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 07/25/16 EST. NO. 003 TIME 08:11 AM R.E. NAME: GORONA, MARK 01-0B4504 --------------------------------------------------------------------------- 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 07/25/16 EST. NO. 003 TIME 08:11 AM R.E. NAME: GORONA, MARK 01-0B4504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4504 TIME 08:11 AM ESTIMATE NO. 003 BID OPENING 01/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: GORONA, MARK DATE OF THIS ESTIMATE 07/25/16 LOCATION PROGRESS ESTIMATE 01-HUM-299-R10.7/26.1 ----------------- MCCULLOUGH CONSTRUCTION INC IN HUMBOLDT COUNTY NEAR BLUE LAKE 57 ALDER GROVE ROAD FROM 0.5 MILE WEST TO 0.3 MILE WEST ARCATA CA 95521 OF NORTH FORK MAD RIVER BRIDGE AND FROM 1.9 MILES WEST TO 1.3 MILES WEST OF OLD THREE CREEKS ROAD FED. AID NO. NH-ER ( ) ,19C2-004 (E ) REPAIR SLIDES & SLIPOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 CONSTRUCTION AREA SIGNS LS 8,935.0000 8,935.00 0.150 1,340.25 0.550 4,914 003 TRAFFIC CONTROL SYSTEM LS 40,000.0000 40,000.00 0.200 8,000.00 0.400 16,000 004 TEMPORARY TRAFFIC STRIPE (TAPE) LF 3.0000 3,750.00 1,316.000 3,948 005 CHANNELIZER (SURFACE MOUNTED) EA 75.0000 1,650.00 22.000 1,650 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,500.0000 5,500.00 0.200 1,100.00 0.400 2,200 007 TEMPORARY RAILING (TYPE K) LF 78.0000 37,440.00 480.000 37,440 008 TEMPORARY CRASH CUSHION SYSTEM EA 6,500.0000 13,000.00 2.000 13,000 009 JOB SITE MANAGEMENT LS 76,000.0000 76,000.00 0.150 11,400.00 0.300 22,800 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 3,500.0000 3,500.00 0.750 2,625 011 TEMPORARY HYDRAULIC MULCH SQYD 0.9000 3,033.00 0.000 0 (BONDED FIBER MATRIX) 012 TEMPORARY CHECK DAM LF 9.4000 2,820.00 6.000 56 013 TEMPORARY DRAINAGE INLET PROTECTION EA 470.0000 1,410.00 1.000 470 014 TEMPORARY REINFORCED SILT FENCE LF 5.0000 1,650.00 348.000 1,740 015 TEMPORARY CONCRETE WASHOUT LS 1,950.0000 1,950.00 1.000 1,950.00 1.000 1,950 016 TEMPORARY FENCE (TYPE ESA) LF 5.0000 4,350.00 460.000 2,300 017 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 1,020.00 872.000 5,232 018 REMOVE PAVEMENT MARKER EA 22.0000 572.00 13.000 286 019 REMOVE CHANNELIZERS EA 25.0000 900.00 0.000 0 020 REMOVE CULVERT (LF) LF 124.0000 8,184.00 66.000 8,184.00 66.000 8,184 021 REMOVE DOWNDRAIN (EA) EA 1,360.0000 2,720.00 2.000 2,720 022 REMOVE INLET EA 2,625.0000 2,625.00 1.000 2,625.00 1.000 2,625 PROGRAM CAS145 PAGE 2 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4504 TIME 08:11 AM ESTIMATE NO. 003 BID OPENING 01/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: GORONA, MARK DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RESET MILEPOST MARKER EA 1,500.0000 1,500.00 0.000 0 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 81.0000 4,698.00 0.000 0 025 CLEARING AND GRUBBING (LS) LS 43,000.0000 43,000.00 0.500 21,500 026 DEVELOP WATER SUPPLY LS 33,000.0000 33,000.00 0.200 6,600.00 0.400 13,200 027 ROADWAY EXCAVATION CY 31.0000 138,260.00 402.000 12,462.00 702.000 21,762 028 SHOULDER BACKING TON 70.0000 7,700.00 0.000 0 029 DITCH EXCAVATION CY 189.0000 3,024.00 0.000 0 030 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 2.7000 11,853.00 0.000 0 CLASS B2 031 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 5,535.0000 11,070.00 