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 05/18/22 EST. NO. 004 TIME 03:23 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 05/18/22 EST. NO. 004 TIME 03:23 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 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 03:23 PM ESTIMATE NO. 004 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 05/20/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/18/22 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 21.000 15,750.00 45.000 33,750 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.250 1,250.00 0.500 2,500 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.150 11,250.00 0.550 41,250 004 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 0.200 1,500.00 0.500 3,750 007 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 0.200 5,600.00 0.500 14,000 009 MODIFYING TRAFFIC MONITORING STATIONS LS 963,500.0000 963,500.00 0.060 57,810.00 0.415 399,852 PROGRAM CAS145 PAGE 2 DATE 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 03:23 PM ESTIMATE NO. 004 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 05/20/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 05/18/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 93,160.00 496,102.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 93,160.00 496,102.50 010 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,294,000.00 TOTAL WORK COMPLETED 93,160.00 616,102.50 MATERIALS ON HAND ON SITE 266,841.24 DEDUCTIONS 0.00 0.00 TOTAL 93,160.00 882,943.74 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 07/26/22 45 172 0 0 47% 50% PROGRESS IS SATISFACTORY ZHANG, RUI RESIDENT ENGINEER