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 08/24/22 EST. NO. 003 TIME 10:10 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 --------------------------------------------------------------------------- 006 0001 178,155.00 E.W. @ L.S.(+) 082022 N CO6-10 178,155.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 178,155.00 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 08/24/22 EST. NO. 003 TIME 10:10 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 DEDUCT LTTR 8/2022 -6,000.00 003 RTN LTTR 7/2022 1,000.00 003 -5,000.00 -6,000.00 TOTAL DEDUCTIONS -5,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 08/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 10:10 AM ESTIMATE NO. 003 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 08/20/22 R.E. NAME: GARRETT GRIFFITH DATE OF THIS ESTIMATE 08/24/22 LOCATION RERUN 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 1,250 003 RENEWABLE DIESEL REPORT EA 500.0000 1,000.00 0.000 0 004 TIME-RELATED OVERHEAD (LS) LS 180,000.0000 180,000.00 0.200 36,000.00 0.250 45,000 005 CONSTRUCTION AREA SIGNS LS 7,000.0000 7,000.00 0.300 2,100.00 0.800 5,600 006 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.150 30,000.00 0.250 50,000 007 TYPE III BARRICADE EA 70.0000 280.00 1.000 70.00 1.000 70 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3000 9,930.00 27,913.000 8,373.90 27,913.000 8,373 009 PLASTIC TRAFFIC DRUMS EA 40.0000 3,000.00 42.000 1,680.00 42.000 1,680 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.200 2,000.00 0.250 2,500 011 TEMPORARY RAILING (TYPE K) LF 15.0000 222,000.00 7,620.000 114,300.00 7,620.000 114,300 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,200.0000 39,600.00 10.000 22,000.00 10.000 22,000 013 AUTOMATED FLAGGER ASSISTANCE DEVICE LS 12,000.0000 12,000.00 0.200 2,400.00 0.250 3,000 (AFAD) 014 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.200 4,000.00 0.250 5,000 015 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.250 750.00 0.750 2,250 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 1.000 1,500.00 1.000 1,500 (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 12.000 3,120.00 12.000 3,120 PROGRAM CAS145 PAGE 2 DATE 08/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 10:10 AM ESTIMATE NO. 003 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 08/20/22 R.E. NAME: GARRETT GRIFFITH DATE OF THIS ESTIMATE 08/24/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 8,723.000 46,231.90 8,723.000 46,231 025 TEMPORARY CONSTRUCTION ENTRANCE EA 5,200.0000 10,400.00 1.000 5,200.00 1.000 5,200 026 STREET SWEEPING LS 100,000.0000 100,000.00 0.250 25,000.00 0.250 25,000 027 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 15.000 9,000.00 15.000 9,000 033 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 1.000 171,000 036 ROADWAY EXCAVATION CY 40.0000 432,000.00 5,515.000 220,600.00 5,515.000 220,600 037 SHOULDER BACKING TON 19.0000 43,700.00 0.000 0 038 IMPORTED BORROW (CY) CY 1.0000 3,410.00 2,310.000 2,310.00 2,310.000 2,310 039 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 492,800.00 111.400 7,129.60 111.400 7,129 045 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 27,500.000 57,750.00 27,500.000 57,750 PROGRAM CAS145 PAGE 3 DATE 08/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 10:10 AM ESTIMATE NO. 003 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 08/20/22 R.E. NAME: GARRETT GRIFFITH DATE OF THIS ESTIMATE 08/24/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,791.000 14,328.00 1,791.000 14,328 052 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 08/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0H6504 TIME 10:10 AM ESTIMATE NO. 003 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 08/20/22 R.E. NAME: GARRETT GRIFFITH DATE OF THIS ESTIMATE 08/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 615,843.40 830,693.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 178,155.00 178,155.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 793,998.40 1,008,848.40 070 MOBILIZATION LS 358,612.0000 358,612.00 0.450 161,375.40 0.950 340,681 ORIGINAL CONTRACT AMOUNT 4,217,000.00 TOTAL WORK COMPLETED 955,373.80 1,349,529.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -5,000.00 -6,000.00 TOTAL 950,373.80 1,343,529.80 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 11/20/22 20 60 0 0 26% 33% PROGRESS IS SATISFACTORY GARRETT GRIFFITH RESIDENT ENGINEER