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 01/26/21 EST. NO. 011 TIME 09:20 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 --------------------------------------------------------------------------- *** 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 01/26/21 EST. NO. 011 TIME 09:20 AM R.E. NAME: JAMES RALSTON 03-4F4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 11/20 -9,000.00 009 PER LTR DATED 1/21 -10,000.00 011 -10,000.00 -19,000.00 TOTAL DEDUCTIONS -10,000.00 -19,000.00 PROGRAM CAS145 PAGE 1 DATE 01/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F4304 TIME 09:20 AM ESTIMATE NO. 011 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 01/20/21 R.E. NAME: JAMES RALSTON DATE OF THIS ESTIMATE 01/26/21 LOCATION RERUN 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 0.852 8,730 003 TRAFFIC CONTROL SYSTEM LS 128,637.0000 128,637.00 0.732 94,162 004 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 0.837 32,177 007 JOB SITE MANAGEMENT LS 34,551.0000 34,551.00 0.765 26,431 008 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 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 30,112.00 480.000 22,584 013 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 0.300 1,170.90 0.897 3,500 016 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 0.788 20,727 018 CLEARING AND GRUBBING (LS) LS 126,457.0000 126,457.00 1.000 126,457 019 ROADWAY EXCAVATION CY 254.0000 38,100.00 112.500 28,575 020 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 0.764 29,352 022 CHECK AND TEST EXISTING IRRIGATION LS 29,604.0000 29,604.00 1.000 29,604 FACILITIES PROGRAM CAS145 PAGE 2 DATE 01/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F4304 TIME 09:20 AM ESTIMATE NO. 011 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 01/20/21 R.E. NAME: JAMES RALSTON DATE OF THIS ESTIMATE 01/26/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.765 15,462 024 BONDED FIBER MATRIX (SQFT) SQFT 0.6000 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 98.990 50,484 027 MINOR HOT MIX ASPHALT TON 479.0000 62,270.00 159.240 76,275 028 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 15,080 032 WELL TESTING (LS) LS 11,819.0000 11,819.00 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 18,777 035 CONDUCTOR CASING LF 217.0000 10,850.00 48.000 10,416 036 BLANK WELL CASING LF 28.7500 8,625.00 310.000 8,912 037 WELL SCREEN LF 34.7500 3,475.00 80.000 2,780 038 WELL INVESTIGATION LF 21.4000 8,560.00 400.000 8,560 039 WATER WELL EQUIPMENT LS 28,917.0000 28,917.00 0.900 26,025 040 WELL DISINFECTION LS 4,157.0000 4,157.00 0.000 0 041 WATER QUALITY TESTING LS 4,777.0000 4,777.00 1.000 4,777 042 MOBILIZATION, DEMOBILIZATION, LS 143,257.0000 143,257.00 0.900 128,931 AND FINAL CLEANUP 043 CHAIN LINK FENCE (TYPE CL-8, SLATTED) LF 261.0000 86,130.00 330.000 86,130.00 330.000 86,130 044 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 0.095 211,395.15 0.962 2,140,654 PROGRAM CAS145 PAGE 3 DATE 01/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4F4304 TIME 09:20 AM ESTIMATE NO. 011 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 01/20/21 R.E. NAME: JAMES RALSTON DATE OF THIS ESTIMATE 01/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 298,696.05 3,323,972.06 ADJUSTMENT OF COMPENSATION 0.00 -98,650.08 EXTRA WORK 0.00 443,679.24 SUBTOTAL AMOUNT EARNED 298,696.05 3,669,001.22 ORIGINAL CONTRACT AMOUNT 3,575,786.00 TOTAL WORK COMPLETED 298,696.05 3,669,001.22 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -19,000.00 TOTAL 288,696.05 3,650,001.22 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 03/22/21 129 62 15 0 91% 76% PROGRESS IS SATISFACTORY JAMES RALSTON RESIDENT ENGINEER PROGRAM CAS145 DATE 01/26/21