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 01/17/18 EST. NO. 010 TIME 01:50 PM R.E. NAME: RASHID, AMAL 01-487404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0079 1,587.50 E.W. @ F.A.(+) 071317 N 40-2 0 010 0002 9,011.76 E.W. @ F.A.(+) 102317 N 0079.0 0003 6,634.16 102517 N 0081.0 0004 6,245.31 102417 N 0080.0 0005 5,495.03 103117 N 0084.0 0006 10,444.76 103017 N 0083.0 39,418.52 TOTAL THIS ESTIMATE 159,266.01 TOTAL PREVIOUS ESTIMATE 198,684.53 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 01/17/18 EST. NO. 010 TIME 01:50 PM R.E. NAME: RASHID, AMAL 01-487404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 008 REC'D CEM2402S 10,000.00 010 10,000.00 0.00 LABOR COMPLIANCE VIOLATION CERTIFIED PAYROLLS -5,000.00 008 0.00 -5,000.00 LIQUIDATED DAMAGES 2 DAYS @ $3000/DAY -6,000.00 004 32 DAYS @ $5400/DAY -172,800.00 005 21 DAYS @ $5400/DAY -113,400.00 006 15DAYS @$5400/DAY -81,000.00 008 0.00 -373,200.00 TOTAL DEDUCTIONS 10,000.00 -378,200.00 PROGRAM CAS145 PAGE 1 DATE 01/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-487404 TIME 01:50 PM ESTIMATE NO. 010 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/31/17 R.E. NAME: RASHID, AMAL DATE OF THIS ESTIMATE 01/17/18 LOCATION RERUN SEMI-FINAL ESTIMATE 01-HUM-299-R29.2/38.6 ------------------------- MERCER FRASER COMPANY IN HUMBOLDT COUNTY NEAR WILLOW PO BOX 1006 CREEK 0.1 MILE EAST OF TITLOW HILL EUREKA CA 95502 ROAD TO 0.2 MILES WEST OF ROUTE 96 FED. AID NO. NHP-P299(194)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000 003 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 1.000 300,000 004 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 6.0000 4,320.00 738.000 4,428 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 1.000 7,500 006 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 008 TEMPORARY GRAVEL BAG BERM LF 1.0000 7,170.00 379.000 379 009 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 010 TREATED WOOD WASTE LB 0.1500 5,925.00 149,500.000 22,425.00 149,500.000 22,425 011 DUST CONTROL PLAN LS 5,000.0000 5,000.00 1.000 5,000 (NATURALLY OCCURRING ASBESTOS) 012 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 3,600.00 696.000 3,480 013 REMOVE SIGN EA 500.0000 500.00 1.000 500 014 REMOVE ASPHALT CONCRETE DIKE LF 8.0000 57,360.00 3,579.000 28,632 015 RECONSTRUCT GUARDRAIL LF 16.0000 188,800.00 10,137.500 162,200 016 RECONSTRUCT TERMINAL SYSTEM EA 2,000.0000 78,000.00 22.000 44,000 017 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 47,600.00 6,645.500 53,164 018 SHOULDER BACKING TON 25.0000 29,750.00 1,805.240 45,131 019 WEED CONTROL MAT (FIBER) SQYD 52.0000 120,120.00 173.310 9,012.12 919.300 47,803 020 CLASS 2 AGGREGATE BASE (CY) CY 60.0000 6,000.00 0.000 0 021 HIGH FRICTION SURFACE TREATMENT SQYD 23.0000 301,300.00 18,068.000 415,564 022 PREPAVING INERTIAL PROFILER LS 15,000.0000 15,000.00 1.000 15,000 PROGRAM CAS145 PAGE 2 DATE 01/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-487404 TIME 01:50 PM ESTIMATE NO. 010 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/31/17 R.E. NAME: RASHID, AMAL DATE OF THIS ESTIMATE 01/17/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPAVING GRINDING DAY EA 15,000.0000 45,000.00 6.600 99,000 024 REPLACE ASPHALT CONCRETE SURFACING CY 250.0000 390,000.00 1,903.600 475,900 025 HOT MIX ASPHALT (TYPE A) TON 190.0000 32,300.00 191.860 36,453 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.0000 3,454,500.00 28,556.070 2,998,387 027 SHOULDER RUMBLE STRIP (SINUSOIDAL) STA 30.0000 12,900.00 0.000 0 028 CENTERLINE RUMBLE STRIP (SINUSOIDAL) STA 30.0000 15,000.00 497.930 14,937 029 DATA CORE LS 2,500.0000 2,500.00 1.000 2,500 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 15,420.00 4,318.000 12,954 031 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 6,090.00 2,020.000 6,060 032 PLACE HOT MIX ASPHALT SQYD 80.0000 560.00 0.000 0 (MISCELLANEOUS AREA) 033 TACK COAT TON 750.0000 8,250.00 45.705 34,278 034 ROADSIDE SIGN - ONE POST EA 200.0000 1,000.00 5.000 1,000 035 INSTALL ROADSIDE SIGN PANEL ON EA 200.0000 400.00 4.000 800 EXISTING POST 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 35.0000 2,555.00 90.500 3,167 (0.063"- UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 037 DELINEATOR (CLASS 1) EA 100.0000 600.00 6.000 600 038 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 17,500.00 4.000 14,000 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 79,600.00 186,819.000 74,727 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,440.00 710.000 2,840 041 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,400.00 869.500 3,478 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,270.00 341.000 341 (BROKEN 12-3) 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 PAVEMENT MARKER EA 6.2500 28,875.00 4,381.000 27,381 (RETROREFLECTIVE-RECESSED) 045 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 046 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 4,820.00 21,077.000 4,215 (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 01/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-487404 TIME 01:50 PM ESTIMATE NO. 010 BID OPENING 08/25/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/31/17 R.E. NAME: RASHID, AMAL DATE OF THIS ESTIMATE 01/17/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 31,437.12 4,990,228.75 ADJUSTMENT OF COMPENSATION 0.00 34,876.61 EXTRA WORK 39,418.52 163,807.92 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 70,855.64 5,188,913.28 047 MOBILIZATION LS 500,000.0000 500,000.00 1.000 500,000 ORIGINAL CONTRACT AMOUNT 5,825,925.00 TOTAL WORK COMPLETED 70,855.64 5,688,913.28 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -378,200.00 TOTAL 80,855.64 5,310,713.28 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 10/14/15 115 10/29/15 10/29/15 10/31/17 187 309 43 0 100% 100% RASHID, AMAL RESIDENT ENGINEER PROGRAM CAS145 DATE 01/17/18