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 02/20/25 EST. NO. 001 TIME 11:58 AM R.E. NAME: LI, PEIJIE 04-3W9104 --------------------------------------------------------------------------- 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 02/20/25 EST. NO. 001 TIME 11:58 AM R.E. NAME: LI, PEIJIE 04-3W9104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 013 -151.00 001 -151.00 -151.00 TOTAL DEDUCTIONS -151.00 -151.00 PROGRAM CAS145 PAGE 1 DATE 02/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3W9104 TIME 11:58 AM ESTIMATE NO. 001 BID OPENING 08/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LI, PEIJIE DATE OF THIS ESTIMATE 02/20/25 LOCATION PROGRESS ESTIMATE 04-ALA-980-1.2 ----------------- PARSONS TRANSPORTATION GROUP, AT VARIOUS LOCATIONS INC. 555 12TH STREET, SUITE 2150 OAKLAND CA 94607 FED. AID NO. ACST-000C(558)E UPGRADE CONTROLLERS IN VEHICLE DETECTION A ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME RELATED OVERHEAD (MILESTONE 1) LS 39,267.0700 39,267.07 0.214 8,403.15 0.214 8,403 002 CONTRACT MANAGEMENT LS 398,991.4800 398,991.48 0.214 85,384.18 0.214 85,384 003 QUALITY MANAGEMENT LS 252,906.5500 252,906.55 0.214 54,122.00 0.214 54,122 004 SAFETY MANAGEMENT LS 122,526.7000 122,526.70 0.214 26,220.71 0.214 26,220 005 PUBLIC INFORMATION MANAGEMENT LS 51,533.8900 51,533.89 0.214 11,028.25 0.214 11,028 006 BONDS AND INSURANCE LS 692,256.0400 692,256.04 1.000 692,256.04 1.000 692,256 007 DESIGN SERVICES LS 1,771,211.9800 1,771,211.98 0.150 265,681.80 0.150 265,681 008 ENVIRONMENTAL MANAGEMENT LS 0.0100 0.01 0.000 0 009 MAINTENANCE OF TRAFFIC LS 819,658.9800 819,658.98 0.000 0 010 FINAL ACCEPTANCE LS 242,245.8400 242,245.84 0.000 0 011 VEHICLE DETECTION STATION TECHNOLOGY LS 3,538,369.2100 3,538,369.21 0.000 0 UPGRADES 012 CAMERA SYSTEM TECHNOLOGY UPGRADES LS 9,914,764.0200 9,914,764.02 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-3W9104 TIME 11:58 AM ESTIMATE NO. 001 BID OPENING 08/12/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: LI, PEIJIE DATE OF THIS ESTIMATE 02/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,143,096.13 1,143,096.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,143,096.13 1,143,096.13 013 MOBILIZATION LS 1,982,972.4200 1,982,972.42 0.500 991,486.21 0.500 991,486 ORIGINAL CONTRACT AMOUNT 19,826,704.19 TOTAL WORK COMPLETED 2,134,582.34 2,134,582.34 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -151.00 -151.00 TOTAL 2,134,431.34 2,134,431.34 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 013 MOBILIZATION 1,982,670.41 1,982,972.42 302.01 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 08/15/24 574 08/29/24 08/29/24 12/22/26 116 0 0 0 11% 20% PROGRESS IS SATISFACTORY LI, PEIJIE RESIDENT ENGINEER