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 10/27/20 EST. NO. 008 TIME 11:26 AM R.E. NAME: JAMES RALSTON 03-4F4304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 011 0001 18,903.75 E.W. @ L.S.(+) 101620 N 500 0 012 0003 70.00 E.W. @ L.S.(+) 101320 N 101320 18,973.75 TOTAL THIS ESTIMATE 237,557.41 TOTAL PREVIOUS ESTIMATE 256,531.16 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 10/27/20 EST. NO. 008 TIME 11:26 AM R.E. NAME: JAMES RALSTON 03-4F4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F4304 TIME 11:26 AM ESTIMATE NO. 008 BID OPENING 01/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JAMES RALSTON DATE OF THIS ESTIMATE 10/27/20 LOCATION PROGRESS ESTIMATE 03-COL-5-24.3/24.3 ----------------- TSI ENGINEERING, INC. IN COLUSA COUNTY ABOUT 2.9 MILES 4600 ROSEVILLE ROAD, STE 140 SOUTH OF MAXWELL AT THE MAXWELL NORTH HIGHLANDS CA 95660 SAFETY ROADSIDE REST AREA FED. AID NO. CIMG- 005-7(99)E UPGRADE WATER AND WASTEWATER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,051.0000 10,051.00 1.000 10,051 002 CONSTRUCTION AREA SIGNS LS 10,247.0000 10,247.00 0.024 245.93 0.843 8,638 003 TRAFFIC CONTROL SYSTEM LS 128,637.0000 128,637.00 0.086 11,062.78 0.702 90,303 004 TYPE III BARRICADE EA 611.0000 6,110.00 10.000 6,110 005 PLASTIC TRAFFIC DRUMS EA 315.0000 10,080.00 32.000 10,080 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 38,443.5000 38,443.50 0.100 3,844.35 0.775 29,793 007 JOB SITE MANAGEMENT LS 34,551.0000 34,551.00 0.124 4,284.32 0.718 24,807 008 PREPARE STORM WATER POLLUTION PREVENTION LS 8,641.0000 8,641.00 0.500 4,320 PLAN 009 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 010 MOVE-IN/MOVE-OUT EA 10,113.0000 60,678.00 1.000 10,113.00 6.000 60,678 (TEMPORARY EROSION CONTROL) 011 TEMPORARY HYDRAULIC MULCH SQYD 8.8500 23,010.00 1,222.000 10,814 (BONDED FIBER MATRIX) 012 TEMPORARY COVER SQYD 47.0500 30,112.00 435.000 20,466 013 TEMPORARY FIBER ROLL LF 8.1000 24,300.00 1,860.000 15,066 014 TEMPORARY REINFORCED SILT FENCE LF 12.3200 36,960.00 3,872.000 47,703 015 TEMPORARY CONCRETE WASHOUT LS 3,903.0000 3,903.00 0.060 234.18 0.560 2,185 016 ASBESTOS COMPLIANCE PLAN LS 11,388.0000 11,388.00 1.000 11,388 017 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 26,304.0000 26,304.00 0.110 2,893.44 0.745 19,596 018 CLEARING AND GRUBBING (LS) LS 126,457.0000 126,457.00 1.000 126,457 019 ROADWAY EXCAVATION CY 254.0000 38,100.00 65.000 16,510 020 ROADSIDE CLEARING LS 38,985.0000 38,985.00 1.000 38,985 021 MAINTAIN EXISTING PLANTED AREAS LS 38,420.0000 38,420.00 0.124 4,764.08 0.718 27,585 022 CHECK AND TEST EXISTING IRRIGATION LS 29,604.0000 29,604.00 1.000 29,604 FACILITIES PROGRAM CAS145 PAGE 2 DATE 10/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F4304 TIME 11:26 AM ESTIMATE NO. 008 BID OPENING 01/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JAMES RALSTON DATE OF THIS ESTIMATE 10/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OPERATE EXISTING IRRIGATION FACILITIES LS 20,213.0000 20,213.00 0.124 2,506.41 0.718 14,512 024 BONDED FIBER MATRIX (SQFT) SQFT 0.6000 13,200.00 22,000.000 13,200.00 22,000.000 13,200 025 FIBER ROLLS LF 16.2700 14,154.90 0.000 0 026 CLASS 2 AGGREGATE BASE (CY) CY 510.0000 40,800.00 2.600 1,326 027 MINOR HOT MIX ASPHALT TON 479.0000 62,270.00 0.000 0 028 REMOVE BASE AND SURFACING CY 231.0000 21,945.00 95.000 21,945 029 LOCATING EXISTING FACILITIES LS 8,340.0000 8,340.00 1.000 8,340 030 DESTROY WELL EA 18,216.0000 18,216.00 0.000 0 031 WELL DEVELOPMENT LS 15,080.0000 15,080.00 1.000 15,080.00 1.000 15,080 032 WELL TESTING (LS) LS 11,819.0000 11,819.00 0.500 5,909.50 0.500 5,909 033 DRILL PILOT HOLE LF 64.7000 25,880.00 400.000 25,880 034 REAMING WATER WELL LF 53.6500 18,777.50 350.000 18,777.50 350.000 18,777 035 CONDUCTOR CASING LF 217.0000 10,850.00 48.000 10,416 036 BLANK WELL CASING LF 28.7500 8,625.00 310.000 8,912.50 310.000 8,912 037 WELL SCREEN LF 34.7500 3,475.00 80.000 2,780.00 80.000 2,780 038 WELL INVESTIGATION LF 21.4000 8,560.00 400.000 8,560.00 400.000 8,560 039 WATER WELL EQUIPMENT LS 28,917.0000 28,917.00 0.000 0 040 WELL DISINFECTION LS 4,157.0000 4,157.00 0.000 0 041 WATER QUALITY TESTING LS 4,777.0000 4,777.00 0.750 3,582.75 0.750 3,582 042 MOBILIZATION, DEMOBILIZATION, LS 143,257.0000 143,257.00 0.410 58,735.37 0.660 94,549 AND FINAL CLEANUP 043 CHAIN LINK FENCE (TYPE CL-8, SLATTED) LF 261.0000 86,130.00 0.000 0 044 5' CHAIN LINK GATE (TYPE CL-8, SLATTED) EA 3,262.0000 13,048.00 0.000 0 045 8' CHAIN LINK GATE (TYPE CL-8, SLATTED) EA 5,585.0000 11,170.00 0.000 0 046 REMOVE CHAIN LINK FENCE LF 129.0000 12,900.00 100.000 12,900 047 REMOVE GATE EA 5,031.0000 5,031.00 1.000 5,031 048 BUILDING WORK LS 2,225,212.1000 2,225,212.10 0.037 82,332.85 0.714 1,588,801 PROGRAM CAS145 PAGE 3 DATE 10/27/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F4304 TIME 11:26 AM ESTIMATE NO. 008 BID OPENING 01/14/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/20 R.E. NAME: JAMES RALSTON DATE OF THIS ESTIMATE 10/27/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 257,818.96 2,471,648.67 ADJUSTMENT OF COMPENSATION 0.00 -98,650.08 EXTRA WORK 18,973.75 355,181.24 SUBTOTAL AMOUNT EARNED 276,792.71 2,728,179.83 ORIGINAL CONTRACT AMOUNT 3,575,786.00 TOTAL WORK COMPLETED 276,792.71 2,728,179.83 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 276,792.71 2,728,179.83 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 02/20/20 155 04/16/20 04/16/20 12/31/20 122 9 0 0 69% 79% PROGRESS IS SATISFACTORY JAMES RALSTON RESIDENT ENGINEER PROGRAM CAS145 DATE 10/27/20