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 04/19/22 EST. NO. 003 TIME 11:21 AM 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 04/19/22 EST. NO. 003 TIME 11:21 AM 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 04/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 11:21 AM ESTIMATE NO. 003 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 04/20/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 04/19/22 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 8.000 6,000.00 24.000 18,000 002 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 0.050 3,750.00 0.400 30,000 004 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 0.300 2,250.00 0.300 2,250 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 008 STREET SWEEPING LS 28,000.0000 28,000.00 0.300 8,400.00 0.300 8,400 009 MODIFYING TRAFFIC MONITORING STATIONS LS 963,500.0000 963,500.00 0.005 4,817.50 0.355 342,042 PROGRAM CAS145 PAGE 2 DATE 04/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 11:21 AM ESTIMATE NO. 003 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 04/20/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 04/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 25,217.50 402,942.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 25,217.50 402,942.50 010 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,294,000.00 TOTAL WORK COMPLETED 25,217.50 522,942.50 MATERIALS ON HAND ON SITE -12,573.67 266,841.24 DEDUCTIONS 0.00 0.00 TOTAL 12,643.83 789,783.74 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 07/11/22 34 161 0 0 40% 38% PROGRESS IS SATISFACTORY *** SUSPENDED ON 07/12/21. ZHANG, RUI RESIDENT ENGINEER