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 10/22/18 EST. NO. 006 TIME 06:06 AM 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 --------------------------------------------------------------------------- *** 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 10/22/18 EST. NO. 006 TIME 06:06 AM 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 0.00 -37,458.60 TOTAL DEDUCTIONS 0.00 -37,458.60 PROGRAM CAS145 PAGE 1 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 06:06 AM ESTIMATE NO. 006 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 10/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 10/22/18 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 0.750 4,500 003 CONSTRUCTION AREA SIGNS LS 56,500.0000 56,500.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.065 9,750.00 0.900 135,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.065 195.00 0.900 2,700 006 JOB SITE MANAGEMENT LS 7,600.0000 7,600.00 0.065 494.00 0.900 6,840 007 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 0.065 455.00 0.900 6,300 009 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 0.065 585.00 0.900 8,100 012 PAINT CURB (2-COAT) SQFT 4.0000 2,560.00 505.000 2,020.00 505.000 2,020 013 REMOVE ROADSIDE SIGN EA 125.0000 2,875.00 8.000 1,000.00 25.000 3,125 014 REMOVE ROADSIDE SIGN PANEL EA 55.0000 2,695.00 2.000 110.00 49.000 2,695 015 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.4000 43,456.00 7,207.000 46,124 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 016 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.7000 25,123.00 7,207.000 26,665 017 ROADSIDE SIGN - ONE POST EA 250.0000 102,500.00 50.000 12,500.00 361.000 90,250 018 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 55.0000 8,250.00 154.000 8,470 METHOD) 019 INSTALL ROADSIDE SIGN PANEL ON EA 55.0000 1,045.00 3.000 165.00 22.000 1,210 EXISTING POST 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,420.00 1,173.000 2,346 021 THERMOPLASTIC PAVEMENT MARKING SQFT 8.7000 422,820.00 5,284.000 45,970.80 47,699.000 414,981 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 06:06 AM ESTIMATE NO. 006 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 10/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,440 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 57,600.00 1,508.000 6,032.00 15,297.000 61,188 PROGRAM CAS145 PAGE 3 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 06:06 AM ESTIMATE NO. 006 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 10/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 79,276.80 877,746.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 3,475.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 79,276.80 881,221.18 024 MOBILIZATION LS 150,000.0000 150,000.00 1.000 150,000 ORIGINAL CONTRACT AMOUNT 1,125,414.00 TOTAL WORK COMPLETED 79,276.80 1,031,221.18 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -37,458.60 TOTAL 79,276.80 993,762.58 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 12/01/18 107 26 1 0 86% 79% PROGRESS IS SATISFACTORY RUZIC, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/18