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 05/18/22 EST. NO. 025 TIME 03:45 PM R.E. NAME: BRIAN FINCK 01-0E68U4 --------------------------------------------------------------------------- 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 05/18/22 EST. NO. 025 TIME 03:45 PM R.E. NAME: BRIAN FINCK 01-0E68U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF STATE INSCPEC -1,000.00 010 0.00 -1,000.00 TOTAL DEDUCTIONS 0.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E68U4 TIME 03:45 PM ESTIMATE NO. 025 BID OPENING 10/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/01/22 R.E. NAME: BRIAN FINCK DATE OF THIS ESTIMATE 05/18/22 LOCATION SEMI-FINAL ESTIMATE 01-HUM-101-78.0/79.8 ------------------- GR SUNDBERG INC. IN HUMBOLDT COUNTY IN EUREKA ON 4TH 5211 BOYD ROAD STREET FROM BROADWAY AND 5TH STREET ARCATA CA 95521 TO EUREKA SLOUGH BRIDGE FED. AID NO. HSNH-Q101(361)E SAFETY IMPROVEMENTS AND CAPM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,450.0000 1,450.00 1.000 1,450 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 1.000 10,000 003 TIME-RELATED OVERHEAD (LS) LS 50,000.0000 50,000.00 1.000 50,000 004 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 1.000 7,500 005 TRAFFIC CONTROL SYSTEM LS 360,000.0000 360,000.00 1.000 360,000 006 TYPE III BARRICADE EA 125.0000 625.00 3.000 375 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 47,200.00 440.000 1,760 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 5.0000 3,600.00 5,092.000 25,460 009 CHANNELIZER (SURFACE MOUNTED) EA 75.0000 600.00 8.000 600 010 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 24,000.0000 24,000.00 1.000 24,000 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 18,000.0000 18,000.00 1.000 18,000 012 TEMPORARY RAILING (TYPE K) LF 67.0000 22,780.00 340.000 22,780 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 7,500.0000 15,000.00 2.000 15,000 014 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 5,500.0000 5,500.00 1.000 5,500 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 41,500.00 24.000 12,000 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 650.0000 83,200.00 17.000 11,050 018 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 019 MOVE-IN/MOVE-OUT EA 1,200.0000 1,200.00 1.000 1,200 (TEMPORARY EROSION CONTROL) 020 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 16,650.00 92.000 20,700 021 STREET SWEEPING LS 110,000.0000 110,000.00 1.000 110,000 022 TEMPORARY CONCRETE WASHOUT LS 9,500.0000 9,500.00 1.000 9,500 PROGRAM CAS145 PAGE 2 DATE 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E68U4 TIME 03:45 PM ESTIMATE NO. 025 BID OPENING 10/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/01/22 R.E. NAME: BRIAN FINCK DATE OF THIS ESTIMATE 05/18/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WATER QUALITY ANNUAL REPORT EA 2,500.0000 7,500.00 0.000 0 024 HEALTH AND SAFETY PLAN LS 2,500.0000 2,500.00 1.000 2,500 025 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 6.5000 9,425.00 0.000 0 (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 1.5000 525.00 0.000 0 027 REMOVE BRICK SQFT 18.0000 15,480.00 764.870 13,767 028 REMOVE CONCRETE (CY) CY 180.0000 147,600.00 980.300 176,454 029 CLEARING AND GRUBBING (LS) LS 5,500.0000 5,500.00 1.000 5,500 030 ROADWAY EXCAVATION CY 129.0000 81,270.00 522.220 67,366 031 ROADSIDE CLEARING LS 12,500.0000 12,500.00 1.000 12,500 032 ROCK MULCH SQFT 300.0000 1,200.00 2.000 600 033 PACKET FERTILIZER EA 10.0000 1,800.00 95.000 950 034 PLANT (GROUP K) EA 2,600.0000 2,600.00 2.000 5,200 035 PLANT (GROUP M) EA 104.0000 18,720.00 79.000 8,216 036 PLANT ESTABLISHMENT WORK LS 20,000.0000 20,000.00 1.000 20,000 037 WOOD MULCH CY 200.0000 5,400.00 26.730 5,346 038 BRICK INLAY (SIDEWALK) SQFT 54.0000 46,980.00 559.460 30,210 039 BRICK INLAY (TREE WALL) SQFT 105.0000 4,200.00 40.000 4,200 040 ROOT BARRIER LF 100.0000 1,200.00 48.000 4,800 041 TREE GRATE AND FRAME EA 1,000.0000 4,000.00 5.000 5,000 042 IMPORTED TOPSOIL (CY) CY 200.0000 6,800.00 34.000 6,800 043 IMPORTED BIOFILTRATION SOIL CY 200.0000 4,200.00 10.300 2,060 044 CLASS 2 AGGREGATE BASE (CY) CY 280.0000 310,800.00 1,252.470 350,691 045 CRACK TREATMENT LNMI 10,200.0000 52,020.00 0.000 0 046 REPLACE ASPHALT CONCRETE SURFACING CY 260.0000 314,600.00 1,001.550 260,403 047 HOT MIX ASPHALT (TYPE A) TON 175.0000 82,250.00 634.520 111,041 048 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 205.0000 1,240,250.00 0.000 0 049 PLACE HOT MIX ASPHALT SQYD 222.0000 57,720.00 835.750 185,536 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 3 DATE 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E68U4 TIME 03:45 PM ESTIMATE NO. 025 BID OPENING 10/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/01/22 R.E. NAME: BRIAN FINCK DATE OF THIS ESTIMATE 05/18/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TACK COAT TON 