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 09/24/20 EST. NO. 003 TIME 11:00 AM R.E. NAME: EPHREM TEWELDEBERHAN/OE MICH.P 03-1G8204 --------------------------------------------------------------------------- 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 09/24/20 EST. NO. 003 TIME 11:00 AM R.E. NAME: EPHREM TEWELDEBERHAN/OE MICH.P 03-1G8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE DEDUCT WPCP PER SPEC -40,701.37 003 -40,701.37 -40,701.37 TOTAL DEDUCTIONS -40,701.37 -40,701.37 PROGRAM CAS145 PAGE 1 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8204 TIME 11:00 AM ESTIMATE NO. 003 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: EPHREM TEWELDEBERHAN/OE MICH.P DATE OF THIS ESTIMATE 09/24/20 LOCATION RERUN PROGRESS ESTIMATE 03-YOL-505-0.3/3.6 ----------------------- MORGAN CREEK CONSTRUCTION IN YOLO COUNTY AT VARIOUS 20501 CHIPETA WAY; LOCATIONS. REDDING CA 96003 FED. AID NO. N O N E CULVERT REHAB. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 800.0000 36,000.00 9.000 7,200 003 CONSTRUCTION AREA SIGNS LS 8,175.0000 8,175.00 1.000 8,175 004 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.420 37,800.00 0.620 55,800 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 4,800.0000 4,800.00 0.000 0 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,200.0000 7,200.00 0.000 0 007 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.470 11,750.00 0.620 15,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 009 TEMPORARY EROSION CONTROL BLANKET SQYD 5.7100 1,713.00 0.000 0 010 TEMPORARY CHECK DAM LF 9.8200 1,080.20 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 166.6500 1,333.20 8.000 1,333 012 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 013 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 20.0000 5,200.00 259.600 5,192.00 259.600 5,192 014 TEMPORARY HIGH-VISIBILITY FENCE LF 14.2500 712.50 54.000 769 015 BASE BOND BREAKER SQYD 15.0000 810.00 0.000 0 016 HOT MIX ASPHALT (TYPE A) TON 1,000.0000 40,000.00 12.570 12,570.00 12.570 12,570 017 DRILL AND BOND (DOWEL BAR) EA 250.0000 32,500.00 0.000 0 018 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 2,500.0000 77,500.00 0.000 0 019 JOINT SEAL LF 20.0000 480.00 0.000 0 020 CONCRETE BACKFILL (PIPE TRENCH) CY 600.0000 45,000.00 21.150 12,690.00 21.150 12,690 (F) 021 18" REINFORCED CONCRETE PIPE LF 175.0000 10,150.00 57.100 9,992.50 57.100 9,992 022 24" REINFORCED CONCRETE PIPE LF 225.0000 103,500.00 141.000 31,725.00 141.000 31,725 PROGRAM CAS145 PAGE 2 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8204 TIME 11:00 AM ESTIMATE NO. 003 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: EPHREM TEWELDEBERHAN/OE MICH.P DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 18" CONCRETE FLARED END SECTION EA 1,500.0000 3,000.00 2.000 3,000.00 2.000 3,000 024 24" CONCRETE FLARED END SECTION EA 2,000.0000 22,000.00 4.000 8,000.00 6.000 12,000 025 24" EPDM RUBBER PIPE JOINT SEAL (EA) EA 700.0000 112,000.00 0.000 0 026 REMOVE CULVERT (LF) LF 60.0000 31,200.00 198.100 11,886.00 198.100 11,886 027 REMOVE FLARED END SECTION (EA) EA 500.0000 6,500.00 6.000 3,000.00 8.000 4,000 028 CLEANING, INSPECTING, AND PREPARING LF 60.0000 54,000.00 899.800 53,988 CULVERT (LF) 029 CONCRETE (CONCRETE APRON) CY 3,500.0000 16,800.00 0.000 0 030 REMOVE DELINEATOR EA 10.0000 30.00 0.000 0 031 DELINEATOR (CLASS 1) EA 75.0000 225.00 0.000 0 032 MARKER (CULVERT) EA 75.0000 750.00 0.000 0 033 REMOVE MARKER EA 10.0000 100.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8204 TIME 11:00 AM ESTIMATE NO. 003 BID OPENING 04/22/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/20 R.E. NAME: EPHREM TEWELDEBERHAN/OE MICH.P DATE OF THIS ESTIMATE 09/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 147,605.50 249,321.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 147,605.50 249,321.20 ORIGINAL CONTRACT AMOUNT 743,258.90 TOTAL WORK COMPLETED 147,605.50 249,321.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -40,701.37 -40,701.37 TOTAL 106,904.13 208,619.83 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 06/09/20 45 06/24/20 07/13/20 10/14/20 28 21 0 0 27% 62% PROGRESS IS SATISFACTORY EPHREM TEWELDEBERHAN/OE MICH.P RESIDENT ENGINEER PROGRAM CAS145 DATE 09/24/20