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. 002 TIME 07:33 AM R.E. NAME: GARRETT GRIFFITH 03-0H6504 --------------------------------------------------------------------------- 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. 002 TIME 07:33 AM R.E. NAME: GARRETT GRIFFITH 03-0H6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 7/2022 -1,000.00 002 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 07:33 AM ESTIMATE NO. 002 BID OPENING 10/26/21 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: GARRETT GRIFFITH DATE OF THIS ESTIMATE 07/25/22 LOCATION PROGRESS ESTIMATE 03-COL-20-34.8/36.5 ----------------- A. TEICHERT & SON, INC. DBA IN COLUSA COUNTY 1.7 MILES EAST OF TEICHERT CONSTRUCTION COLUSA FROM NIAGARA AVENUE TO 0.3 400 SUNRISE AVE. SUITE 300; MILE WEST OF STEIDLMAYER ROAD. ROSEVILLE CA 95661 FED. AID NO. HSNH-P020(197)E WIDEN SHOULDERS TO 8 FEET TO ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 003 RENEWABLE DIESEL REPORT EA 500.0000 1,000.00 0.000 0 004 TIME-RELATED OVERHEAD (LS) LS 180,000.0000 180,000.00 0.050 9,000.00 0.050 9,000 005 CONSTRUCTION AREA SIGNS LS 7,000.0000 7,000.00 0.500 3,500 006 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.050 10,000.00 0.100 20,000 007 TYPE III BARRICADE EA 70.0000 280.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 9,930.00 0.000 0 009 PLASTIC TRAFFIC DRUMS EA 40.0000 3,000.00 0.000 0 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.050 500.00 0.050 500 011 TEMPORARY RAILING (TYPE K) LF 15.0000 222,000.00 0.000 0 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,200.0000 39,600.00 0.000 0 013 AUTOMATED FLAGGER ASSISTANCE DEVICE LS 12,000.0000 12,000.00 0.050 600.00 0.050 600 (AFAD) 014 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.050 1,000.00 0.050 1,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.500 1,500 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 1,000.00 0.000 0 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 400.0000 1,200.00 0.000 0 018 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 019 MOVE-IN/MOVE-OUT EA 1,500.0000 3,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 020 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 6,030.00 0.000 0 (BONDED FIBER MATRIX) 021 TEMPORARY CHECK DAM LF 13.5000 2,160.00 0.000 0 022 TEMPORARY DRAINAGE INLET PROTECTION EA 260.0000 3,120.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 07:33 AM ESTIMATE NO. 002 BID OPENING 10/26/21 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: GARRETT GRIFFITH 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 TEMPORARY FIBER ROLL LF 4.2000 26,040.00 0.000 0 024 TEMPORARY REINFORCED SILT FENCE LF 5.3000 82,680.00 0.000 0 025 TEMPORARY CONSTRUCTION ENTRANCE EA 5,200.0000 10,400.00 0.000 0 026 STREET SWEEPING LS 100,000.0000 100,000.00 0.000 0 027 TEMPORARY CONCRETE WASHOUT LS 3,200.0000 3,200.00 0.000 0 028 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 130.0000 3,900.00 0.000 0 029 WATER QUALITY MONITORING REPORT EA 480.0000 2,400.00 0.000 0 030 WATER QUALITY ANNUAL REPORT EA 480.0000 960.00 0.000 0 031 TREATED WOOD WASTE LB 0.7000 1,680.00 0.000 0 032 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 600.0000 48,000.00 0.000 0 033 NATURAL RESOURCE PROTECTION PLAN LS 2,500.0000 2,500.00 1.000 2,500 034 BIOLOGICAL RESOURCE INFORMATION PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 035 CLEARING AND GRUBBING (LS) LS 171,000.0000 171,000.00 0.250 42,750.00 1.000 171,000 036 ROADWAY EXCAVATION CY 40.0000 432,000.00 0.000 0 037 SHOULDER BACKING TON 19.0000 43,700.00 0.000 0 038 IMPORTED BORROW (CY) CY 1.0000 3,410.00 0.000 0 039 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 5.0000 42,550.00 0.000 0 CLASS B2 040 BONDED FIBER MATRIX (SQFT) SQFT 0.1200 33,120.00 0.000 0 041 FIBER ROLLS LF 2.7500 37,400.00 0.000 0 042 COMPOST (CY) CY 58.0000 20,880.00 0.000 0 043 INCORPORATE MATERIALS SQFT 0.1000 5,720.00 0.000 0 044 CLASS 2 AGGREGATE BASE (CY) CY 64.0000 492,800.00 0.000 0 045 HOT MIX ASPHALT (TYPE A) TON 100.0000 251,000.00 0.000 0 046 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 145.0000 230,550.00 0.000 0 047 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 130.0000 215,800.00 0.000 0 (OPEN GRADED FRICTION COURSE) 048 TACK COAT TON 1.0000 20.00 0.000 0 049 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 52,290.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 07:33 AM ESTIMATE NO. 002 BID OPENING 10/26/21 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: GARRETT GRIFFITH 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 ROCK SLOPE PROTECTION CY 140.0000 403,200.00 0.000 0 (1/4 T, CLASS V, METHOD B) (CY) 051 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.0000 68,960.00 0.000 0 052 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 3,760.00 0.000 0 053 MARKER (CULVERT) EA 60.0000 60.00 0.000 0 054 TREATMENT BEST MANAGEMENT EA 60.0000 240.00 0.000 0 PRACTICE MARKER 055 RELOCATE ROADSIDE SIGN EA 200.0000 600.00 0.000 0 056 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 44.5000 13,350.00 0.000 0 057 VEGETATION CONTROL (MINOR CONCRETE) SQYD 65.7000 15,111.00 0.000 0 058 TRANSITION RAILING (TYPE WB-31) EA 4,100.0000 16,400.00 0.000 0 059 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,900.0000 15,600.00 0.000 0 060 REMOVE GUARDRAIL LF 10.1000 2,525.00 0.000 0 061 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,590.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 20,080.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 117.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 REMOVE PAINTED TRAFFIC STRIPE LF 0.2500 8,275.00 0.000 0 065 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 9,100.00 0.000 0 066 12" RUMBLE STRIP STA 80.0000 20,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 067 LOCATING AND MAPPING UNDERGROUND LS 25,500.0000 25,500.00 0.000 0 FACILITIES 068 TRAFFIC MONITORING STATION SYSTEM LS 180,000.0000 180,000.00 0.000 0 069 REMOVING TRAFFIC MONITORING STATIONS LS 3,300.0000 3,300.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/25/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 07:33 AM ESTIMATE NO. 002 BID OPENING 10/26/21 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: GARRETT GRIFFITH 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 65,100.00 214,850.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 65,100.00 214,850.00 070 MOBILIZATION LS 358,612.0000 358,612.00 0.500 179,306.00 0.500 179,306 ORIGINAL CONTRACT AMOUNT 4,217,000.00 TOTAL WORK COMPLETED 244,406.00 394,156.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -1,000.00 -1,000.00 TOTAL 243,406.00 393,156.00 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 12/07/21 60 03/18/22 03/18/22 10/11/22 5 80 0 0 9% 8% PROGRESS IS SATISFACTORY GARRETT GRIFFITH RESIDENT ENGINEER