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 03/23/21 EST. NO. 001 TIME 08:30 AM R.E. NAME: BRIAN FINCK/OE DAWN FRIEND 01-0F6804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 3,300.00 E.W. @ L.S.(+) 012521 N 1.1 0 3,300.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,300.00 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 03/23/21 EST. NO. 001 TIME 08:30 AM R.E. NAME: BRIAN FINCK/OE DAWN FRIEND 01-0F6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F6804 TIME 08:30 AM ESTIMATE NO. 001 BID OPENING 11/03/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: BRIAN FINCK/OE DAWN FRIEND DATE OF THIS ESTIMATE 03/23/21 LOCATION PROGRESS ESTIMATE 01-HUM-299-38.9/39.5 ----------------- R. BROWN CONSTRUCTION COMPANY, IN HUMBOLDT COUNTY AT WILLOW CREEK INC. FROM 0.1 MI WEST OF WILLOW RD TO 18 CHINA CREEK RD PANTHER ROAD WILLOW CREEK CA 95573 FED. AID NO. HSST-P299(210)E WIDEN SHOULDERS ------------------------------------------------------------------------------------------------------------------------------------ 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 0.000 0 002 TIME-RELATED OVERHEAD (LS) LS 32,000.0000 32,000.00 0.000 0 003 DEVELOP WATER SUPPLY LS 2,000.0000 2,000.00 0.000 0 004 CONSTRUCTION AREA SIGNS LS 4,750.0000 4,750.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.000 0 006 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 600.00 0.000 0 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 50.0000 6,000.00 0.000 0 SYSTEM DAY 008 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 2,000.0000 2,000.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 2,500.0000 10,000.00 0.000 0 010 TEMPORARY RAILING (TYPE K) LF 25.0000 14,000.00 0.000 0 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,000.0000 2,000.00 0.000 0 012 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0 013 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.000 0 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 7,500.00 0.000 0 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 15,000.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 017 MOVE-IN/MOVE-OUT EA 1,000.0000 2,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 10,170.00 0.000 0 (BONDED FIBER MATRIX) 019 TEMPORARY COVER SQYD 1.5000 10,170.00 0.000 0 020 TEMPORARY CHECK DAM LF 7.5000 3,075.00 0.000 0 021 TEMPORARY FIBER ROLL LF 5.0000 2,150.00 0.000 0 022 TEMPORARY SILT FENCE LF 7.5000 4,425.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F6804 TIME 08:30 AM ESTIMATE NO. 001 BID OPENING 11/03/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: BRIAN FINCK/OE DAWN FRIEND DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 4,000.00 0.000 0 024 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0 025 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 026 TREATED WOOD WASTE LB 5.0000 2,950.00 0.000 0 027 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 810.0000 12,150.00 0.000 0 028 TEMPORARY HIGH-VISIBILITY FENCE LF 5.0000 5,200.00 0.000 0 029 CLEARING AND GRUBBING (LS) LS 45,000.0000 45,000.00 0.000 0 030 ROADWAY EXCAVATION CY 25.0000 131,000.00 0.000 0 031 ROADWAY EXCAVATION (TYPE R-1) CY 50.0000 5,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 032 SHOULDER BACKING TON 150.0000 9,150.00 0.000 0 033 SOIL AMENDMENT CY 100.0000 100.00 0.000 0 034 PACKET FERTILIZER EA 1.2500 150.00 0.000 0 035 SLOW-RELEASE FERTILIZER LB 16.5000 132.00 0.000 0 036 PLANT (GROUP H) EA 100.0000 1,200.00 0.000 0 037 PLANT (GROUP A) EA 145.0000 14,355.00 0.000 0 038 PLANT (GROUP B) EA 145.0000 1,015.00 0.000 0 039 PLANT ESTABLISHMENT WORK LS 40,000.0000 40,000.00 0.000 0 040 WOOD MULCH CY 132.0000 5,148.00 0.000 0 041 FOLIAGE PROTECTOR EA 110.0000 12,100.00 0.000 0 042 PLANT TUBES EA 220.0000 1,760.00 0.000 0 043 TEMPORARY IRRIGATION SYSTEM LS 20,000.0000 20,000.00 0.000 0 044 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,000.0000 1,000.00 0.000 0 045 IMPORTED BIOFILTRATION SOIL CY 180.0000 25,200.00 0.000 0 046 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.6000 5,920.00 0.000 0 047 FIBER REINFORCED MATRIX SQFT 0.2500 9,050.00 0.000 0 048 FIBER ROLLS LF 10.5000 35,385.00 0.000 0 049 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.2000 7,240.