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. 002 TIME 02:48 PM R.E. NAME: ZINK, PHIL 03-1G1904 --------------------------------------------------------------------------- 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 08/22/18 EST. NO. 002 TIME 02:48 PM R.E. NAME: ZINK, PHIL 03-1G1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G1904 TIME 02:48 PM ESTIMATE NO. 002 BID OPENING 02/27/18 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: ZINK, PHIL DATE OF THIS ESTIMATE 08/22/18 LOCATION PROGRESS ESTIMATE 03-NEV-80 ----------------- SPECIALIZED PAVEMENT MARKING, IN PLACER, NEVADA, AND SIERRA INC. COUNTIES FROM 0.2 MILE EAST OF 11095 SW INDUSTRIAL WAY STE A ROUTE 80/174 SEPARATION TO NEVADA TUALATIN OR 97062 STATE LINE FED. AID NO. N O N E 6" AND 8" METHYL METHACRYLATE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 0.300 390.00 0.640 832 002 TIME-RELATED OVERHEAD (LS) LS 15,000.0000 15,000.00 0.300 4,500.00 0.640 9,600 003 CONSTRUCTION AREA SIGNS LS 31,845.0000 31,845.00 0.300 9,553.50 0.640 20,380 004 TRAFFIC CONTROL SYSTEM LS 230,316.0000 230,316.00 0.300 69,094.80 0.640 147,402 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,800.0000 8,800.00 0.300 2,640.00 0.640 5,632 006 JOB SITE MANAGEMENT LS 2,590.0000 2,590.00 0.300 777.00 0.640 1,657 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 490.0000 490.00 0.300 147.00 0.640 313 008 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 5.2000 8,320,000.00 628,169.000 3,266,478.80 700,671.000 3,643,489 (RECESSED) 009 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 3.2500 47,125.00 396.000 1,287.00 396.000 1,287 (RECESSED, BROKEN 17-7) 010 6" METHYL METHACRYLATE TRAFFIC STRIPE LF 2.7200 2,238,560.00 554,971.000 1,509,521.12 627,086.000 1,705,673 (RECESSED, BROKEN 36-12) 011 8" METHYL METHACRYLATE TRAFFIC STRIPE LF 7.8600 624,084.00 3,801.000 29,875.86 3,801.000 29,875 (RECESSED) 012 8" METHYL METHACRYLATE TRAFFIC STRIPE LF 5.7500 74,750.00 0.000 0 (RECESSED, BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G1904 TIME 02:48 PM ESTIMATE NO. 002 BID OPENING 02/27/18 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: ZINK, PHIL 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 4,894,265.08 5,566,144.22 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,894,265.08 5,566,144.22 013 MOBILIZATION LS 349,577.0000 349,577.00 0.450 157,309.65 0.950 332,098 ORIGINAL CONTRACT AMOUNT 11,944,437.00 TOTAL WORK COMPLETED 5,051,574.73 5,898,242.37 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 5,051,574.73 5,898,242.37 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 05/16/18 70 06/18/18 06/18/18 09/24/18 45 0 -1 0 49% 65% PROGRESS IS SATISFACTORY ZINK, PHIL RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/18