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 12/24/24 EST. NO. 001 TIME 08:38 AM R.E. NAME: MANOHARAN, SELVENDRAN 03-3G1604 --------------------------------------------------------------------------- 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 12/24/24 EST. NO. 001 TIME 08:38 AM R.E. NAME: MANOHARAN, SELVENDRAN 03-3G1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G1604 TIME 08:38 AM ESTIMATE NO. 001 BID OPENING 04/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: MANOHARAN, SELVENDRAN DATE OF THIS ESTIMATE 12/24/24 LOCATION RERUN PROGRESS ESTIMATE 03-VAR ----------------------- ST. FRANCIS ELECTRIC LLC BUTTE, EL DORADO, NEVADA, AND PLACER 975 CARDEN ST COUNTIES AT VARIOUS LOCATIONS SAN LEANDRO CA 94577 FED. AID NO. N O N E MODIFY TRAFFIC MONITORING STATIONS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 16,250.00 20.000 13,000.00 20.000 13,000 002 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 0.900 31,500.00 0.900 31,500 003 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,500.0000 18,000.00 1.000 1,500.00 1.000 1,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 0.900 10,800.00 0.900 10,800 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 250.0000 5,500.00 0.000 0 006 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 007 WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 0.000 0 008 TEMPORARY FIBER ROLL LF 25.0000 2,500.00 0.000 0 009 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 010 MODIFYING TRAFFIC MONITORING STATIONS LS 286,700.0000 286,700.00 0.500 143,350.00 0.500 143,350 PROGRAM CAS145 PAGE 2 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G1604 TIME 08:38 AM ESTIMATE NO. 001 BID OPENING 04/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: MANOHARAN, SELVENDRAN DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 207,650.00 207,650.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 207,650.00 207,650.00 ORIGINAL CONTRACT AMOUNT 384,700.00 TOTAL WORK COMPLETED 207,650.00 207,650.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 207,650.00 207,650.00 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 07/17/24 25 10/14/24 09/09/24 01/21/25 6 65 0 0 54% 24% PROGRESS IS SATISFACTORY MANOHARAN, SELVENDRAN RESIDENT ENGINEER