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 10/13/22 EST. NO. 006 TIME 01:39 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 10/13/22 EST. NO. 006 TIME 01:39 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 10/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 01:39 PM ESTIMATE NO. 006 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 09/28/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 10/13/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 29.000 21,750.00 80.000 60,000 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.250 1,250.00 0.750 3,750 003 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.150 11,250.00 0.900 67,500 004 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 14,000.00 7.000 700.00 35.000 3,500 SYSTEM DAY 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,500.0000 12,500.00 0.100 1,250.00 0.300 3,750 006 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.200 1,500.00 0.900 6,750 007 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 0.250 7,000.00 1.000 28,000 009 MODIFYING TRAFFIC MONITORING STATIONS LS 963,500.0000 963,500.00 0.232 223,532.00 0.703 677,340 PROGRAM CAS145 PAGE 2 DATE 10/13/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3K3104 TIME 01:39 PM ESTIMATE NO. 006 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 09/28/22 R.E. NAME: ZHANG, RUI DATE OF THIS ESTIMATE 10/13/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 268,232.00 851,590.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 268,232.00 851,590.50 010 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,294,000.00 TOTAL WORK COMPLETED 268,232.00 971,590.50 MATERIALS ON HAND ON SITE -266,841.24 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,390.76 971,590.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/17/21 90 07/12/21 07/12/21 09/28/22 79 230 0 0 100% 100% ZHANG, RUI RESIDENT ENGINEER