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 09/21/18 EST. NO. 004 TIME 09:39 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 --------------------------------------------------------------------------- 006 0002 70,367.39 E.W. @ L.S.(+) 073018 N 2 0 70,367.39 TOTAL THIS ESTIMATE 284,093.94 TOTAL PREVIOUS ESTIMATE 354,461.33 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 09/21/18 EST. NO. 004 TIME 09:39 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 0.00 -4,000.00 LABOR COMPLIANCE VIOLATION DEL JUL 18 CPR -3,000.00 003 RECD JUL 18 DEL 3,000.00 004 3,000.00 0.00 TOTAL DEDUCTIONS 3,000.00 -4,000.00 PROGRAM CAS145 PAGE 1 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0284 TIME 09:39 AM ESTIMATE NO. 004 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 09/20/18 R.E. NAME: PANNU ARASHDEEP DATE OF THIS ESTIMATE 09/21/18 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 0.750 3,750 003 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 60,000.00 21.000 10,500.00 86.000 43,000 004 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 0.717 199,218 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,362.5000 47,250.00 3.500 8,268.75 14.333 33,861 007 JOB SITE MANAGEMENT LS 44,460.0000 44,460.00 0.175 7,780.50 0.717 31,877 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 580.0000 580.00 0.750 435 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.8500 152,460.00 4,750.000 18,287.50 33,667.000 129,617 010 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 17,290.00 147.000 1,029 (ENHANCED WET NIGHT VISIBILITY) 011 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1400 701,100.00 130,552.000 148,829.28 531,550.000 605,967 (ENHANCED WET NIGHT VISIBILITY) 012 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2600 131,040.00 17,669.000 22,262.94 93,485.000 117,791 (ENHANCED WET NIGHT VISIBILITY) 013 REMOVE TRAFFIC STRIPE LF 0.5000 491,000.00 155,801.000 77,900.50 857,099.000 428,549 014 REMOVE PAVEMENT MARKING SQFT 3.5000 8,645.00 2,207.000 7,724.50 2,396.000 8,386 015 CONTRAST STRIPE (PAINT TRAFFIC STRIPE) LF 0.3500 251,300.00 46,655.000 16,329.25 628,235.000 219,882 (1-COAT BLACK) 016 6" TRAFFIC STRIPE TAPE WITH TAPE LF 2.7000 2,651,400.00 135,893.000 366,911.10 838,163.000 2,263,040 CONTRAST (BROKEN 36-12) (WARRANTY) 017 6" TRAFFIC STRIPE TAPE WITH TAPE LF 3.0000 20,460.00 2,099.000 6,297.00 4,774.000 14,322 CONTRAST (BROKEN 17-7) (WARRANTY) 018 8" TRAFFIC STRIPE TAPE WITH TAPE LF 3.4500 284,280.00 13,375.000 46,143.75 81,140.000 279,933 CONTRAST (BROKEN 12-3) (WARRANTY) PROGRAM CAS145 PAGE 2 DATE 09/21/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2N0284 TIME 09:39 AM ESTIMATE NO. 004 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 09/20/18 R.E. NAME: PANNU ARASHDEEP DATE OF THIS ESTIMATE 09/21/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 785,858.82 4,417,818.18 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 70,367.39 354,461.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 856,226.21 4,772,279.51 019 MOBILIZATION LS 475,479.0000 475,479.00 1.000 475,479 ORIGINAL CONTRACT AMOUNT 5,672,258.00 TOTAL WORK COMPLETED 856,226.21 5,247,758.51 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 3,000.00 -4,000.00 TOTAL 859,226.21 5,243,758.51 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 86 20 0 0 94% 72% PROGRESS IS SATISFACTORY PANNU ARASHDEEP RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/18