1,900.0000 51,300.00 27.430 52,117 051 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 10.0000 25,600.00 411.520 4,115 052 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.0000 246,000.00 59,085.440 236,341 053 REMOVE BASE AND SURFACING CY 650.0000 39,650.00 30.690 19,948 054 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,200.0000 315,000.00 68.060 285,852 (F) 055 MINOR CONCRETE (MINOR STRUCTURE) CY 1,300.0000 20,800.00 7.750 10,075 (F) 056 15" ALTERNATIVE PIPE CULVERT LF 325.0000 45,500.00 112.100 36,432 057 18" ALTERNATIVE PIPE CULVERT LF 325.0000 121,875.00 362.600 117,845 058 24" ALTERNATIVE PIPE CULVERT LF 350.0000 448,000.00 1,264.200 442,470 059 CLASS 2 PERMEABLE MATERIAL CY 200.0000 2,200.00 2.800 560 060 16"X5" STEEL CHANNEL (0.375" THICK) LF 100.0000 4,000.00 105.070 10,507 061 48" PRECAST CONCRETE PIPE MANHOLE LF 1,750.0000 159,250.00 84.300 147,525 062 REMOVE CULVERT (LF) LF 150.0000 28,500.00 81.600 12,240 063 REMOVE INLET EA 2,100.0000 4,200.00 2.000 4,200 064 ADJUST MANHOLE TO GRADE EA 650.0000 18,850.00 30.000 19,500 065 ADJUST UTILITY COVER TO GRADE EA 650.0000 104,000.00 173.000 112,450 066 MODIFY INLET TO MANHOLE EA 4,500.0000 63,000.00 11.000 49,500 067 MINOR CONCRETE (CURB) (CY) CY 1,600.0000 67,200.00 80.860 129,376 068 DETECTABLE WARNING SURFACE SQFT 35.0000 115,500.00 3,708.040 129,781 069 MINOR CONCRETE (DRIVEWAY) CY 750.0000 300,000.00 487.140 365,355 070 MINOR CONCRETE (SIDEWALK) CY 930.0000 69,750.00 89.940 83,644 071 MINOR CONCRETE (TEXTURED PAVING) CY 1,100.0000 47,300.00 28.110 30,921 072 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,625.0000 503,750.00 334.410 543,416 CURB RAMP) 073 PRE/POST CONSTRUCTION SURVEYS EA 24,000.0000 24,000.00 0.000 0 074 MISCELLANEOUS IRON AND STEEL LB 2.2500 15,345.00 6,820.000 15,345 (F) 075 PAINT CURB (2-COAT) SQFT 4.0000 13,120.00 4,690.000 18,760 076 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 3,445.00 530.000 3,445 PROGRAM CAS145 PAGE 4 DATE 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E68U4 TIME 03:45 PM ESTIMATE NO. 025 BID OPENING 10/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/01/22 R.E. NAME: BRIAN FINCK DATE OF THIS ESTIMATE 05/18/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE ROADSIDE SIGN EA 85.0000 2,465.00 5.000 425 078 REMOVE ROADSIDE SIGN PANEL EA 100.0000 700.00 0.000 0 079 RELOCATE ROADSIDE SIGN EA 225.0000 2,925.00 35.000 7,875 080 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2500 174.25 4.500 19 081 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 574.00 4.500 63 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 082 ROADSIDE SIGN - ONE POST EA 260.0000 1,300.00 39.000 10,140 083 INSTALL ROADSIDE SIGN PANEL ON EA 160.0000 1,120.00 0.000 0 EXISTING POST 084 THERMOPLASTIC PAVEMENT MARKING SQFT 12.0000 138,000.00 10,117.000 121,404 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 60.80 32.000 60 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 086 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 24,660.00 13,870.000 24,966 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 087 4" THERMOPLASTIC TRAFFIC STRIPE LF 8.0000 880.00 630.000 5,040 (ENHANCED WET NIGHT VISIBILITY) 088 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 2,584.00 1,860.000 3,534 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 16,950.00 3,605.000 18,025 (ENHANCED WET NIGHT VISIBILITY) 090 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 285.00 288.000 547 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 091 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 9,360.00 1,620.000 7,290 (ENHANCED WET NIGHT VISIBILITY) 092 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 3,000.00 2,320.000 13,920 093 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 2,850.00 530.000 7,950 094 SIGNAL AND LIGHTING SYSTEM LS 355,350.0000 355,350.00 1.000 355,350 095 FIBER OPTIC CABLE SYSTEMS LS 1,156,000.0000 1,156,000.00 1.000 1,156,000 096 MODIFYING EXISTING ELECTRICAL SYSTEM LS 348,400.0000 348,400.00 1.000 348,400 PROGRAM CAS145 PAGE 5 DATE 05/18/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0E68U4 TIME 03:45 PM ESTIMATE NO. 025 BID OPENING 10/24/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/01/22 R.E. NAME: BRIAN FINCK DATE OF THIS ESTIMATE 05/18/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 6,967,749.92 ADJUSTMENT OF COMPENSATION 0.00 1,214,988.81 EXTRA WORK 0.00 208,783.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 8,391,522.30 097 MOBILIZATION LS 410,000.0000 410,000.00 1.000 410,000 ORIGINAL CONTRACT AMOUNT 8,641,118.05 TOTAL WORK COMPLETED 0.00 8,801,522.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -1,000.00 TOTAL 0.00 8,800,522.30 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 12/24/19 175 03/09/20 03/09/20 04/01/22 252 265 77 0 100% 100% BRIAN FINCK RESIDENT ENGINEER