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 10/22/20 EST. NO. 001 TIME 04:20 PM R.E. NAME: JOEL GASIK 02-2H0504 --------------------------------------------------------------------------- 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 10/22/20 EST. NO. 001 TIME 04:20 PM R.E. NAME: JOEL GASIK 02-2H0504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2H0504 TIME 04:20 PM ESTIMATE NO. 001 BID OPENING 05/07/20 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: JOEL GASIK DATE OF THIS ESTIMATE 10/22/20 LOCATION RERUN PROGRESS ESTIMATE 02-TRI-36-R34.7/R35.3 ----------------------- STEVE MANNING CONSTRUCTION, IN TRINITY COUNTY ABOUT 15 MILES INC. WEST OF PLATINA FROM 3.7 MILES TO 5211 CHURN CREEK ROAD 3.0 MILES WEST OF HAYFORK CREEK REDDING CA 96002 BRIDGE. FED. AID NO. HSST-P036(116)E CURVE IMPROVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (LS) LS 225,000.0000 225,000.00 0.130 29,250.00 0.130 29,250 003 DEVELOP WATER SUPPLY LS 15,000.0000 15,000.00 0.130 1,950.00 0.130 1,950 004 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.750 4,500.00 0.750 4,500 005 TRAFFIC CONTROL SYSTEM LS 228,000.0000 228,000.00 0.130 29,640.00 0.130 29,640 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 25,000.0000 25,000.00 0.130 3,250.00 0.130 3,250 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,200.0000 19,200.00 0.130 2,496.00 0.130 2,496 008 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.130 3,900.00 0.130 3,900 009 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 PLAN 010 RAIN EVENT ACTION PLAN EA 500.0000 3,000.00 0.000 0 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 600.0000 5,400.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 013 TEMPORARY CHECK DAM LF 20.0000 1,800.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,000.00 0.000 0 015 TEMPORARY FIBER ROLL LF 10.0000 3,000.00 0.000 0 016 TEMPORARY GRAVEL BAG BERM LF 20.0000 3,000.00 0.000 0 017 TEMPORARY SILT FENCE LF 5.0000 500.00 0.000 0 018 STREET SWEEPING LS 30,000.0000 30,000.00 0.130 3,900.00 0.130 3,900 019 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 020 ASBESTOS COMPLIANCE PLAN LS 50,000.0000 50,000.00 1.000 50,000.00 1.000 50,000 021 INVASIVE SPECIES CONTROL LS 9,500.0000 9,500.00 1.000 9,500.00 1.000 9,500 022 DUST CONTROL PLAN LS 60,000.0000 60,000.00 1.000 60,000.00 1.000 60,000 (NATURALLY OCCURRING ASBESTOS) PROGRAM CAS145 PAGE 2 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2H0504 TIME 04:20 PM ESTIMATE NO. 001 BID OPENING 05/07/20 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: JOEL GASIK DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 440.00 100.000 400.00 100.000 400 024 CLEARING AND GRUBBING (LS) LS 85,000.0000 85,000.00 0.800 68,000.00 0.800 68,000 025 DUST PALLIATIVE LS 14,400.0000 14,400.00 0.130 1,872.00 0.130 1,872 026 ROADWAY EXCAVATION CY 14.5000 2,204,000.00 33,093.000 479,848.50 33,093.000 479,848 (NATURALLY OCCURRING ASBESTOS) 027 SHOULDER BACKING TON 46.0000 27,600.00 0.000 0 028 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.4400 119,240.00 0.000 0 029 FIBER REINFORCED MATRIX SQFT 0.2000 54,200.00 0.000 0 030 FINISHING ROADWAY LS 19,000.0000 19,000.00 0.000 0 031 CLASS 2 AGGREGATE BASE (CY) CY 83.0000 117,860.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 135.0000 330,750.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 28.0000 1,400.