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 09/20/23 EST. NO. 004 TIME 12:39 PM R.E. NAME: GASIK, JOEL 02-0J5004 --------------------------------------------------------------------------- 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 09/20/23 EST. NO. 004 TIME 12:39 PM R.E. NAME: GASIK, JOEL 02-0J5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 8/23 -6,000.00 003 RTN DEDUCT LTR 8/23 6,000.00 004 6,000.00 0.00 TOTAL DEDUCTIONS 6,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J5004 TIME 12:39 PM ESTIMATE NO. 004 BID OPENING 04/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: GASIK, JOEL DATE OF THIS ESTIMATE 09/20/23 LOCATION RERUN PROGRESS ESTIMATE 02-TRI-3-25.0 ----------------------- FORD LOGGING, INC. DBA PACIFIC TRINITY COUNTY ABOUT 18 MILES NORTH OF EARTHSCAPE HAYFORK AT 0.6 MILE SOUTH OF LITTLE CREEK 1225 CENTRAL AVENUE, SUITE #1 BRIDGE. MCKINLEYVILLE CA 95519 FED. AID NO. N O N E CULVERT REPLACEMENT WITH FISH PASSAGE FEAT ------------------------------------------------------------------------------------------------------------------------------------ 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 18,300.0000 18,300.00 0.250 4,575.00 0.700 12,810 003 DEVELOP WATER SUPPLY LS 1,400.0000 1,400.00 1.000 1,400 004 CONSTRUCTION AREA SIGNS LS 6,050.0000 6,050.00 0.750 4,537 005 TRAFFIC CONTROL SYSTEM LS 219,120.0000 219,120.00 0.250 54,780.00 0.700 153,384 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,240.0000 6,240.00 0.250 1,560.00 0.700 4,368 007 PORTABLE RADAR SPEED FEEDBACK SIGN LS 3,900.0000 3,900.00 0.250 975.00 0.700 2,730 008 AUTOMATED FLAGGER ASSISTANCE DEVICES LS 7,920.0000 7,920.00 0.250 1,980.00 0.700 5,544 009 JOB SITE MANAGEMENT LS 4,950.0000 4,950.00 0.250 1,237.50 0.700 3,465 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 765.0000 765.00 1.000 765 011 TEMPORARY FIBER ROLL LF 5.1000 4,590.00 450.000 2,295 012 TEMPORARY CONSTRUCTION ENTRANCE EA 10,050.0000 10,050.00 1.000 10,050 013 STREET SWEEPING LS 6,650.0000 6,650.00 0.250 1,662.50 0.700 4,655 014 TEMPORARY CONCRETE WASHOUT LS 1,070.0000 1,070.00 0.000 0 015 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 985.0000 3,940.00 4.000 3,940 016 WATER QUALITY MONITORING REPORT EA 385.0000 385.00 1.000 385 017 TEMPORARY CREEK DIVERSION SYSTEMS LS 80,508.0000 80,508.00 0.750 60,381 018 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 18,000.0000 18,000.00 0.750 13,500 019 FISH PROTECTION LS 27,600.0000 27,600.00 0.750 20,700 020 INVASIVE SPECIES CONTROL LS 9,650.0000 9,650.00 0.250 2,412.50 0.700 6,755 021 TEMPORARY WILDLIFE EXCLUSION FENCE LF 18.5000 925.00 100.000 1,850 022 CLEARING AND GRUBBING (LS) LS 7,385.0000 7,385.00 1.000 7,385 PROGRAM CAS145 PAGE 2 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J5004 TIME 12:39 PM ESTIMATE NO. 004 BID OPENING 04/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: GASIK, JOEL DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHANNEL EXCAVATION CY 154.1200 20,035.60 130.000 20,035 024 144" TRENCHLESS CULVERT (WELDED STEEL LF 6,352.5000 825,825.00 84.500 536,786.25 109.500 695,598 PIPE) 025 DRY SEED (SQFT) SQFT 0.3300 2,946.90 0.000 0 026 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.5000 4,230.00 0.000 0 027 FIBER REINFORCED MATRIX SQFT 0.5300 4,483.80 0.000 0 028 STRAW SQFT 0.3500 3,125.50 0.000 0 029 COMPOST (CY) CY 126.3000 10,482.90 0.000 0 030 INCORPORATE MATERIALS SQFT 0.3700 6,623.00 0.000 0 031 STRUCTURAL CONCRETE, HEADWALL CY 3,751.0000 82,522.00 0.000 0 (F) 032 BAR REINFORCING STEEL LB 8.7800 30,291.00 0.000 0 (F) 033 REMOVE METAL DEBRIS RACK EA 865.0000 865.00 1.000 865 034 REMOVE CULVERT (LF) LF 2,722.5000 353,925.00 105.000 285,862.50 130.000 353,925 035 REMOVE HEADWALL EA 1,650.0000 3,300.00 2.000 3,300 036 ROCK SLOPE PROTECTION (STREAMBED) CY 1,086.0000 336,660.00 0.000 0 037 ROCK SLOPE PROTECTION (1/4 T, CLASS V, CY 350.0000 5,600.00 0.000 0 METHOD B) (CY) 038 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.4300 337.20 0.000 0 039 MISCELLANEOUS IRON AND STEEL LB 23.2200 88,862.94 0.000 0 (F) 040 MARKER (CULVERT) EA 579.1600 1,158.32 0.000 0 041 CABLE RAILING LF 121.0000 9,196.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 09/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-0J5004 TIME 12:39 PM ESTIMATE NO. 004 BID OPENING 04/26/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: GASIK, JOEL DATE OF THIS ESTIMATE 09/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 891,831.25 1,395,973.85 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 891,831.25 1,395,973.85 042 MOBILIZATION LS 155,169.0000 155,169.00 0.050 7,758.45 1.000 155,169 ORIGINAL CONTRACT AMOUNT 2,386,387.16 TOTAL WORK COMPLETED 899,589.70 1,551,142.85 MATERIALS ON HAND ON SITE -377,122.85 0.00 DEDUCTIONS 6,000.00 0.00 TOTAL 528,466.85 1,551,142.85 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 08/04/22 60 08/19/22 08/19/22 10/16/23 38 232 0 0 65% 63% PROGRESS IS SATISFACTORY GASIK, JOEL RESIDENT ENGINEER