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F6804 TIME 08:30 AM ESTIMATE NO. 001 BID OPENING 11/03/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: BRIAN FINCK/OE DAWN FRIEND DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 COMPOST (CY) CY 125.0000 1,625.00 0.000 0 051 INCORPORATE MATERIALS SQFT 0.5000 2,080.00 0.000 0 052 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 123,000.00 0.000 0 053 HOT MIX ASPHALT (TYPE A) TON 160.0000 499,200.00 0.000 0 054 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 220.0000 224,400.00 0.000 0 055 DATA CORE LS 2,500.0000 2,500.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 20.5000 10,660.00 0.000 0 057 TACK COAT TON 800.0000 8,800.00 0.000 0 058 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.5000 78,000.00 0.000 0 059 MECHANICALLY STABILIZED EMBANKMENT SQFT 80.0000 447,840.00 0.000 0 (F) 060 STRUCTURAL CONCRETE, BOX CULVERT CY 3,500.0000 77,000.00 0.000 0 (F) 061 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,750.0000 5,425.00 0.000 0 (F) 062 MINOR CONCRETE CY 4,712.0000 21,204.00 0.000 0 (F) 063 BAR REINFORCING STEEL (BOX CULVERT) LB 1.2500 2,892.50 0.000 0 (F) 064 12" ALTERNATIVE PIPE CULVERT LF 40.0000 20,000.00 0.000 0 065 CONCRETE BACKFILL (PIPE TRENCH) CY 205.0000 9,225.00 0.000 0 (F) 066 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 150.0000 9,900.00 0.000 0 067 REMOVE HEADWALL EA 2,500.0000 5,000.00 0.000 0 068 REMOVE CONCRETE (CHANNEL) CY 100.0000 5,200.00 0.000 0 069 SMALL-ROCK SLOPE PROTECTION CY 150.0000 9,750.00 0.000 0 (F) 070 ROCK SLOPE PROTECTION CY 150.0000 14,250.00 0.000 0 (300 LB, CLASS IV, METHOD B) (CY) 071 ROCK SLOPE PROTECTION CY 150.0000 1,800.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 072 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 25.0000 1,125.00 0.000 0 073 MINOR CONCRETE (CURB) (CY) CY 1,400.0000 19,600.00 0.000 0 074 DETECTABLE WARNING SURFACE SQFT 100.0000 4,600.00 0.000 0 075 MINOR CONCRETE (CURB AND GUTTER) CY 1,000.0000 34,000.00 0.000 0 076 MINOR CONCRETE (SIDEWALK) CY 850.0000 34,850.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F6804 TIME 08:30 AM ESTIMATE NO. 001 BID OPENING 11/03/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: BRIAN FINCK/OE DAWN FRIEND DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (CURB RAMP) CY 6,000.0000 24,000.00 0.000 0 078 MISCELLANEOUS IRON AND STEEL LB 1.8500 1,326.45 0.000 0 (F) 079 ADJUST MANHOLE FRAME AND COVER EA 2,500.0000 2,500.00 0.000 0 (UTILITY) 080 CHAIN LINK FENCE (TYPE CL-6) LF 85.0000 6,205.00 0.000 0 081 REMOVE CHAIN LINK FENCE LF 10.0000 1,400.00 0.000 0 082 PAVEMENT MARKER EA 30.0000 6,600.00 0.000 0 (RETROREFLECTIVE-RECESSED) 083 MARKER (CULVERT) EA 75.0000 525.00 0.000 0 084 OBJECT MARKER (TYPE K-1) EA 75.0000 150.00 0.000 0 085 REMOVE ROADSIDE SIGN EA 50.0000 600.00 0.000 0 086 RESET ROADSIDE SIGN EA 200.0000 800.00 0.000 0 087 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,520.00 0.000 0 (0.063"-UNFRAMED) 088 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 825.00 0.000 0 (0.080"-UNFRAMED) 089 ROADSIDE SIGN - ONE POST EA 300.0000 3,600.00 0.000 0 090 ROADSIDE SIGN - TWO POST EA 650.0000 650.00 0.000 0 091 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 15,600.00 0.000 0 092 VEGETATION CONTROL (MINOR CONCRETE) SQYD 46.0000 12,420.00 0.000 0 093 CABLE RAILING LF 55.0000 28,875.00 0.000 0 (F) 094 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 650.00 0.000 0 095 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 3,500.00 0.000 0 096 THERMOPLASTIC PAVEMENT MARKING SQFT 15.0000 4,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 097 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 525.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 098 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 16,350.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 099 12" RUMBLE STRIP STA 150.0000 4,350.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 5 DATE 03/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F6804 TIME 08:30 AM ESTIMATE NO. 001 BID OPENING 11/03/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/21 R.E. NAME: BRIAN FINCK/OE DAWN FRIEND DATE OF THIS ESTIMATE 03/23/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,300.00 3,300.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,300.00 3,300.00 100 MOBILIZATION LS 150,000.0000 150,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,976,642.95 TOTAL WORK COMPLETED 3,300.00 3,300.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,300.00 3,300.00 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 12/09/20 50 02/03/21 02/03/21 05/24/21 0 31 0 0 0% 0% PROGRESS IS SATISFACTORY *** SUSPENDED ON 02/03/21. BRIAN FINCK/OE DAWN FRIEND RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/21