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 10/23/23 EST. NO. 005 TIME 09:47 AM R.E. NAME: MUKHERJEE, RABINDRA 04-0K1204 --------------------------------------------------------------------------- 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 0009 1,708.52 E.W. @ F.A.(+) 092123 N 6 0 0010 2,153.39 092223 N 051632 0011 444.11 092523 N 20 0 0012 660.67 092523 N 054663 0013 1,225.36 092623 N 054664 0014 2,289.00 092623 N 054666 0015 396.46 092623 N 054676 0016 1,633.34 092823 N 054678 0017 296.08 092923 N 054683 0018 296.08 100623 N 21 0 0019 4,220.39 100623 N 057619 0020 1,143.12 091123 N 22 0 0021 214.10 092623 N 23 0 0022 214.10 100623 N 057912 003 0001 22,526.17 E.W. @ L.S.(+) 102023 N RE 1 0 39,420.89 TOTAL THIS ESTIMATE 27,874.74 TOTAL PREVIOUS ESTIMATE 67,295.63 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 10/23/23 EST. NO. 005 TIME 09:47 AM R.E. NAME: MUKHERJEE, RABINDRA 04-0K1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K1204 TIME 09:47 AM ESTIMATE NO. 005 BID OPENING 01/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 10/23/23 LOCATION PROGRESS ESTIMATE 04-VAR ----------------- PERRY ELECTRIC INCORPORATED ALAMEDA AND CONTRA COSTA COUNTIES AT 130 MURWOOD COURT VARIOUS LOCATIONS WALNUT CREEK CA 94596 FED. AID NO. HSNH-000C(543)E INSTALL RECTANGULAR RAPID FLASHING BEACON ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,225.0000 2,225.00 1.000 2,225 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 2,987.0000 2,987.00 0.250 746 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,100.0000 550,000.00 23.000 25,300.00 107.000 117,700 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 22,000.00 1.000 2,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 2.500 500 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 90,000.0000 90,000.00 0.100 9,000.00 0.200 18,000 007 TRAFFIC CONTROL SYSTEM LS 900,000.0000 900,000.00 0.030 27,000.00 0.160 144,000 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 270.0000 108,000.00 10.000 2,700.00 10.000 2,700 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 28,500.0000 28,500.00 0.100 2,850.00 0.200 5,700 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 52,080.0000 52,080.00 0.000 0 011 JOB SITE MANAGEMENT LS 19,320.0000 19,320.00 0.150 2,898 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,250.0000 3,250.00 0.750 2,437 013 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 24,000.00 15.000 2,400.00 47.000 7,520 014 STREET SWEEPING LS 13,244.0000 13,244.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.100 600 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 9.4000 6,392.00 0.000 0 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 0.7500 1,290.00 0.000 0 018 TEMPORARY HIGH-VISIBILITY FENCE LF 5.6000 4,200.00 120.000 672 019 CLEARING AND GRUBBING (LS) LS 8,685.0000 8,685.00 0.200 1,737.00 0.200 1,737 020 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 820.0000 8,200.00 3.000 2,460.00 3.000 2,460 021 HYDROMULCH SQFT 0.0900 11,160.00 0.000 0 022 FIBER ROLLS LF 4.3500 21,880.50 425.040 1,848.92 425.040 1,848 PROGRAM CAS145 PAGE 2 DATE 10/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K1204 TIME 09:47 AM ESTIMATE NO. 005 BID OPENING 01/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 10/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,190.0000 34,777.00 0.000 0 024 TRASH NET (END OF PIPE CONNECTION) EA 7,613.0000 15,226.00 0.000 0 025 TRASH NET (DOWNDRAIN) EA 7,613.0000 15,226.00 0.000 0 026 12" CORRUGATED STEEL PIPE (.079" THICK) LF 287.0000 5,740.00 0.000 0 027 24" CORRUGATED STEEL PIPE (.109" THICK) LF 309.0000 6,180.00 0.000 0 028 REMOVE CULVERT (LF) LF 86.0000 4,472.00 0.000 0 029 REMOVE FLARED END SECTION (EA) EA 1,100.0000 2,200.00 0.000 0 030 MISCELLANEOUS IRON AND STEEL LB 3.0000 1,980.00 0.000 0 031 REMOVE PAVEMENT MARKER EA 7.0000 2,870.00 0.000 0 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 15.0000 6,150.00 0.000 0 033 TREATMENT BEST MANAGEMENT PRACTICE EA 400.0000 1,600.00 0.000 0 MARKER 034 REMOVE ROADSIDE SIGN EA 108.0000 9,720.00 0.000 0 035 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 90.0000 450.00 0.000 0 BRACKET METHOD) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 49,350.00 0.000 0 (0.063"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 640.00 0.000 0 (0.080"-FRAMED) 038 ROADSIDE SIGN - ONE POST EA 388.0000 8,148.00 0.000 0 039 ROADSIDE SIGN - TWO POST EA 700.0000 700.00 0.000 0 040 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 165.0000 37,950.00 0.000 0 METHOD) 041 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 6.9000 95,910.00 0.000 0 WET NIGHT VISIBILITY) 042 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.9000 91,080.00 0.000 0 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 45,000.0000 45,000.00 0.100 4,500.00 0.200 9,000 SYSTEM ELEMENTS DURING CONSTRUCTION 044 RECTANGULAR RAPID FLASHING BEACON LS 4,692,444.0000 4,692,444.00 0.040 187,697.76 0.085 398,857 SYSTEMS PROGRAM CAS145 PAGE 3 DATE 10/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K1204 TIME 09:47 AM ESTIMATE NO. 005 BID OPENING 01/10/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 10/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 267,493.68 721,602.91 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 39,420.89 67,295.63 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 306,914.57 788,898.54 045 MOBILIZATION LS 415,000.0000 415,000.00 0.250 103,750.00 0.750 311,250 ORIGINAL CONTRACT AMOUNT 7,428,226.50 TOTAL WORK COMPLETED 410,664.57 1,100,148.54 MATERIALS ON HAND ON SITE 83,123.14 211,726.11 DEDUCTIONS 0.00 0.00 TOTAL 493,787.71 1,311,874.65 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 03/15/23 500 03/30/23 03/30/23 05/30/25 105 37 2 0 14% 21% PROGRESS IS SATISFACTORY MUKHERJEE, RABINDRA RESIDENT ENGINEER