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. 004 TIME 02:20 PM R.E. NAME: RUZIC, JOHN 04-0J0004 --------------------------------------------------------------------------- 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 0002 653.22 E.W. @ F.A.(+) 071918 N 2.0 0 0003 757.76 072318 N 3.0 0 0004 653.22 072418 N 4.0 0 0005 757.76 072518 N 5.0 0 0006 653.22 072618 N 6.0 0 3,475.18 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,475.18 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. 004 TIME 02:20 PM R.E. NAME: RUZIC, JOHN 04-0J0004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 024 -28,093.95 001 OVERBID ITEM NO. 024 -7,491.72 002 OVERBID ITEM NO. 024 -1,872.93 004 -1,872.93 -37,458.60 TOTAL DEDUCTIONS -1,872.93 -37,458.60 PROGRAM CAS145 PAGE 1 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 02:20 PM ESTIMATE NO. 004 BID OPENING 12/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 08/22/18 LOCATION PROGRESS ESTIMATE 04-VAR ----------------- STATEWIDE TRAFFIC SAFETY & IN ALAMEDA AND CONTRA COSTA SIGNS INC. COUNTIES, ON VARIOUS ROUTES AT 522 LINDON LANE VARIOUS INTERSECTION LOCATIONS NIPOMO, CA 93444-9222 FED. AID NO. ACHS-000C(459)E ENHANCE PEDESTRIAN CROSSINGS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,500.0000 4,500.00 0.700 3,150 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 6,000.0000 6,000.00 0.500 3,000 003 CONSTRUCTION AREA SIGNS LS 56,500.0000 56,500.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.167 25,050.00 0.668 100,200 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.167 501.00 0.668 2,004 006 JOB SITE MANAGEMENT LS 7,600.0000 7,600.00 0.167 1,269.20 0.668 5,076 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 008 STREET SWEEPING LS 7,000.0000 7,000.00 0.167 1,169.00 0.668 4,676 009 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 9.0000 46,890.00 5,210.000 46,890 MARKING (HAZARDOUS WASTE) 010 TREATED WOOD WASTE LB 0.7500 1,350.00 0.000 0 011 CLEARING AND GRUBBING (LS) LS 9,000.0000 9,000.00 0.167 1,503.00 0.668 6,012 012 PAINT CURB (2-COAT) SQFT 4.0000 2,560.00 0.000 0 013 REMOVE ROADSIDE SIGN EA 125.0000 2,875.00 10.000 1,250 014 REMOVE ROADSIDE SIGN PANEL EA 55.0000 2,695.00 3.000 165.00 27.000 1,485 015 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.4000 43,456.00 679.000 4,345.60 7,207.000 46,124 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 016 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.7000 25,123.00 679.000 2,512.30 7,207.000 26,665 017 ROADSIDE SIGN - ONE POST EA 250.0000 102,500.00 16.000 4,000.00 214.000 53,500 018 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 55.0000 8,250.00 123.000 6,765 METHOD) 019 INSTALL ROADSIDE SIGN PANEL ON EA 55.0000 1,045.00 7.000 385.00 11.000 605 EXISTING POST 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,420.00 1,044.000 2,088.00 1,173.000 2,346 021 THERMOPLASTIC PAVEMENT MARKING SQFT 8.7000 422,820.00 8,835.000 76,864.50 37,112.000 322,874 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 02:20 PM ESTIMATE NO. 004 BID OPENING 12/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: RUZIC, JOHN 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 ------------------------------------------------------------------------------------------------------------------------------------ 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 10,230.00 1,480.000 4,440.00 1,480.000 4,440 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 57,600.00 6,500.000 26,000.00 12,174.000 48,696 PROGRAM CAS145 PAGE 3 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 02:20 PM ESTIMATE NO. 004 BID OPENING 12/12/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: RUZIC, JOHN 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 150,292.60 686,510.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,475.18 3,475.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 153,767.78 689,986.08 024 MOBILIZATION LS 150,000.0000 150,000.00 0.050 7,500.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 1,125,414.00 TOTAL WORK COMPLETED 161,267.78 839,986.08 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -1,872.93 -37,458.60 TOTAL 159,394.85 802,527.48 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 024 MOBILIZATION 112,541.40 150,000.00 37,458.60 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 02/02/18 135 04/23/18 03/29/18 12/01/18 76 20 0 0 74% 56% PROGRESS IS SATISFACTORY RUZIC, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/18