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 04/22/25 EST. NO. 002 TIME 08:19 AM R.E. NAME: HADDOCK, BRIGETTE 03-3J7504 --------------------------------------------------------------------------- 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 04/22/25 EST. NO. 002 TIME 08:19 AM R.E. NAME: HADDOCK, BRIGETTE 03-3J7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3J7504 TIME 08:19 AM ESTIMATE NO. 002 BID OPENING 10/09/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: HADDOCK, BRIGETTE DATE OF THIS ESTIMATE 04/22/25 LOCATION PROGRESS ESTIMATE 03-PLA-49-4.6/4.9 ----------------- DOUG VEERKAMP GENERAL PLACER COUNTY NEAR AUBURN FROM EDGEWOOD ENGINEERING ROAD TO SUMMER RIDGE DRIVE 2585 COLD SPRINGS RD PLACERVILLE CA 95667 FED. AID NO. N O N E CONSTRUCT SIDEWALKS, CURB RAMPS, AND COLD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,950.0000 2,950.00 1.000 2,950 002 TIME-RELATED OVERHEAD (WDAY) WDAY 180.0000 8,100.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 4,700.0000 4,700.00 0.200 940.00 0.900 4,230 004 TRAFFIC CONTROL SYSTEM LS 67,000.0000 67,000.00 0.100 6,700.00 0.100 6,700 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,100.0000 2,100.00 0.000 0 006 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 200.0000 2,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.100 2,500.00 0.100 2,500 008 WATER POLLUTION CONTROL PROGRAM LS 6,500.0000 6,500.00 0.800 5,200 009 TEMPORARY CHECK DAM LF 74.0000 2,960.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 664.0000 1,992.00 0.000 0 011 TEMPORARY FIBER ROLL LF 3.7000 2,590.00 0.000 0 012 STREET SWEEPING LS 35,000.0000 35,000.00 0.100 3,500.00 0.100 3,500 013 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.000 0 014 REMOVE CONCRETE (CY) CY 660.0000 990.00 0.000 0 015 ROADWAY EXCAVATION CY 250.0000 52,500.00 53.000 13,250.00 53.000 13,250 016 GRAVEL MULCH SQFT 3.1000 3,100.00 0.000 0 017 BONDED FIBER MATRIX (SQFT) SQFT 0.6000 3,168.00 0.000 0 018 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.5000 3,240.00 0.000 0 019 FIBER ROLLS LF 7.8000 8,346.00 0.000 0 020 COMPOST (CY) CY 180.0000 5,940.00 0.000 0 021 CLASS 2 AGGREGATE BASE (CY) CY 350.0000 56,000.00 0.000 0 022 HOT MIX ASPHALT (TYPE A) TON 350.0000 42,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3J7504 TIME 08:19 AM ESTIMATE NO. 002 BID OPENING 10/09/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: HADDOCK, BRIGETTE DATE OF THIS ESTIMATE 04/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 3,940.0000 3,940.00 0.000 0 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20.0000 16,000.00 0.000 0 025 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 136,000.00 0.000 0 (F) 026 ADJUST FRAME AND GRATE TO GRADE EA 1,500.0000 1,500.00 0.000 0 027 SMALL-ROCK SLOPE PROTECTION CY 574.0000 6,888.00 0.000 0 (F) 028 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 574.0000 11,480.00 0.000 0 METHOD B) (CY) 029 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 15.6000 1,326.00 0.000 0 030 MINOR CONCRETE (CURB) (CY) CY 3,100.0000 3,410.00 0.000 0 031 DETECTABLE WARNING SURFACE SQFT 48.0000 5,280.00 0.000 0 032 MINOR CONCRETE (CURB AND GUTTER) CY 1,500.0000 76,500.00 0.000 0 033 MINOR CONCRETE (SIDEWALK) CY 1,300.0000 59,800.00 0.000 0 034 MINOR CONCRETE (CURB RAMP) CY 2,500.0000 17,500.00 0.000 0 035 MINOR CONCRETE (CONCRETE CHANNEL) CY 6,000.0000 18,000.00 0.000 0 036 REMOVE CONCRETE (CURB AND GUTTER) LF 36.0000 216.00 0.000 0 037 MISCELLANEOUS IRON AND STEEL LB 5.0000 6,555.00 0.000 0 (F) 038 RELOCATE ROADSIDE SIGN-ONE POST EA 664.0000 664.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 664.0000 3,320.00 0.000 0 (0.063"-UNFRAMED) 040 ROADSIDE SIGN - ONE POST EA 1,660.0000 3,320.00 0.000 0 041 CABLE RAILING LF 165.0000 24,750.00 0.000 0 (F) 042 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 16.0000 18,240.00 0.000 0 WET NIGHT VISIBILITY) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 3,420.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 045 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 4,650.00 0.000 0 046 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 37,200.0000 37,200.00 0.000 0 047 MODIFYING INTERCONNECTION CONDUIT AND LS 15,600.0000 15,600.00 0.000 0 CABLE PROGRAM CAS145 PAGE 3 DATE 04/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3J7504 TIME 08:19 AM ESTIMATE NO. 002 BID OPENING 10/09/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: HADDOCK, BRIGETTE DATE OF THIS ESTIMATE 04/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 26,890.00 38,330.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 26,890.00 38,330.00 ORIGINAL CONTRACT AMOUNT 817,335.00 TOTAL WORK COMPLETED 26,890.00 38,330.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 26,890.00 38,330.00 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 12/18/24 45 02/11/25 02/11/25 06/16/25 5 41 0 0 5% 11% PROGRESS IS SATISFACTORY HADDOCK, BRIGETTE RESIDENT ENGINEER