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 08/23/24 EST. NO. 006 TIME 01:38 PM R.E. NAME: HOWELL, BRENDA 01-0H4314 --------------------------------------------------------------------------- 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 08/23/24 EST. NO. 006 TIME 01:38 PM R.E. NAME: HOWELL, BRENDA 01-0H4314 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 4/24 LTR DEDUCT -2,000.00 002 PER 5/24 LTR DEDUCT -2,000.00 003 RELEASE 4/24 DEDUCT 2,000.00 003 RELEASE 5/24 DEDUCT 2,000.00 004 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 090 -91,845.26 002 OVERBID ITEM NO. 090 -45,922.63 003 OVERBID ITEM NO. 090 -36,738.11 004 0.00 -174,506.00 TOTAL DEDUCTIONS 0.00 -174,506.00 PROGRAM CAS145 PAGE 1 DATE 08/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H4314 TIME 01:38 PM ESTIMATE NO. 006 BID OPENING 09/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: HOWELL, BRENDA DATE OF THIS ESTIMATE 08/23/24 LOCATION PROGRESS ESTIMATE 01-HUM-299-R11.0/R11.4 ----------------- MCCULLOUGH CONSTRUCTION INC HUMBOLDT COUNTY ABOUT 6 MILES EAST OF BLUE 57 ALDERGROVE ROAD LAKE FROM NORTH FORK MAD RIVER BRIDGE TO ARCATA CA 95521 0.4 MILE EAST OF NORTH FORK MAD RIVER BRIDGE FED. AID NO. ER-31S3(4) CONSTRUCT RETAINING WALL, RECONSTRUCT ROAD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800 002 TIME-RELATED OVERHEAD (LS) LS 528,850.0000 528,850.00 0.150 79,327.50 0.600 317,310 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 1.000 2,000.00 2.000 4,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 1.000 200.00 2.000 400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.500 7,500 006 TRAFFIC CONTROL SYSTEM LS 495,290.0000 495,290.00 0.150 74,293.50 0.600 297,174 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 20.0000 480.00 24.000 480 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 16.0000 2,400.00 1,096.000 17,536 009 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 1,885.00 41.000 2,665 010 PORTABLE DELINEATOR EA 25.0000 1,750.00 0.000 0 011 TEMPORARY BARRIER SYSTEM LF 45.0000 40,500.00 860.000 38,700 012 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,000.0000 19,000.00 0.100 1,900.00 0.600 11,400 013 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 3,000.0000 6,000.00 2.000 6,000 014 AUTOMATED FLAGGER ASSISTANCE DEVICE LS 8,000.0000 8,000.00 0.150 1,200.00 0.600 4,800 015 JOB SITE MANAGEMENT LS 110,550.0000 110,550.00 0.150 16,582.50 0.600 66,330 016 WATER POLLUTION CONTROL PROGRAM LS 2,250.0000 2,250.00 0.150 337.50 0.600 1,350 017 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 800.0000 4,800.00 0.000 0 CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 6.9500 3,683.50 0.000 0 019 TEMPORARY COVER SQYD 12.0000 6,360.00 0.000 0 020 TEMPORARY CHECK DAM LF 13.5000 1,012.50 75.000 1,012 021 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 400.00 2.000 800 022 TEMPORARY FIBER ROLL LF 5.0000 4,700.00 560.000 2,800 PROGRAM CAS145 PAGE 2 DATE 08/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H4314 TIME 01:38 PM ESTIMATE NO. 006 BID OPENING 09/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: HOWELL, BRENDA DATE OF THIS ESTIMATE 08/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY GRAVEL BAG BERM LF 14.0000 2,800.00 100.000 1,400 024 TEMPORARY SILT FENCE LF 6.0000 5,100.00 950.000 5,700 025 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 4,000.00 2.000 4,000 026 STREET SWEEPING LS 10,000.0000 10,000.00 0.150 1,500.00 0.600 6,000 027 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 1.000 3,500 028 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 6,000.0000 6,000.00 1.000 6,000 029 INVASIVE SPECIES CONTROL LS 2,500.0000 2,500.00 0.500 1,250 030 TEMPORARY HIGH-VISIBILITY FENCE LF 6.5000 1,105.00 160.000 1,040 031 CLEARING AND GRUBBING (LS) LS 58,336.0000 58,336.00 1.000 58,336 032 ROOTWADS (EA) EA 6,324.0000 12,648.00 2.000 12,648 033 ROADWAY EXCAVATION CY 68.1600 376,243.20 1,422.000 96,923.52 3,637.000 247,897 034 SHOULDER BACKING TON 75.0000 5,850.00 0.000 0 035 STRUCTURE EXCAVATION (SOLDIER PILE WALL, CY 70.9000 95,006.00 323.000 22,900.70 636.000 45,092 (F) TYPE D) 036 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 238.5400 19,560.28 0.000 0 (F) 037 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 425.0000 67,150.00 158.000 67,150 (F) 038 LEAN CONCRETE BACKFILL CY 425.0000 109,650.00 258.000 109,650 (F) 039 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.6200 11,842.00 0.000 0 040 FIBER REINFORCED MATRIX (SQFT) SQFT 0.4600 8,786.00 0.000 0 041 FIBER ROLLS LF 10.0000 11,300.00 0.000 0 042 COMPOST (CY) CY 135.0000 5,400.00 0.000 0 043 CLASS 2 AGGREGATE BASE (CY) CY 109.1500 55,666.50 