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 07/25/22 EST. NO. 004 TIME 09:52 AM R.E. NAME: JESS CLIFTON 01-488024 --------------------------------------------------------------------------- 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 07/25/22 EST. NO. 004 TIME 09:52 AM R.E. NAME: JESS CLIFTON 01-488024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488024 TIME 09:52 AM ESTIMATE NO. 004 BID OPENING 07/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: JESS CLIFTON DATE OF THIS ESTIMATE 07/25/22 LOCATION PROGRESS ESTIMATE 01-DN-199-1.1/2.6 ----------------- FORD LOGGING DBA PACIFIC IN DEL NORTE COUNTY NEAR CRESCENT EARTHSCAPE CITY FROM 0.3 MILE NORTH OF ELK 1225 CENTRAL AVENUE #11; VALLEY CROSS ROAD TO 0.2 MILE SOUTH MCKINLEYVILLE CA 95519 OF WALKER ROAD FED. AID NO. N O N E ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,350.0000 1,350.00 1.000 1,350 002 TIME-RELATED OVERHEAD (LS) LS 88,200.0000 88,200.00 0.600 52,920.00 0.600 52,920 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 15,850.0000 15,850.00 0.750 11,887.50 0.750 11,887 006 TRAFFIC CONTROL SYSTEM LS 615,120.0000 615,120.00 0.500 307,560.00 0.600 369,072 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 24,000.0000 24,000.00 0.500 12,000.00 0.600 14,400 008 JOB SITE MANAGEMENT LS 30,100.0000 30,100.00 0.500 15,050.00 0.600 18,060 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 765.0000 765.00 1.000 765 010 STREET SWEEPING LS 56,390.0000 56,390.00 0.500 28,195.00 0.600 33,834 011 TEMPORARY CONCRETE WASHOUT LS 3,435.0000 3,435.00 0.500 1,717.50 0.500 1,717 012 TEMPORARY CREEK DIVERSION SYSTEMS LS 41,343.0000 41,343.00 0.500 20,671 013 TREATED WOOD WASTE LB 1.0000 2,630.00 0.000 0 014 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 109,121.0000 109,121.00 0.600 65,472 015 NATURAL RESOURCE PROTECTION PLAN LS 10,460.0000 10,460.00 1.000 10,460 016 FISH PROTECTION LS 22,861.0000 22,861.00 0.700 16,002.70 0.800 18,288 017 INVASIVE SPECIES CONTROL LS 3,970.0000 3,970.00 0.100 397.00 0.600 2,382 018 NOISE MONITORING LS 1,225.0000 1,225.00 0.600 735.00 0.600 735 019 TEMPORARY HIGH-VISIBILITY FENCE LF 4.0000 6,800.00 1,412.000 5,648.00 1,412.670 5,650 020 CLEARING AND GRUBBING (LS) LS 38,607.0000 38,607.00 0.250 9,651.75 0.850 32,815 021 IMPORTED BORROW (CY) CY 117.0000 1,989.00 0.850 99.45 0.850 99 022 ROADSIDE CLEARING LS 11,515.0000 11,515.00 0.500 5,757 PROGRAM CAS145 PAGE 2 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488024 TIME 09:52 AM ESTIMATE NO. 004 BID OPENING 07/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: JESS CLIFTON DATE OF THIS ESTIMATE 07/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 WOOD MULCH CY 181.0000 217.20 0.000 0 024 DUFF (SQFT) SQFT 0.1100 1,694.00 0.000 0 025 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0600 932.80 80.000 84.80 80.000 84 026 FIBER ROLLS LF 5.1500 2,575.00 290.000 1,493.50 290.000 1,493 027 COMPOST (CY) CY 86.0000 8,170.00 0.000 0 028 COMPOST BERM LF 10.0000 2,400.00 0.000 0 029 STRUCTURAL CONCRETE, HEADWALL CY 1,702.0000 20,424.00 12.000 20,424.00 12.000 20,424 (F) 030 MINOR CONCRETE (MINOR STRUCTURE) CY 3,858.0000 104,166.00 0.000 0 (F) 031 24" CORRUGATED STEEL PIPE (.138" THICK) LF 251.0000 20,582.00 0.000 0 032 24" CORRUGATED STEEL PIPE DOWNDRAIN LF 249.0000 54,780.00 0.000 0 (.079" THICK) 033 24" ANCHOR ASSEMBLY EA 704.0000 1,408.00 0.000 0 034 CABLE ANCHORAGE SYSTEM EA 2,285.0000 6,855.00 0.000 0 035 24" STEEL FLARED END SECTION EA 610.0000 610.00 0.000 0 036 42" STEEL FLARED END SECTION EA 1,095.0000 1,095.00 0.000 0 037 ABANDON CULVERT (EA) EA 3,154.0000 12,616.00 2.000 6,308.00 4.000 12,616 038 REMOVE EXIST BAFFLES LS 59,218.0000 59,218.00 0.000 0 039 SAND BACKFILL CY 97.0000 7,760.00 0.000 0 040 SMALL-ROCK SLOPE PROTECTION CY 187.0000 1,309.00 5.000 935.00 5.000 935 (F) 041 ROCK SLOPE PROTECTION CY 15.0000 135.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 042 ROCK SLOPE PROTECTION CY 126.0000 1,008.00 0.000 0 (20 LB, CLASS I, METHOD A) (CY) 043 MISCELLANEOUS IRON AND STEEL LB 19.0000 30,647.00 0.000 0 (F) 044 DESTROY WELL EA 5,130.0000 15,390.00 3.000 15,390 045 42" WELDED STEEL PIPE LF 2,180.0000 763,000.00 350.000 763,000.00 350.000 763,000 (0.75" THICK) (TRENCHLESS) 046 GUARD RAILING DELINEATOR EA 35.0000 210.00 0.000 0 047 MARKER (CULVERT) EA 112.0000 896.00 0.000 0 048 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 90.0000 13,500.00 0.000 0 049 VEGETATION CONTROL (MINOR CONCRETE) SQYD 83.0000 8,300.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488024 TIME 09:52 AM ESTIMATE NO. 004 BID OPENING 07/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: JESS CLIFTON DATE OF THIS ESTIMATE 07/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CABLE RAILING LF 55.0000 6,215.00 0.000 0 (F) 051 REMOVE GUARDRAIL LF 24.0000 3,600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-488024 TIME 09:52 AM ESTIMATE NO. 004 BID OPENING 07/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/22 R.E. NAME: JESS CLIFTON DATE OF THIS ESTIMATE 07/25/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,254,109.20 1,480,282.78 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,254,109.20 1,480,282.78 052 MOBILIZATION LS 62,275.0000 62,275.00 0.250 15,568.75 1.000 62,275 ORIGINAL CONTRACT AMOUNT 2,313,719.00 TOTAL WORK COMPLETED 1,269,677.95 1,542,557.78 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,269,677.95 1,542,557.78 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 08/26/21 196 10/20/21 10/20/21 03/20/23 30 155 0 0 67% 15% PROGRESS IS SATISFACTORY JESS CLIFTON RESIDENT ENGINEER