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 04/17/25 EST. NO. 013 TIME 10:43 AM R.E. NAME: HALALI, BEHZAD 04-3G3644 --------------------------------------------------------------------------- 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 0017 372.90 E.W. @ F.A.(+) 031425 N 0129.0 004 0022 9,415.59 E.W. @ F.A.(+) 032825 N 0130.0 005 0027 10,082.94 E.W. @ F.A.(+) 011425 N 0067.0 0043 11,598.20 020525 N 0088.0 0044 9,046.97 020725 N 0089.0 0045 9,915.00 021025 N 0091.0 0048 15,329.07 022525 N 0107.0 0049 9,631.95 022625 N 0108.0 0050 10,210.50 022725 N 0111.0 0051 4,875.76 022825 N 0113.0 0052 11,703.27 030325 N 0115.0 0052-1 -11,703.27 030325 N 0115.0 DAO CORRECTING ENTRY 0053 15,841.17 030425 N 0116.0 0053-1 -15,841.17 030425 N 0116.0 DAO CORRECTING ENTRY 0054 9,128.45 022425 N 0106.0 0054-1 -9,128.45 022425 N 0106.0 DAO CORRECTING ENTRY 0055 10,823.27 030525 N 0119.0 0055-1 -10,823.27 030525 N 0119.0 DAO CORRECTING ENTRY 0056 9,429.52 030625 N 0121.0 0056-1 -9,429.52 030625 N 0121.0 DAO CORRECTING ENTRY 0057 5,353.36 030725 N 0124.0 0058 11,380.72 021425 N 0125.0 0060 9,108.27 022425 N 0134.0 009 0002 213,908.00 E.W. @ L.S.(+) 041425 N 009-02 010 0007 4,510.00 E.W. @ F.A.(+) 030625 N 0127.0 0008 2,486.00 031825 N 0128.0 337,225.23 TOTAL THIS ESTIMATE 1,786,440.21 TOTAL PREVIOUS ESTIMATE 2,123,665.44 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 04/17/25 EST. NO. 013 TIME 10:43 AM R.E. NAME: HALALI, BEHZAD 04-3G3644 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G3644 TIME 10:43 AM ESTIMATE NO. 013 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: HALALI, BEHZAD DATE OF THIS ESTIMATE 04/17/25 LOCATION PROGRESS ESTIMATE 04-CC-580-6.1/7.8 ----------------- 04-MRN-580-0.0/2.6 STUDEBAKER ELECTRIC, INC. CONTRA COSTA AND MARIN COUNTIES IN 3237 RIPPEY ROAD RICHMOND AND SAN RAFAEL FROM 0.3 MILE WEST LOOMIS CA 95660 OF TOLL PLAZA TO 0.1 MILE WEST OF MAIN STREET UNDERCROSSING FED. AID NO. N O N E ELECTRICAL SUBSTATIONS, POWER CABLES, AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,600.0000 3,600.00 1.000 3,600 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 39,600.0000 39,600.00 0.080 3,168.00 0.730 28,908 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,435.0000 1,374,000.00 20.000 68,700.00 243.000 834,705 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,600.0000 46,200.00 4.000 26,400 005 HOURLY OFF-SITE HR 220.0000 4,400.00 9.000 1,980 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 14,400.0000 14,400.00 0.500 7,200 007 TRAFFIC CONTROL SYSTEM LS 624,000.0000 624,000.00 0.160 99,840 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 12.0000 4,800.00 223.000 2,676 SYSTEM DAY 009 TEMPORARY SHUTTLE SERVICE LS 192,000.0000 192,000.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,200.0000 9,600.00 1.000 3,200 011 JOB SITE MANAGEMENT LS 12,000.0000 12,000.00 0.040 480.00 0.611 7,332 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 1,200.00 3.000 720 014 STREET SWEEPING LS 3,600.0000 3,600.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.500 600 016 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,400.0000 2,400.00 0.500 1,200 SYSTEM ELEMENTS DURING CONSTRUCTION 017 SUBSTATION 1 LS 1,257,000.0000 1,257,000.00 0.030 37,710 018 SUBSTATION 2 LS 1,495,000.0000 1,495,000.00 0.030 44,850 019 SUBSTATION 3 LS 1,490,000.0000 1,490,000.00 0.030 44,700 020 SUBSTATION 4 LS 1,261,000.0000 1,261,000.00 0.030 37,830 021 CABLE LAYOUT REMOVAL LS 653,000.0000 653,000.00 0.100 65,300 022 CABLE LAYOUT INSTALLATION LS 3,410,000.0000 3,410,000.00 0.257 876,370 PROGRAM CAS145 PAGE 2 DATE 04/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G3644 TIME 10:43 AM ESTIMATE NO. 013 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: HALALI, BEHZAD DATE OF THIS ESTIMATE 04/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SCADA SYSTEM LS 571,000.0000 571,000.00 0.000 0 024 POWER DISTRIBUTION SYSTEM LS 195,000.0000 195,000.00 0.000 0 025 TEMPORARY GENERATOR HR 92.0000 247,480.00 0.000 0 026 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 027 PREPARE WATER POLLUTION CONTROL PROGRAM LS 6,000.0000 6,000.00 1.000 6,000 028 WORK AREA MONITORING (BRIDGE) LS 93,000.0000 93,000.00 0.460 42,780 PROGRAM CAS145 PAGE 3 DATE 04/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G3644 TIME 10:43 AM ESTIMATE NO. 013 BID OPENING 12/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: HALALI, BEHZAD DATE OF THIS ESTIMATE 04/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 72,348.00 2,173,901.00 ADJUSTMENT OF COMPENSATION 0.00 385,580.61 EXTRA WORK 337,225.23 1,738,084.83 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 409,573.23 4,297,566.44 029 MOBILIZATION LS 360,000.0000 360,000.00 0.950 342,000 ORIGINAL CONTRACT AMOUNT 13,371,480.00 TOTAL WORK COMPLETED 409,573.23 4,639,566.44 MATERIALS ON HAND ON SITE 148,135.00 DEDUCTIONS 0.00 0.00 TOTAL 409,573.23 4,787,701.44 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 01/23/24 400 01/27/24 03/17/24 05/26/26 268 31 110 0 27% 53% PROGRESS IS SATISFACTORY HALALI, BEHZAD RESIDENT ENGINEER