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 07/27/20 EST. NO. 001 TIME 03:54 PM R.E. NAME: NATHANIEL STEEN 01-0F0804 --------------------------------------------------------------------------- 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 07/27/20 EST. NO. 001 TIME 03:54 PM R.E. NAME: NATHANIEL STEEN 01-0F0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F0804 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 04/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 07/27/20 LOCATION PROGRESS ESTIMATE 01-HUM-96-22.9/ .0 ----------------- MERCER-FRASER COMPANY IN HUMBOLDT COUNTY IN WEITCHPEC AT 77 2ND AVE PEARSON LANE EUREKA CA 95501 FED. AID NO. HSST-P096(62)E CONSTRUCT FENCE ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (LS) LS 45,000.0000 45,000.00 0.000 0 003 CONSTRUCTION AREA SIGNS LS 7,000.0000 7,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 0.000 0 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 6,000.0000 6,000.00 0.000 0 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 20,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,750.0000 1,750.00 0.750 1,312.50 0.750 1,312 009 MOVE-IN/MOVE-OUT EA 1,000.0000 1,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 010 TEMPORARY HYDRAULIC MULCH SQYD 6.0000 4,200.00 0.000 0 (BONDED FIBER MATRIX) 011 TEMPORARY COVER SQYD 7.0000 4,900.00 0.000 0 012 TEMPORARY FIBER ROLL LF 5.0000 750.00 0.000 0 013 TEMPORARY REINFORCED SILT FENCE LF 16.0000 2,400.00 0.000 0 014 STREET SWEEPING LS 6,000.0000 6,000.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 016 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 017 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.000 0 018 ROADWAY EXCAVATION CY 325.0000 16,250.00 0.000 0 019 SHOULDER BACKING TON 425.0000 2,125.00 0.000 0 020 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 700.0000 19,600.00 0.000 0 (F) 021 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 775.0000 22,475.00 0.000 0 (F) 022 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 250.0000 18,750.00 0.000 0 (F) PROGRAM CAS145 PAGE 2 DATE 07/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F0804 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 04/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 07/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 LEAN CONCRETE BACKFILL CY 175.0000 3,150.00 0.000 0 (F) 024 WOOD MULCH CY 225.0000 2,475.00 0.000 0 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 1,000.00 0.000 0 026 HYDROMULCH SQFT 2.5000 3,500.00 0.000 0 027 FIBER ROLLS LF 10.0000 2,600.00 0.000 0 028 HYDROSEED SQFT 2.7500 3,850.00 0.000 0 029 STEEL SOLDIER PILE (W 14 X 145) LF 145.0000 86,130.00 0.000 0 030 30" DRILLED HOLE LF 175.0000 93,100.00 0.000 0 (F) 031 STRUCTURAL CONCRETE, SOLDIER WALL CY 4,600.0000 124,200.00 0.000 0 (F) 032 CONCRETE SURFACE TEXTURE (FOREST MOTIF) SQFT 150.0000 187,500.00 0.000 0 (F) 033 BAR REINFORCING STEEL (RETAINING WALL) LB 2.6500 34,715.00 0.000 0 (F) 034 TIMBER LAGGING MFBM 5,800.0000 40,600.00 0.000 0 (F) 035 CLEAN AND PAINT STEEL SOLDIER PILING LS 30,000.0000 30,000.00 0.000 0 036 PREPARE AND STAIN CONCRETE SQFT 16.0000 23,088.00 0.000 0 037 PEDESTRIAN RAILING LF 375.0000 47,250.00 0.000 0 (F) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 7,595.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 07/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F0804 TIME 03:54 PM ESTIMATE NO. 001 BID OPENING 04/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 07/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,312.50 3,312.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,312.50 3,312.50 039 MOBILIZATION LS 110,000.0000 110,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,173,953.00 TOTAL WORK COMPLETED 3,312.50 3,312.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,312.50 3,312.50 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 05/08/20 65 07/06/20 07/06/20 10/20/20 0 11 0 0 0% 0% PROGRESS IS SATISFACTORY NATHANIEL STEEN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/27/20