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 10/19/19 EST. NO. 003 TIME 07:38 AM R.E. NAME: RUZIC, JOHN 04-1J7004 --------------------------------------------------------------------------- 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 10/19/19 EST. NO. 003 TIME 07:38 AM R.E. NAME: RUZIC, JOHN 04-1J7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 046 -3,496.00 001 0.00 -3,496.00 TOTAL DEDUCTIONS 0.00 -3,496.00 PROGRAM CAS145 PAGE 1 DATE 10/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7004 TIME 07:38 AM ESTIMATE NO. 003 BID OPENING 11/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/19 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 10/19/19 LOCATION PROGRESS ESTIMATE 04-ALA-123-2.8/2.8 ----------------- CALIFORNIA HIGHWAY IN BERKELEY AT BANCROFT WAY. CONSTRUCTION GROUP, INC. 1647 WILLOW PASS RD., #150 CONCORD CA 94520 FED. AID NO. SNHG-P123(4)E INSTALL TRAFFIC SIGNAL. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,900.0000 1,900.00 1.000 1,900 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500 003 CONSTRUCTION AREA SIGNS LS 4,850.0000 4,850.00 0.700 3,395 004 TRAFFIC CONTROL SYSTEM LS 39,668.0000 39,668.00 0.100 3,966.80 0.600 23,800 005 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 4,620.00 0.000 0 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 6,000.0000 6,000.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.100 800.00 0.600 4,800 008 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 0.600 600 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,750.0000 2,750.00 0.750 2,062 010 TEMPORARY CHECK DAM LF 10.0000 1,500.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 675.00 1.000 225.00 1.000 225 012 STREET SWEEPING LS 20,800.0000 20,800.00 0.100 2,080.00 0.600 12,480 013 DEWATERING AND NON-STORM WATER DISCHARGE LS 6,000.0000 6,000.00 0.000 0 CONTROL SYSTEM 014 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 0.200 800.00 0.700 2,800 015 CLEARING AND GRUBBING (LS) LS 11,170.0000 11,170.00 1.000 11,170 016 ROADWAY EXCAVATION (TYPE Z-2) CY 450.0000 58,500.00 95.000 42,750 (AERIALLY DEPOSITED LEAD) 017 CLASS 2 AGGREGATE BASE (CY) CY 225.0000 1,575.00 48.000 10,800 018 RAPID STRENGTH CONCRETE BASE CY 700.0000 42,000.00 42.000 29,400 019 HOT MIX ASPHALT (TYPE A) TON 225.0000 40,500.00 44.380 9,985 020 PLACE HOT MIX ASPHALT SQYD 135.0000 3,510.00 0.000 0 (MISCELLANEOUS AREA) 021 TACK COAT TON 1,500.0000 1,500.00 0.100 150 022 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 143.0000 5,577.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7004 TIME 07:38 AM ESTIMATE NO. 003 BID OPENING 11/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/19 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 10/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.9000 6,976.00 0.000 0 024 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 121.0000 7,260.00 15.000 1,815.00 77.000 9,317 025 36" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 190.0000 9,690.00 17.000 3,230.00 34.000 6,460 026 42" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 279.0000 12,276.00 44.000 12,276 027 DETECTABLE WARNING SURFACE SQFT 40.0000 1,920.00 0.000 0 028 MINOR CONCRETE (ISLAND PAVING) CY 3,500.0000 10,500.00 3.000 10,500 029 MINOR CONCRETE (CURB, SIDEWALK AND CY 2,100.0000 52,500.00 11.500 24,150 CURB RAMP) 030 REMOVE CONCRETE CURB (LF) LF 25.0000 6,750.00 275.000 6,875 031 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 58.0000 4,408.00 0.000 0 032 REMOVE PAVEMENT MARKER EA 3.0000 21.00 0.000 0 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 170.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 110.0000 550.00 2.000 220 035 REMOVE ROADSIDE SIGN PANEL EA 100.0000 300.00 0.000 0 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 450.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 037 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 90.00 0.000 0 038 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 0.000 0 METHOD) 039 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 10,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,280.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 2,320.00 0.000 0 044 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.250 625.00 0.250 625 SYSTEM ELEMENTS DURING CONSTRUCTION 045 SIGNAL AND LIGHTING SYSTEM LS 238,864.0000 238,864.00 0.150 35,829.60 0.150 35,829 PROGRAM CAS145 PAGE 3 DATE 10/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1J7004 TIME 07:38 AM ESTIMATE NO. 003 BID OPENING 11/06/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/19 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 10/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,471.40 265,071.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 49,471.40 265,071.40 046 MOBILIZATION LS 75,500.0000 75,500.00 0.950 71,725 ORIGINAL CONTRACT AMOUNT 718,200.00 TOTAL WORK COMPLETED 49,471.40 336,796.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -3,496.00 TOTAL 49,471.40 333,300.40 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 046 MOBILIZATION 71,820.00 75,500.00 3,680.00 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 12/19/18 120 06/25/19 06/25/19 03/03/20 79 2 0 0 46% 66% PROGRESS IS SATISFACTORY RUZIC, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 10/19/19