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 11/18/16 EST. NO. 006 TIME 12:16 PM R.E. NAME: BEHNIWAL, NACHHATAR 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 11/18/16 EST. NO. 006 TIME 12:16 PM R.E. NAME: BEHNIWAL, NACHHATAR 04-2J1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 12:16 PM ESTIMATE NO. 006 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 11/20/16 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 11/18/16 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 0.060 21,000.00 0.510 178,500 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.150 40,500.00 0.550 148,500 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.150 48,750.00 0.550 178,750 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.150 4,650.00 0.550 17,050 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.150 14,332.50 0.310 29,620 006 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 0.150 16,050.00 0.550 58,850 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 52.000 41,080.00 168.000 132,720 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 11,718.370 55,662.26 39,423.210 187,260 010 FURNOSH FORMED PANEL SIGN(OVERHEAD) SQFT 14.4300 823,953.00 7,868.300 113,539.57 46,520.240 671,287 FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 FURNISH LAMINATED PANEL SIGN SQFT 23.9500 81,430.00 711.500 17,040.43 2,974.700 71,244 (1"-TYPE A)FOR RETROREFLECTIVE SHEETING (TYPE XI) 012 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 4.8500 293,425.00 8,579.800 41,612.03 49,494.940 240,050 013 MODIFY SIGN ILLUMINATION LS 191,000.0000 191,000.00 0.100 19,100.00 0.750 143,250 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.100 3,500.00 0.750 26,250 PROGRAM CAS145 PAGE 2 DATE 11/18/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 12:16 PM ESTIMATE NO. 006 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 11/20/16 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 11/18/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 436,816.79 2,084,278.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 436,816.79 2,084,278.34 015 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 436,816.79 2,154,278.34 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 436,816.79 2,154,278.34 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 05/23/17 126 7 0 0 67% 50% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR RESIDENT ENGINEER PROGRAM CAS145 DATE 11/18/16