584.000 63,743 044 SEGMENT CORRECTION EA 6,400.0000 9,600.00 0.000 0 045 HOT MIX ASPHALT (TYPE A) TON 158.0000 456,620.00 0.000 0 046 ASPHALT BINDER (GEOSYNTHETIC PAVEMENT TON 5.0000 2.00 0.000 0 INTERLAYER) 047 GEOSYNTHETIC PAVEMENT INTERLAYER (PAVING SQYD 85.0000 14,450.00 0.000 0 FABRIC) 048 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.8000 7,182.00 0.000 0 049 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 115.0000 920.00 0.000 0 AREA) PROGRAM CAS145 PAGE 3 DATE 08/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H4314 TIME 01:38 PM ESTIMATE NO. 006 BID OPENING 09/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: HOWELL, BRENDA DATE OF THIS ESTIMATE 08/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TACK COAT TON 2,300.0000 16,100.00 0.000 0 051 REMOVE ASPHALT CONCRETE DIKE LF 3.5000 6,685.00 0.000 0 052 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.8000 12,012.00 0.000 0 053 GROUND ANCHOR (SUBHORIZONTAL) EA 5,140.0000 827,540.00 38.000 195,320.00 78.000 400,920 054 STEEL SOLDIER PILE (W 18 X 55) LF 92.8300 215,365.60 2,320.000 215,365 055 30" DRILLED HOLE LF 93.1500 197,943.75 2,125.000 197,943 056 STRUCTURAL CONCRETE, WALER CY 1,620.0000 336,960.00 102.000 165,240 (F) 057 STRUCTURAL CONCRETE, HEADWALL CY 4,000.0000 26,000.00 0.000 0 (F) 058 BAR REINFORCING STEEL (WALER) LB 1.6600 106,754.60 33,915.400 56,299 (F) 059 TIMBER LAGGING MFBM 5,648.8000 282,440.00 8.000 45,190.40 31.000 175,112 (F) 060 CLEAN AND PAINT STEEL SOLDIER PILING LS 64,030.0000 64,030.00 1.000 64,030 061 12" CORRUGATED STEEL PIPE (.079" THICK) LF 202.2900 14,160.30 0.000 0 062 30" CORRUGATED STEEL PIPE (.138" THICK) LF 918.0900 137,713.50 0.000 0 063 12" PERFORATED PLASTIC PIPE UNDERDRAIN LF 161.0900 44,299.75 0.000 0 064 12" NON-PERFORATED PLASTIC PIPE LF 342.8000 3,428.00 0.000 0 UNDERDRAIN 065 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 113.3900 8,504.25 0.000 0 066 12" ENTRANCE TAPER EA 500.0000 1,000.00 0.000 0 067 REMOVE ENTRANCE TAPER EA 650.0000 1,300.00 0.000 0 068 REMOVE OVERSIDE DRAIN EA 650.0000 1,300.00 0.000 0 069 REMOVE CULVERT (LF) LF 12.0000 1,920.00 0.000 0 070 REMOVE HEADWALL EA 1,350.0000 1,350.00 0.000 0 071 ADJUST INLET EA 1,500.0000 1,500.00 0.000 0 072 GRAVEL FILTER CY 42.0000 252.00 0.000 0 073 ROCK SLOPE PROTECTION (150 LB, CLASS CY 337.7300 8,780.98 0.000 0 III, METHOD B) (CY) 074 DESTROY WELL EA 4,000.0000 20,000.00 5.000 20,000 075 REMOVE PAVEMENT MARKER EA 3.0000 510.00 196.000 588 076 GUARD RAILING DELINEATOR EA 32.0000 256.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H4314 TIME 01:38 PM ESTIMATE NO. 006 BID OPENING 09/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: HOWELL, BRENDA DATE OF THIS ESTIMATE 08/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PAVEMENT MARKER EA 25.0000 3,750.00 0.000 0 (RETROREFLECTIVE-RECESSED) 078 MARKER (CULVERT) EA 175.0000 350.00 0.000 0 079 REMOVE MARKER EA 150.0000 300.00 0.000 0 080 RELOCATE ROADSIDE SIGN-ONE POST EA 300.0000 300.00 0.000 0 081 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 50.0000 18,500.00 0.000 0 082 VEGETATION CONTROL (MINOR CONCRETE) SQYD 83.3500 18,337.00 0.000 0 083 CABLE RAILING LF 61.0000 17,934.00 0.000 0 (F) 084 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 3,400.0000 6,800.00 0.000 0 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 086 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.2500 14,490.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 087 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 7,500.00 440.000 880 088 12" RUMBLE STRIP (ASPHALT CONCRETE STA 350.0000 5,950.00 0.000 0 PAVEMENT) 089 TEMPORARY SIGNAL SYSTEMS LS 33,300.0000 33,300.00 0.500 16,650 PROGRAM CAS145 PAGE 5 DATE 08/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0H4314 TIME 01:38 PM ESTIMATE NO. 006 BID OPENING 09/14/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: HOWELL, BRENDA DATE OF THIS ESTIMATE 08/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 537,675.62 2,728,495.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 122,616.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 537,675.62 2,851,111.21 090 MOBILIZATION LS 770,130.0000 770,130.00 0.950 731,623 ORIGINAL CONTRACT AMOUNT 5,864,394.71 TOTAL WORK COMPLETED 537,675.62 3,582,734.71 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -174,506.00 TOTAL 537,675.62 3,408,228.71 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 090 MOBILIZATION 586,439.47 770,130.00 183,690.53 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 10/18/23 145 00/00/00 00/00/00 11/13/24 88 85 1 0 59% 60% PROGRESS IS SATISFACTORY *** SUSPENDED ON 12/12/23. HOWELL, BRENDA RESIDENT ENGINEER