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 12/18/24 EST. NO. 010 TIME 05:55 PM R.E. NAME: LARWIN, THOMAS 04-3G4444 --------------------------------------------------------------------------- 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 0004 3,770.50 E.W. @ F.A.(+) 111224 N 004 012 0001 28,600.00 E.W. @ F.A.(+) 121224 N 005 0002 1,740.00 120924 N 006 34,110.50 TOTAL THIS ESTIMATE 13,127.70 TOTAL PREVIOUS ESTIMATE 47,238.20 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 12/18/24 EST. NO. 010 TIME 05:55 PM R.E. NAME: LARWIN, THOMAS 04-3G4444 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 028 -7,605.60 003 OVERBID ITEM NO. 028 -3,802.80 008 OVERBID ITEM NO. 028 -3,042.24 010 -3,042.24 -14,450.64 TOTAL DEDUCTIONS -3,042.24 -14,450.64 PROGRAM CAS145 PAGE 1 DATE 12/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4444 TIME 05:55 PM ESTIMATE NO. 010 BID OPENING 11/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: LARWIN, THOMAS DATE OF THIS ESTIMATE 12/18/24 LOCATION PROGRESS ESTIMATE 04-SF-80-5.7/7.5 ----------------- AMERICAN BRIDGE COMPANY THE CITY AND COUNTY OF SAN FRANCISCO AT 1000 AMERICAN BRIDGE WAY VARIOUS LOCATIONS FROM 0.1 MILE NORTH OF CORAOPOLIS PA 15108 SAN FRANCISCO ANCHORAGE TO 0.1 MILE SOUTH OF YERBA BUENA ANCHORAGE FED. AID NO. N O N E REPAIR MAIN CABLE AND REPLACE SUSPENDER RO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 20,000.0000 20,000.00 1.000 20,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 15,000.0000 15,000.00 0.500 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 14,250.0000 2,565,000.00 13.000 185,250.00 49.000 698,250 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 1.000 6,000.00 3.000 18,000 005 HOURLY OFF-SITE HR 200.0000 4,000.00 5.000 1,000 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 SAFETY QUALITY CONTROL MANAGER LS 300,000.0000 300,000.00 0.080 24,000.00 0.670 201,000 007 CONSTRUCTION AREA SIGNS LS 33,000.0000 33,000.00 0.800 26,400 008 TRAFFIC CONTROL SYSTEM LS 909,000.0000 909,000.00 0.140 127,260.00 0.300 272,700 009 TRAFFIC CONTROL SUPERVISOR DAY 1,250.0000 225,000.00 13.000 16,250.00 49.000 61,250 010 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 21,600.00 28.000 1,680.00 98.000 5,880 SYSTEM DAY 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 9,500.0000 19,000.00 2.000 19,000 012 JOB SITE MANAGEMENT LS 60,000.0000 60,000.00 0.064 3,840.00 0.328 19,680 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 014 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 015 STREET SWEEPING LS 94,500.0000 94,500.00 0.080 7,560.00 0.240 22,680 016 WORK AREA MONITORING (BRIDGE) LS 85,000.0000 85,000.00 0.100 8,500.00 0.400 34,000 017 CLEAN AND PAINT STRUCTURAL STEEL LS 1,509,035.0000 1,509,035.00 0.075 113,177 (EXISTING BRIDGE) 018 CLEAN AND PAINT CABLE SYSTEM LS 1,338,200.0000 1,338,200.00 0.048 64,233.60 0.278 372,019 019 BRIDGE REMOVAL (PORTION) LS 1,300,000.0000 1,300,000.00 0.075 97,500.00 0.320 416,000 020 MAIN CABLE WEDGING LS 850,000.0000 850,000.00 0.135 114,750.00 0.415 352,750 021 MAIN CABLE WIRE SPLICING LS 900,000.0000 900,000.00 0.180 162,000.00 0.320 288,000 022 MAIN CABLE COMPACTION AND WRAPPING LS 2,000,000.0000 2,000,000.00 0.280 560,000 PROGRAM CAS145 PAGE 2 DATE 12/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4444 TIME 05:55 PM ESTIMATE NO. 010 BID OPENING 11/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: LARWIN, THOMAS DATE OF THIS ESTIMATE 12/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAIN CABLE FLOW TEST LS 600,000.0000 600,000.00 0.100 60,000 024 CABLE BAND BOLT TIGHTENING LS 350,068.0000 350,068.00 0.063 22,054.28 0.355 124,274 025 REPLACE SUSPENDER ROPE LS 1,400,000.0000 1,400,000.00 0.205 287,000 026 REPLACE TOWER ACCESS DOOR EA 75,000.0000 1,800,000.00 0.000 0 027 MISCELLANEOUS METAL (BRIDGE) LB 45.0000 1,234,485.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 12/18/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G4444 TIME 05:55 PM ESTIMATE NO. 010 BID OPENING 11/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: LARWIN, THOMAS DATE OF THIS ESTIMATE 12/18/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 840,877.88 3,984,311.37 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 34,110.50 47,238.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 874,988.38 4,031,549.57 028 MOBILIZATION LS 1,980,000.0000 1,980,000.00 0.200 396,000.00 0.950 1,881,000 ORIGINAL CONTRACT AMOUNT 19,647,888.00 TOTAL WORK COMPLETED 1,270,988.38 5,912,549.57 MATERIALS ON HAND ON SITE 991,489.82 1,427,978.43 DEDUCTIONS -3,042.24 -14,450.64 TOTAL 2,259,435.96 7,326,077.36 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 028 MOBILIZATION 1,964,788.80 1,980,000.00 15,211.20 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 02/09/24 180 02/09/24 04/07/24 05/01/25 49 15 0 0 30% 27% PROGRESS IS SATISFACTORY LARWIN, THOMAS RESIDENT ENGINEER