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 08/25/25 EST. NO. 001 TIME 10:03 AM R.E. NAME: DAVID ABLEDU 10-1L2804 --------------------------------------------------------------------------- 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 08/25/25 EST. NO. 001 TIME 10:03 AM R.E. NAME: DAVID ABLEDU 10-1L2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L2804 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 12/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 08/25/25 LOCATION PROGRESS ESTIMATE 10-SJ-4-20.5/20.8 ----------------- O.C. JONES & SONS, INC. SAN JOAQUIN COUNTY NEAR STOCKTON FROM 0.2 1520 FOURTH STREET MILE WEST OF WALKER LANE TO 0.1 MILE EAST BERKELEY CA 94710 OF WALKER LANE FED. AID NO. HSNH-P004(165)E INSTALL LEFT-TURN CHANNELIZATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 2,500.0000 2,500.00 0.250 625.00 0.250 625 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 60,000.00 3.000 3,000.00 3.000 3,000 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500.00 0.700 3,500 005 TRAFFIC CONTROL SYSTEM LS 105,000.0000 105,000.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 100.0000 12,000.00 0.000 0 SYSTEM 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.000 0 008 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 4,500.0000 9,000.00 0.000 0 SYSTEM 009 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 280.0000 16,800.00 0.000 0 010 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.000 0 011 STORMWATER POLLUTION PREVENTION PLAN LS 8,820.0000 8,820.00 1.000 8,820.00 1.000 8,820 012 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 013 TEMPORARY CHECK DAM LF 5.5000 3,575.00 500.000 2,750.00 500.000 2,750 014 TEMPORARY FIBER ROLL LF 3.3000 5,214.00 1,572.000 5,187.60 1,572.000 5,187 015 STREET SWEEPING LS 25,000.0000 25,000.00 0.050 1,250.00 0.050 1,250 016 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 0.000 0 017 TREATED WOOD WASTE LB 2.0000 420.00 0.000 0 018 REMOVE MONUMENT EA 750.0000 6,000.00 0.000 0 019 CLEARING AND GRUBBING (LS) LS 80,000.0000 80,000.00 0.600 48,000.00 0.600 48,000 020 ROADWAY EXCAVATION CY 83.0000 171,810.00 0.000 0 021 SHOULDER BACKING TON 180.0000 9,000.00 0.000 0 022 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 2.3000 6,371.00 0.000 0 A2 PROGRAM CAS145 PAGE 2 DATE 08/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L2804 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 12/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 08/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SUBGRADE ENHANCEMENT GEOGRID SQYD 4.0000 11,080.00 0.000 0 024 DRY SEED (SQFT) SQFT 0.1600 7,456.00 0.000 0 025 HYDROMULCH SQFT 0.0900 4,194.00 0.000 0 026 COMPOST (CY) CY 85.0000 24,650.00 0.000 0 027 CLASS 2 AGGREGATE BASE (CY) CY 87.0000 126,150.00 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 130.0000 274,300.00 0.000 0 029 TACK COAT TON 1,800.0000 7,560.00 0.000 0 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2000 18,048.00 0.000 0 031 18" ALTERNATIVE PIPE CULVERT LF 120.0000 10,080.00 0.000 0 032 CONCRETE BACKFILL (PIPE TRENCH) CY 600.0000 5,400.00 0.000 0 (F) 033 24" CORRUGATED STEEL PIPE (.138" THICK) LF 260.0000 4,680.00 0.000 0 034 24" STEEL FLARED END SECTION EA 1,800.0000 1,800.00 0.000 0 035 18" CONCRETE FLARED END SECTION EA 2,200.0000 13,200.00 0.000 0 036 REMOVE CULVERT (LF) LF 40.0000 1,320.00 0.000 0 037 REMOVE FLARED END SECTION (EA) EA 1,300.0000 1,300.00 0.000 0 038 SLURRY CEMENT BACKFILL CY 700.0000 910.00 0.000 0 039 REMOVE AND REPLACE MONUMENT EA 4,000.0000 4,000.00 0.000 0 040 RELOCATE MAILBOX EA 750.0000 1,500.00 0.000 0 041 REMOVE FENCE LF 21.0000 3,570.00 0.000 0 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 600.00 0.000 0 043 REMOVE ROADSIDE SIGN EA 200.0000 600.00 0.000 0 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 175.50 0.000 0 (0.063"-UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 348.00 0.000 0 (0.080"-UNFRAMED) 046 ROADSIDE SIGN - ONE POST EA 700.0000 2,800.00 0.000 0 047 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.0000 3,360.00 0.000 0 WET NIGHT VISIBILITY) 048 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 230.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 08/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L2804 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 12/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 08/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 16,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 650.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 051 6" RUMBLE STRIP (ASPHALT CONCRETE STA 300.0000 2,700.00 0.000 0 PAVEMENT) 052 12" RUMBLE STRIP (ASPHALT CONCRETE STA 280.0000 6,720.00 0.000 0 PAVEMENT) 053 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 054 LIGHTING SYSTEM LS 85,000.0000 85,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/25/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L2804 TIME 10:03 AM ESTIMATE NO. 001 BID OPENING 12/03/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 08/25/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 78,132.60 78,132.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 78,132.60 78,132.60 055 MOBILIZATION LS 125,000.0000 125,000.00 0.500 62,500.00 0.500 62,500 ORIGINAL CONTRACT AMOUNT 1,333,591.50 TOTAL WORK COMPLETED 140,632.60 140,632.60 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 140,632.60 140,632.60 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 02/27/25 60 08/14/25 08/14/25 11/07/25 3 0 0 0 11% 5% PROGRESS IS SATISFACTORY DAVID ABLEDU RESIDENT ENGINEER