TACK COAT TON 1,123.0000 11,230.00 7.650 8,590 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.2200 115,902.00 350.000 2,877.00 14,450.000 118,779 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.4800 4,000.40 0.000 0 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.6000 2,232.00 0.000 0 (0.063"-UNFRAMED) 022 ROADSIDE SIGN - ONE POST EA 685.0000 8,220.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G3504 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 02/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MATTSON, MICHAEL DATE OF THIS ESTIMATE 10/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 9,072.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 176.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 025 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.1000 23,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 026 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.1500 6,615.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 3.7000 32,560.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 028 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5300 8,215.00 15,410.000 8,167 029 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3100 18,471.00 8,209.000 10,753 030 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,625.0000 2,625.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 031 LOCATING AND MAPPING UNDERGROUND LS 66,465.0000 66,465.00 0.500 33,232.50 0.500 33,232 FACILITIES 032 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 1,622.5000 1,622.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G3504 TIME 10:58 AM ESTIMATE NO. 002 BID OPENING 02/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: MATTSON, MICHAEL DATE OF THIS ESTIMATE 10/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 158,078.12 1,033,208.64 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 158,078.12 1,033,208.64 ORIGINAL CONTRACT AMOUNT 1,244,214.90 TOTAL WORK COMPLETED 158,078.12 1,033,208.64 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 148,078.12 1,023,208.64 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 03/22/22 30 08/30/22 08/30/22 10/28/22 22 34 0 0 83% 73% PROGRESS IS SATISFACTORY MATTSON, MICHAEL RESIDENT ENGINEER