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 06/18/18 EST. NO. 002 TIME 11:00 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 06/18/18 EST. NO. 002 TIME 11:00 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 -7,491.72 -35,585.67 TOTAL DEDUCTIONS -7,491.72 -35,585.67 PROGRAM CAS145 PAGE 1 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 11:00 AM ESTIMATE NO. 002 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 06/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 06/18/18 LOCATION RERUN PROGRESS ESTIMATE 04-VAR ----------------------- STATEWIDE TRAFFIC SAFETY & IN ALAMEDA AND CONTRA COSTA SIGNS INC. COUNTIES, ON VARIOUS ROUTES AT PO BOX 845703 VARIOUS INTERSECTION LOCATIONS LOS ANGELES CA 90084 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 0.250 1,500.00 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 0.334 50,100 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.334 1,002.00 0.334 1,002 006 JOB SITE MANAGEMENT LS 7,600.0000 7,600.00 0.167 1,269.20 0.334 2,538 007 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 0.334 2,338 009 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 9.0000 46,890.00 1,613.000 14,517.00 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 0.334 3,006 012 PAINT CURB (2-COAT) SQFT 4.0000 2,560.00 0.000 0 013 REMOVE ROADSIDE SIGN EA 125.0000 2,875.00 1.000 125.00 10.000 1,250 014 REMOVE ROADSIDE SIGN PANEL EA 55.0000 2,695.00 13.000 715.00 18.000 990 015 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 6.4000 43,456.00 408.000 2,611.20 5,161.000 33,030 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 016 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 3.7000 25,123.00 408.000 1,509.60 5,161.000 19,095 017 ROADSIDE SIGN - ONE POST EA 250.0000 102,500.00 115.000 28,750.00 173.000 43,250 018 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 55.0000 8,250.00 105.000 5,775.00 123.000 6,765 METHOD) 019 INSTALL ROADSIDE SIGN PANEL ON EA 55.0000 1,045.00 4.000 220.00 4.000 220 EXISTING POST 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,420.00 129.000 258.00 129.000 258 021 THERMOPLASTIC PAVEMENT MARKING SQFT 8.7000 422,820.00 7,752.000 67,442.40 13,831.000 120,329 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 11:00 AM ESTIMATE NO. 002 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 06/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.000 0 023 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 57,600.00 1,904.000 7,616.00 2,012.000 8,048 PROGRAM CAS145 PAGE 3 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J0004 TIME 11:00 AM ESTIMATE NO. 002 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 06/20/18 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 161,032.40 346,011.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 161,032.40 346,011.20 024 MOBILIZATION LS 150,000.0000 150,000.00 0.200 30,000.00 0.950 142,500 ORIGINAL CONTRACT AMOUNT 1,125,414.00 TOTAL WORK COMPLETED 191,032.40 488,511.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -7,491.72 -35,585.67 TOTAL 183,540.68 452,925.53 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 40 19 0 0 43% 30% PROGRESS IS SATISFACTORY RUZIC, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/18