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 07/22/21 EST. NO. 001 TIME 03:40 PM R.E. NAME: BRIAN WINTER 01-0J5104 --------------------------------------------------------------------------- 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 07/22/21 EST. NO. 001 TIME 03:40 PM R.E. NAME: BRIAN WINTER 01-0J5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 03:40 PM ESTIMATE NO. 001 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 07/22/21 LOCATION PROGRESS ESTIMATE 01-HUM-101-87.8/90.1 ----------------- MERCER-FRASER COMPANY IN HUMBOLDT COUNTY IN AND NEAR 77 2ND ST ARCATA FROM ARCATA OVERHEAD TO EUREKA CA 95501 ROUTE 200/101 SEPARATION FED. AID NO. ACST-Q101(374)E OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 8,875.0000 8,875.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 150,000.0000 150,000.00 0.100 15,000.00 0.100 15,000 004 CONSTRUCTION AREA SIGNS LS 14,200.0000 14,200.00 0.500 7,100.00 0.500 7,100 005 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.100 25,000.00 0.100 25,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 8,550.00 242.000 3,630.00 242.000 3,630 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3600 32,184.00 50,162.000 18,058.32 50,162.000 18,058 008 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 585.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,000.0000 7,000.00 0.100 700.00 0.100 700 SYSTEMS 010 PORTABLE FLASHING BEACONS LS 1,930.0000 1,930.00 0.100 193.00 0.100 193 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,600.0000 10,600.00 0.100 1,060.00 0.100 1,060 012 TEMPORARY RAILING (TYPE K) LF 164.0000 16,400.00 0.000 0 013 ALTERNATIVE TEMPORARY CRASH CUSHION EA 10,000.0000 10,000.00 0.000 0 014 JOB SITE MANAGEMENT LS 14,000.0000 14,000.00 0.100 1,400.00 0.100 1,400 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 016 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 0.000 0 017 TREATED WOOD WASTE LB 0.2500 11,400.00 0.000 0 018 SHOULDER BACKING TON 42.0000 62,580.00 0.000 0 019 FINISHING ROADWAY LS 30,000.0000 30,000.00 0.000 0 020 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 10,080.00 0.000 0 021 CRACK TREATMENT LNMI 12,295.0000 28,278.50 0.000 0 022 FULL WIDTH SEGMENT CORRECTION EA 4,200.0000 25,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 03:40 PM ESTIMATE NO. 001 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PARTIAL WIDTH SEGMENT CORRECTION EA 4,300.0000 21,500.00 0.000 0 024 REPLACE ASPHALT CONCRETE SURFACING CY 660.0000 31,020.00 0.000 0 025 HOT MIX ASPHALT (TYPE A) TON 165.0000 595,650.00 0.000 0 026 ASPHALTIC EMULSION TON 620.0000 60,140.00 0.000 0 (BONDED WEARING COURSE) 027 DATA CORE LS 11,000.0000 11,000.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 9.0000 9,810.00 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 14.0000 1,050.00 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.0000 9,000.00 0.000 0 031 PLACE HOT MIX ASPHALT SQYD 157.7300 6,309.20 0.000 0 (MISCELLANEOUS AREA) 032 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 160.0000 1,792,000.00 0.000 0 (BONDED WEARING COURSE) 033 TACK COAT TON 600.0000 9,000.00 0.000 0 034 REMOVE ASPHALT CONCRETE DIKE LF 2.1000 3,969.00 0.000 0 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.5000 450,750.00 0.000 0 036 RAIL ELEMENT WALL LF 90.0000 28,800.00 0.000 0 037 REMOVE CONCRETE CURB (LF) LF 18.0000 3,240.00 0.000 0 038 REMOVE PAVEMENT MARKER EA 2.0000 3,520.00 912.000 1,824.00 912.000 1,824 039 GUARD RAILING DELINEATOR EA 30.0000 2,100.00 0.000 0 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 9,450.00 0.000 0 041 RESET MARKER EA 30.0000 90.00 0.000 0 042 RESET ROADSIDE SIGN (ONE POST) EA 250.0000 500.00 0.000 0 043 RESET ROADSIDE SIGN (TWO POST) EA 900.0000 1,800.00 0.000 0 044 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 34.0000 6,460.00 187.500 6,375.00 187.500 6,375 045 VEGETATION CONTROL (MINOR CONCRETE) SQYD 68.9100 48,926.10 0.000 0 046 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 45.0000 37,350.00 825.000 37,125.00 825.000 37,125 047 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 13,500.00 2.000 9,000.00 2.000 9,000 048 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 2,250.00 1.000 750.00 1.000 750 049 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,450.0000 13,800.00 2.000 6,900.00 2.000 6,900 PROGRAM CAS145 PAGE 3 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 03:40 PM ESTIMATE NO. 001 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BARRIER TRANSITION LF 2,520.1200 37,801.80 15.000 37,801.80 15.000 37,801 (F) 051 REMOVE GUARDRAIL LF 7.2500 3,335.00 394.000 2,856.50 394.000 2,856 052 REMOVE DOUBLE METAL BEAM BARRIER LF 4.2500 3,527.50 825.000 3,506.25 825.000 3,506 053 ADJUST GUARDRAIL LF 5.5000 6,710.00 1,212.500 6,668.75 1,212.500 6,668 054 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 8,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 130.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 056 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 555.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 12,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 058 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 65,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 059 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.3500 16,238.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 060 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.2500 637.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 061 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,990.00 60,441.000 18,132.30 60,441.000 18,132 062 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 13.0000 4,030.00 209.000 2,717.00 209.000 2,717 063 6" RUMBLE STRIP STA 84.1800 15,152.40 0.000 0 (ASPHALT CONCRETE PAVEMENT) 064 12" RUMBLE STRIP STA 89.9900 14,398.40 0.000 0 (ASPHALT CONCRETE PAVEMENT) 065 CONTRAST STRIPE PAINT (1-COAT) LF 1.0000 6,520.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 03:40 PM ESTIMATE NO. 001 BID OPENING 06/10/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 208,047.92 208,047.92 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 208,047.92 208,047.92 066 MOBILIZATION LS 309,400.0000 309,400.00 0.500 154,700.00 0.500 154,700 ORIGINAL CONTRACT AMOUNT 4,385,402.90 TOTAL WORK COMPLETED 362,747.92 362,747.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 362,747.92 362,747.92 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 07/23/20 70 08/10/20 07/12/21 10/19/21 7 227 0 0 8% 10% PROGRESS IS SATISFACTORY *** SUSPENDED ON 06/01/21. BRIAN WINTER RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/21