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 05/27/25 EST. NO. 002 TIME 01:34 PM R.E. NAME: DAVID ABLEDU 10-1L1804 --------------------------------------------------------------------------- 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 05/27/25 EST. NO. 002 TIME 01:34 PM R.E. NAME: DAVID ABLEDU 10-1L1804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1804 TIME 01:34 PM ESTIMATE NO. 002 BID OPENING 05/07/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 05/27/25 LOCATION PROGRESS ESTIMATE 10-SJ-132-0.3 ----------------- TRACY GRADING & PAVING, INC. SAN JOAQUIN COUNTY AT CHRISMAN ROAD 5431 W GRANT LINE RD OVERCROSSING TRACY CA 95304 FED. AID NO. N O N E WIDEN SHOULDERS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 1,800.0000 1,800.00 0.500 900 003 TIME-RELATED OVERHEAD (WDAY) WDAY 600.0000 36,000.00 7.000 4,200.00 7.000 4,200 004 CONSTRUCTION AREA SIGNS LS 21,000.0000 21,000.00 0.110 2,310.00 0.110 2,310 005 TRAFFIC CONTROL SYSTEM LS 55,600.0000 55,600.00 0.110 6,116.00 0.110 6,116 006 TYPE III BARRICADE EA 250.0000 2,250.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 0.110 825.00 0.110 825 008 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 150.0000 9,000.00 0.000 0 009 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 0.110 2,420.00 0.110 2,420 010 WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 011 TEMPORARY FIBER ROLL LF 5.5000 6,600.00 0.000 0 012 STREET SWEEPING LS 10,000.0000 10,000.00 0.110 1,100.00 0.110 1,100 013 TEMPORARY CONCRETE WASHOUT LS 700.0000 700.00 0.000 0 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 30.0000 1,680.00 0.000 0 STRIPE (HAZARDOUS WASTE) 015 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 15.0000 3,000.00 0.000 0 MARKING (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 6.0000 1,860.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 12,000.0000 12,000.00 0.110 1,320.00 0.110 1,320 018 ROADWAY EXCAVATION CY 160.0000 65,600.00 81.000 12,960.00 81.000 12,960 019 IMPORTED BORROW (CY) CY 150.0000 60,000.00 0.000 0 020 BONDED FIBER MATRIX (SQFT) SQFT 0.4000 3,700.00 0.000 0 021 FIBER ROLLS LF 8.0000 7,680.00 0.000 0 022 COMPOST (CY) CY 200.0000 5,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1804 TIME 01:34 PM ESTIMATE NO. 002 BID OPENING 05/07/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 05/27/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 67,500.00 53.000 13,250.00 53.000 13,250 024 HOT MIX ASPHALT (TYPE A) TON 290.0000 87,000.00 0.000 0 025 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 8.5000 1,275.00 0.000 0 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.5000 6,205.00 0.000 0 027 TACK COAT TON 1,500.0000 600.00 0.000 0 028 REMOVE ASPHALT CONCRETE DIKE LF 18.0000 16,740.00 0.000 0 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 130.0000 6,500.00 0.000 0 030 MINOR CONCRETE (CURB) (CY) CY 3,000.0000 12,000.00 0.000 0 031 REMOVE CONCRETE CURB (LF) LF 80.0000 9,600.00 117.000 9,360.00 117.000 9,360 032 REMOVE PAVEMENT MARKER EA 40.0000 120.00 0.000 0 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 1,155.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 200.0000 1,200.00 0.000 0 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 900.00 0.000 0 (0.063"-UNFRAMED) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 160.00 0.000 0 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 1,080.00 0.000 0 (0.080"-FRAMED) 038 ROADSIDE SIGN - ONE POST EA 575.0000 3,450.00 0.000 0 039 ROADSIDE SIGN - TWO POST EA 1,200.0000 1,200.00 0.000 0 040 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 47.0000 39,950.00 0.000 0 041 VEGETATION CONTROL MAT (RUBBER OR FIBER) SQYD 90.0000 33,300.00 0.000 0 042 TRANSITION RAILING (TYPE AGT) EA 4,700.0000 4,700.00 0.000 0 043 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,100.0000 2,100.00 0.000 0 044 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 2,000.0000 8,000.00 0.000 0 045 CONCRETE BARRIER TRANSITION LF 1,500.0000 67,500.00 0.000 0 (F) 046 REMOVE CONCRETE BARRIER LF 800.0000 2,000.00 0.000 0 047 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 22.0000 3,960.00 0.000 0 WET NIGHT VISIBILITY) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 8.5000 3,570.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 049 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,640.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1804 TIME 01:34 PM ESTIMATE NO. 002 BID OPENING 05/07/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 05/27/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 1,005.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,500.0000 6,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 052 CAMERA SYSTEMS LS 74,000.0000 74,000.00 0.000 0 053 MODIFYING TRAFFIC MONITORING STATIONS LS 62,000.0000 62,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L1804 TIME 01:34 PM ESTIMATE NO. 002 BID OPENING 05/07/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 05/27/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 53,861.00 56,761.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 53,861.00 56,761.00 054 MOBILIZATION LS 95,000.0000 95,000.00 0.500 47,500.00 0.500 47,500 ORIGINAL CONTRACT AMOUNT 957,480.00 TOTAL WORK COMPLETED 101,361.00 104,261.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 101,361.00 104,261.00 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 08/30/24 60 03/10/25 03/10/25 08/03/25 7 0 0 0 11% 12% PROGRESS IS SATISFACTORY DAVID ABLEDU RESIDENT ENGINEER