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 08/26/20 EST. NO. 004 TIME 02:50 PM R.E. NAME: NATHANIEL STEEN 01-0F2204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0002 575.00 E.W. @ F.A.(+) 081020 N 2.1 0 575.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 575.00 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 08/26/20 EST. NO. 004 TIME 02:50 PM R.E. NAME: NATHANIEL STEEN 01-0F2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F2204 TIME 02:50 PM ESTIMATE NO. 004 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 08/26/20 LOCATION PROGRESS ESTIMATE 01-HUM-101-80.1/84.3 ----------------- MERCER-FRASER COMPANY IN HUMBOLDT COUNTY NEAR EUREKA FROM 77 2ND ST 0.3 MILES SOUTH OF COLE AVENUE TO EUREKA CA 95501 0.4 MILE NORTH OF THE BAYSIDE CUTOFF FED. AID NO. ACNH-Q101(368)E ACCELERATION/DECELERATION LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 12,000.0000 12,000.00 0.200 2,400 003 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.210 2,730.00 0.610 7,930 004 TRAFFIC CONTROL SYSTEM LS 370,000.0000 370,000.00 0.210 77,700.00 0.610 225,700 005 TYPE III BARRICADE EA 300.0000 1,800.00 6.000 1,800.00 6.000 1,800 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 4,230.00 13,471.000 4,041.30 13,471.000 4,041 007 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 980.00 10.000 350.00 28.000 980 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 43,000.0000 43,000.00 0.210 9,030.00 0.610 26,230 009 TEMPORARY RAILING (TYPE K) LF 32.0000 393,600.00 980.000 31,360.00 9,120.000 291,840 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,700.0000 13,600.00 1.000 1,700.00 6.000 10,200 011 JOB SITE MANAGEMENT LS 64,000.0000 64,000.00 0.210 13,440.00 0.610 39,040 012 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.500 1,250 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 37,500.00 1.000 500 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 325.0000 8,775.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 016 TEMPORARY FIBER ROLL LF 5.0000 30,950.00 3,015.000 15,075.00 6,670.000 33,350 017 STREET SWEEPING LS 102,000.0000 102,000.00 0.210 21,420.00 0.610 62,220 018 TEMPORARY CONCRETE WASHOUT LS 2,300.0000 2,300.00 0.000 0 019 TREATED WOOD WASTE LB 0.2500 18,875.00 0.000 0 020 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 45,000.0000 45,000.00 0.000 0 021 TEMPORARY HIGH-VISIBILITY FENCE LF 3.0000 92,100.00 9,154.000 27,462.00 29,420.000 88,260 022 CLEARING AND GRUBBING (LS) LS 121,000.0000 121,000.00 0.600 72,600.00 1.000 121,000 PROGRAM CAS145 PAGE 2 DATE 08/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F2204 TIME 02:50 PM ESTIMATE NO. 004 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 08/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 125.0000 426,250.00 391.000 48,875.00 1,125.400 140,675 024 ROADWAY EXCAVATION (TYPE Z-2) CY 220.0000 543,400.00 891.000 196,020.00 1,543.500 339,570 (AERIALLY DEPOSITED LEAD) 025 SHOULDER BACKING TON 90.0000 9,900.00 0.000 0 026 IMPORTED BORROW (CY) CY 16.0000 46,880.00 0.000 0 027 ROADSIDE CLEARING LS 38,000.0000 38,000.00 0.000 0 028 INVASIVE SPECIES REMOVAL LS 19,000.0000 19,000.00 0.000 0 029 SOIL AMENDMENT CY 100.0000 200.00 0.000 0 030 PACKET FERTILIZER EA 1.0000 321.00 0.000 0 031 SLOW-RELEASE FERTILIZER LB 25.0000 300.00 0.000 0 032 PLANT (GROUP A) EA 94.0000 4,606.00 0.000 0 033 PLANT (GROUP B) EA 114.0000 13,110.00 0.000 0 034 PLANT (GROUP U) EA 300.0000 6,300.00 0.000 0 035 PLANT ESTABLISHMENT WORK LS 38,000.0000 38,000.00 0.000 0 036 WOOD MULCH CY 175.0000 2,100.00 0.000 0 037 TEMPORARY IRRIGATION LS 20,000.0000 20,000.00 0.000 0 038 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,200.0000 3,600.00 0.000 0 039 FIBER