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 06/17/25 EST. NO. 002 TIME 12:06 PM R.E. NAME: DAVID CARRUBA 09-378804 --------------------------------------------------------------------------- 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 06/17/25 EST. NO. 002 TIME 12:06 PM R.E. NAME: DAVID CARRUBA 09-378804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378804 TIME 12:06 PM ESTIMATE NO. 002 BID OPENING 08/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 06/17/25 LOCATION PROGRESS ESTIMATE 09-MNO-395-R9.8/R12.6 ----------------- HAT CREEK CONSTRUCTION & MONO COUNTY NEAR TOM'S PLACE FROM 0.5 MILE MATERIALS, INC. NORTH OF LOWER ROCK CREEK ROAD TO 1.3 24339 STATE HWY 89 N. MILES SOUTH OF SOUTH LANDING OVERCROSSING BURNEY CA 96013 FED. AID NO. ACNH-P395(353)E PLACE HMA AND ASPHALT BASE, RECYCLE PAVEME ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 1.000 4,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 285,000.00 21.000 63,000.00 42.000 126,000 003 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 1.000 25,000 004 CONSTRUCTION AREA SIGNS LS 70,500.0000 70,500.00 0.008 564.00 0.729 51,394 005 TRAFFIC CONTROL SYSTEM LS 646,265.8000 646,265.80 0.221 142,824.74 0.442 285,649 006 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,165.0000 5,825.00 0.000 0 007 TYPE III BARRICADE EA 100.0000 5,600.00 20.000 2,000.00 51.000 5,100 008 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.5000 7,315.00 463.000 1,620.50 1,015.000 3,552 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6500 72,800.00 10,521.000 6,838.65 14,468.000 9,404 010 CHANNELIZER (SURFACE MOUNTED) EA 85.0000 44,200.00 90.000 7,650.00 476.000 40,460 011 PORTABLE FLASHING BEACONS (EA) EA 750.0000 2,250.00 2.000 1,500 012 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 65.0000 6,500.00 4.000 260 SYSTEM 013 TEMPORARY BARRIER SYSTEM LF 60.0000 460,800.00 4,500.000 270,000 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,500.0000 40,500.00 0.008 324.00 0.729 29,524 015 TEMPORARY CRASH CUSHION TL-3 EA 5,000.0000 30,000.00 3.000 15,000 016 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 3,250.0000 16,250.00 2.000 6,500 SYSTEM 017 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 234.0000 7,020.00 4.000 936 018 JOB SITE MANAGEMENT LS 19,000.0000 19,000.00 0.221 4,199.00 0.442 8,398 019 STORMWATER POLLUTION PREVENTION PLAN LS 2,000.0000 2,000.00 1.000 2,000 020 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 021 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 2.5400 3,784.60 0.000 0 MATRIX) 022 TEMPORARY CHECK DAM LF 105.0000 4,200.00 40.000 4,200 PROGRAM CAS145 PAGE 2 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378804 TIME 12:06 PM ESTIMATE NO. 002 BID OPENING 08/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 168.0000 1,176.00 6.000 1,008 024 TEMPORARY FIBER ROLL LF 7.8300 6,107.40 549.000 4,298 025 TEMPORARY GRAVEL BAG BERM LF 67.0000 3,350.00 50.000 3,350 026 STREET SWEEPING LS 225,000.0000 225,000.00 0.221 49,725.00 0.442 99,450 027 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.500 750 028 TREATED WOOD WASTE LB 0.5000 31,150.00 0.000 0 029 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 750.0000 30,000.00 3.000 2,250.00 15.000 11,250 030 INVASIVE SPECIES CONTROL LS 5,000.0000 5,000.00 0.500 2,500 031 TEMPORARY HIGH-VISIBILITY FENCE (PULL LF 6.6300 2,850.90 434.000 2,877 TAPE) 032 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.100 2,500.00 1.000 25,000 033 ROADWAY EXCAVATION CY 52.0000 202,280.00 2,630.000 136,760.00 3,890.000 202,280 034 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 52.0000 90,480.00 1,740.000 90,480 DEPOSITED LEAD) 035 SHOULDER BACKING TON 76.0000 