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 04/26/21 EST. NO. 003 TIME 06:39 PM R.E. NAME: NORRIS, AMY 05-1G3704 --------------------------------------------------------------------------- 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 04/26/21 EST. NO. 003 TIME 06:39 PM R.E. NAME: NORRIS, AMY 05-1G3704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PAYROLLS -2,000.00 003 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G3704 TIME 06:39 PM ESTIMATE NO. 003 BID OPENING 09/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 04/26/21 LOCATION PROGRESS ESTIMATE 05-SLO-46-49.6/49.6 ----------------- TSI ENGINEERING, INC. IN SAN LUIS OBISPO COUNTY NEAR 4600 ROSEVILLE ROAD, SUITE 14 SHANDON AT THE SHANDON SAFETY NORTH HIGHLANDS CA 95660 ROADSIDE REST AREA FED. AID NO. N O N E EXPAND WASTEWATER TREATMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 4,500.0000 4,500.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 25,000.00 15.000 3,000.00 36.000 7,200 003 CONSTRUCTION AREA SIGNS LS 6,485.0000 6,485.00 0.900 5,836 004 TRAFFIC CONTROL SYSTEM LS 14,950.0000 14,950.00 0.120 1,794.00 0.288 4,305 005 CHANNELIZER (SURFACE MOUNTED) EA 61.0000 3,660.00 54.000 3,294 006 JOB SITE MANAGEMENT LS 23,640.0000 23,640.00 0.120 2,836.80 0.288 6,808 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 879.0000 879.00 0.750 659 008 TEMPORARY DRAINAGE INLET PROTECTION EA 2,110.0000 2,110.00 1.000 2,110 009 TEMPORARY CONCRETE WASHOUT LS 2,265.0000 2,265.00 0.120 271.80 0.288 652 010 RELOCATE PICNIC TABLE EA 642.5000 2,570.00 0.000 0 011 ROADSIDE CLEARING LS 12,200.0000 12,200.00 0.120 1,464.00 0.288 3,513 012 SOIL AMENDMENT CY 111.2500 1,780.00 0.000 0 013 SLOW-RELEASE FERTILIZER LB 2.5000 275.00 0.000 0 014 PLANT (GROUP M) EA 17.6000 6,336.00 0.000 0 015 PLANT (GROUP U) EA 585.0000 1,170.00 0.000 0 016 SOD SQYD 20.0000 23,000.00 0.000 0 017 PLANT ESTABLISHMENT WORK LS 2,950.0000 2,950.00 0.000 0 018 WOOD MULCH CY 158.0000 8,848.00 0.000 0 019 CHECK AND TEST EXISTING IRRIGATION LS 1,710.0000 1,710.00 0.000 0 FACILITIES 020 OPERATE EXISTING IRRIGATION FACILITIES LS 1,705.0000 1,705.00 0.000 0 021 REMOVE IRRIGATION FACILITY LS 2,170.0000 2,170.00 1.000 2,170 022 POP-UP SPRINKLER ASSEMBLY EA 34.4000 1,204.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G3704 TIME 06:39 PM ESTIMATE NO. 003 BID OPENING 09/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 11.4400 4,004.00 0.000 0 (F) LINE) 024 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 13.6400 2,046.00 0.000 0 (F) (SUPPLY LINE) 025 2" PLASTIC PIPE (SCHEDULE 40) LF 13.1000 2,620.00 0.000 0 (F) (SUPPLY LINE) 026 PVC PIPE CONDUIT (SLEEVE) LF 22.0000 1,518.00 0.000 0 027 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 5,535.0000 5,535.00 0.000 0 028 CLASS 2 AGGREGATE BASE (CY) CY 657.0000 11,169.00 17.000 11,169 029 MINOR CONCRETE (SIDEWALK) CY 1,462.0000 24,854.00 17.000 24,854 030 BUILDING WORK LS 968,232.0000 968,232.00 0.285 275,946.12 0.385 372,769 031 LEAD COMPLIANCE PLAN LS 1,140.0000 1,140.00 0.750 855 PROGRAM CAS145 PAGE 3 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1G3704 TIME 06:39 PM ESTIMATE NO. 003 BID OPENING 09/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: NORRIS, AMY DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 285,312.72 446,196.91 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 285,312.72 446,196.91 ORIGINAL CONTRACT AMOUNT 1,170,525.00 TOTAL WORK COMPLETED 285,312.72 446,196.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 283,312.72 444,196.91 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 10/19/20 155 12/14/20 02/16/21 08/25/21 34 50 0 0 38% 22% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY NORRIS, AMY RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/21