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 01/17/25 EST. NO. 020 TIME 02:35 PM 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 --------------------------------------------------------------------------- 001 0006 779.63 E.W. @ F.A.(+) 121724 N RE 1 0007 1,632.13 121824 N RE 2 002 0079 2,436.98 E.W. @ F.A.(+) 121324 N P79 0080 1,228.72 121624 N 80 008 0010 2,572.78 E.W. @ F.A.(+) 121724 N 11 0011 4,928.44 121824 N 12 0012 1,114.77 010625 N 13 0013 3,761.49 010825 N 14 012 0012 2,503.48 E.W. @ F.A.(+) 011725 N RE 1 20,958.42 TOTAL THIS ESTIMATE 595,309.26 TOTAL PREVIOUS ESTIMATE 616,267.68 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 01/17/25 EST. NO. 020 TIME 02:35 PM R.E. NAME: MUKHERJEE, RABINDRA 04-0K1204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE #44-OUT OF STATE INS -22,500.00 014 0.00 -22,500.00 TOTAL DEDUCTIONS 0.00 -22,500.00 PROGRAM CAS145 PAGE 1 DATE 01/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K1204 TIME 02:35 PM ESTIMATE NO. 020 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 01/20/25 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 01/17/25 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 0.500 1,493.50 0.750 2,240 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,100.0000 550,000.00 14.000 15,400.00 408.000 448,800 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 22,000.00 1.000 2,000.00 6.000 12,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 2.500 500.00 14.500 2,900 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 90,000.0000 90,000.00 0.050 4,500.00 0.786 70,740 007 TRAFFIC CONTROL SYSTEM LS 900,000.0000 900,000.00 0.050 45,000.00 0.691 621,900 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 270.0000 108,000.00 10.000 2,700.00 252.000 68,040 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 28,500.0000 28,500.00 0.705 20,092 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 52,080.0000 52,080.00 0.700 36,456 011 JOB SITE MANAGEMENT LS 19,320.0000 19,320.00 0.650 12,558 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,250.0000 3,250.00 0.750 2,437 013 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 24,000.00 130.000 20,800 014 STREET SWEEPING LS 13,244.0000 13,244.00 0.540 7,151 015 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.100 600.00 0.850 5,100 016 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 0.100 868.50 0.800 6,948 020 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 820.0000 8,200.00 9.000 7,380 021 HYDROMULCH SQFT 0.0900 11,160.00 0.000 0 022 FIBER ROLLS LF 4.3500 21,880.50 2,000.000 8,700 PROGRAM CAS145 PAGE 2 DATE 01/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K1204 TIME 02:35 PM ESTIMATE NO. 020 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 01/20/25 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 01/17/25 ------------------------------------------------------------------------------------------------------------------------------------ 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 5.000 20,950 024 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 52.000 4,472 029 REMOVE FLARED END SECTION (EA) EA 1,100.0000 2,200.00 2.000 2,200 030 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 51.000 5,508 035 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 90.0000 450.00 1.000 90 BRACKET METHOD) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.5000 49,350.00 2,057.000 35,997 (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 37,950.00 200.000 33,000 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 0.050 2,250.00 0.760 34,200 SYSTEM ELEMENTS DURING CONSTRUCTION 044 RECTANGULAR RAPID FLASHING BEACON LS 4,692,444.0000 4,692,444.00 0.007 32,847.11 0.756 3,547,487 SYSTEMS PROGRAM CAS145 PAGE 3 DATE 01/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K1204 TIME 02:35 PM ESTIMATE NO. 020 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 01/20/25 R.E. NAME: MUKHERJEE, RABINDRA DATE OF THIS ESTIMATE 01/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 108,159.11 5,041,046.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 20,958.42 616,267.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 129,117.53 5,657,313.85 045 MOBILIZATION LS 415,000.0000 415,000.00 1.000 415,000 ORIGINAL CONTRACT AMOUNT 7,428,226.50 TOTAL WORK COMPLETED 129,117.53 6,072,313.85 MATERIALS ON HAND ON SITE -19,314.00 240,035.26 DEDUCTIONS 0.00 -22,500.00 TOTAL 109,803.53 6,289,849.11 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 06/25/25 400 49 8 0 74% 79% PROGRESS IS SATISFACTORY MUKHERJEE, RABINDRA RESIDENT ENGINEER