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 05/04/22 EST. NO. 008 TIME 11:34 AM 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 --------------------------------------------------------------------------- 003 0002 19,469.97 E.W. @ F.A.(+) 120821 N 0017.0 19,469.97 TOTAL THIS ESTIMATE 185,795.15 TOTAL PREVIOUS ESTIMATE 205,265.12 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 05/04/22 EST. NO. 008 TIME 11:34 AM R.E. NAME: BRIAN WINTER 01-0J5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE WINDSHIELD CLAIMS -50,000.00 002 MISSING CEM4401 2021 -10,000.00 006 MISSING CEM4401 2020 -10,000.00 006 RELEASE WINDSHIELD 50,000.00 006 RCVD CEM4401 2021 10,000.00 007 RCVD CEM4401 2021 10,000.00 008 10,000.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402 -10,000.00 006 RCVD CEM2402 10,000.00 007 0.00 0.00 LABOR COMPLIANCE VIOLATION PER LTR DATED 11/21 -10,000.00 005 PER LTR DATED 12/21 -1,000.00 005 RELEASE DEDUCT 11/21 10,000.00 008 RELEASE DEDUCT 12/21 1,000.00 008 11,000.00 0.00 TOTAL DEDUCTIONS 21,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 11:34 AM ESTIMATE NO. 008 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 12/07/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 05/04/22 LOCATION SEMI-FINAL 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 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 8,875.0000 8,875.00 1.000 8,875 003 TIME-RELATED OVERHEAD (LS) LS 150,000.0000 150,000.00 1.000 150,000 004 CONSTRUCTION AREA SIGNS LS 14,200.0000 14,200.00 0.500 7,100.00 1.000 14,200 005 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 1.000 250,000 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 15.0000 8,550.00 372.000 5,580 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3600 32,184.00 67,810.000 24,411 008 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 585.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN LS 7,000.0000 7,000.00 1.000 7,000 SYSTEMS 010 PORTABLE FLASHING BEACONS LS 1,930.0000 1,930.00 1.000 1,930 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,600.0000 10,600.00 1.000 10,600 012 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 1.000 10,000 014 JOB SITE MANAGEMENT LS 14,000.0000 14,000.00 0.766 10,724 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 016 TEMPORARY CONCRETE WASHOUT LS 3,000.0000 3,000.00 1.000 3,000 017 TREATED WOOD WASTE LB 0.2500 11,400.00 0.000 0 018 SHOULDER BACKING TON 42.0000 62,580.00 1,463.000 61,446 019 FINISHING ROADWAY LS 30,000.0000 30,000.00 1.000 30,000 020 CLASS 2 AGGREGATE BASE (CY) CY 180.0000 10,080.00 56.000 10,080 021 CRACK TREATMENT LNMI 12,295.0000 28,278.50 1.460 17,950 022 FULL WIDTH SEGMENT CORRECTION EA 4,200.0000 25,200.00 6.000 25,200 PROGRAM CAS145 PAGE 2 DATE 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 11:34 AM ESTIMATE NO. 008 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 12/07/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 05/04/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 5.000 21,500 024 REPLACE ASPHALT CONCRETE SURFACING CY 660.0000 31,020.00 40.800 26,928 025 HOT MIX ASPHALT (TYPE A) TON 165.0000 595,650.00 1,680.440 277,272 026 ASPHALTIC EMULSION TON 620.0000 60,140.00 97.000 60,140 (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 9,810.00 806.000 7,254 029 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 14.0000 1,050.00 75.000 1,050 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 10.0000 9,000.00 145.000 1,450 031 PLACE HOT MIX ASPHALT SQYD 157.7300 6,309.20 9.900 1,561 (MISCELLANEOUS AREA) 032 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 160.0000 1,792,000.00 8,094.130 1,295,060 (BONDED WEARING COURSE) 033 TACK COAT TON 600.0000 9,000.00 14.800 8,880 034 REMOVE ASPHALT CONCRETE DIKE LF 2.1000 3,969.00 739.000 1,551 035 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.5000 450,750.00 55,196.000 413,970 036 RAIL ELEMENT WALL LF 90.0000 28,800.00 111.000 9,990 037 REMOVE CONCRETE CURB (LF) LF 18.0000 3,240.00 5.000 90 038 REMOVE PAVEMENT MARKER EA 2.0000 3,520.00 1,109.000 2,218 039 GUARD RAILING DELINEATOR EA 30.0000 2,100.00 57.000 1,710 040 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 9,450.00 2,039.000 10,195 041 RESET MARKER EA 30.0000 90.00 2.000 60.00 2.000 60 042 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 6,375 045 VEGETATION CONTROL (MINOR CONCRETE) SQYD 68.9100 48,926.10 702.000 48,374 046 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 45.0000 37,350.00 825.000 37,125 047 TRANSITION RAILING (TYPE WB-31) EA 4,500.0000 13,500.00 2.000 9,000.00 5.000 22,500 048 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 2,250.00 1.000 750.00 2.000 1,500 049 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,450.0000 13,800.00 3.000 10,350 PROGRAM CAS145 PAGE 3 DATE 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 11:34 AM ESTIMATE NO. 008 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 12/07/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 05/04/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 (F) 051 REMOVE GUARDRAIL LF 7.2500 3,335.00 456.500 3,309 052 REMOVE DOUBLE METAL BEAM BARRIER LF 4.2500 3,527.50 7.500 31.88 832.500 3,538 053 ADJUST GUARDRAIL LF 5.5000 6,710.00 1,212.500 6,668 054 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 8,080.00 1,180.000 9,440 (ENHANCED WET NIGHT VISIBILITY) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 130.00 255.000 127 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 056 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 555.00 1,104.000 552 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 057 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 12,250.00 24,410.000 12,205 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 058 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 65,800.00 63,580.000 63,580 (ENHANCED WET NIGHT VISIBILITY) 059 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.3500 16,238.50 6,904.000 16,224 (ENHANCED WET NIGHT VISIBILITY) 060 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.2500 637.50 150.000 637 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 061 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,990.00 76,257.000 22,877 062 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 13.0000 4,030.00 209.000 2,717 063 6" RUMBLE STRIP STA 84.1800 15,152.40 195.900 16,490 (ASPHALT CONCRETE PAVEMENT) 064 12" RUMBLE STRIP STA 89.9900 14,398.40 129.900 11,689 (ASPHALT CONCRETE PAVEMENT) 065 CONTRAST STRIPE PAINT (1-COAT) LF 1.0000 6,520.00 6,518.000 6,518 PROGRAM CAS145 PAGE 4 DATE 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5104 TIME 11:34 AM ESTIMATE NO. 008 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 12/07/21 R.E. NAME: BRIAN WINTER DATE OF THIS ESTIMATE 05/04/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 16,941.88 3,125,481.32 ADJUSTMENT OF COMPENSATION 0.00 166,353.59 EXTRA WORK 19,469.97 38,911.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 36,411.85 3,330,746.44 066 MOBILIZATION LS 309,400.0000 309,400.00 1.000 309,400 ORIGINAL CONTRACT AMOUNT 4,385,402.90 TOTAL WORK COMPLETED 36,411.85 3,640,146.44 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 21,000.00 0.00 TOTAL 57,411.85 3,640,146.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/23/20 70 08/10/20 08/10/20 12/07/21 61 268 0 0 100% 100% BRIAN WINTER RESIDENT ENGINEER