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 08/06/24 EST. NO. 003 TIME 04:21 PM R.E. NAME: ADAM ZUMSTEIN 09-382104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 21,823.24 E.W. @ F.A.(+) 070124 N 0001.0 0002 527.39 070824 N 0002.0 0003 1,979.86 071124 N 0003.0 24,330.49 TOTAL THIS ESTIMATE 7,400.00 TOTAL PREVIOUS ESTIMATE 31,730.49 TOTAL TO DATE 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 08/06/24 EST. NO. 003 TIME 04:21 PM R.E. NAME: ADAM ZUMSTEIN 09-382104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT SPEC TYPE 2 BASE -126.00 001 OUT SPEC TYPE 2 BASE -75.00 002 B2GNOW NONCOMPLIANCE -10,000.00 003 -10,000.00 -10,201.00 LABOR COMPLIANCE VIOLATION PAYROLL -5,000.00 002 PAYROLLS -5,000.00 003 -5,000.00 -10,000.00 TOTAL DEDUCTIONS -15,000.00 -20,201.00 PROGRAM CAS145 PAGE 1 DATE 08/06/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-382104 TIME 04:21 PM ESTIMATE NO. 003 BID OPENING 01/10/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/24/24 R.E. NAME: ADAM ZUMSTEIN DATE OF THIS ESTIMATE 08/06/24 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 09-INY-168-17.5/17.8 ---------------------------------------- INTERSTATE CIVIL CONSTRUCTION INYO COUNTY IN AND NEAR BISHOP FROM 0.1 1253 EVERGREEN ROAD, SUITE 2 MILE WEST OF PIONEER LANE TO SUNLAND DRIVE WRIGHTWOOD CA 92397 FED. AID NO. N O N E PLACE HMA AND CONSTRUCT CONCRETE CURB RAMP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,230.0000 1,230.00 1.000 1,230 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 40,000.00 7.000 7,000.00 40.000 40,000 003 TEMPORARY UTILITY VAULT CAP EA 1,030.0000 1,030.00 1.000 1,030 004 CONSTRUCTION AREA SIGNS LS 9,300.0000 9,300.00 0.500 4,650.00 1.000 9,300 005 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.175 15,750.00 1.000 90,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 130.0000 5,200.00 8.000 1,040.00 40.000 5,200 SYSTEM DAY 007 PORTABLE FLASHING BEACONS (EA) EA 2,200.0000 4,400.00 2.000 4,400 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,700.0000 3,700.00 0.175 647.50 1.000 3,700 009 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 1,108.0000 2,216.00 2.000 2,216 SYSTEM 010 JOB SITE MANAGEMENT LS 4,700.0000 4,700.00 0.175 822.50 1.000 4,700 011 WATER POLLUTION CONTROL PROGRAM LS 5,700.0000 5,700.00 0.250 1,425.00 1.000 5,700 012 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 200.00 1.000 200 013 TEMPORARY FIBER ROLL LF 14.0000 420.00 15.000 210.00 30.000 420 014 STREET SWEEPING LS 12,100.0000 12,100.00 0.175 2,117.50 1.000 12,100 015 TEMPORARY CONCRETE WASHOUT LS 3,700.0000 3,700.00 1.000 3,700 016 ROADWAY EXCAVATION CY 171.0000 107,730.00 630.000 107,730 017 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 69,000.00 450.000 67,500 018 HOT MIX ASPHALT (TYPE A) TON 464.0000 185,600.00 410.000 190,240 019 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 130.0000 15,600.00 120.000 15,600 020 TACK COAT TON 1,025.0000 615.00 0.600 615 021 MINOR CONCRETE (BACKFILL) CY 2,787.0000 8,918.40 0.000 0 (F) 022 REMOVE RISER EA 707.0000 707.00 1.000 707 PROGRAM CAS145 PAGE 2 DATE 08/06/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-382104 TIME 04:21 PM ESTIMATE NO. 003 BID OPENING 01/10/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/24/24 R.E. NAME: ADAM ZUMSTEIN DATE OF THIS ESTIMATE 08/06/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (CURB) (CY) CY 1,872.0000 87,984.00 47.000 87,984 024 DETECTABLE WARNING SURFACE SQFT 27.0000 1,782.00 66.000 1,782 025 MINOR CONCRETE (DRIVEWAY) CY 2,878.0000 40,292.00 14.000 40,292 026 MINOR CONCRETE (SIDEWALK) CY 1,201.0000 70,859.00 59.000 70,859 027 MINOR CONCRETE (CURB RAMP) CY 3,800.0000 30,400.00 8.000 30,400 028 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 135.0000 7,830.00 58.000 7,830 029 PRE/POST CONSTRUCTION SURVEYS EA 16,000.0000 16,000.00 1.000 16,000 030 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA 1,051.0000 1,051.00 1.000 1,051 031 LOWER AND RAISE FRAME AND COVER EA 684.0000 4,104.00 6.000 4,104 (UTILITY) 032 PAINT CURB (2-COAT) SQFT 6.1500 2,398.50 390.000 2,398 033 REMOVE ROADSIDE SIGN EA 281.0000 1,405.00 5.000 1,405 034 ROADSIDE SIGN (TURNABLE METAL POST) EA 2,460.0000 4,920.00 2.000 4,920.00 2.000 4,920 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 31.0000 1,953.00 63.000 1,953.00 63.000 1,953 (0.063"-UNFRAMED) 036 ROADSIDE SIGN - ONE POST EA 750.0000 4,500.00 6.000 4,500.00 6.000 4,500 037 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 12.3000 4,551.00 370.000 4,551 WET NIGHT VISIBILITY) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 3,500.00 1,400.000 3,500 (ENHANCED WET NIGHT VISIBILITY) 039 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.5500 1,665.00 300.000 1,665 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 6.1500 1,230.00 200.000 1,230 (ENHANCED WET NIGHT VISIBILITY) 041 REMOVE PAINTED TRAFFIC STRIPE LF 3.7000 3,626.00 9.000 33.30 980.000 3,626 042 REMOVE PAVEMENT MARKING SQFT 13.0000 949.00 73.000 949 PROGRAM CAS145 PAGE 3 DATE 08/06/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 09-382104 TIME 04:21 PM ESTIMATE NO. 003 BID OPENING 01/10/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/24/24 R.E. NAME: ADAM ZUMSTEIN DATE OF THIS ESTIMATE 08/06/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 45,068.80 857,287.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 24,330.49 31,730.49 SUBTOTAL AMOUNT EARNED 69,399.29 889,017.99 ORIGINAL CONTRACT AMOUNT 863,065.90 TOTAL WORK COMPLETED 69,399.29 889,017.99 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -15,000.00 -20,201.00 TOTAL 54,399.29 868,816.99 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 03/04/24 40 06/03/24 06/03/24 07/24/24 37 0 0 0 100% 100% ADAM ZUMSTEIN RESIDENT ENGINEER