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 06/19/23 EST. NO. 002 TIME 01:16 PM R.E. NAME: RETHERFORD, ETHAN 01-0J4104 --------------------------------------------------------------------------- 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 06/19/23 EST. NO. 002 TIME 01:16 PM R.E. NAME: RETHERFORD, ETHAN 01-0J4104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 LOCATION PROGRESS ESTIMATE 01-HUM-299-30.7/33.4 ----------------- MCCULLOUGH CONSTRUCTION INC HUMBOLDT COUNTY NEAR WILLOW CREEK FROM 0.1 57 ALDERGROVE ROAD MILE EAST OF CEDAR CREEK ROAD TO 0.1 MILE ARCATA CA 95521 EAST OF EAST FORK WILLOW CREEK BRIDGE FED. AID NO. HSNH-P299(214)E CONSTRUCT SOLDIER PILE GROUND ANCHOR WALLS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 1.000 1,400.00 1.000 1,400 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.250 2,500.00 0.250 2,500 003 TIME-RELATED OVERHEAD (LS) LS 983,098.0000 983,098.00 0.056 55,053.49 0.056 55,053 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 48,000.00 1.000 6,000.00 1.000 6,000 005 HOURLY OFF-SITE HR 200.0000 4,000.00 7.500 1,500.00 7.500 1,500 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 8,000.0000 8,000.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 18,000.0000 18,000.00 0.300 5,400.00 0.300 5,400 008 TRAFFIC CONTROL SYSTEM LS 882,115.0000 882,115.00 0.056 49,398.44 0.056 49,398 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 1,080.00 24.000 360.00 24.000 360 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 8.0000 2,400.00 100.000 800.00 100.000 800 011 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 2,430.00 24.000 1,080.00 24.000 1,080 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 PORTABLE RADAR SPEED FEEDBACK SIGN LS 57,600.0000 57,600.00 0.056 3,225.60 0.056 3,225 SYSTEMS (LS) 014 TEMPORARY BARRIER SYSTEM LF 30.0000 112,200.00 1,960.000 58,800.00 1,960.000 58,800 015 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 60,800.0000 60,800.00 0.056 3,404.80 0.056 3,404 016 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,000.0000 18,000.00 2.000 6,000.00 2.000 6,000 017 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 95.0000 17,480.00 0.000 0 018 JOB SITE MANAGEMENT LS 190,443.0000 190,443.00 0.056 10,664.81 0.056 10,664 019 PREPARE STORM WATER POLLUTION PREVENTION LS 1,850.0000 1,850.00 0.500 925.00 0.500 925 PLAN 020 RAIN EVENT ACTION PLAN EA 500.0000 29,500.00 0.000 0 021 STORM WATER SAMPLING AND ANALYSIS DAY EA 300.0000 32,100.00 0.000 0 022 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,000.0000 12,000.00 0.000 0 CONTROL) 024 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 1.3600 11,056.80 0.000 0 MATRIX) 025 TEMPORARY COVER SQYD 12.0000 97,560.00 0.000 0 026 TEMPORARY CHECK DAM LF 13.5000 7,020.00 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 15,600.00 0.000 0 028 TEMPORARY FIBER ROLL LF 5.0000 42,500.00 350.000 1,750.00 350.000 1,750 029 TEMPORARY GRAVEL BAG BERM LF 14.0000 5,600.00 0.000 0 030 TEMPORARY REINFORCED SILT FENCE LF 6.2500 33,437.50 462.000 2,887.50 462.000 2,887 031 TEMPORARY SILT FENCE LF 6.0000 36,000.00 1,504.000 9,024.00 1,504.000 9,024 032 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 28,000.00 0.000 0 033 