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 04/25/17 EST. NO. 011 TIME 09:50 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 04/25/17 EST. NO. 011 TIME 09:50 AM R.E. NAME: BEHNIWAL, NACHHATAR 04-2J1404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM 2406 REP -10,000.00 009 RELEASE LC DEDUCTION 10,000.00 011 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 09:50 AM ESTIMATE NO. 011 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 04/20/17 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 04/25/17 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 0.020 7,000.00 0.650 227,500 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.020 5,400.00 0.690 186,300 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.020 6,500.00 0.690 224,250 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.020 620.00 0.690 21,390 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.020 1,911.00 0.690 65,929 006 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 0.020 2,140.00 0.690 73,830 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 8.000 6,320.00 195.000 154,050 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 1,941.680 9,222.98 45,623.900 216,713 010 FURNOSH FORMED PANEL SIGN(OVERHEAD) SQFT 14.4300 823,953.00 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 54,511.640 264,381 013 MODIFY SIGN ILLUMINATION LS 191,000.0000 191,000.00 0.020 3,820.00 0.820 156,620 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.020 700.00 0.820 28,700 PROGRAM CAS145 PAGE 2 DATE 04/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 09:50 AM ESTIMATE NO. 011 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 04/20/17 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 04/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 43,633.98 2,435,532.59 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 43,633.98 2,435,532.59 015 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 43,633.98 2,505,532.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 53,633.98 2,505,532.59 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 08/24/17 173 62 10 0 72% 67% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR RESIDENT ENGINEER PROGRAM CAS145 DATE 04/25/17