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 12/20/16 EST. NO. 007 TIME 11:25 AM 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 12/20/16 EST. NO. 007 TIME 11:25 AM 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 12/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 11:25 AM ESTIMATE NO. 007 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 12/20/16 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 12/20/16 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 0.060 21,000.00 0.570 199,500 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.070 18,900.00 0.620 167,400 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.070 22,750.00 0.620 201,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.070 2,170.00 0.620 19,220 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.070 6,688.50 0.380 36,309 006 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 0.070 7,490.00 0.620 66,340 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 19.000 15,010.00 187.000 147,730 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 4,259.010 20,230.30 43,682.220 207,490 010 FURNOSH FORMED PANEL SIGN(OVERHEAD) SQFT 14.4300 823,953.00 5,016.700 72,390.98 51,536.940 743,678 FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 FURNISH LAMINATED PANEL SIGN SQFT 23.9500 81,430.00 2,974.700 71,244 (1"-TYPE A)FOR RETROREFLECTIVE SHEETING (TYPE XI) 012 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 4.8500 293,425.00 5,016.700 24,331.00 54,511.640 264,381 013 MODIFY SIGN ILLUMINATION LS 191,000.0000 191,000.00 0.050 9,550.00 0.800 152,800 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.050 1,750.00 0.800 28,000 PROGRAM CAS145 PAGE 2 DATE 12/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 11:25 AM ESTIMATE NO. 007 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 12/20/16 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 12/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 222,260.78 2,306,539.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 222,260.78 2,306,539.11 015 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 222,260.78 2,376,539.11 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 222,260.78 2,376,539.11 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 05/30/17 142 11 0 0 74% 57% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/16