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 11/03/20 EST. NO. 002 TIME 10:34 AM R.E. NAME: NASH MUNES 01-0J5204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 16,101.09 A.C. @ L.S.(+) 102320 N 0001 0 16,101.09 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 16,101.09 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 11/03/20 EST. NO. 002 TIME 10:34 AM R.E. NAME: NASH MUNES 01-0J5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5204 TIME 10:34 AM ESTIMATE NO. 002 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: NASH MUNES DATE OF THIS ESTIMATE 11/03/20 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 01-MEN-20-33.6/34.6 ---------------------------------- ARGONAUT CONSTRUCTORS IN MENDOCINO COUNTY IN WILLITS AT P.O. BOX; VARIOUS LOCATIONS FROM BAECHTEL SANTA ROSA CA 95402 CREEK BRIDGE (NO 10-0013) TO MONICA LANE FED. AID NO. N O N E DIGOUTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.250 625.00 1.000 2,500 002 TIME-RELATED OVERHEAD (LS) LS 27,500.0000 27,500.00 0.500 13,750.00 1.000 27,500 003 CONSTRUCTION AREA SIGNS LS 5,995.0000 5,995.00 0.150 899.25 1.000 5,995 004 TRAFFIC CONTROL SYSTEM LS 69,322.0000 69,322.00 0.500 34,661.00 1.000 69,322 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 3,500.0000 3,500.00 0.500 1,750.00 1.000 3,500 SYSTEMS 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 500.0000 500.00 1.000 500.00 1.000 500 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,500.0000 4,500.00 0.500 2,250.00 1.000 4,500 008 JOB SITE MANAGEMENT LS 3,500.0000 3,500.00 0.500 1,750.00 1.000 3,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 1.000 1,250 010 HOT MIX ASPHALT (TYPE A) TON 168.0000 611,520.00 3,266.370 548,750 011 ASPHALT BINDER TON 1.0000 14.00 14.000 14 (GEOSYNTHETIC PAVEMENT INTERLAYER) 012 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 10.6000 139,920.00 14,686.310 155,674 (PAVING GRID) 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 92,400.00 14,686.310 102,804 014 ADJUST MANHOLE TO GRADE EA 1,600.0000 16,000.00 1.000 1,600.00 8.000 12,800 015 ADJUST UTILITY COVER TO GRADE EA 1,000.0000 9,000.00 4.000 4,000 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,480.00 508.000 2,032.00 508.000 2,032 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 5,475.00 6,387.000 4,790.25 6,387.000 4,790 018 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 720.00 511.000 511.00 511.000 511 019 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 12,720.00 2,332.000 13,992.00 2,332.000 13,992 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,804.00 5,033.000 2,768.15 5,033.000 2,768 (BROKEN 36-12) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 2,392.50 1,193.000 656.15 1,193.000 656 (BROKEN 17-7) 022 REMOVE THERMOPLASTIC PAVEMENT SQFT 8.0000 10,000.00 1,589.500 12,716.00 1,589.500 12,716 MARKING (WATER BLASTING) PROGRAM CAS145 PAGE 2 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5204 TIME 10:34 AM ESTIMATE NO. 002 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: NASH MUNES DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 35,100.0000 35,100.00 0.250 8,775.00 1.000 35,100 PROGRAM CAS145 PAGE 3 DATE 11/03/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J5204 TIME 10:34 AM ESTIMATE NO. 002 BID OPENING 05/21/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: NASH MUNES DATE OF THIS ESTIMATE 11/03/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 104,025.80 1,015,175.77 ADJUSTMENT OF COMPENSATION 16,101.09 16,101.09 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 120,126.89 1,031,276.86 ORIGINAL CONTRACT AMOUNT 1,057,112.50 TOTAL WORK COMPLETED 120,126.89 1,031,276.86 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 120,126.89 1,031,276.86 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 07/02/20 40 00/00/00 00/00/00 10/20/20 40 5 0 0 100% 100% NASH MUNES RESIDENT ENGINEER PROGRAM CAS145 DATE 11/03/20