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 09/20/23 EST. NO. 002 TIME 06:36 AM R.E. NAME: CHRIS HANSON 10-1F4004 --------------------------------------------------------------------------- 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 09/20/23 EST. NO. 002 TIME 06:36 AM R.E. NAME: CHRIS HANSON 10-1F4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING WPCP 4 WEEKS -40,000.00 002 -40,000.00 -40,000.00 TOTAL DEDUCTIONS -40,000.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4004 TIME 06:36 AM ESTIMATE NO. 002 BID OPENING 11/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 09/20/23 LOCATION PROGRESS ESTIMATE 10-VAR ----------------- TENNYSON ELECTRIC INC. SAN JOAQUIN COUNTY AT VARIOUS LOCATIONS 7275 NATIONAL DR STE A2 LIVERMORE CA 94550 FED. AID NO. N O N E INSTALL CMSS, CCTV, TMSS, VCS, RWIS AND FO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 0.500 2,250.00 1.000 4,500 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 15,000.0000 15,000.00 0.140 2,100.00 0.180 2,700 003 TIME-RELATED OVERHEAD (WDAY) WDAY 450.0000 58,500.00 19.000 8,550.00 24.000 10,800 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.130 4,550.00 0.390 13,650 007 TRAFFIC CONTROL SYSTEM LS 585,000.0000 585,000.00 0.180 105,300.00 0.180 105,300 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,500.0000 30,000.00 0.000 0 009 TYPE III BARRICADE EA 250.0000 1,500.00 0.000 0 010 CHANNELIZER (SURFACE MOUNTED) EA 55.0000 605.00 0.000 0 011 PORTABLE DELINEATOR EA 50.0000 2,200.00 0.000 0 012 TEMPORARY BARRIER SYSTEM LF 65.0000 71,500.00 1,100.000 71,500.00 1,100.000 71,500 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.000 0 014 TEMPORARY CRASH CUSHION MODULE EA 275.0000 3,850.00 14.000 3,850.00 14.000 3,850 015 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 10,000.00 2.000 10,000.00 2.000 10,000 016 JOB SITE MANAGEMENT LS 65,000.0000 65,000.00 0.140 9,100.00 0.180 11,700 017 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 018 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 26,950.00 0.000 0 019 TEMPORARY FIBER ROLL LF 11.0000 27,500.00 0.000 0 020 TEMPORARY SILT FENCE LF 20.0000 8,600.00 0.000 0 021 STREET SWEEPING LS 25,000.0000 25,000.00 0.000 0 022 TEMPORARY CONCRETE WASHOUT LS 6,500.0000 6,500.00 0.180 1,170.00 0.180 1,170 PROGRAM CAS145 PAGE 2 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4004 TIME 06:36 AM ESTIMATE NO. 002 BID OPENING 11/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 25,000.0000 25,000.00 0.140 3,500.00 0.180 4,500 024 NATURAL RESOURCE PROTECTION PLAN LS 5,000.0000 5,000.00 1.000 5,000 025 TEMPORARY HIGH-VISIBILITY FENCE LF 20.0000 8,600.00 0.000 0 026 CLEARING AND GRUBBING (LS) LS 46,500.0000 46,500.00 0.000 0 027 ROADWAY EXCAVATION CY 300.0000 96,000.00 0.000 0 028 IMPORTED BORROW (CY) CY 120.0000 8,520.00 0.000 0 029 CHECK AND TEST EXISTING IRRIGATION LS 2,500.0000 2,500.00 1.000 2,500 FACILITIES 030 OPERATE EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.140 1,400.00 0.180 1,800 031 CONTROL AND NEUTRAL CONDUCTORS LS 15,000.0000 15,000.00 0.000 0 (ARMOR-CLAD) 032 1" REMOTE CONTROL VALVE EA 1,000.0000 1,000.00 0.000 0 033 3" GATE VALVE EA 1,000.0000 1,000.00 0.000 0 034 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 10.0000 500.00 0.000 0 (F) LINE) 035 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 15.0000 2,100.00 0.000 0 (F) LINE) 036 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 30.0000 1,500.00 0.000 0 (F) LINE) 037 BALL VALVE EA 1,000.0000 1,000.00 0.000 0 038 8" WELDED STEEL PIPE CONDUIT LF 500.0000 15,000.00 30.000 15,000.00 