0.000 0 032 HYDROMULCH SQFT 0.0500 1,660.00 0.000 0 033 STRAW SQFT 0.0500 1,660.00 0.000 0 034 HYDROSEED SQFT 0.1400 4,648.00 0.000 0 035 CLASS 2 AGGREGATE BASE (CY) CY 58.0000 129,340.00 0.000 0 036 HOT MIX ASPHALT (TYPE A) TON 140.0000 154,000.00 0.000 0 037 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 183.0000 124,440.00 0.000 0 038 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 198.0000 67,320.00 0.000 0 (OPEN GRADED FRICTION COURSE) 039 ASPHALT BINDER TON 1,000.0000 3,500.00 0.000 0 (GEOSYNTHETIC PAVEMENT INTERLAYER) 040 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 5.0000 600.00 0.000 0 (PAVING FABRIC) 041 CENTERLINE RUMBLE STRIP STA 600.0000 3,000.00 0.000 0 (GROUND-IN INDENTATIONS) 042 PLACE HOT MIX ASPHALT SQYD 19.5000 7,410.00 0.000 0 (MISCELLANEOUS AREA) 043 TACK COAT TON 1,000.0000 7,000.00 0.000 0 044 MINOR CONCRETE (MINOR STRUCTURE) CY 2,900.0000 3,770.00 1.300 3,770.00 1.300 3,770 (F) 045 24" CORRUGATED STEEL PIPE (.109" THICK) LF 212.0000 13,144.00 62.000 13,144.00 62.000 13,144 046 FURNISH AND INSTALL DRAIN PIPE LF 4.8000 14,256.00 0.000 0 (HORIZONTAL DRAIN) 047 DRILL HOLE (HORIZONTAL DRAIN) LF 23.7000 70,389.00 0.000 0 048 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 86.0000 5,934.00 69.000 5,934.00 69.000 5,934 (.109" THICK) 049 CONCRETE ANCHOR AND CABLE ASSEMBLY EA 5,700.0000 5,700.00 1.000 5,700.00 1.000 5,700 PROGRAM CAS145 PAGE 3 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4504 TIME 08:11 AM ESTIMATE NO. 003 BID OPENING 01/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: GORONA, MARK DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROCK SLOPE PROTECTION CY 86.0000 331,960.00 1,268.000 109,048.00 2,536.000 218,096 (1/2 T, METHOD A) (CY) 051 ROCK SLOPE PROTECTION CY 165.0000 3,300.00 20.000 3,300.00 20.000 3,300 (1/4 T, METHOD B) (CY) 052 ROCK SLOPE PROTECTION CY 88.0000 54,560.00 203.000 17,864.00 406.000 35,728 (NO. 3, METHOD B) (CY) 053 ROCK SLOPE PROTECTION (NO. 1, METHOD B) CY 105.0000 5,460.00 48.000 5,040.00 48.000 5,040 (CY) 054 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 7,000.00 191.000 764.00 191.000 764 055 MISCELLANEOUS IRON AND STEEL LB 8.0000 1,912.00 239.000 1,912.00 239.000 1,912 (F) 056 MARKER (CULVERT) EA 100.0000 200.00 0.000 0 057 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.2000 5,248.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 058 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 4,228.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 059 PAVEMENT MARKER EA 30.0000 3,900.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0B4504 TIME 08:11 AM ESTIMATE NO. 003 BID OPENING 01/05/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: GORONA, MARK DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 220,137.25 481,990.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 220,137.25 481,990.65 060 MOBILIZATION LS 158,000.0000 158,000.00 0.200 31,600.00 0.950 150,100 ORIGINAL CONTRACT AMOUNT 1,670,653.00 TOTAL WORK COMPLETED 251,737.25 632,090.65 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 251,737.25 632,090.65 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 02/25/16 135 03/11/16 03/11/16 12/14/16 33 58 0 0 38% 24% PROGRESS IS SATISFACTORY GORONA, MARK RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/16