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 07/21/21 EST. NO. 002 TIME 02:42 PM R.E. NAME: VALLEY AARON 01-488014 --------------------------------------------------------------------------- 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 07/21/21 EST. NO. 002 TIME 02:42 PM R.E. NAME: VALLEY AARON 01-488014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488014 TIME 02:42 PM ESTIMATE NO. 002 BID OPENING 07/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: VALLEY AARON DATE OF THIS ESTIMATE 07/21/21 LOCATION PROGRESS ESTIMATE 01-DN-199-6.5/36.3 ----------------- GR SUNDBERG INC. IN DEL NORTE COUNTY NEAR HIOUCHI 5211 BOYD ROAD; FROM 0.3 MILE NORTH OF MYRTLE CREEK ARCATA CA 95521 BRIDGE TO 0.1 MILE SOUTH OF OREGON STATE LINE FED. AID NO. N O N E REHAB CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,100.0000 2,100.00 1.000 2,100 002 TIME-RELATED OVERHEAD (LS) LS 42,000.0000 42,000.00 0.110 4,620.00 0.137 5,754 003 TRAFFIC CONTROL SYSTEM LS 105,000.0000 105,000.00 0.110 11,550.00 0.137 14,385 004 PORTABLE RADAR SPEED FEEDBACK LS 5,250.0000 5,250.00 0.110 577.50 0.137 719 SIGN SYSTEM 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,250.0000 5,250.00 0.110 577.50 0.137 719 006 JOB SITE MANAGEMENT LS 2,600.0000 2,600.00 0.110 286.00 0.137 356 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,100.0000 2,100.00 0.110 231.00 0.860 1,806 008 MOVE-IN/MOVE-OUT EA 2,100.0000 25,200.00 0.000 0 (TEMPORARY EROSION CONTROL) 009 TEMPORARY HYDRAULIC MULCH SQYD 2.7500 10,037.50 0.000 0 (BONDED FIBER MATRIX) 010 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 800.00 0.000 0 011 TEMPORARY FIBER ROLL LF 7.0000 9,100.00 0.000 0 012 TEMPORARY GRAVEL BAG BERM LF 7.0000 350.00 0.000 0 013 TEMPORARY REINFORCED SILT FENCE LF 7.0000 350.00 0.000 0 014 TEMPORARY SILT FENCE LF 7.0000 9,870.00 0.000 0 015 TEMPORARY CONSTRUCTION ENTRANCE EA 1,575.0000 9,450.00 0.000 0 016 TEMPORARY CONSTRUCTION ROADWAY SQYD 42.0000 13,020.00 0.000 0 017 STREET SWEEPING LS 5,000.0000 5,000.00 0.140 700.00 0.140 700 018 TEMPORARY CONCRETE WASHOUT LS 2,600.0000 2,600.00 0.140 364.00 0.140 364 019 TEMPORARY CREEK DIVERSION SYSTEMS LS 40,000.0000 40,000.00 0.100 4,000.00 0.100 4,000 020 ASBESTOS COMPLIANCE PLAN LS 4,300.0000 4,300.00 1.000 4,300 021 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 47,510.0000 47,510.00 0.110 5,226.10 0.137 6,508 022 INVASIVE SPECIES CONTROL LS 6,700.0000 6,700.00 0.110 737.00 0.137 917 PROGRAM CAS145 PAGE 2 DATE 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488014 TIME 02:42 PM ESTIMATE NO. 002 BID OPENING 07/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: VALLEY AARON DATE OF THIS ESTIMATE 07/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DUST CONTROL PLAN LS 5,200.0000 5,200.00 1.000 5,200 (NATURALLY OCCURRING ASBESTOS) 024 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 480.0000 20,160.00 0.000 0 025 TEMPORARY HIGH-VISIBILITY FENCE LF 7.0000 9,870.00 0.000 0 026 TEMPORARY CONSTRUCTION MAT (LS) LS 11,000.0000 11,000.00 0.000 0 027 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 028 ROADWAY EXCAVATION CY 300.0000 4,500.00 15.000 4,500.00 15.000 4,500 029 DITCH EXCAVATION CY 300.0000 2,400.00 4.000 1,200.00 4.000 1,200 030 WOOD MULCH CY 61.0000 12,200.00 12.000 732.00 12.000 732 031 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,500.0000 9,000.00 0.000 0 032 FIBER ROLLS LF 7.0000 8,540.00 115.000 805.00 115.000 805 033 COMPOST (CY) CY 120.0000 10,800.00 20.250 2,430.00 20.250 2,430 034 COMPOST BERM LF 23.0000 8,280.00 0.000 0 035 STRUCTURAL CONCRETE, HEADWALL CY 2,300.0000 34,500.00 5.600 12,880.00 5.600 12,880 (F) 036 