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 09/25/20 EST. NO. 002 TIME 11:15 AM R.E. NAME: EPHREM TEWELDEBRHAN 03-1G8304 --------------------------------------------------------------------------- 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 09/25/20 EST. NO. 002 TIME 11:15 AM R.E. NAME: EPHREM TEWELDEBRHAN 03-1G8304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMAN WITH HOLD -45,983.00 002 -45,983.00 -45,983.00 TOTAL DEDUCTIONS -45,983.00 -45,983.00 PROGRAM CAS145 PAGE 1 DATE 09/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8304 TIME 11:15 AM ESTIMATE NO. 002 BID OPENING 04/16/20 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 TEWELDEBRHAN DATE OF THIS ESTIMATE 09/25/20 LOCATION RERUN PROGRESS ESTIMATE 03-YOL-505-4.0/6.6 ----------------------- BRM CONSTRUCTION IN YOLO COUNTY AT VARIOUS LOCATIONS 11892 E PRINCETON AVE; FROM 1.3 MILE NORTH OF ROAD 31 TO SANGER CA 93657 0.9 MILE SOUTH OF ROAD 26. 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 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 800.0000 36,000.00 20.000 16,000.00 34.000 27,200 003 CONSTRUCTION AREA SIGNS LS 6,675.0000 6,675.00 0.800 5,340 004 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.440 26,400.00 0.750 45,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 3,600.0000 3,600.00 0.440 1,584.00 0.750 2,700 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,400.0000 5,400.00 0.440 2,376.00 0.750 4,050 007 JOB SITE MANAGEMENT LS 86,000.0000 86,000.00 0.440 37,840.00 0.750 64,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 009 TEMPORARY CHECK DAM LF 20.0000 540.00 27.000 540 010 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 400.00 2.000 400 011 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.250 125.00 0.250 125 012 HOT MIX ASPHALT (TYPE A) TON 450.0000 9,000.00 0.000 0 013 TACK COAT TON 2,000.0000 200.00 0.000 0 014 DRILL AND BOND (DOWEL BAR) EA 200.0000 3,200.00 15.000 3,000.00 15.000 3,000 015 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,000.0000 15,000.00 8.890 8,890.00 8.890 8,890 016 STRUCTURAL CONCRETE, HEADWALL CY 2,100.0000 23,100.00 0.000 0 (F) 017 JOINT SEAL LF 40.0000 800.00 0.000 0 018 CONCRETE BACKFILL (PIPE TRENCH) CY 540.0000 43,200.00 12.820 6,922.80 12.820 6,922 (F) 019 18" REINFORCED CONCRETE PIPE LF 125.0000 1,250.00 0.000 0 020 24" REINFORCED CONCRETE PIPE LF 140.0000 46,200.00 48.000 6,720.00 48.000 6,720 021 18" CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 0.000 0 022 24" CONCRETE FLARED END SECTION EA 1,600.0000 6,400.00 3.000 4,800.00 3.000 4,800 PROGRAM CAS145 PAGE 2 DATE 09/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8304 TIME 11:15 AM ESTIMATE NO. 002 BID OPENING 04/16/20 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 TEWELDEBRHAN DATE OF THIS ESTIMATE 09/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 24" EPDM RUBBER PIPE JOINT SEAL EA 575.0000 77,050.00 31.000 17,825.00 160.000 92,000 024 30" EPDM RUBBER PIPE JOINT SEAL EA 700.0000 37,800.00 61.000 42,700.00 61.000 42,700 025 REMOVE CULVERT (LF) LF 50.0000 17,000.00 72.000 3,600.00 72.000 3,600 026 REMOVE HEADWALL EA 2,500.0000 5,000.00 2.000 5,000.00 2.000 5,000 027 REMOVE FLARED END SECTION (EA) EA 400.0000 2,000.00 5.000 2,000 028 CLEANING, INSPECTING, AND PREPARING LF 50.0000 54,500.00 1,088.000 54,400 CULVERT (LF) 029 MARKER (CULVERT) EA 75.0000 150.00 0.000 0 030 REMOVE MARKER EA 75.0000 150.00 2.000 150.00 2.000 150 PROGRAM CAS145 PAGE 3 DATE 09/25/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8304 TIME 11:15 AM ESTIMATE NO. 002 BID OPENING 04/16/20 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 TEWELDEBRHAN DATE OF THIS ESTIMATE 09/25/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 183,932.80 383,037.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 183,932.80 383,037.80 ORIGINAL CONTRACT AMOUNT 545,615.00 TOTAL WORK COMPLETED 183,932.80 383,037.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -45,983.00 -45,983.00 TOTAL 137,949.80 337,054.80 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 06/19/20 45 07/28/20 07/08/20 09/29/20 38 14 0 0 68% 84% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER RE REQUEST EPHREM TEWELDEBRHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/25/20