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. 001 TIME 09:41 AM R.E. NAME: TOFAEL ANWAR 10-1L3304 --------------------------------------------------------------------------- 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. 001 TIME 09:41 AM R.E. NAME: TOFAEL ANWAR 10-1L3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L3304 TIME 09:41 AM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 09/20/23 LOCATION PROGRESS ESTIMATE 10-MER-165-33.2 ----------------- ST. FRANCIS ELECTRIC LLC MERCED COUNTY AT HILMAR AT CAMPBELL STREET 975 CARDEN ST SAN LEANDRO CA 94577 FED. AID NO. HSST-P165(116)E INSTALL PEDESTRIAN HYBRID BEACON SYSTEMS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 26,000.00 4.000 2,600.00 4.000 2,600 003 CONSTRUCTION AREA SIGNS LS 3,650.0000 3,650.00 0.440 1,606.00 0.440 1,606 004 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 0.000 0 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,500.0000 2,500.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,500.0000 3,500.00 0.000 0 007 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125.00 0.750 1,125 009 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 250.00 0.000 0 010 STREET SWEEPING LS 5,000.0000 5,000.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 012 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 7.0000 406.00 0.000 0 (HAZARDOUS WASTE) 013 REMOVE YELLOW PAINTED PAVEMENT MARKING SQFT 10.2000 2,244.00 0.000 0 (HAZARDOUS WASTE) 014 CLEARING AND GRUBBING (LS) LS 3,850.0000 3,850.00 0.000 0 015 ROADWAY EXCAVATION CY 780.0000 26,520.00 0.000 0 016 CLASS 2 AGGREGATE BASE (CY) CY 670.0000 11,390.00 0.000 0 017 MINOR HOT MIX ASPHALT TON 1,530.0000 13,770.00 0.000 0 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 105.0000 2,730.00 0.000 0 019 DETECTABLE WARNING SURFACE SQFT 110.0000 7,920.00 0.000 0 020 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 1,855.0000 31,535.00 0.000 0 RAMP) 021 ADJUST ACCESS BOX (UTILITY) EA 1,490.0000 2,980.00 0.000 0 022 PAINT CURB (2-COAT) SQFT 13.0000 364.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L3304 TIME 09:41 AM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: TOFAEL ANWAR 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 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 33.00 0.000 0 024 REMOVE ROADSIDE SIGN PANEL EA 135.0000 270.00 0.000 0 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.0000 756.00 0.000 0 (0.063"-UNFRAMED) 026 ROADSIDE SIGN - ONE POST EA 420.0000 840.00 0.000 0 027 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 420.0000 840.00 0.000 0 028 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 16.0000 11,840.00 0.000 0 WET NIGHT VISIBILITY) 029 6" THERMOPLASTIC TRAFFIC STRIPE LF 7.0000 224.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 030 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,500.0000 4,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 031 PEDESTRIAN HYBRID BEACON SYSTEMS LS 247,000.0000 247,000.00 0.000 0 032 REMOVING FLASHING BEACON SYSTEMS LS 15,000.0000 15,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1L3304 TIME 09:41 AM ESTIMATE NO. 001 BID OPENING 05/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: TOFAEL ANWAR 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 5,331.00 5,331.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 5,331.00 5,331.00 ORIGINAL CONTRACT AMOUNT 478,412.00 TOTAL WORK COMPLETED 5,331.00 5,331.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,331.00 5,331.00 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 06/29/23 40 09/15/23 09/15/23 11/13/23 4 0 0 0 1% 10% PROGRESS IS SATISFACTORY TOFAEL ANWAR RESIDENT ENGINEER