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 08/19/16 EST. NO. 003 TIME 11:41 AM 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 08/19/16 EST. NO. 003 TIME 11:41 AM 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 08/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 11:41 AM ESTIMATE NO. 003 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 08/20/16 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 08/19/16 LOCATION RERUN 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 0.080 28,000.00 0.280 98,000 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.100 27,000.00 0.160 43,200 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.100 32,500.00 0.160 52,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.100 3,100.00 0.160 4,960 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.100 9,555.00 0.160 15,288 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 0.860 946 007 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 107,000.0000 107,000.00 0.100 10,700.00 0.160 17,120 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 27.000 21,330.00 42.000 33,180 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 8,415.430 39,973.29 11,841.530 56,247 010 FURNOSH FORMED PANEL SIGN(OVERHEAD) SQFT 14.4300 823,953.00 4,735.020 68,326.34 14,145.240 204,115 FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 FURNISH LAMINATED PANEL SIGN SQFT 23.9500 81,430.00 510.000 12,214 (1"-TYPE A)FOR RETROREFLECTIVE SHEETING (TYPE XI) 012 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 4.8500 293,425.00 4,735.020 22,964.85 14,655.240 71,077 013 MODIFY SIGN ILLUMINATION LS 191,000.0000 191,000.00 0.140 26,740 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.230 8,050 PROGRAM CAS145 PAGE 2 DATE 08/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 11:41 AM ESTIMATE NO. 003 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 08/20/16 R.E. NAME: BEHNIWAL, NACHHATAR (NEIL) DATE OF THIS ESTIMATE 08/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 263,449.48 643,139.49 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 263,449.48 643,139.49 015 MOBILIZATION LS 70,000.0000 70,000.00 0.200 14,000.00 0.950 66,500 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 277,449.48 709,639.49 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 277,449.48 709,639.49 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 71 0 0 0 22% 28% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR (NEIL) RESIDENT ENGINEER PROGRAM CAS145 DATE 08/19/16