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 07/15/22 EST. NO. 001 TIME 12:07 PM R.E. NAME: DANIEL GIBBS 02-4H8104 --------------------------------------------------------------------------- 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 07/15/22 EST. NO. 001 TIME 12:07 PM R.E. NAME: DANIEL GIBBS 02-4H8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 033 -8,328.18 001 -8,328.18 -8,328.18 TOTAL DEDUCTIONS -8,328.18 -8,328.18 PROGRAM CAS145 PAGE 1 DATE 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4H8104 TIME 12:07 PM ESTIMATE NO. 001 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: DANIEL GIBBS DATE OF THIS ESTIMATE 07/15/22 LOCATION PROGRESS ESTIMATE 02-LAS-395-900.0/ .0 ----------------- HORIZON DESIGN INTERNATIONAL IN LASSEN AND SIERA COUNTIES NEAR LLC DBA HORIZON STEEL & IRONWO HALLELUJAH JUNCTION FROM NEVADA RKS STATE LINE TO 0.7 NORTH OF SCOTT 8549 WILSHIRE BLVD; ROAD. BEVERLY HILLS CA 90211 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 1,100.0000 1,100.00 1.000 1,100.00 1.000 1,100 002 TIME-RELATED OVERHEAD (LS) LS 103,680.0000 103,680.00 0.211 21,876.48 0.211 21,876 003 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 004 CONSTRUCTION AREA SIGNS LS 6,262.0000 6,262.00 0.800 5,009.60 0.800 5,009 005 TRAFFIC CONTROL SYSTEM LS 14,000.0000 14,000.00 0.211 2,954.00 0.211 2,954 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.211 1,055.00 0.211 1,055 007 JOB SITE MANAGEMENT LS 54,000.0000 54,000.00 0.211 11,394.00 0.211 11,394 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 009 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 010 TREATED WOOD WASTE LB 0.2100 2,003.40 0.000 0 011 INVASIVE SPECIES CONTROL LS 2,000.0000 2,000.00 0.211 422.00 0.211 422 012 REMOVE CATTLE GUARD LS 1,032.0000 1,032.00 0.000 0 013 TEMPORARY HIGH-VISIBILITY FENCE LF 0.8000 4,016.00 3,795.000 3,036.00 3,795.000 3,036 014 IMPORTED BORROW (CY) CY 60.0000 111,000.00 132.000 7,920.00 132.000 7,920 015 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 650.0000 1,300.00 0.000 0 016 DUFF (SQFT) SQFT 0.2600 60,840.00 0.000 0 017 BONDED FIBER MATRIX (SQFT) SQFT 0.3300 77,220.00 0.000 0 018 COMPOST (CY) CY 86.6000 62,352.00 0.000 0 019 RAIL ELEMENT WALL SQFT 17.6200 88,804.80 720.000 12,686.40 720.000 12,686 020 MINOR CONCRETE CY 147.0600 2,500.02 7.360 1,082.36 7.360 1,082 (F) 021 METAL CATTLE GUARD EA 22,745.0000 22,745.00 0.000 0 022 STAIN GALVANIZED SURFACES (LS) LS 26,000.0000 26,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4H8104 TIME 12:07 PM ESTIMATE NO. 001 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: DANIEL GIBBS DATE OF THIS ESTIMATE 07/15/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FENCE (TYPE WM, METAL POST) LF 3.0900 74,778.00 0.000 0 024 4' WIRE MESH FENCING LF 13.5100 4,998.70 0.000 0 025 4' WIRE MESH GATE EA 600.0000 1,800.00 0.000 0 026 16' WIRE MESH GATE EA 1,000.0000 4,000.00 0.000 0 027 REMOVE FENCE LF 6.3800 9,059.60 379.000 2,418.02 379.000 2,418 028 REMOVE ONE-WAY DEER GATE EA 1,296.0000 33,696.00 2.000 2,592.00 2.000 2,592 029 REMOVE ROADSIDE SIGN EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 770.00 77.000 770.00 77.000 770 (0.080"-FRAMED) 031 ROADSIDE SIGN - TWO POST EA 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 032 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.211 1,055.00 0.211 1,055 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/15/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4H8104 TIME 12:07 PM ESTIMATE NO. 001 BID OPENING 05/05/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: DANIEL GIBBS DATE OF THIS ESTIMATE 07/15/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 83,870.86 83,870.86 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 83,870.86 83,870.86 033 MOBILIZATION LS 100,000.0000 100,000.00 0.750 75,000.00 0.750 75,000 ORIGINAL CONTRACT AMOUNT 888,957.52 TOTAL WORK COMPLETED 158,870.86 158,870.86 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -8,328.18 -8,328.18 TOTAL 150,542.68 150,542.68 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 033 MOBILIZATION 88,895.75 100,000.00 11,104.25 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 06/29/21 90 08/23/21 08/23/21 10/05/22 16 188 0 0 18% 18% PROGRESS IS SATISFACTORY DANIEL GIBBS RESIDENT ENGINEER