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 05/22/17 EST. NO. 003 TIME 01:17 PM R.E. NAME: ARSHAD, MIAN 04-2J1504 --------------------------------------------------------------------------- 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 05/22/17 EST. NO. 003 TIME 01:17 PM R.E. NAME: ARSHAD, MIAN 04-2J1504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1504 TIME 01:17 PM ESTIMATE NO. 003 BID OPENING 10/22/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/17 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 05/22/17 LOCATION PROGRESS ESTIMATE 04-CC-4 ----------------- 04-CC-80 CORAL CONSTRUCTION COMPANY IN CONTRA COSTA COUNTY AT VARIOUS 04-CC-580 PO BOX 347 LOCATIONS WILSONVILLE OR 97070 FED. AID NO. NHP-X013(29)E REPLACE OVERHEAD SIGN PANELS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 250,000.0000 250,000.00 0.140 35,000.00 0.160 40,000 002 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.140 49,000.00 0.160 56,000 003 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.140 2,800.00 0.160 3,200 004 JOB SITE MANAGEMENT LS 500.0000 500.00 0.140 70.00 0.160 80 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.750 375 006 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 65,000.0000 65,000.00 0.140 9,100.00 0.160 10,400 007 REMOVE SIGN STRUCTURE WALKWAY (EA) EA 2,000.0000 340,000.00 24.500 49,000.00 30.500 61,000 008 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 8.0000 287,200.00 5,245.000 41,960.00 5,963.340 47,706 009 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.0000 441,000.00 5,178.330 93,209.94 5,791.670 104,250 FOR RETROREFLECTIVE SHEETING (TYPE XI) 010 FURNISH LAMINATED PANEL SIGN(1"-TYPE A) SQFT 27.0000 310,500.00 66.670 1,800.09 171.670 4,635 FOR RETROREFLECTIVE SHEETING (TYPE XI) 011 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 179,500.00 5,245.000 26,225.00 5,963.340 29,816 012 MODIFY SIGN ILLUMINATION LS 175,000.0000 175,000.00 0.140 24,500.00 0.160 28,000 013 REMOVE ELECTRICAL SYSTEM LS 8,000.0000 8,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2J1504 TIME 01:17 PM ESTIMATE NO. 003 BID OPENING 10/22/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/17 R.E. NAME: ARSHAD, MIAN DATE OF THIS ESTIMATE 05/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 332,665.03 385,463.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 332,665.03 385,463.57 014 MOBILIZATION LS 96,000.0000 96,000.00 0.200 19,200.00 0.950 91,200 ORIGINAL CONTRACT AMOUNT 2,523,200.00 TOTAL WORK COMPLETED 351,865.03 476,663.57 MATERIALS ON HAND ON SITE 349,116.50 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 351,865.03 825,780.07 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 02/18/16 275 01/27/17 04/13/16 09/01/17 203 72 0 0 19% 74% PROGRESS IS SATISFACTORY ARSHAD, MIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/17