30.000 15,000 039 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 650.0000 2,600.00 0.000 0 040 COMPOST (CY) CY 400.0000 64,000.00 0.000 0 041 CLASS 2 AGGREGATE BASE (CY) CY 175.0000 17,500.00 0.000 0 042 HOT MIX ASPHALT (TYPE A) TON 275.0000 38,500.00 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 35.0000 2,800.00 0.000 0 044 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 35.0000 5,950.00 0.000 0 045 TACK COAT TON 100.0000 10.00 0.000 0 046 JOINTED PLAIN CONCRETE PAVEMENT CY 1,300.0000 234,000.00 0.000 0 047 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,250.0000 198,000.00 88.000 198,000.00 88.000 198,000 (SIGN FOUNDATION) 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 049 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4004 TIME 06:36 AM ESTIMATE NO. 002 BID OPENING 11/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BACKFILL (PIPE TRENCH) CY 400.0000 4,800.00 0.000 0 (F) 051 12" REINFORCED CONCRETE PIPE LF 150.0000 25,500.00 0.000 0 052 12" CONCRETE FLARED END SECTION EA 1,100.0000 2,200.00 0.000 0 053 CULVERT SLURRY-CEMENT BACKFILL CY 650.0000 4,550.00 0.000 0 054 MINOR CONCRETE (DIKE) CY 6,500.0000 10,400.00 0.000 0 055 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 60.0000 40,200.00 0.000 0 056 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 72.0000 10,800.00 0.000 0 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 125.0000 52,500.00 0.000 0 058 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,650.0000 10,600.00 0.000 0 059 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,500.0000 16,500.00 0.000 0 060 ALTERNATIVE CRASH CUSHION SYSTEM EA 45,000.0000 45,000.00 0.000 0 061 CONCRETE BARRIER (TYPE 60M) LF 200.0000 28,000.00 0.000 0 062 CONCRETE BARRIER (TYPE 60MC) LF 425.0000 178,500.00 0.000 0 063 CONCRETE BARRIER TRANSITION LF 2,000.0000 8,400.00 0.000 0 (F) 064 REMOVE GUARDRAIL LF 10.0000 3,500.00 0.000 0 065 REMOVE CONCRETE BARRIER LF 750.0000 4,500.00 0.000 0 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 8,500.0000 8,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 067 ROADSIDE WEATHER INFORMATION SYSTEM LS 125,000.0000 125,000.00 0.000 0 068 TRAFFIC MONITORING STATION SYSTEM LS 765,000.0000 765,000.00 0.000 0 069 CHANGEABLE MESSAGE SIGN SYSTEM LS 625,000.0000 625,000.00 0.000 0 070 CAMERA SYSTEMS LS 225,000.0000 225,000.00 0.000 0 071 FIBER OPTIC CABLE SYSTEMS LS 4,165,500.0000 4,165,500.00 0.100 416,550.00 0.100 416,550 072 REMOVING TRAFFIC MONITORING STATIONS LS 60,000.0000 60,000.00 0.000 0 073 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 074 FURNISH SIGN STRUCTURE (VERSATILE TRUSS) LB 8.0000 480,000.00 0.000 0 075 INSTALL SIGN STRUCTURE (VERSATILE TRUSS) LB 1.0000 60,000.00 0.000 0 076 ALUMINUM WALKWAY GRATING (VERSATILE SQFT 60.0000 49,800.00 0.000 0 TRUSS) PROGRAM CAS145 PAGE 4 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F4004 TIME 06:36 AM ESTIMATE NO. 002 BID OPENING 11/09/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: CHRIS HANSON DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 852,820.00 882,270.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 852,820.00 882,270.00 077 MOBILIZATION LS 565,000.0000 565,000.00 0.750 423,750.00 0.750 423,750 ORIGINAL CONTRACT AMOUNT 9,394,535.00 TOTAL WORK COMPLETED 1,276,570.00 1,306,020.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -40,000.00 -40,000.00 TOTAL 1,236,570.00 1,266,020.00 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 03/03/23 130 07/05/23 08/14/23 02/23/24 24 28 0 0 14% 18% PROGRESS IS SATISFACTORY CHRIS HANSON RESIDENT ENGINEER