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 03/01/21 EST. NO. 003 TIME 03:25 PM R.E. NAME: EPHREM TEWELDEBERHAN 03-1G5204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 830.00 E.W. @ L.S.(+) 093020 N 1 0 003 0001 33.87 A.C. @ L.S.(+) 011121 N 1 0 863.87 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 863.87 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 03/01/21 EST. NO. 003 TIME 03:25 PM R.E. NAME: EPHREM TEWELDEBERHAN 03-1G5204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING CERT PAYROLL -10,000.00 002 RCVD CERT PAYROLL 10,000.00 003 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/01/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G5204 TIME 03:25 PM ESTIMATE NO. 003 BID OPENING 04/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/15/20 R.E. NAME: EPHREM TEWELDEBERHAN DATE OF THIS ESTIMATE 03/01/21 LOCATION FINAL ESTIMATE 03-YOL-505-10.0/21.7 -------------- BRM CONSTRUCTION IN YOLO COUNTY NEAR MADISON FROM 11892 E PRINCETON AVE; 0.3 MILE SOUTH OF SOUTH FORK WILLOW SANGER CA 93657 SLOUGH BRIDGE TO 0.7 MILE SOUTH OF ROUTE 505/5 SEPARATION. FED. AID NO. N O N E CULVERT REPAIR. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 800.0000 28,000.00 35.000 28,000 003 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000 004 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 4,800.0000 4,800.00 1.000 4,800 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,600.0000 5,600.00 1.000 5,600 007 JOB SITE MANAGEMENT LS 79,000.0000 79,000.00 1.000 79,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,400.0000 1,400.00 1.000 1,400 009 TEMPORARY EROSION CONTROL BLANKET SQYD 50.0000 10,000.00 200.000 10,000 010 TEMPORARY CHECK DAM LF 20.0000 800.00 30.000 600 011 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 600.00 3.000 600 012 HOT MIX ASPHALT (TYPE A) TON 800.0000 10,400.00 12.900 10,320 013 CONCRETE BACKFILL (PIPE TRENCH) CY 600.0000 12,600.00 29.880 17,928 (F) 014 18" REINFORCED CONCRETE PIPE LF 230.0000 27,600.00 111.000 25,530 015 24" REINFORCED CONCRETE PIPE LF 250.0000 45,000.00 177.400 44,350 016 18" CONCRETE FLARED END SECTION EA 2,000.0000 4,000.00 2.000 4,000 017 24" CONCRETE FLARED END SECTION EA 2,200.0000 15,400.00 7.000 15,400 018 24" EPDM RUBBER PIPE JOINT SEAL (EA) EA 750.0000 72,000.00 104.000 78,000 019 36" EPDM RUBBER PIPE JOINT SEAL (EA) EA 835.0000 50,100.00 108.000 90,180 020 REMOVE CULVERT (LF) LF 75.0000 21,750.00 288.400 21,630 021 REMOVE FLARED END SECTION (EA) EA 400.0000 3,600.00 9.000 3,600 022 CLEANING, INSPECTING, AND PREPARING LF 50.0000 45,500.00 993.600 49,680 CULVERT (LF) PROGRAM CAS145 PAGE 2 DATE 03/01/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G5204 TIME 03:25 PM ESTIMATE NO. 003 BID OPENING 04/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/15/20 R.E. NAME: EPHREM TEWELDEBERHAN DATE OF THIS ESTIMATE 03/01/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK SLOPE PROTECTION CY 700.0000 11,900.00 16.600 11,620 (150 LB, CLASS III, METHOD B) (CY) 024 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 30.0000 750.00 25.000 750 025 MARKER (CULVERT) EA 150.0000 1,050.00 7.000 1,050 026 REMOVE MARKER EA 50.0000 350.00 7.000 350 PROGRAM CAS145 PAGE 3 DATE 03/01/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G5204 TIME 03:25 PM ESTIMATE NO. 003 BID OPENING 04/28/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/15/20 R.E. NAME: EPHREM TEWELDEBERHAN DATE OF THIS ESTIMATE 03/01/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 563,388.00 ADJUSTMENT OF COMPENSATION 33.87 33.87 EXTRA WORK 830.00 830.00 SUBTOTAL AMOUNT EARNED 863.87 564,251.87 ORIGINAL CONTRACT AMOUNT 511,200.00 TOTAL WORK COMPLETED 863.87 564,251.87 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 10,863.87 564,251.87 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 06/18/20 35 07/27/20 00/00/00 09/15/20 35 1 0 0 100% 100% EPHREM TEWELDEBERHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/01/21