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 06/19/17 EST. NO. 013 TIME 03:29 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 06/19/17 EST. NO. 013 TIME 03:29 PM 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 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 03:29 PM ESTIMATE NO. 013 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 06/20/17 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 06/19/17 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 0.090 31,500.00 0.860 301,000 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.090 24,300.00 0.860 232,200 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.090 29,250.00 0.860 279,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.090 2,790.00 0.860 26,660 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.090 8,599.50 0.860 82,173 006 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 0.030 3,210.00 0.800 85,600 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 32.000 25,280.00 269.000 212,510 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 5,618.310 26,686.97 58,373.040 277,271 010 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 0.030 5,730.00 0.900 171,900 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.030 1,050.00 0.900 31,500 PROGRAM CAS145 PAGE 2 DATE 06/19/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 03:29 PM ESTIMATE NO. 013 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 06/20/17 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 06/19/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 158,396.47 2,780,564.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 158,396.47 2,780,564.50 015 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 158,396.47 2,850,564.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 158,396.47 2,850,564.50 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 08/24/17 212 62 10 0 82% 82% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/17