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0 034 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.250 1,250.00 0.250 1,250 035 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 300.0000 27,000.00 0.000 0 036 WATER QUALITY MONITORING REPORT EA 500.0000 11,000.00 0.000 0 037 WATER QUALITY ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 038 ASBESTOS COMPLIANCE PLAN LS 1,700.0000 1,700.00 0.000 0 039 TREATED WOOD WASTE LB 0.2500 17,875.00 0.000 0 040 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 7,164.0000 7,164.00 0.056 401.18 0.056 401 041 INVASIVE SPECIES CONTROL LS 2,500.0000 2,500.00 0.000 0 042 DUST CONTROL PLAN (NATURALLY OCCURRING LS 1,700.0000 1,700.00 1.000 1,700.00 1.000 1,700 ASBESTOS) 043 TEMPORARY HIGH-VISIBILITY FENCE LF 6.5000 44,785.00 0.000 0 044 CLEARING AND GRUBBING (LS) LS 215,483.0000 215,483.00 0.250 53,870.75 0.250 53,870 045 ROADWAY EXCAVATION CY 44.4100 635,063.00 1,635.000 72,610.35 1,635.000 72,610 046 ROADWAY EXCAVATION (NATURALLY OCCURRING CY 44.2900 15,944.40 0.000 0 ASBESTOS) 047 ROADWAY EXCAVATION (TOPSOIL) CY 88.7700 4,172.19 0.000 0 048 ROCK EXCAVATION CY 201.0100 50,252.50 0.000 0 049 ROCK EXCAVATION (NATURALLY OCCURRING CY 184.4500 9,775.85 0.000 0 ASBESTOS) PROGRAM CAS145 PAGE 3 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE EXCAVATION (NATURALLY CY 169.1900 15,396.29 0.000 0 OCCURRING ASBESTOS) 051 STRUCTURE EXCAVATION (SOLDIER PILE WALL, CY 188.7200 11,511.92 0.000 0 NATURALLY OCCURRING ASBESTOS) 052 STRUCTURE EXCAVATION (CULVERT) CY 260.5000 4,689.00 0.000 0 (NATURALLY OCCURRING ASBESTOS) 053 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 45.7300 55,196.11 301.000 13,764.73 301.000 13,764 (F) 054 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 78.7000 79,880.50 0.000 0 (F) 055 SODIUM BENTONITE CLAY CY 220.0000 3,520.00 0.000 0 056 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 400.0000 360,000.00 126.000 50,400.00 126.000 50,400 (F) 057 LEAN CONCRETE BACKFILL CY 400.0000 123,200.00 61.000 24,400.00 61.000 24,400 (F) 058 DITCH EXCAVATION CY 74.2600 12,624.20 0.000 0 059 SOIL AMENDMENT CY 500.0000 100.00 0.000 0 060 ORGANIC FERTILIZER LB 100.0000 140.00 0.000 0 061 PLANT (GROUP B) EA 250.0000 5,250.00 0.000 0 062 PLANT ESTABLISHMENT WORK LS 23,000.0000 23,000.00 0.000 0 063 WOOD MULCH CY 600.0000 420.00 0.000 0 064 FOLIAGE PROTECTOR EA 99.0000 2,079.00 0.000 0 065 TEMPORARY IRRIGATION SYSTEM LS 4,000.0000 4,000.00 0.000 0 066 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 900.0000 2,700.00 0.000 0 067 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.2400 31,200.00 0.000 0 068 FIBER REINFORCED MATRIX SQFT 0.2000 26,000.00 0.000 0 069 FIBER ROLLS LF 8.5000 22,100.00 0.000 0 070 COMPOST (CY) CY 144.0000 3,888.00 0.000 0 071 INCORPORATE MATERIALS SQFT 0.5700 1,926.60 0.000 0 072 HOT MIX ASPHALT (TYPE A) TON 165.0000 2,326,500.00 0.000 0 073 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 248.0000 1,066,400.00 0.000 0 074 ASPHALT BINDER (GEOSYNTHETIC PAVEMENT TON 1.0000 10.00 0.000 0 INTERLAYER) 075 GEOSYNTHETIC PAVEMENT INTERLAYER (PAVING SQYD 5.1000 41,973.00 0.000 0 FABRIC) 076 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.2500 357.50 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.2500 