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 03/17/22 EST. NO. 002 TIME 01:23 PM R.E. NAME: ZHANG, RUI 04-3K3104 --------------------------------------------------------------------------- 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 03/17/22 EST. NO. 002 TIME 01:23 PM R.E. NAME: ZHANG, RUI 04-3K3104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 01:23 PM ESTIMATE NO. 002 BID OPENING 03/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 03/17/22 LOCATION PROGRESS ESTIMATE 04-ALA-13 ----------------- ST. FRANCIS ELECTRIC, LLC IN ALAMEDA COUNTY ON ROUTES 13, 24, 975 CARDEN STREET; 580, AND 880 AT VARIOUS LOCATIONS. SAN LEANDRO CA 94577 FED. AID NO. B1NH-X001(645)E REPAIR AND REPLACE EXISTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 67,500.00 16.000 12,000.00 16.000 12,000 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.250 1,250 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.350 26,250.00 0.350 26,250 004 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 14,000.00 0.000 0 SYSTEM DAY 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,500.0000 12,500.00 0.000 0 006 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.000 0 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 008 STREET SWEEPING LS 28,000.0000 28,000.00 0.000 0 009 MODIFYING TRAFFIC MONITORING STATIONS LS 963,500.0000 963,500.00 0.350 337,225.00 0.350 337,225 PROGRAM CAS145 PAGE 2 DATE 03/17/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 01:23 PM ESTIMATE NO. 002 BID OPENING 03/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 03/17/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 376,475.00 377,725.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 376,475.00 377,725.00 010 MOBILIZATION LS 120,000.0000 120,000.00 0.050 6,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,294,000.00 TOTAL WORK COMPLETED 382,475.00 497,725.00 MATERIALS ON HAND ON SITE -150,454.18 279,414.91 DEDUCTIONS 0.00 0.00 TOTAL 232,020.82 777,139.91 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 05/17/21 90 07/12/21 07/12/21 07/07/22 16 124 0 0 38% 18% PROGRESS IS SATISFACTORY *** SUSPENDED ON 07/12/21. ZHANG, RUI RESIDENT ENGINEER PROGRAM CAS145 DATE 03/17/22