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 28.0000 9,240.00 0.000 0 035 PLACE HOT MIX ASPHALT SQYD 50.0000 7,500.00 0.000 0 (MISCELLANEOUS AREA) 036 TACK COAT TON 1,200.0000 4,800.00 0.000 0 037 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 29.0000 7,830.00 0.000 0 038 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,550.0000 40,800.00 0.000 0 (F) 039 PAINT GALVANIZED SURFACE LS 2,500.0000 2,500.00 0.000 0 040 18" CORRUGATED STEEL PIPE (.109" THICK) LF 190.0000 2,850.00 0.000 0 041 24" CORRUGATED STEEL PIPE (.109" THICK) LF 200.0000 70,000.00 0.000 0 042 24" CORRUGATED STEEL PIPE (.138" THICK) LF 210.0000 63,000.00 0.000 0 043 MODIFIED UNDERDRAIN LF 110.0000 60,500.00 475.000 52,250.00 475.000 52,250 044 3" PLASTIC PIPE (EDGE DRAIN) LF 52.0000 28,600.00 0.000 0 045 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 52.0000 5,200.00 0.000 0 046 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 165.0000 8,250.00 0.000 0 (.109" THICK) 047 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 170.0000 25,500.00 0.000 0 (.109" THICK) 048 18" ANCHOR ASSEMBLY EA 300.0000 1,200.00 0.000 0 049 24" ANCHOR ASSEMBLY EA 310.0000 3,720.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2H0504 TIME 04:20 PM ESTIMATE NO. 001 BID OPENING 05/07/20 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: JOEL GASIK DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 36" PRECAST CONCRETE PIPE INLET LF 385.0000 5,005.00 0.000 0 051 ABANDON CULVERT (LF) LF 29.0000 12,180.00 0.000 0 052 REMOVE OVERSIDE DRAIN EA 1,000.0000 2,000.00 0.000 0 053 REMOVE CULVERT (LF) LF 20.0000 680.00 0.000 0 054 SAND BACKFILL CY 52.0000 1,404.00 0.000 0 055 GABION CY 320.0000 301,760.00 104.000 33,280.00 104.000 33,280 (F) 056 ROCK SLOPE PROTECTION (2T, CLASS IX, EA 200.0000 1,400.00 0.000 0 METHOD A) (EA) 057 ROCK SLOPE PROTECTION CY 123.0000 29,520.00 239.000 29,397.00 239.000 29,397 (300 LB, CLASS IV, METHOD B) (CY) 058 ROCK SLOPE PROTECTION CY 123.0000 2,337.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 059 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 6.0000 10,140.00 215.000 1,290.00 215.000 1,290 060 MISCELLANEOUS IRON AND STEEL LB 5.0000 15,315.00 0.000 0 (F) 061 16' TUBULAR STEEL GATE EA 5,200.0000 10,400.00 0.000 0 062 DELINEATOR (CLASS 2) EA 35.0000 1,890.00 0.000 0 063 MILEPOST MARKER EA 55.0000 495.00 0.000 0 064 MARKER (CULVERT) EA 55.0000 715.00 0.000 0 065 OBJECT MARKER (TYPE P) EA 80.0000 80.00 0.000 0 066 REMOVE MARKER EA 15.0000 165.00 0.000 0 067 REMOVE ROADSIDE SIGN EA 150.0000 300.00 0.000 0 068 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 36.0000 10,440.00 0.000 0 069 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 700.00 0.000 0 070 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,000.0000 5,000.00 0.000 0 071 INTERMEDIATE ANCHOR ASSEMBLY EA 700.0000 1,400.00 0.000 0 072 THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 8,720.00 0.000 0 (SPRAYABLE) 073 GEOMEMBRANE (SCRIM REINFORCED, CLASS A) SQYD 15.0000 19,050.00 320.000 4,800.00 320.000 4,800 074 CUSHION FABRIC (CLASS 16) SQYD 4.0000 8,840.00 746.700 2,986.80 746.700 2,986 PROGRAM CAS145 PAGE 4 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-2H0504 TIME 04:20 PM ESTIMATE NO. 001 BID OPENING 05/07/20 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: JOEL GASIK DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 880,010.30 880,010.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 880,010.30 880,010.30 075 MOBILIZATION LS 480,000.0000 480,000.00 0.750 360,000.00 0.750 360,000 ORIGINAL CONTRACT AMOUNT 4,971,716.00 TOTAL WORK COMPLETED 1,240,010.30 1,240,010.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,240,010.30 1,240,010.30 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 06/09/20 84 08/04/20 08/04/20 02/04/21 13 41 0 0 25% 15% PROGRESS IS SATISFACTORY JOEL GASIK RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/20