REINFORCED MATRIX (FRM) SQFT 0.1700 26,914.40 0.000 0 040 CLASS 2 AGGREGATE BASE (CY) CY 78.0000 496,080.00 1,488.900 116,134.20 2,454.100 191,419 041 HOT MIX ASPHALT (TYPE A) TON 165.0000 1,107,150.00 1,609.880 265,630.20 1,609.880 265,630 042 HOT MIX ASPHALT-OPEN GRADED TON 170.0000 423,300.00 0.000 0 (OPEN GRADED FRICTION COURSE) 043 HOT MIX ASPHALT - OPEN GRADED COLORIZED TON 1,000.0000 130,000.00 0.000 0 FRICTION COURSE 044 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.0000 16,650.00 1,356.100 4,068.30 1,356.100 4,068 (PAVING FABRIC) 045 PLACE HOT MIX ASPHALT SQYD 90.0000 36,900.00 0.000 0 (MISCELLANEOUS AREA) 046 TACK COAT TON 1,400.0000 16,800.00 3.080 4,312.00 3.080 4,312 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 350,000.00 16,885.000 168,850.00 16,885.000 168,850 048 DELINEATOR (CLASS 1) EA 55.0000 1,430.00 0.000 0 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 3,900.00 93.000 465.00 93.000 465 PROGRAM CAS145 PAGE 3 DATE 08/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F2204 TIME 02:50 PM ESTIMATE NO. 004 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 08/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ROADSIDE SIGN EA 100.0000 100.00 1.000 100 051 RELOCATE ROADSIDE SIGN EA 250.0000 5,000.00 0.000 0 052 MIDWEST GUARDRAIL SYSTEM LF 36.0000 22,320.00 62.500 2,250 053 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.0000 139,100.00 0.000 0 054 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 3,000.00 0.000 0 055 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 10,500.00 1.000 3,500 056 REMOVE GUARDRAIL LF 6.0000 1,440.00 0.000 0 057 RECONSTRUCT GUARDRAIL LF 15.0000 61,200.00 2,037.500 30,562 058 THERMOPLASTIC PAVEMENT MARKING SQFT 7.5000 33,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 059 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,694.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 060 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 28,340.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 061 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5500 16,430.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 062 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 1,521.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 063 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 5,520.00 13,537.000 5,414.80 13,537.000 5,414 064 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2500 1,777.50 240.000 540.00 240.000 540 065 6" RUMBLE STRIP STA 400.0000 16,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 066 12" RUMBLE STRIP STA 500.0000 5,000.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 067 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 068 MODIFYING EXISTING ELECTRICAL SYSTEM LS 285,000.0000 285,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/26/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F2204 TIME 02:50 PM ESTIMATE NO. 004 BID OPENING 12/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: NATHANIEL STEEN DATE OF THIS ESTIMATE 08/26/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,089,017.80 2,077,598.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 575.00 575.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,089,592.80 2,078,173.90 069 MOBILIZATION LS 644,657.1000 644,657.10 0.200 128,931.42 0.950 612,424 ORIGINAL CONTRACT AMOUNT 6,451,451.00 TOTAL WORK COMPLETED 1,218,524.22 2,690,598.15 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,218,524.22 2,690,598.15 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 02/06/20 75 04/01/20 04/01/20 10/01/20 42 55 0 0 42% 56% PROGRESS IS SATISFACTORY *** SUSPENDED ON 04/01/20. NATHANIEL STEEN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/26/20