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 07/20/16 EST. NO. 002 TIME 03:49 PM R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) 04-2J1404 --------------------------------------------------------------------------- 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 07/20/16 EST. NO. 002 TIME 03:49 PM R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) 04-2J1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 03:49 PM ESTIMATE NO. 002 BID OPENING 01/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 07/20/16 LOCATION PROGRESS ESTIMATE 04-ALA-13 ----------------- 04-ALA-24 BC TRAFFIC SPECIALIST IN ALAMEDA COUNTY AT VARIOUS 04-ALA-80 BC TENTALS INC. DBA LOCATIONS 638 W SOUTHERN AVE ORANGE CA 92865 FED. AID NO. NHP-X001(599)E REPLACE OVERHEAD SIGN PANELS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (LS) LS 350,000.0000 350,000.00 0.100 35,000.00 0.200 70,000 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.060 16,200.00 0.060 16,200 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.060 19,500.00 0.060 19,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.060 1,860.00 0.060 1,860 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.060 5,733.00 0.060 5,733 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 0.060 66.00 0.860 946 007 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 107,000.0000 107,000.00 0.060 6,420.00 0.060 6,420 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 15.000 11,850.00 15.000 11,850 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 3,426.100 16,273.98 3,426.100 16,273 010 FURNOSH FORMED PANEL SIGN(OVERHEAD) SQFT 14.4300 823,953.00 9,410.220 135,789.47 9,410.220 135,789 FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 FURNISH LAMINATED PANEL SIGN SQFT 23.9500 81,430.00 510.000 12,214.50 510.000 12,214 (1"-TYPE A)FOR RETROREFLECTIVE SHEETING (TYPE XI) 012 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 4.8500 293,425.00 9,920.220 48,113.07 9,920.220 48,113 013 MODIFY SIGN ILLUMINATION LS 191,000.0000 191,000.00 0.140 26,740.00 0.140 26,740 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.230 8,050.00 0.230 8,050 PROGRAM CAS145 PAGE 2 DATE 07/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 03:49 PM ESTIMATE NO. 002 BID OPENING 01/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 07/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 343,810.02 379,690.02 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 343,810.02 379,690.02 015 MOBILIZATION LS 70,000.0000 70,000.00 0.750 52,500.00 0.750 52,500 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 396,310.02 432,190.02 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 396,310.02 432,190.02 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 03/16/16 250 06/12/16 05/11/16 05/12/17 49 0 0 0 14% 20% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR (NEIL) RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/16