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 05/27/22 EST. NO. 008 TIME 02:13 PM R.E. NAME: RUZIC, JOHN 04-2G6604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0002 35,720.00 E.W. @ L.S.(+) 052722 N 0002 0 35,720.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 35,720.00 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 05/27/22 EST. NO. 008 TIME 02:13 PM R.E. NAME: RUZIC, JOHN 04-2G6604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G6604 TIME 02:13 PM ESTIMATE NO. 008 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/03/21 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 05/27/22 LOCATION RERUN FINAL ESTIMATE 04-ALA-13-10.1/10.7 -------------------- CALIFORNIA HIGHWAY IN ALAMEDA COUNTY IN BERKELEY FROM CONSTRUCTION GROUP, INC. 0.1 MILE WEST OF HILLER DRIVE TO 1647 WILLOW PASS RD #150; 0.1 MILE EAST OF CLAREMONT AVENUE CONCORD CA 94520 FED. AID NO. N O N E UPGRADE CURB RAMPS AND SIDEWALKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.000 0 002 CONSTRUCTION AREA SIGNS LS 9,750.0000 9,750.00 1.000 9,750 003 TRAFFIC CONTROL SYSTEM LS 67,500.0000 67,500.00 1.000 67,500 004 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 8,502.7500 8,502.75 1.000 8,502 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,420.0000 4,420.00 1.000 4,420 006 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,350.0000 3,350.00 1.000 3,350 008 TEMPORARY COVER SQYD 3.2500 2,860.00 542.000 1,761 009 TEMPORARY DRAINAGE INLET PROTECTION EA 218.0000 1,090.00 1.000 218.00 5.000 1,090 010 TEMPORARY FIBER ROLL LF 6.7500 810.00 0.000 0 011 TEMPORARY SILT FENCE LF 7.0000 7,000.00 98.000 686.00 750.000 5,250 012 STREET SWEEPING LS 19,500.0000 19,500.00 1.000 19,500 013 TEMPORARY CONCRETE WASHOUT LS 4,000.0000 4,000.00 1.000 4,000 014 TREATED WOOD WASTE LB 21.0000 1,050.00 50.000 1,050 015 ROADWAY EXCAVATION CY 233.0000 48,930.00 47.320 11,025.56 178.270 41,536 016 ROADSIDE CLEARING LS 20,000.0000 20,000.00 1.000 20,000 017 CLASS 3 AGGREGATE BASE (CY) CY 240.0000 38,400.00 133.800 32,112 018 PRIME COAT TON 2,000.0000 1,000.00 0.200 400.00 0.500 1,000 019 HOT MIX ASPHALT (TYPE A) TON 750.0000 31,500.00 9.950 7,462.50 53.830 40,372 020 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 695.0000 13,900.00 14.910 10,362.45 37.085 25,774 021 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,000.0000 20,000.00 3.000 15,000 (F) 022 10" ALTERNATIVE PIPE CULVERT LF 189.0000 2,835.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G6604 TIME 02:13 PM ESTIMATE NO. 008 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/03/21 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 05/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE DRAINAGE FACILITY (EA) EA 2,500.0000 7,500.00 3.000 7,500 024 REMOVE CULVERT (LF) LF 195.0000 10,140.00 62.000 12,090.00 87.000 16,965 025 MINOR CONCRETE (CURB) (CY) CY 1,163.0000 48,846.00 15.459 17,978 026 MINOR CONCRETE (GUTTER) (CY) CY 1,115.0000 11,150.00 8.750 9,756 027 DETECTABLE WARNING SURFACE SQFT 27.5000 3,025.00 10.000 275.00 114.000 3,135 028 MINOR CONCRETE (SIDEWALK) CY 1,450.0000 174,000.00 4.173 6,050.85 101.800 147,610 029 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,350.0000 36,450.00 21.050 28,417 CURB RAMP) 030 REMOVE CONCRETE CURB (LF) LF 26.0000 29,120.00 239.000 6,214 031 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 52.0000 36,920.00 619.800 32,229 032 REMOVE CONCRETE CY 495.0000 10,395.00 17.650 8,736 (CURB, GUTTER, AND SIDEWALK) (CY) 033 PRE/POST CONSTRUCTION SURVEYS EA 1,200.0000 12,000.00 1.000 1,200.00 9.000 10,800 034 MISCELLANEOUS IRON AND STEEL LB 4.5000 2,880.00 480.000 2,160 (F) 035 MANHOLE FRAME AND COVER EA 1,200.0000 1,200.00 0.000 0 036 REMOVE ROADSIDE SIGN EA 150.0000 3,900.00 26.000 3,900 037 REMOVE SIGN PANEL EA 50.0000 450.00 1.000 50.00 9.000 450 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.3000 3,289.00 230.000 3,289 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 039 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 1,215.00 270.000 1,215 040 ROADSIDE SIGN - ONE POST EA 305.0000 7,015.00 23.000 7,015 041 ROADSIDE SIGN - TWO POST EA 600.0000 600.00 1.000 600 042 INSTALL ROADSIDE SIGN PANEL ON EA 50.0000 400.00 8.000 400 EXISTING POST 043 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 2,940.00 406.000 2,842 (ENHANCED WET NIGHT VISIBILITY) 044 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 2,520.00 253.000 1,518 045 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 046 8" ALTERNATIVE PIPE CULVERT LF 165.0000 6,435.00 36.000 5,940.00 75.000 12,375 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.2500 602.25 33.000 602 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 3 DATE 05/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-2G6604 TIME 02:13 PM ESTIMATE NO. 008 BID OPENING 11/08/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/03/21 R.E. NAME: RUZIC, JOHN DATE OF THIS ESTIMATE 05/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 55,760.36 629,678.91 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 35,720.00 35,720.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 91,480.36 665,398.91 048 MOBILIZATION LS 75,310.0000 75,310.00 1.000 75,310 ORIGINAL CONTRACT AMOUNT 798,200.00 TOTAL WORK COMPLETED 91,480.36 740,708.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 91,480.36 740,708.91 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/10/19 80 02/24/20 02/24/20 02/03/21 78 93 0 0 100% 100% RUZIC, JOHN RESIDENT ENGINEER