2,697.50 0.000 0 078 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.2500 5,492.50 0.000 0 079 TACK COAT TON 2,250.0000 112,500.00 0.000 0 080 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 360.00 0.000 0 081 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2000 129,600.00 0.000 0 082 GROUND ANCHOR (SUBHORIZONTAL) EA 6,657.0000 1,171,632.00 0.000 0 083 STEEL SOLDIER PILE (HP 14 X 89) LF 107.3100 864,811.29 1,136.000 121,904.16 1,136.000 121,904 084 30" DRILLED HOLE LF 245.0000 1,659,875.00 892.000 218,540.00 892.000 218,540 085 STRUCTURAL CONCRETE, WALER CY 2,001.1500 588,338.10 0.000 0 (F) 086 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,072.3400 1,358,654.78 0.000 0 (F) 087 STRUCTURAL CONCRETE, LAGGING CY 4,200.0000 4,200.00 0.000 0 (F) 088 STRUCTURAL CONCRETE, HEADWALL CY 3,550.0000 24,850.00 0.000 0 (F) 089 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,750.0000 161,250.00 0.000 0 (F) 090 MINOR CONCRETE (MINOR STRUCTURE) CY 2,955.0000 6,501.00 0.000 0 (F) 091 PRECAST CONCRETE LAGGING SQFT 54.1300 1,157,028.75 0.000 0 (F) 092 BAR REINFORCING STEEL LB 2.0000 400.00 0.000 0 (F) 093 BAR REINFORCING STEEL (WALER, EPOXY LB 3.1700 285,946.68 0.000 0 (F) COATED) 094 BAR REINFORCING STEEL (LAGGING, EPOXY LB 4.0000 896.00 0.000 0 (F) COATED) 095 CLEAN AND PAINT STEEL SOLDIER PILING LS 304,456.0000 304,456.00 0.300 91,336.80 0.300 91,336 096 24" REINFORCED CONCRETE PIPE LF 736.7900 302,083.90 0.000 0 097 24" CORRUGATED STEEL PIPE (.109" THICK) LF 416.1400 17,477.88 0.000 0 098 FURNISH AND INSTALL DRAIN PIPE LF 25.0000 44,375.00 0.000 0 (HORIZONTAL DRAIN) 099 DRILL HOLE (HORIZONTAL DRAIN) LF 46.0000 81,650.00 0.000 0 100 PERMEABLE MATERIAL (BLANKET) CY 290.0000 1,392.00 0.000 0 (F) 101 24" CORRUGATED STEEL PIPE ENERGY TEE EA 800.0000 800.00 0.000 0 DISSIPATOR (.109" THICK) 102 24" CONCRETE FLARED END SECTION EA 1,390.0000 1,390.00 0.000 0 103 INLET DEPRESSION EA 730.2900 10,224.06 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 REMOVE CULVERT (LF) LF 10.0000 3,000.00 0.000 0 105 REMOVE DOWNDRAIN (EA) EA 750.0000 4,500.00 2.000 1,500.00 2.000 1,500 106 REMOVE INLET EA 857.0000 7,713.00 0.000 0 107 REMOVE HEADWALL EA 1,348.0000 2,696.00 0.000 0 108 REMOVE FLARED END SECTION (EA) EA 200.0000 200.00 0.000 0 109 CONCRETE (DITCH LINING) CY 833.2600 74,993.40 0.000 0 110 GRAVEL FILTER CY 42.0000 92.40 0.000 0 111 ROCK SLOPE PROTECTION (1/4 T, CLASS V, CY 650.0000 52,000.00 0.000 0 METHOD B) (CY) 112 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 268.0000 643.20 0.000 0 METHOD B) (CY) 113 ROCK SLOPE PROTECTION (1/2 T, CLASS VII, CY 650.0000 5,200.00 0.000 0 METHOD B) (CY) 114 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.0000 2,960.00 0.000 0 115 MISCELLANEOUS IRON AND STEEL LB 5.0000 36,575.00 0.000 0 (F) 116 PREPARE AND STAIN CONCRETE SQFT 3.8500 18,249.00 0.000 0 117 OBLITERATE SURFACING SQYD 26.0000 85,020.00 1,316.000 34,216.00 1,316.000 34,216 118 REMOVE PAVEMENT MARKER EA 4.0000 272.00 18.000 72.00 18.000 72 119 REMOVE DELINEATOR EA 4.0000 440.00 0.000 0 120 DELINEATOR (CLASS 1) EA 44.7500 11,187.50 0.000 0 121 PAVEMENT MARKER EA 15.0000 9,750.00 0.000 0 (RETROREFLECTIVE-RECESSED) 122 MILEPOST MARKER EA 69.0000 690.00 0.000 0 