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 09/17/24 EST. NO. 002 TIME 10:13 AM R.E. NAME: PRICE, LUCAS 03-3G0104 --------------------------------------------------------------------------- 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 09/17/24 EST. NO. 002 TIME 10:13 AM R.E. NAME: PRICE, LUCAS 03-3G0104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G0104 TIME 10:13 AM ESTIMATE NO. 002 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: PRICE, LUCAS DATE OF THIS ESTIMATE 09/17/24 LOCATION PROGRESS ESTIMATE 03-SIE-49-15.6/17.0 ----------------- ALL-AMERICAN CONSTRUCTION, SIERRA COUNTY AT DOWNIEVILLE FROM 0.7 MILE INC. WEST OF SADDLEBACK ROAD TO 0.2 MILE EAST 1700 ACACIA AVENUE OF DOWNIE RIVER BRIDGE SUTTER CA 95982 FED. AID NO. N O N E ROADWAY EXCAVATION, PLACE CLASS 2 AB AND H ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 37,500.00 15.000 22,500.00 22.000 33,000 003 CONSTRUCTION AREA SIGNS LS 7,875.0000 7,875.00 0.750 5,906 004 TRAFFIC CONTROL SYSTEM LS 52,900.0000 52,900.00 0.400 21,160.00 0.800 42,320 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,800.0000 1,800.00 0.400 720.00 0.800 1,440 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 28.0000 1,400.00 20.000 560.00 40.000 1,120 007 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 0.400 2,800.00 0.800 5,600 008 WATER POLLUTION CONTROL PROGRAM LS 1,800.0000 1,800.00 1.000 1,800 009 TEMPORARY CHECK DAM LF 15.0000 2,700.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,950.00 13.000 1,950 011 TREATED WOOD WASTE LB 2.0000 400.00 0.000 0 012 ROADWAY EXCAVATION CY 150.0000 262,500.00 1,256.100 188,415 013 CLASS 2 AGGREGATE BASE (CY) CY 195.0000 171,600.00 0.000 0 014 CRACK TREATMENT LNMI 9,500.0000 26,600.00 2.120 20,140.00 2.120 20,140 015 SLURRY SEAL TON 495.0000 89,100.00 219.390 108,598.05 219.390 108,598 016 HOT MIX ASPHALT (TYPE A) TON 170.0000 292,400.00 2,505.300 425,901 017 DATA CORE LS 4,400.0000 4,400.00 0.000 0 018 TACK COAT TON 2,500.0000 3,000.00 1.000 2,500 019 REMOVE ROADSIDE SIGN EA 250.0000 1,000.00 0.000 0 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 40.0000 1,040.00 0.000 0 (0.063"-UNFRAMED) 021 ROADSIDE SIGN - ONE POST EA 1,000.0000 3,000.00 0.000 0 022 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.3500 34,830.00 13,728.000 18,532.80 13,728.000 18,532 PROGRAM CAS145 PAGE 2 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G0104 TIME 10:13 AM ESTIMATE NO. 002 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: PRICE, LUCAS DATE OF THIS ESTIMATE 09/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.3500 337.50 0.000 0 (BROKEN 12-3) 024 TWO-COMPONENT PAINT CROSSWALK AND SQFT 50.0000 2,800.00 0.000 0 PAVEMENT MARKING 025 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 50.0000 1,100.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G0104 TIME 10:13 AM ESTIMATE NO. 002 BID OPENING 03/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: PRICE, LUCAS DATE OF THIS ESTIMATE 09/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 198,010.85 860,223.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 198,010.85 860,223.10 ORIGINAL CONTRACT AMOUNT 1,012,032.50 TOTAL WORK COMPLETED 198,010.85 860,223.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 198,010.85 860,223.10 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 04/30/24 25 08/12/24 08/12/24 09/27/24 19 10 0 0 91% 76% PROGRESS IS SATISFACTORY PRICE, LUCAS RESIDENT ENGINEER