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 06/17/20 EST. NO. 012 TIME 11:03 AM R.E. NAME: MALMBERG, CLAYTON 01-0C4704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0002 4,666.13 E.W. @ F.A.(+) 041320 N 0002G9 004 0005 3,376.08 E.W. @ F.A.(+) 010120 N 0005T2 0006 1,867.89 120319 N 0006T2 0007 1,867.89 120419 N 0007T2 0008 574.74 120519 N 0008T2 007 0017 1,092.84 E.W. @ F.A.(+) 040720 N 0017G9 0018 26,585.27 040920 N 0018G9 0019 533.48 050420 N 0119G9 010 0001 2,732.54 E.W. @ F.A.(+) 051320 N 0001G9 0002 2,967.93 051520 N 0002G9 0003 1,071.69 051920 N 0003G9 0004 672.98 052020 N 0004G9 0005 656.72 052020 N 0005G9 0006 321.93 052220 N 0006G9 48,988.11 TOTAL THIS ESTIMATE -67,281.10 TOTAL PREVIOUS ESTIMATE -18,292.99 TOTAL TO DATE 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 06/17/20 EST. NO. 012 TIME 11:03 AM R.E. NAME: MALMBERG, CLAYTON 01-0C4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 9/19 -1,000.00 004 PER LTTR DATED 10/19 -1,000.00 005 RTN DEDUCT 09/19 1,000.00 005 RELEASE 10/19 DEDUCT 1,000.00 006 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4704 TIME 11:03 AM ESTIMATE NO. 012 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: MALMBERG, CLAYTON DATE OF THIS ESTIMATE 06/17/20 LOCATION RERUN PROGRESS ESTIMATE 01-DN-199-33.4/33.8 ----------------------- GR SUNDBERG, INC. IN DEL NORTE COUNTY NEAR IDLEWILD 5211 BOYD ROAD FROM COLLIER REST AREA ENTRANCE TO ARCATA CA 95521 NORTH END OF COLLIER TUNNEL FED. AID NO. ACNH-P199(36)E REHABILITATE SRRA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,200.0000 3,200.00 1.000 3,200 002 CONSTRUCTION AREA SIGNS LS 5,200.0000 5,200.00 0.250 1,300.00 1.000 5,200 003 TRAFFIC CONTROL SYSTEM LS 14,000.0000 14,000.00 0.060 840.00 1.000 14,000 004 TYPE III BARRICADE EA 120.0000 1,680.00 16.000 1,920 005 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 3,650.00 65.000 3,250 006 JOB SITE MANAGEMENT LS 107,000.0000 107,000.00 0.060 6,420.00 1.000 107,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,100.0000 5,100.00 0.250 1,275.00 1.000 5,100 008 TEMPORARY CONCRETE WASHOUT LS 5,200.0000 5,200.00 1.000 5,200 009 TEMPORARY HIGH-VISIBILITY FENCE LF 18.0000 5,130.00 285.000 5,130 010 ROADSIDE CLEARING LS 10,400.0000 10,400.00 1.000 10,400 011 CULTIVATION SQYD 5.0800 4,800.60 0.000 0 012 SOIL AMENDMENT CY 100.0000 3,300.00 0.000 0 013 PACKET FERTILIZER EA 20.0000 600.00 30.000 600.00 30.000 600 014 SLOW-RELEASE FERTILIZER LB 1.7000 251.60 167.000 283.90 167.000 283 015 PLANT (GROUP K) EA 1,200.0000 6,000.00 5.000 6,000.00 5.000 6,000 016 SOD SQYD 5.0000 4,725.00 995.000 4,975.00 995.000 4,975 017 PLANT ESTABLISHMENT WORK LS 6,000.0000 6,000.00 0.540 3,240.00 0.540 3,240 018 WOOD MULCH CY 100.0000 250.00 2.500 250.00 2.500 250 019 CHECK AND TEST EXISTING IRRIGATION LS 2,400.0000 2,400.00 1.000 2,400 FACILITIES 020 OPERATE EXISTING IRRIGATION FACILITIES LS 2,400.0000 2,400.00 1.000 2,400 021 REMOVE IRRIGATION FACILITY LS 4,800.0000 