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 06/15/22 EST. NO. 014 TIME 10:09 AM R.E. NAME: WONG, DUDLEY 04-3G3014 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 1,659.91 E.W. @ F.A.(+) 041222 N 1 0 0002 1,077.47 041422 N 2 0 0003 2,075.67 042722 N 3 0 0004 2,075.67 042922 N 4 0 0005 2,075.67 042822 N 5 0 0006 2,382.33 052722 N 6 0 0007 83,716.17 E.W. @ L.S.(+) 060622 N 7 0 95,062.89 TOTAL THIS ESTIMATE 323,747.34 TOTAL PREVIOUS ESTIMATE 418,810.23 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 06/15/22 EST. NO. 014 TIME 10:09 AM R.E. NAME: WONG, DUDLEY 04-3G3014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G3014 TIME 10:09 AM ESTIMATE NO. 014 BID OPENING 01/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: WONG, DUDLEY DATE OF THIS ESTIMATE 06/15/22 LOCATION PROGRESS ESTIMATE 04-CC-680-R24.9/R25.5 ----------------- 04-SOL-680-R0.0/N0.8 PERRY ELECTRIC INCORPORATED IN SACRAMENTO COUNTY NEAR ANITOCH 04-SAC-160-L0.2/L0.4 130 MURWOOD COURT ON ROUTE 160 FROM 0.2 MILE NORTH OF WALNUT CREEK CA 94596 SACRAMENTO COUNTY LINE TO 0.4 MILE NORTH OF SACRAMENTO COUNTY LINE AND IN CONTRA COSTA AND SOLANO COUNTIES FED. AID NO. N O N E REPLACE FOG HORNS, RADAR BEACONS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,728.0000 5,728.00 1.000 5,728 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,200.0000 440,000.00 1.000 2,200.00 215.000 473,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 5.000 10,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 10.000 2,000 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 TRAFFIC CONTROL SYSTEM LS 85,928.0000 85,928.00 1.000 85,928 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 77.0000 11,550.00 150.000 11,550 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 11,457.0000 11,457.00 1.000 11,457 008 JOB SITE MANAGEMENT LS 45,829.0000 45,829.00 1.000 45,829 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,728.0000 5,728.00 1.000 5,728 010 TEMPORARY DECKING LS 14,349.0000 14,349.00 0.000 0 011 DRILL AND BOND DOWEL LF 77.0000 9,240.00 0.000 0 012 BAR REINFORCING STEEL (BRIDGE) LB 23.0000 37,674.00 0.000 0 (F) 013 BRIDGE REMOVAL (PORTION) LS 34,323.0000 34,323.00 0.000 0 014 MISCELLANEOUS METAL (BRIDGE) LB 2.4000 41,376.00 0.000 0 (F) 015 MODIFYING NAVIGATION LIGHT SYSTEMS LS 2,761,968.0000 2,761,968.00 0.025 69,049.20 1.000 2,761,968 016 MODIFYING MARINE RADAR BEACON LS 306,024.0000 306,024.00 0.050 15,301.20 1.000 306,024 SYSTEMS 017 MODIFYING FOG WARNING SYSTEMS LS 209,862.0000 209,862.00 0.075 15,739.65 1.000 209,862 018 MODIFYING SUPERVISORY CONTROL AND LS 370,860.0000 370,860.00 0.125 46,357.50 1.000 370,860 DATA ACQUISITION SYSTEMS PROGRAM CAS145 PAGE 2 DATE 06/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3G3014 TIME 10:09 AM ESTIMATE NO. 014 BID OPENING 01/13/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: WONG, DUDLEY DATE OF THIS ESTIMATE 06/15/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 148,647.55 4,299,934.00 ADJUSTMENT OF COMPENSATION 0.00 2,584.00 EXTRA WORK 95,062.89 416,226.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 243,710.44 4,718,744.23 019 MOBILIZATION LS 470,000.0000 470,000.00 1.000 470,000 ORIGINAL CONTRACT AMOUNT 4,873,896.00 TOTAL WORK COMPLETED 243,710.44 5,188,744.23 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 243,710.44 5,188,744.23 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 03/09/21 200 05/04/21 05/04/21 06/30/22 233 69 15 0 99% 100% PROGRESS IS SATISFACTORY WONG, DUDLEY RESIDENT ENGINEER