188,480.00 0.000 0 036 DUFF (SQFT) SQFT 0.9000 81,540.00 45,300.000 40,770 037 FIBER REINFORCED MATRIX (SQFT) SQFT 0.2800 31,920.00 0.000 0 038 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 2.1500 48,590.00 0.000 0 039 FIBER ROLLS LF 6.1800 53,518.80 0.000 0 040 COMPOST (CY) CY 134.5000 45,730.00 0.000 0 041 INCORPORATE MATERIALS SQFT 0.2300 20,838.00 0.000 0 042 CLASS 2 AGGREGATE BASE (CY) CY 125.0000 350,000.00 1,400.000 175,000.00 2,800.000 350,000 043 FULL DEPTH RECYCLING-FOAMED ASPHALT SQYD 11.5000 363,400.00 0.000 0 044 ASPHALTIC EMULSION (FULL DEPTH TON 1,500.0000 40,500.00 0.000 0 RECYCLING-FOAMED ASPHALT) 045 ASPHALT BINDER (FULL DEPTH TON 775.0000 310,000.00 0.000 0 RECYCLING-FOAMED ASPHALT) 046 CEMENT (FULL DEPTH RECYCLING-FOAMED TON 300.0000 66,000.00 0.000 0 ASPHALT) 047 SAND COVER (FULL DEPTH RECYCLING - TON 120.0000 9,480.00 0.000 0 FOAMED ASPHALT) 048 MIX DESIGN (FULL DEPTH RECYCLING-FOAMED LS 4,500.0000 4,500.00 0.000 0 ASPHALT) 049 PARTIAL DEPTH RECYCLING SQYD 10.5000 564,900.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378804 TIME 12:06 PM ESTIMATE NO. 002 BID OPENING 08/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CEMENT (PARTIAL DEPTH RECYCLING) TON 300.0000 33,000.00 0.000 0 051 RECYCLING AGENT (PARTIAL DEPTH TON 775.0000 232,500.00 0.000 0 RECYCLING) 052 ASPHALTIC EMULSION (PARTIAL DEPTH TON 1,400.0000 63,000.00 0.000 0 RECYCLING) 053 SAND COVER (PARTIAL DEPTH RECYCLING) TON 82.0000 11,480.00 0.000 0 054 HOT MIX ASPHALT (TYPE A) TON 187.0000 5,647,400.00 4,195.630 784,582.81 5,695.630 1,065,082 055 DATA CORE LS 5,330.0000 5,330.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.6500 291.50 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.6500 14,707.50 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.6500 4,187.00 0.000 0 059 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 450.0000 2,250.00 0.000 0 AREA) 060 TACK COAT TON 2,300.0000 89,700.00 3.320 7,636.00 3.320 7,636 061 REMOVE ASPHALT CONCRETE DIKE LF 2.2500 16,380.00 2,261.000 5,087 062 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0500 177,530.00 0.000 0 063 CONCRETE BACKFILL (PIPE TRENCH) CY 510.0000 13,770.00 40.000 20,400 (F) 064 24" CORRUGATED STEEL PIPE (.079" THICK) LF 275.0000 30,250.00 2.000 550.00 102.000 28,050 065 36" CORRUGATED STEEL PIPE (.079" THICK) LF 350.0000 15,400.00 44.000 15,400 066 36" CORRUGATED STEEL PIPE INLET (.079" LF 1,800.0000 7,200.00 4.000 7,200.00 4.000 7,200 THICK) 067 24" STEEL FLARED END SECTION EA 1,800.0000 1,800.00 1.000 1,800 068 36" STEEL FLARED END SECTION EA 1,800.0000 3,600.00 2.000 3,600 069 ABANDON CULVERT (LF) LF 40.0000 2,560.00 64.000 2,560 070 REMOVE CULVERT (LF) LF 65.0000 1,170.00 18.000 1,170 071 REMOVE INLET EA 1,200.0000 1,200.00 1.000 1,200 072 REMOVE FLARED END SECTION (EA) EA 1,000.0000 2,000.00 2.000 2,000 073 ADJUST FRAME AND GRATE TO GRADE EA 3,150.0000 6,300.00 0.000 0 074 MODIFY SLOTTED PIPE GRATE LF 13.5000 540.00 0.000 0 075 SAND BACKFILL CY 1,400.0000 10,500.00 10.440 14,616 076 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 546.0000 3,822.00 7.000 3,822 METHOD B) (CY) PROGRAM CAS145 PAGE 4 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378804 TIME 12:06 PM ESTIMATE NO. 002 BID OPENING 08/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 23.0000 621.00 0.000 0 078 MISCELLANEOUS IRON AND STEEL LB 2.0000 472.00 236.000 472.00 236.000 472 (F) 079 STAIN GALVANIZED SURFACES (LS) LS 84,000.0000 84,000.00 0.000 0 080 REMOVE DELINEATOR EA 20.0000 4,200.00 50.000 1,000 081 DELINEATOR (CLASS 2) EA 70.0000 7,700.00 0.000 0 082 MILEPOST MARKER EA 70.0000 840.00 0.000 0 083 OBJECT MARKER (TYPE L-1) EA 70.0000 560.00 0.000 0 084 REMOVE ROADSIDE