4,800.00 1.000 4,800 022 SALVAGE IRRIGATION FACILITY LS 2,400.0000 2,400.00 1.000 2,400 PROGRAM CAS145 PAGE 2 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4704 TIME 11:03 AM ESTIMATE NO. 012 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: MALMBERG, CLAYTON DATE OF THIS ESTIMATE 06/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONTROL AND NEUTRAL CONDUCTORS LS 1,200.0000 1,200.00 0.100 120.00 1.000 1,200 024 3/4" REMOTE CONTROL VALVE EA 250.0000 250.00 1.000 250 025 1" REMOTE CONTROL VALVE EA 125.0000 250.00 2.000 250 026 1 1/4" REMOTE CONTROL VALVE EA 300.0000 300.00 1.000 300 027 3/4" WYE STRAINER ASSEMBLY EA 250.0000 250.00 1.000 250.00 1.000 250 028 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 125.0000 2,625.00 21.000 2,625 029 FLOOD BUBBLER EA 125.0000 1,250.00 10.000 1,250.00 10.000 1,250 030 REPLACE IRRIGATION PULL BOX EA 200.0000 3,600.00 18.000 3,600 031 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 1,545.00 515.000 1,545 (F) LINE) 032 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 1,320.00 330.000 1,320 (F) LINE) 033 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 800.00 160.000 800 (F) (SUPPLY LINE) 034 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 250.00 25.000 250 (F) (SUPPLY LINE) 035 2" PLASTIC PIPE (SCHEDULE 40) LF 20.0000 100.00 5.000 100 (F) (SUPPLY LINE) 036 QUICK COUPLING VALVE EA 125.0000 250.00 2.000 250 037 BALL VALVE EA 100.0000 200.00 2.000 200 038 PVC PIPE CONDUIT (SLEEVE) LF 20.0000 240.00 12.000 240 039 3" WELDED STEEL PIPE CONDUIT LF 50.0000 2,100.00 42.000 2,100 040 CHAIN LINK FENCE (TYPE CL-6, SLATTED) LF 70.0000 5,600.00 34.000 2,380 041 CHAIN LINK FENCE (TYPE CL-8, SLATTED) LF 80.0000 6,400.00 66.000 5,280 042 12' CHAIN LINK GATE (TYPE CL-6, SLATTED) EA 1,800.0000 1,800.00 0.100 180.00 1.000 1,800 043 12' CHAIN LINK GATE (TYPE CL-8, SLATTED) EA 2,200.0000 2,200.00 1.000 2,200 044 REMOVE CHAIN LINK FENCE LF 24.0000 1,200.00 50.000 1,200 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,900.0000 15,900.00 0.060 954.00 1.000 15,900 SYSTEM ELEMENTS DURING CONSTRUCTION 046 BUILDING WORK LS 2,306,000.0000 2,306,000.00 0.979 2,257,574 PROGRAM CAS145 PAGE 3 DATE 06/17/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0C4704 TIME 11:03 AM ESTIMATE NO. 012 BID OPENING 10/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: MALMBERG, CLAYTON DATE OF THIS ESTIMATE 06/17/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 27,937.90 2,490,612.90 ADJUSTMENT OF COMPENSATION 0.00 -156,392.00 EXTRA WORK 48,988.11 138,099.01 SUBTOTAL AMOUNT EARNED 76,926.01 2,472,319.91 ORIGINAL CONTRACT AMOUNT 2,554,117.20 TOTAL WORK COMPLETED 76,926.01 2,472,319.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 76,926.01 2,472,319.91 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 12/17/18 155 03/18/19 03/18/19 06/22/20 167 143 18 0 97% 97% PROGRESS IS SATISFACTORY MALMBERG, CLAYTON RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/20