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 12/13/24 EST. NO. 005 TIME 09:33 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 12/13/24 EST. NO. 005 TIME 09:33 AM R.E. NAME: PRICE, LUCAS 03-3G0104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-4401 -10,000.00 003 RETURN CEM-4401 10,000.00 005 10,000.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM-2402 -10,000.00 003 RETURN CEM-2402 10,000.00 005 10,000.00 0.00 LABOR COMPLIANCE VIOLATION THROUGH COMPL LETTER -10,000.00 003 THROUGH COMPL LETTER 10,000.00 005 10,000.00 0.00 TOTAL DEDUCTIONS 30,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G0104 TIME 09:33 AM ESTIMATE NO. 005 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 10/16/24 R.E. NAME: PRICE, LUCAS DATE OF THIS ESTIMATE 12/13/24 LOCATION FINAL 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 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 37,500.00 25.000 37,500 003 CONSTRUCTION AREA SIGNS LS 7,875.0000 7,875.00 1.000 7,875 004 TRAFFIC CONTROL SYSTEM LS 52,900.0000 52,900.00 1.000 52,900 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,800.0000 1,800.00 1.000 1,800 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 28.0000 1,400.00 50.000 1,400 007 JOB SITE MANAGEMENT LS 7,000.0000 7,000.00 1.000 7,000 008 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 400.00 200.000 400 012 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 2.200 20,900 015 SLURRY SEAL TON 495.0000 89,100.00 239.390 118,498 016 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 1.000 4,400 018 TACK COAT TON 2,500.0000 3,000.00 1.200 3,000 019 REMOVE ROADSIDE SIGN EA 250.0000 1,000.00 4.000 1,000 020 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 40.0000 1,040.00 26.000 1,040 (0.063"-UNFRAMED) 021 ROADSIDE SIGN - ONE POST EA 1,000.0000 3,000.00 3.000 3,000 022 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.3500 34,830.00 19,099.000 25,783 PROGRAM CAS145 PAGE 2 DATE 12/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G0104 TIME 09:33 AM ESTIMATE NO. 005 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 10/16/24 R.E. NAME: PRICE, LUCAS DATE OF THIS ESTIMATE 12/13/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 337.50 111.000 149 (BROKEN 12-3) 024 TWO-COMPONENT PAINT CROSSWALK AND SQFT 50.0000 2,800.00 50.000 2,500 PAVEMENT MARKING 025 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 50.0000 1,100.00 22.000 1,100 PROGRAM CAS145 PAGE 3 DATE 12/13/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G0104 TIME 09:33 AM ESTIMATE NO. 005 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 10/16/24 R.E. NAME: PRICE, LUCAS DATE OF THIS ESTIMATE 12/13/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 911,312.55 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 28,169.94 SUBTOTAL AMOUNT EARNED 0.00 939,482.49 ORIGINAL CONTRACT AMOUNT 1,012,032.50 TOTAL WORK COMPLETED 0.00 939,482.49 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 30,000.00 0.00 TOTAL 30,000.00 939,482.49 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 04/30/24 25 08/12/24 08/12/24 10/16/24 24 22 0 0 100% 100% PRICE, LUCAS RESIDENT ENGINEER