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 11/21/22 EST. NO. 020 TIME 03:30 PM R.E. NAME: MOSALLAI, MOJTABA 01-0C4504 --------------------------------------------------------------------------- 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 11/21/22 EST. NO. 020 TIME 03:30 PM R.E. NAME: MOSALLAI, MOJTABA 01-0C4504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 12/21 -10,000.00 011 PER 1/22 LETTER -2,000.00 012 PER 2/22 LTR -2,000.00 013 LTR 1/22 RETURN 2,000.00 014 LTR 2/22 RETURN 2,000.00 014 LTR 3/22 DEDUCT -1,000.00 014 PER LTR DATE 4/19/22 -3,000.00 015 RELEASE 12/21 DEDUCT 10,000.00 016 RELEASE 3/22 DEDUCT 1,000.00 016 RELEASE 4/22 DEDUCT 3,000.00 016 PER LTR 7/22 DEDUCT -6,000.00 018 PER 10/22 LTR DEDUCT -7,000.00 019 RTN E18 LTTR 11/2022 6,000.00 020 RTN E19 LTTR 11/2022 7,000.00 020 13,000.00 0.00 TOTAL DEDUCTIONS 13,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4504 TIME 03:30 PM ESTIMATE NO. 020 BID OPENING 10/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 11/21/22 LOCATION PROGRESS ESTIMATE 01-MEN-101-58.9/82.5 ----------------- MERCER-FRASER COMPANY IN MENDOCINO COUNTY NEAR PO BOX 1006 LAYTONVILLE AT MOSS COVE ROADSIDE EUREKA CA 95502 REST AREA (SRRA); ALSO AT IRVINE LODGE SRRA & EMPIRE CAMP SRRA FED. AID NO. CNHG-Q101(387)E REHAB SAFETY ROADSIDE REST AREA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 12,000.0000 12,000.00 0.500 6,000.00 0.750 9,000 003 TIME-RELATED OVERHEAD (LS) LS 550,000.0000 550,000.00 0.079 43,450.00 0.750 412,500 004 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.150 900.00 0.750 4,500 005 TRAFFIC CONTROL SYSTEM LS 18,000.0000 18,000.00 0.079 1,422.00 0.750 13,500 006 TYPE III BARRICADE EA 110.0000 1,540.00 6.000 660 007 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 4,000.00 100.000 4,000 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,000.0000 42,000.00 4.000 24,000 009 JOB SITE MANAGEMENT LS 41,000.0000 41,000.00 0.079 3,239.00 0.750 30,750 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 011 TEMPORARY HYDRAULIC MULCH SQYD 5.0000 5,000.00 0.000 0 (BONDED FIBER MATRIX) 012 TEMPORARY COVER SQYD 6.5000 6,500.00 555.000 3,607 013 TEMPORARY DRAINAGE INLET PROTECTION EA 420.0000 2,520.00 0.000 0 014 TEMPORARY FIBER ROLL LF 7.5000 8,400.00 620.000 4,650 015 TEMPORARY CONSTRUCTION ENTRANCE EA 5,700.0000 5,700.00 0.000 0 016 STREET SWEEPING LS 53,000.0000 53,000.00 0.079 4,187.00 0.750 39,750 017 TEMPORARY CONCRETE WASHOUT LS 2,300.0000 2,300.00 0.300 690 018 TEMPORARY HIGH-VISIBILITY FENCE LF 4.5000 4,095.00 647.000 2,911 019 CLEARING AND GRUBBING (LS) LS 30,000.0000 30,000.00 0.660 19,800 020 ROADWAY EXCAVATION CY 150.0000 22,500.00 150.000 22,500 021 STRUCTURE EXCAVATION CY 250.0000 9,500.00 38.000 9,500 (F) 022 SAND BEDDING CY 300.0000 900.00 3.000 900 PROGRAM CAS145 PAGE 2 DATE 11/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4504 TIME 03:30 PM ESTIMATE NO. 020 BID OPENING 10/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 11/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE BACKFILL CY 350.0000 5,250.00 15.000 5,250 (F) 024 IMPORTED BORROW (CY) CY 250.0000 27,500.00 110.000 27,500 025 RELOCATE BOULDER LS 5,000.0000 5,000.00 1.000 5,000 026 SOIL AMENDMENT CY 265.0000 397.50 0.855 226 027 PACKET FERTILIZER EA 1.9500 468.00 234.000 456 028 PLANT (GROUP K) EA 3,700.0000 18,500.00 5.000 18,500 029 PLANT (GROUP A) EA 70.0000 13,300.00 189.000 13,230 030 PLANT (GROUP B) EA 130.0000 2,210.00 16.000 2,080 031 PLANT ESTABLISHMENT WORK LS 46,000.0000 46,000.00 0.000 0 032 WOOD MULCH CY 225.0000 27,000.00 68.000 15,300 033 CHECK AND TEST EXISTING IRRIGATION LS 2,500.0000 2,500.00 0.090 225.00 0.750 1,875 FACILITIES 034 OPERATE EXISTING IRRIGATION FACILITIES LS 3,500.0000 3,500.00 0.750 2,625.00 0.750 2,625 035 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 0.750 6,000.00 0.750 6,000 036 CONTROL AND NEUTRAL CONDUCTORS LS 4,000.0000 4,000.00 0.090 360.00 0.750 3,000 037 1" REMOTE CONTROL VALVE EA 600.0000 4,200.00 7.000 4,200 038 1 1/2" REMOTE CONTROL VALVE EA 700.0000 4,200.00 4.000 2,800 039 2" REMOTE CONTROL VALVE EA 900.0000 3,600.00 3.000 2,700 040 1" WYE STRAINER ASSEMBLY EA 950.0000 950.00 1.000 950 041 2" WYE STRAINER ASSEMBLY EA 1,500.0000 1,500.00 1.000 1,500 042 8 STATION IRRIGATION CONTROLLER