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 04/21/25 EST. NO. 003 TIME 03:49 PM R.E. NAME: JONATHAN NGAI 10-1P6404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 69,238.67 E.W. @ L.S.(+) 041525 N 0001 69,238.67 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 69,238.67 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 04/21/25 EST. NO. 003 TIME 03:49 PM R.E. NAME: JONATHAN NGAI 10-1P6404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1P6404 TIME 03:49 PM ESTIMATE NO. 003 BID OPENING 07/23/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: JONATHAN NGAI DATE OF THIS ESTIMATE 04/21/25 LOCATION PROGRESS ESTIMATE 10-TUO-49-20.4 ----------------- 10-TUO-108-R0.6/R1.6 JOHN SEMSEN LANDSCAPING CO., TUOLUMNE COUNTY IN SONORA AT VARIOUS INC. LOCATIONS ON ROUTE 49 AT PARROTS FERRY 21161 LYONS BALD MOUNTAIN ROA ROAD AND ON ROUTE 108 FROM CROOKED LANE SONORA CA 95370 OVERCROSSING TO OLD WARDS FERRY ROAD FED. AID NO. N O N E DECORATIVE METAL PANELS AND RECONSTRUCT CH ------------------------------------------------------------------------------------------------------------------------------------ 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 0.100 500.00 0.720 3,600 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 37,500.00 17.000 8,500.00 33.000 16,500 003 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.100 750.00 0.720 5,400 004 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.510 61,200.00 0.720 86,400 005 TEMPORARY TRAFFIC STRIPE (TAPE) LF 8.4000 6,720.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 200.0000 4,600.00 0.000 0 007 TEMPORARY BARRIER SYSTEM LF 10.0000 8,000.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,500.0000 4,500.00 0.510 2,295.00 0.720 3,240 009 TEMPORARY CRASH CUSHION MODULE EA 200.0000 4,400.00 0.000 0 010 TEMPORARY CRASH CUSHION TL-2 EA 4,500.0000 9,000.00 0.000 0 011 JOB SITE MANAGEMENT LS 60,000.0000 60,000.00 0.510 30,600.00 0.720 43,200 012 WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.100 500.00 0.720 3,600 013 TEMPORARY CONCRETE WASHOUT LS 750.0000 750.00 0.500 375.00 1.000 750 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 9.4000 7,520.00 0.000 0 STRIPE (HAZARDOUS WASTE) 015 DECORATIVE BOULDERS EA 1,500.0000 25,500.00 -1.000 -1,500.00 17.000 25,500 016 MONUMENT SIGN LS 40,000.0000 40,000.00 1.000 40,000 017 HYDROSEED SQFT 0.5000 3,065.00 6,130.000 3,065 018 RECONSTRUCT CHAIN LINK RAILING LF 175.0000 99,750.00 417.000 72,975.00 517.000 90,475 019 DECORATIVE METAL PANELS (LS) LS 250,000.0000 250,000.00 0.360 90,000.00 0.720 180,000 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 8.3000 6,640.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1P6404 TIME 03:49 PM ESTIMATE NO. 003 BID OPENING 07/23/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/25 R.E. NAME: JONATHAN NGAI DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 266,195.00 501,730.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 69,238.67 69,238.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 335,433.67 570,968.67 021 MOBILIZATION LS 72,000.0000 72,000.00 0.050 3,600.00 1.000 72,000 ORIGINAL CONTRACT AMOUNT 777,445.00 TOTAL WORK COMPLETED 339,033.67 642,968.67 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 339,033.67 642,968.67 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 10/31/24 75 01/29/25 01/29/25 06/17/25 34 21 0 0 79% 45% PROGRESS IS SATISFACTORY JONATHAN NGAI RESIDENT ENGINEER