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,300.0000 18,400.00 5.600 12,880.00 5.600 12,880 (F) 037 MINOR CONCRETE (MINOR STRUCTURE) CY 2,300.0000 181,700.00 0.000 0 (F) 038 CONCRETE BACKFILL (PIPE TRENCH) CY 300.0000 6,600.00 22.000 6,600.00 22.000 6,600 (F) 039 24" CORRUGATED STEEL PIPE (.138" THICK) LF 420.0000 176,400.00 322.000 135,240.00 374.700 157,374 040 30" CORRUGATED STEEL PIPE (.138" THICK) LF 330.0000 19,140.00 0.000 0 041 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 64.0000 12,800.00 0.000 0 (.109" THICK) 042 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 115.0000 7,130.00 23.000 2,645.00 23.000 2,645 (.138" THICK) 043 18" DOWNDRAIN SLIP JOINT EA 650.0000 650.00 0.000 0 044 24" DOWNDRAIN SLIP JOINT EA 1,050.0000 3,150.00 2.000 2,100.00 2.000 2,100 045 ANCHOR ASSEMBLY EA 350.0000 1,050.00 2.000 700.00 2.000 700 046 CONCRETE ANCHOR AND CABLE ASSEMBLY EA 6,300.0000 6,300.00 0.000 0 047 30" TO 18" CORRUGATED STEEL EA 1,750.0000 1,750.00 0.000 0 ECCENTRIC REDUCER (.109" THICK) 048 24" STEEL FLARED END SECTION EA 475.0000 475.00 0.000 0 049 30" STEEL FLARED END SECTION EA 750.0000 750.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488014 TIME 02:42 PM ESTIMATE NO. 002 BID OPENING 07/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: VALLEY AARON DATE OF THIS ESTIMATE 07/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ABANDON CULVERT (EA) EA 4,200.0000 8,400.00 0.000 0 051 REMOVE CULVERT (EA) EA 500.0000 4,000.00 5.000 2,500.00 6.000 3,000 052 REMOVE DOWNDRAIN (EA) EA 900.0000 4,500.00 3.000 2,700.00 3.000 2,700 053 REMOVE INLET EA 600.0000 2,400.00 3.000 1,800.00 3.000 1,800 054 REMOVE HEADWALL EA 800.0000 2,400.00 3.000 2,400.00 3.000 2,400 055 REMOVE DRAINAGE JUNCTION STRUCTURE EA 500.0000 500.00 1.000 500.00 1.000 500 056 REMOVE FLARED END SECTION (EA) EA 300.0000 900.00 0.000 0 057 CLEANING, INSPECTING, AND PREPARING LF 60.0000 42,000.00 0.000 0 CULVERT (LF) 058 SAND BACKFILL CY 285.0000 3,705.00 0.000 0 059 HDPE PLASTIC PIPELINER (24" OD SDR 26) LF 150.0000 75,000.00 0.000 0 060 HDPE PLASTIC PIPELINER (42" OD SDR 26) LF 355.0000 71,000.00 0.000 0 061 ROCK SLOPE PROTECTION CY 125.0000 2,250.00 6.000 750.00 6.000 750 (60 LB, CLASS II, METHOD B) (CY) 062 ROCK SLOPE PROTECTION CY 300.0000 1,500.00 4.200 1,260.00 4.200 1,260 (20 LB, CLASS I, METHOD B) (CY) 063 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 9.0000 333.00 18.000 162.00 18.000 162 064 MISCELLANEOUS IRON AND STEEL LB 2.0000 11,858.00 0.000 0 (F) 065 MARKER (CULVERT) EA 42.0000 168.00 0.000 0 066 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 58,500.00 0.000 0 067 CABLE RAILING LF 92.0000 7,912.00 11.000 1,012.00 11.000 1,012 (F) 068 ADJUST GUARDRAIL LF 5.0000 12,000.00 0.000 0 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,200.0000 4,200.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 07/21/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488014 TIME 02:42 PM ESTIMATE NO. 002 BID OPENING 07/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: VALLEY AARON DATE OF THIS ESTIMATE 07/21/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 234,665.10 276,260.47 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 234,665.10 276,260.47 070 MOBILIZATION LS 66,000.0000 66,000.00 0.950 62,700.00 0.950 62,700 ORIGINAL CONTRACT AMOUNT 1,310,858.50 TOTAL WORK COMPLETED 297,365.10 338,960.47 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 297,365.10 338,960.47 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 08/20/20 190 10/14/20 00/00/00 03/16/22 26 163 0 0 26% 14% PROGRESS IS SATISFACTORY VALLEY AARON RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/21