EA 9,000.0000 18,000.00 1.000 9,000 (WALL MOUNTED) 043 12 STATION IRRIGATION CONTROLLER EA 13,000.0000 13,000.00 1.000 13,000 (WALL MOUNTED) 044 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 90.0000 4,050.00 40.000 3,600 045 RISER SPRINKLER ASSEMBLY EA 35.0000 8,050.00 223.000 7,805 046 POP-UP SPRINKLER ASSEMBLY EA 50.0000 750.00 0.000 0 047 REPLACE VALVE BOX EA 200.0000 3,400.00 7.000 1,400 048 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 13,450.00 2,515.000 12,575 (F) LINE) 049 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 7.0000 2,800.00 350.000 2,450 (F) LINE) PROGRAM CAS145 PAGE 3 DATE 11/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4504 TIME 03:30 PM ESTIMATE NO. 020 BID OPENING 10/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 11/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 1,700.00 150.000 1,500 (F) (SUPPLY LINE) 051 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 15.0000 7,800.00 175.000 2,625 (F) (SUPPLY LINE) 052 2" PLASTIC PIPE (SCHEDULE 40) LF 20.0000 8,200.00 165.000 3,300 (F) (SUPPLY LINE) 053 QUICK COUPLING VALVE EA 325.0000 1,300.00 2.000 650 054 BALL VALVE EA 600.0000 1,200.00 5.000 3,000 055 PVC PIPE CONDUIT (SLEEVE) LF 40.0000 640.00 16.000 640 (F) 056 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 10,000.0000 40,000.00 2.000 20,000 057 DRY SEED (SQFT) SQFT 0.4000 17,240.00 29,550.000 11,820 058 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 2.5000 7,175.00 0.000 0 059 COMPOST SOCK LF 14.0000 20,720.00 680.000 9,520 060 COMPOST (CY) CY 200.0000 28,000.00 89.000 17,800 061 INCORPORATE MATERIALS SQFT 0.6500 20,020.00 19,950.000 12,967 062 CLASS 2 AGGREGATE BASE (CY) CY 190.0000 24,700.00 130.000 24,700 063 HOT MIX ASPHALT (TYPE A) TON 300.0000 39,000.00 240.880 72,264 064 TACK COAT TON 1,500.0000 750.00 0.000 0 065 REMOVE BASE AND SURFACING CY 225.0000 11,250.00 50.000 11,250 066 STRUCTURAL CONCRETE CY 1,100.0000 29,700.00 27.000 29,700 (F) 067 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 2,400.00 0.000 0 (F) 068 BAR REINFORCING STEEL LB 4.0000 23,400.00 5,850.000 23,400 (F) 069 12" CORRUGATED STEEL PIPE (.079" THICK) LF 300.0000 6,000.00 0.000 0 070 REMOVE CULVERT (LF) LF 26.0000 520.00 0.000 0 071 MINOR CONCRETE (CONCRETE MOW STRIP) CY 3,500.0000 11,550.00 3.300 11,550 072 TESTING WELL (LS) LS 10,000.0000 10,000.00 0.500 5,000 073 WATER WELL EQUIPMENT LS 17,000.0000 17,000.00 0.400 6,800 074 WELL DISINFECTION LF 55.0000 7,700.00 70.000 3,850 075 WATER QUALITY TESTING LS 4,000.0000 4,000.00 0.500 2,000 076 WELL REHABILITATION LS 8,500.0000 8,500.00 0.500 4,250 PROGRAM CAS145 PAGE 4 DATE 11/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4504 TIME 03:30 PM ESTIMATE NO. 020 BID OPENING 10/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 11/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 TEMPORARY FENCE (TYPE CL-6) LF 30.0000 31,200.00 0.000 0 078 CHAIN LINK FENCE (TYPE CL-6, SLATTED) LF 75.0000 18,000.00 298.500 22,387 079 12' CHAIN LINK GATE (TYPE CL-6-SLATED) EA 3,000.0000 9,000.00 4.000 12,000 080 CONCRETE RAIL LF 300.0000 13,500.00 0.000 0 081 RECONSTRUCT FENCE LF 100.0000 5,600.00 0.000 0 082 PAINT TRAFFIC STRIPE (2-COAT) LF 5.0000 15,600.00 0.000 0 083 PAINT PAVEMENT MARKING (2-COAT) SQFT 10.0000 2,200.00 0.000 0 084 REMOVE PAINTED TRAFFIC STRIPE LF 2.0000 5,520.00 0.000 0 085 REMOVE PAINTED PAVEMENT MARKING SQFT 4.0000 880.00 0.000 0 086 BUILDING WORK LS 7,310,000.0000 7,310,000.00 0.036 263,160.00 0.830 6,067,300 PROGRAM CAS145 PAGE 5 DATE 11/21/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4504 TIME 03:30 PM ESTIMATE NO. 020 BID OPENING 10/20/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/22 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 11/21/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 331,568.00 7,151,640.88 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 44,001.67 SUBTOTAL AMOUNT EARNED 331,568.00 7,195,642.55 ORIGINAL CONTRACT AMOUNT 8,833,995.50 TOTAL WORK COMPLETED 331,568.00 7,195,642.55 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 13,000.00 0.00 TOTAL 344,568.00 7,195,642.55 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 01/14/21 300 01/29/21 01/29/21 04/14/23 203 250 0 0 80% 68% PROGRESS IS SATISFACTORY MOSALLAI, MOJTABA RESIDENT ENGINEER