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 07/25/17 EST. NO. 014 TIME 10:37 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 --------------------------------------------------------------------------- 002 0001 -23,409.12 A.C. @ L.S.(-) 072017 N 001 0 006 0001 97,920.00 E.W. @ L.S.(+) 061917 N 001 0 0002 94,080.00 072017 N 002 0 007 0001 13,615.00 E.W. @ L.S.(+) 072017 N 001 0 182,205.88 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 182,205.88 TOTAL TO DATE 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 07/25/17 EST. NO. 014 TIME 10:37 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 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 10:37 AM ESTIMATE NO. 014 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 07/20/17 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 07/25/17 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 0.120 42,000.00 0.980 343,000 002 CONSTRUCTION AREA SIGNS LS 270,000.0000 270,000.00 0.120 32,400.00 0.980 264,600 003 TRAFFIC CONTROL SYSTEM LS 325,000.0000 325,000.00 0.140 45,500.00 1.000 325,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 31,000.0000 31,000.00 0.140 4,340.00 1.000 31,000 005 JOB SITE MANAGEMENT LS 95,550.0000 95,550.00 0.120 11,466.00 0.980 93,639 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 0.140 154.00 1.000 1,100 007 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 107,000.0000 107,000.00 0.180 19,260.00 0.980 104,860 008 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 790.0000 218,830.00 6.000 4,740.00 275.000 217,250 009 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 4.7500 287,375.00 916.960 4,355.56 59,290.000 281,627 010 FURNOSH FORMED PANEL SIGN(OVERHEAD) SQFT 14.4300 823,953.00 5,563.060 80,274.96 57,100.000 823,953 FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 FURNISH LAMINATED PANEL SIGN SQFT 23.9500 81,430.00 426.000 10,202.70 3,400.700 81,446 (1"-TYPE A)FOR RETROREFLECTIVE SHEETING (TYPE XI) 012 RETROREFLECTIVE SHEETING(TYPE XI) SQFT 4.8500 293,425.00 5,988.360 29,043.55 60,500.000 293,425 013 MODIFY SIGN ILLUMINATION LS 191,000.0000 191,000.00 0.100 19,100.00 1.000 191,000 014 REMOVE ELECTRICAL SYSTEM LS 35,000.0000 35,000.00 0.100 3,500.00 1.000 35,000 PROGRAM CAS145 PAGE 2 DATE 07/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1404 TIME 10:37 AM ESTIMATE NO. 014 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 07/20/17 R.E. NAME: BEHNIWAL, NACHHATAR DATE OF THIS ESTIMATE 07/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 306,336.77 3,086,901.27 ADJUSTMENT OF COMPENSATION -23,409.12 -23,409.12 EXTRA WORK 205,615.00 205,615.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 488,542.65 3,269,107.15 015 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 3,180,663.00 TOTAL WORK COMPLETED 488,542.65 3,339,107.15 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 488,542.65 3,339,107.15 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 08/24/17 231 62 10 0 96% 89% PROGRESS IS SATISFACTORY BEHNIWAL, NACHHATAR RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/17