SIGN EA 300.0000 13,200.00 15.000 4,500 085 RESET ROADSIDE SIGN EA 500.0000 1,000.00 0.000 0 086 ROADSIDE SIGN (TURNABLE METAL POST) EA 6,650.0000 13,300.00 0.000 0 087 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 47.0000 3,807.00 0.000 0 088 FURNISH LAMINATED PANEL SIGN (2 SQFT 50.0000 4,400.00 0.000 0 1/2"-TYPE B) 089 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 4,800.00 0.000 0 (0.063"-UNFRAMED) 090 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 7,650.00 0.000 0 (0.080"-UNFRAMED) 091 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 43.0000 3,827.00 0.000 0 (0.063"-FRAMED) 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 65.0000 14,950.00 0.000 0 (0.080"-FRAMED) 093 ROADSIDE SIGN - ONE POST EA 650.0000 24,050.00 0.000 0 094 ROADSIDE SIGN - TWO POST EA 1,200.0000 13,200.00 0.000 0 095 INSTALL ROADSIDE SIGN (LAMINATED WOOD EA 10,000.0000 10,000.00 0.000 0 BOX POST) 096 FURNISH LAMINATED WOOD BOX POST (TYPE M) EA 6,435.0000 12,870.00 0.000 0 097 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 32.0000 47,040.00 0.000 0 098 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 38.0000 140,220.00 0.000 0 099 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,175.0000 10,875.00 0.000 0 100 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 4,275.0000 21,375.00 0.000 0 101 REMOVE GUARDRAIL LF 8.0000 42,240.00 321.000 2,568 102 PAINT TRAFFIC STRIPE (2-COAT) LF 0.9000 2,187.00 0.000 0 103 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 3,055.50 4,993.000 1,747.55 8,729.000 3,055 PROGRAM CAS145 PAGE 5 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378804 TIME 12:06 PM ESTIMATE NO. 002 BID OPENING 08/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 REMOVE PAINTED PAVEMENT MARKING SQFT 3.0000 6,630.00 988.000 2,964 105 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,150.00 0.000 0 106 12" RUMBLE STRIP (ASPHALT CONCRETE STA 33.0000 18,150.00 0.000 0 PAVEMENT-SINUSOIDAL) 107 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 198,330.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 108 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 85,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 36-12) 109 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 1,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 8-4) 110 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 17,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 111 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 7,760.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 36-12) 112 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 18.0000 23,400.00 0.000 0 WET NIGHT VISIBILITY) (RECESSED) 113 MODIFYING ROADSIDE WEATHER INFORMATION LS 38,000.0000 38,000.00 0.250 9,500 SYSTEMS 114 MODIFYING LIGHTING SYSTEMS LS 184,000.0000 184,000.00 0.000 0 115 MODIFYING FLASHING BEACON SYSTEMS LS 62,000.0000 62,000.00 0.000 0 116 MODIFYING LIGHTING SYSTEMS (SOLAR) LS 128,000.0000 128,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-378804 TIME 12:06 PM ESTIMATE NO. 002 BID OPENING 08/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: DAVID CARRUBA DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,397,444.25 2,927,076.48 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,397,444.25 2,927,076.48 117 MOBILIZATION LS 1,300,000.0000 1,300,000.00 0.200 260,000.00 0.950 1,235,000 ORIGINAL CONTRACT AMOUNT 13,528,809.00 TOTAL WORK COMPLETED 1,657,444.25 4,162,076.48 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,657,444.25 4,162,076.48 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 10/30/24 95 04/22/25 04/22/25 09/04/25 42 1 0 0 31% 44% PROGRESS IS SATISFACTORY DAVID CARRUBA RESIDENT ENGINEER