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 03/24/17 EST. NO. 008 TIME 01:30 PM R.E. NAME: HARIKA, INDERJEET 08-0G7804 --------------------------------------------------------------------------- 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 03/24/17 EST. NO. 008 TIME 01:30 PM R.E. NAME: HARIKA, INDERJEET 08-0G7804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE DBE REPORTING -155,654.26 002 LATE DBE REPORTING 155,654.26 003 0.00 0.00 LABOR COMPLIANCE VIOLATION CPR- CORAL/DC/DYNA -3,000.00 004 FBS- KDC/CORAL/DC -4,000.00 004 CPR - CORAL/DC/DYNA 3,000.00 005 FBS - KDC/CORAL/DC 4,000.00 005 DC PAYROLL WE 1/7/17 -1,000.00 008 KDC APPRENT CERT -1,000.00 008 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G7804 TIME 01:30 PM ESTIMATE NO. 008 BID OPENING 01/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: HARIKA, INDERJEET DATE OF THIS ESTIMATE 03/24/17 LOCATION PROGRESS ESTIMATE 08-RIV-215-R8.4/R38.8 ----------------- DYNALECTRIC IN MURRIETA FR 0.5 MI S/O 215/15 4462 CORPORATE CENTER DR. JCT TO 0.2 MI N/O 215/60 JCT IN LOS ALAMITOS CA 90720 MORENO VALLEY FED. AID NO. NHPI-215 ( ) ,1-239 (E ) INSTALL CCTV, CMS, CENSUS STATIONS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,143.0000 1,143.00 1.000 1,143 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,195.0000 1,006,800.00 19.000 79,705.00 140.000 587,300 003 CONSTRUCTION AREA SIGNS LS 11,825.0000 11,825.00 1.000 11,825 004 TRAFFIC CONTROL SYSTEM LS 170,990.0000 170,990.00 0.100 17,099.00 0.800 136,792 005 CHANNELIZER (SURFACE MOUNTED) EA 27.0000 1,782.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 7,857.0000 15,714.00 0.000 0 007 TEMPORARY RAILING (TYPE K) LF 18.4000 66,240.00 0.000 0 008 TEMPORARY CRASH CUSHION MODULE EA 125.0000 11,875.00 0.000 0 009 JOB SITE MANAGEMENT LS 8,620.0000 8,620.00 0.100 862.00 0.800 6,896 010 PREPARE STORM WATER POLLUTION PREVENTION LS 1,613.0000 1,613.00 1.000 1,613 PLAN 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 215.0000 10,750.00 8.000 1,720 013 TEMPORARY FIBER ROLL LF 6.7000 3,350.00 0.000 0 014 TEMPORARY GRAVEL BAG BERM LF 9.3500 3,740.00 0.000 0 015 TEMPORARY CONSTRUCTION ENTRANCE EA 2,175.0000 4,350.00 0.000 0 016 STREET SWEEPING LS 5,200.0000 5,200.00 0.000 0 017 TEMPORARY CONCRETE WASHOUT LS 993.0000 993.00 0.000 0 018 TEMPORARY FENCE (TYPE ESA) LF 3.2000 1,184.00 0.000 0 019 TREATED WOOD WASTE LB 1.5000 1,800.00 0.000 0 020 REMOVE ASPHALT CONCRETE DIKE LF 3.6500 3,504.00 0.000 0 021 SALVAGE GUARDRAIL LF 14.0000 882.00 0.000 0 022 CLEARING AND GRUBBING (LS) LS 2,210.0000 2,210.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G7804 TIME 01:30 PM ESTIMATE NO. 008 BID OPENING 01/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: HARIKA, INDERJEET DATE OF THIS ESTIMATE 03/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 16.0000 4,320.00 0.000 0 024 SHOULDER BACKING TON 74.0000 2,220.00 0.000 0 025 HYDROSEED SQFT 0.1000 65,400.00 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 48.1500 6,741.00 0.000 0 027 PRIME COAT TON 3,813.5000 2,288.10 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 248.0000 52,080.00 0.000 0 029 TACK COAT TON 5,800.0000 1,160.00 0.000 0 030 60" CAST-IN-DRILLED-HOLE CONCRETE LF 600.0000 26,400.00 44.000 26,400 PILE (SIGN FOUNDATION) 031 FURNISH SIGN STRUCTURE (TRUSS) LB 2.9000 88,740.00 30,600.000 88,740 032 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2200 6,732.00 30,600.000 6,732 033 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 26.7000 14,151.00 0.000 0 034 VEGETATION CONTROL (MINOR CONCRETE) SQYD 60.5000 19,360.00 0.000 0 035 TRANSITION RAILING (TYPE WB-31) EA 3,800.0000 3,800.00 0.000 0 036 END ANCHOR ASSEMBLY (TYPE SFT) EA 635.0000 1,270.00 0.000 0 037 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,775.0000 5,550.00 0.000 0 038 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,890.0000 1,890.00 0.000 0 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,365.0000 6,365.00 0.100 636.50 0.700 4,455 SYSTEM ELEMENTS DURING CONSTRUCTION 040 MODIFY WIRELESS VEHICLE DETECTION SYSTEM EA 10,880.0000 152,320.00 0.000 0 (SOLAR) 041 MODIFY WIRELESS VEHICLE DETECTION SYSTEM EA 10,780.0000 183,260.00 0.000 0 (AC POWER) 042 CLOSED CIRCUIT TELEVISION SYSTEM (CCTV) EA 10,395.0000 83,160.00 0.000 0 043 MODIFY CLOSED CIRCUIT TELEVISION SYSTEM EA 4,600.0000 18,400.00 0.000 0 (CCTV) 044 MODIFY ELECTRIC SERVICE LS 622,700.0000 622,700.00 0.039 24,285.30 0.168 104,613 045 CHANGEABLE MESSAGE SIGN SYSTEM (CMS) LS 11,840.0000 11,840.00 0.000 0 (LOCATION 1) 046 CHANGEABLE MESSAGE SIGN SYSTEM (CMS) LS 11,840.0000 11,840.00 0.000 0 (LOCATION 2) 047 FIBER OPTIC COMMUNICATION SYSTEM LS 2,771,190.0000 2,771,190.00 0.073 202,296.87 0.554 1,535,239 048 VEHICLE SENSOR NODE (VSN) REPLACEMENT EA 8,070.0000 145,260.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0G7804 TIME 01:30 PM ESTIMATE NO. 008 BID OPENING 01/21/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: HARIKA, INDERJEET DATE OF THIS ESTIMATE 03/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 324,884.67 2,513,469.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 324,884.67 2,513,469.36 049 MOBILIZATION LS 241,885.9000 241,885.90 0.950 229,791 ORIGINAL CONTRACT AMOUNT 5,888,888.00 TOTAL WORK COMPLETED 324,884.67 2,743,260.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 322,884.67 2,741,260.97 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 03/30/16 240 07/28/16 04/16/16 08/14/17 140 20 0 0 46% 58% PROGRESS IS SATISFACTORY HARIKA, INDERJEET RESIDENT ENGINEER PROGRAM CAS145 DATE 03/24/17