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 11/22/24 EST. NO. 004 TIME 07:43 AM R.E. NAME: MANOHARAN, SELVENDRAN 03-3G1804 --------------------------------------------------------------------------- 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 11/22/24 EST. NO. 004 TIME 07:43 AM R.E. NAME: MANOHARAN, SELVENDRAN 03-3G1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 10/24 -4,000.00 003 0.00 -4,000.00 TOTAL DEDUCTIONS 0.00 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 11/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G1804 TIME 07:43 AM ESTIMATE NO. 004 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: MANOHARAN, SELVENDRAN DATE OF THIS ESTIMATE 11/22/24 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- CENTRAL STRIPING SERVICE, INC. BUTTE, EL DORADO, NEVADA, PLACER, SUTTER, 3489 LUYUNG DRIVE AND YUBA COUNTIES AT VARIOUS LOCATIONS RANCHO CORDOVA CA 95742 FED. AID NO. N O N E REMOVE AND PLACE TRAFFIC STRIPE AND PAVEME ------------------------------------------------------------------------------------------------------------------------------------ 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 (LS) LS 17,500.0000 17,500.00 0.100 1,750.00 0.500 8,750 003 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.250 87,500.00 0.650 227,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,400.0000 5,400.00 0.300 1,620.00 0.700 3,780 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 23.3400 2,800.80 0.000 0 006 JOB SITE MANAGEMENT LS 21,000.0000 21,000.00 0.300 6,300.00 0.700 14,700 007 WATER POLLUTION CONTROL PROGRAM LS 7,000.0000 7,000.00 0.800 5,600.00 0.800 5,600 008 TEMPORARY CHECK DAM LF 6.8500 3,425.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 120.0000 4,440.00 22.000 2,640 010 REMOVE PAVEMENT MARKER EA 4.0000 21,360.00 108.000 432.00 3,757.000 15,028 011 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 76,800.00 3,510.000 28,080.00 6,571.000 52,568 012 PAVEMENT MARKER EA 12.0000 60,960.00 100.000 1,200.00 100.000 1,200 (RETROREFLECTIVE-RECESSED) 013 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 014 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 7,105.00 449.750 6,521.38 449.750 6,521 (0.063"-UNFRAMED) 015 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.5000 308,550.00 7,496.000 63,716.00 20,660.000 175,610 WET NIGHT VISIBILITY) 016 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.1500 29,785.00 2,465.000 2,834.75 25,432.000 29,246 017 8" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 2.0000 2,760.00 52.000 104.00 3,587.000 7,174 018 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.0000 1,190.00 2,496.000 2,496 (BROKEN 17-7) 019 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 17,195.00 9,098.000 8,643.10 11,735.000 11,148 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 020 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 15.0000 93,150.00 740.000 11,100.00 5,989.000 89,835 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1500 182,850.00 47,065.000 54,124.75 92,980.000 106,927 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 11/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G1804 TIME 07:43 AM ESTIMATE NO. 004 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: MANOHARAN, SELVENDRAN DATE OF THIS ESTIMATE 11/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 36,000.00 8,783.000 17,566.00 13,707.000 27,414 (ENHANCED WET NIGHT VISIBILITY) 023 REMOVE TRAFFIC STRIPE (HIGH-PRESSURE LF 2.0000 448,000.00 13,833.000 27,666.00 150,498.000 300,996 WATER BLASTING) 024 REMOVE PAVEMENT MARKING (HIGH-PRESSURE SQFT 5.0000 168,000.00 5,273.000 26,365.00 24,566.000 122,830 WATER BLASTING) 025 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 026 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 185.0000 14,430.00 72.000 13,320.00 72.000 13,320 POST PROGRAM CAS145 PAGE 3 DATE 11/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G1804 TIME 07:43 AM ESTIMATE NO. 004 BID OPENING 02/22/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/24 R.E. NAME: MANOHARAN, SELVENDRAN DATE OF THIS ESTIMATE 11/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 364,442.98 1,226,784.43 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 364,442.98 1,226,784.43 027 MOBILIZATION LS 162,000.9700 162,000.97 0.050 8,100.05 1.000 162,000 ORIGINAL CONTRACT AMOUNT 2,043,201.77 TOTAL WORK COMPLETED 372,543.03 1,388,785.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -4,000.00 TOTAL 372,543.03 1,384,785.40 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 05/31/24 100 07/05/24 07/05/24 12/10/24 55 38 0 0 68% 55% PROGRESS IS SATISFACTORY MANOHARAN, SELVENDRAN RESIDENT ENGINEER