123 MARKER (CULVERT) EA 50.0000 1,350.00 0.000 0 124 TREATMENT BEST MANAGEMENT PRACTICE EA 175.0000 875.00 0.000 0 MARKER 125 OBJECT MARKER (TYPE P) EA 135.0000 540.00 0.000 0 126 REMOVE ROADSIDE SIGN (WOOD POST) EA 55.0000 1,705.00 0.000 0 127 REMOVE ROADSIDE SIGN PANEL EA 90.0000 5,580.00 0.000 0 128 RESET ROADSIDE SIGN (WOOD POST) EA 150.0000 2,700.00 0.000 0 129 RELOCATE ROADSIDE SIGN-ONE POST EA 314.0000 628.00 0.000 0 130 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,600.00 0.000 0 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 6 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 110.0000 1,540.00 0.000 0 POST 132 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 43.0000 247,680.00 0.000 0 133 RAIL ELEMENT WALL (LF) LF 50.0000 45,000.00 0.000 0 134 VEGETATION CONTROL (MINOR CONCRETE) SQYD 46.5000 177,165.00 0.000 0 135 TUBULAR BICYCLE RAILING (MODIFIED) LF 168.2200 271,338.86 0.000 0 (F) 136 CABLE RAILING LF 48.0000 1,056.00 0.000 0 (F) 137 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 56,000.00 0.000 0 138 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,500.0000 4,500.00 0.000 0 139 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,750.0000 93,750.00 0.000 0 140 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 248.9300 408,743.06 0.000 0 (F) 141 REMOVE GUARDRAIL LF 2.7500 11,577.50 0.000 0 142 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 12.0000 1,560.00 0.000 0 WET NIGHT VISIBILITY) 143 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.1000 3,813.00 0.000 0 144 6" RUMBLE STRIP (SINUSOIDAL) STA 44.0000 2,772.00 0.000 0 145 CENTERLINE RUMBLE STRIP (SINUSOIDAL) STA 44.0000 6,600.00 0.000 0 146 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 179,586.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED) 147 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 660.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 12-3) 148 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 8,943.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (RECESSED, BROKEN 36-12) 149 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 150 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 151 DRAINAGE INLET MARKER EA 50.0000 800.00 0.000 0 152 TEMPORARY SIGNAL SYSTEMS LS 114,400.0000 114,400.00 0.056 6,406.40 0.056 6,406 153 ELECTRIC SYSTEM LS 162,931.8000 162,931.80 0.056 9,124.18 0.056 9,124 PROGRAM CAS145 PAGE 7 DATE 06/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J4104 TIME 01:16 PM ESTIMATE NO. 002 BID OPENING 11/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/23 R.E. NAME: RETHERFORD, ETHAN DATE OF THIS ESTIMATE 06/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 921,670.19 921,670.19 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 921,670.19 921,670.19 154 MOBILIZATION LS 1,088,740.0000 1,088,740.00 0.500 544,370.00 0.500 544,370 ORIGINAL CONTRACT AMOUNT 19,584,945.52 TOTAL WORK COMPLETED 1,466,040.19 1,466,040.19 MATERIALS ON HAND ON SITE 362,919.20 DEDUCTIONS 0.00 0.00 TOTAL 1,466,040.19 1,828,959.39 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 12/27/22 320 00/00/00 00/00/00 08/30/24 21 91 0 0 7% 7% PROGRESS IS SATISFACTORY *** SUSPENDED ON 01/09/23. RETHERFORD, ETHAN RESIDENT ENGINEER