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 08/22/18 EST. NO. 003 TIME 11:40 AM R.E. NAME: PANNU ARASHDEEP 11-2N0284 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0002 527.51 E.W. @ F.A.(+) 051718 N 002 0 0007 1,096.87 052518 N 473686 006 0001 281,469.56 E.W. @ L.S.(+) 073018 N 1 0 283,093.94 TOTAL THIS ESTIMATE 1,000.00 TOTAL PREVIOUS ESTIMATE 284,093.94 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 08/22/18 EST. NO. 003 TIME 11:40 AM R.E. NAME: PANNU ARASHDEEP 11-2N0284 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE CLOSURE PICKUPS -4,000.00 003 -4,000.00 -4,000.00 LABOR COMPLIANCE VIOLATION DEL JUL 18 CPR -3,000.00 003 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -7,000.00 -7,000.00 PROGRAM CAS145 PAGE 1 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0284 TIME 11:40 AM ESTIMATE NO. 003 BID OPENING 02/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: PANNU ARASHDEEP DATE OF THIS ESTIMATE 08/22/18 LOCATION PROGRESS ESTIMATE 11-SD-5-R0.3/R29.5 ----------------- SPECIALIZED PAVEMENT MARKING, IN SAN DIEGO COUNTY, ON ROUTE 5, INC. FROM THE USA/MEXICO BORDER TO 11095 SW INDUSTRIAL WAY STE A GENESEE AVENUE OVERCROSSING. TUALATIN OR 97062 FED. AID NO. N O N E REMOVE AND REPLACE ALL TRAFFIC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 975.0000 975.00 1.000 975 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500.00 0.750 3,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 60,000.00 21.000 10,500.00 65.000 32,500 004 CONSTRUCTION AREA SIGNS LS 51,689.0000 51,689.00 0.700 36,182 005 TRAFFIC CONTROL SYSTEM LS 277,850.0000 277,850.00 0.175 48,623.75 0.542 150,594 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,362.5000 47,250.00 3.500 8,268.75 10.833 25,592 007 JOB SITE MANAGEMENT LS 44,460.0000 44,460.00 0.175 7,780.50 0.542 24,097 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 580.0000 580.00 0.750 435 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.8500 152,460.00 20,867.000 80,337.95 28,917.000 111,330 010 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 17,290.00 147.000 1,029.00 147.000 1,029 (ENHANCED WET NIGHT VISIBILITY) 011 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1400 701,100.00 309,389.000 352,703.46 400,998.000 457,137 (ENHANCED WET NIGHT VISIBILITY) 012 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2600 131,040.00 75,816.000 95,528.16 75,816.000 95,528 (ENHANCED WET NIGHT VISIBILITY) 013 REMOVE TRAFFIC STRIPE LF 0.5000 491,000.00 536,007.000 268,003.50 701,298.000 350,649 014 REMOVE PAVEMENT MARKING SQFT 3.5000 8,645.00 189.000 661.50 189.000 661 015 CONTRAST STRIPE (PAINT TRAFFIC STRIPE) LF 0.3500 251,300.00 581,580.000 203,553.00 581,580.000 203,553 (1-COAT BLACK) 016 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.7000 2,651,400.00 407,540.000 1,100,358.00 702,270.000 1,896,129 CONTRAST (BROKEN 36-12) (WARRANTY) 017 6" TRAFFIC STRIPE TAPE WITH TAPE LF 3.0000 20,460.00 2,675.000 8,025.00 2,675.000 8,025 CONTRAST (BROKEN 17-7) (WARRANTY) 018 8" TRAFFIC STRIPE TAPE WITH TAPE LF 3.4500 284,280.00 67,765.000 233,789.25 67,765.000 233,789 CONTRAST (BROKEN 12-3) (WARRANTY) PROGRAM CAS145 PAGE 2 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0284 TIME 11:40 AM ESTIMATE NO. 003 BID OPENING 02/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: PANNU ARASHDEEP DATE OF THIS ESTIMATE 08/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,421,661.82 3,631,959.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 283,093.94 284,093.94 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,704,755.76 3,916,053.30 019 MOBILIZATION LS 475,479.0000 475,479.00 0.050 23,773.95 1.000 475,479 ORIGINAL CONTRACT AMOUNT 5,672,258.00 TOTAL WORK COMPLETED 2,728,529.71 4,391,532.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -7,000.00 -7,000.00 TOTAL 2,721,529.71 4,384,532.30 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 04/06/18 120 04/23/18 04/23/18 12/28/18 65 19 0 0 73% 54% PROGRESS IS SATISFACTORY PANNU ARASHDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/18