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 11/06/17 EST. NO. 004 TIME 12:55 PM R.E. NAME: CROSBY, TIM 03-0G3404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 6,827.95 E.W. @ F.A.(+) 092017 N 1 0 003 0020 8,676.80 A.C. @ U.P.(+) 100217 N 1 0 0021 3,880.52 100317 N 30 0 0022 93.00 100417 N 31 0 0023 -55,750.00 A.C. @ U.P.(-) 060917 N 100 0 0024 53,591.85 A.C. @ U.P.(+) 100417 N 200 0 0025 997.50 092617 N 201 0 18,317.62 TOTAL THIS ESTIMATE 1,046,577.70 TOTAL PREVIOUS ESTIMATE 1,064,895.32 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 11/06/17 EST. NO. 004 TIME 12:55 PM R.E. NAME: CROSBY, TIM 03-0G3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING 2017 CEM4401 -10,000.00 004 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402S -10,000.00 004 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -1,000.00 004 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -21,000.00 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 11/06/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G3404 TIME 12:55 PM ESTIMATE NO. 004 BID OPENING 01/05/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/12/17 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 11/06/17 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 03-NEV-80-R12.3/21.2 ---------------------------------------- Q & D CONSTRUCTION, INC. IN AND NEAR TRUCKEE, WEST BOUND 1050 S. 21ST STREET LANES FROM DONNER PARK OC TO SPARKS NV 89431 TRUCKEE RIVER BRIDGE (17-0012) FED. AID NO. N O N E POLY INLAY AND HOT MIX ASPHALT - ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.050 550.00 1.000 11,000 003 TRAFFIC CONTROL SYSTEM LS 270,000.0000 270,000.00 0.050 13,500.00 1.000 270,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 27,000.0000 27,000.00 0.050 1,350.00 1.000 27,000 005 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.050 900.00 1.000 18,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 10,000.0000 10,000.00 0.250 2,500.00 1.000 10,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 20,640.00 40.000 9,600 008 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 201,000.00 0.000 0 009 FURNISH POLYESTER CONCRETE INLAY CF 63.5000 1,416,050.00 15,068.000 956,818 010 PLACE POLYESTER CONCRETE INLAY SQFT 1.6500 367,950.00 223,000.000 367,950 (F) 011 PREPAVING INERTIAL PROFILER LS 6,000.0000 6,000.00 1.000 6,000 012 HOT MIX ASPHALT (TYPE A) TON 132.0000 501,600.00 0.000 0 013 TACK COAT TON 1,000.0000 17,000.00 0.000 0 014 REPLACE JOINT SEAL (ASPHALT RUBBER) LF 4.2500 214,625.00 34,451.000 146,416 015 GRIND EXISTING CONCRETE SQYD 13.0000 543,400.00 0.000 0 PAVEMENT 016 4" METHYL METHACRYLATE TRAFFIC STRIPE LF 1.8000 8,784.00 -1,220.000 -2,196.00 0.000 0 017 8" METHYL METHACRYLATE TRAFFIC STRIPE LF 7.0000 41,090.00 3,955.500 27,688.50 5,423.000 37,961 (RECESSED) 018 4" METHYL METHACRYLATE TRAFFIC STRIPE LF 1.2500 4,587.50 -917.500 -1,146.88 0.000 0 (BROKEN 36-12) 019 4" METHYL METHACRYLATE TRAFFIC STRIPE LF 1.2500 71,375.00 41,161.000 51,451.25 55,436.000 69,295 (RECESSED)(BROKEN 36-12) 020 4" METHYL METHACRYLATE TRAFFIC STRIPE LF 2.6000 2,080.00 420.000 1,092.00 620.000 1,612 (RECESSED)(BROKEN 17-7) 021 4" METHYL METHACRYLATE TRAFFIC STRIPE LF 3.8000 300,960.00 64,649.000 245,666.20 84,449.000 320,906 (RECESSED) 022 8" METHYL METHACRYLATE TRAFFIC STRIPE LF 6.0000 15,840.00 765.000 4,590.00 1,425.000 8,550 (RECESSED)(BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 11/06/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G3404 TIME 12:55 PM ESTIMATE NO. 004 BID OPENING 01/05/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/12/17 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 11/06/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 12" RUMBLE STRIP STA 130.0000 8,060.00 42.400 5,512.00 42.400 5,512 (ASPHALT CONCRETE PAVEMENT) 024 12" RUMBLE STRIP STA 275.0000 2,750.00 10.300 2,832.50 10.300 2,832 (CONCRETE PAVEMENT) 025 TRAFFIC MONITORING STATION SYSTEM LS 10,000.0000 10,000.00 1.000 10,000 PROGRAM CAS145 PAGE 3 DATE 11/06/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0G3404 TIME 12:55 PM ESTIMATE NO. 004 BID OPENING 01/05/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/12/17 R.E. NAME: CROSBY, TIM DATE OF THIS ESTIMATE 11/06/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 354,289.57 2,281,453.45 ADJUSTMENT OF COMPENSATION 11,489.67 11,489.67 EXTRA WORK 6,827.95 1,053,405.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 372,607.19 3,346,348.77 026 MOBILIZATION LS 395,208.5000 395,208.50 1.000 395,208 ORIGINAL CONTRACT AMOUNT 4,487,000.00 TOTAL WORK COMPLETED 372,607.19 3,741,557.27 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -21,000.00 -21,000.00 TOTAL 351,607.19 3,720,557.27 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/06/17 80 06/05/17 06/05/17 10/12/17 76 15 0 0 100% 100% CROSBY, TIM RESIDENT ENGINEER PROGRAM CAS145 DATE 11/06/17