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 11/19/20 EST. NO. 003 TIME 03:13 PM 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 11/19/20 EST. NO. 003 TIME 03:13 PM R.E. NAME: EPHREM TEWELDEBRHAN 03-1G8304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMAN WITH HOLD -45,983.00 002 PERFEROMAN WITH HOLD 45,983.00 003 45,983.00 0.00 LABOR COMPLIANCE VIOLATION PER 11/18 LETTER -6,000.00 003 -6,000.00 -6,000.00 TOTAL DEDUCTIONS 39,983.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8304 TIME 03:13 PM ESTIMATE NO. 003 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 09/30/20 R.E. NAME: EPHREM TEWELDEBRHAN DATE OF THIS ESTIMATE 11/19/20 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 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 11.000 8,800.00 45.000 36,000 003 CONSTRUCTION AREA SIGNS LS 6,675.0000 6,675.00 0.200 1,335.00 1.000 6,675 004 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.250 15,000.00 1.000 60,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 3,600.0000 3,600.00 0.250 900.00 1.000 3,600 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,400.0000 5,400.00 0.250 1,350.00 1.000 5,400 007 JOB SITE MANAGEMENT LS 86,000.0000 86,000.00 0.250 21,500.00 1.000 86,000 008 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 0.750 375.00 1.000 500 012 HOT MIX ASPHALT (TYPE A) TON 450.0000 9,000.00 19.400 8,730.00 19.400 8,730 013 TACK COAT TON 2,000.0000 200.00 0.100 200.00 0.100 200 014 DRILL AND BOND (DOWEL BAR) EA 200.0000 3,200.00 1.000 200.00 16.000 3,200 015 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,000.0000 15,000.00 7.600 7,600.00 16.490 16,490 016 STRUCTURAL CONCRETE, HEADWALL CY 2,100.0000 23,100.00 10.400 21,840.00 10.400 21,840 (F) 017 JOINT SEAL LF 40.0000 800.00 20.000 800.00 20.000 800 018 CONCRETE BACKFILL (PIPE TRENCH) CY 540.0000 43,200.00 70.170 37,891.80 82.990 44,814 (F) 019 18" REINFORCED CONCRETE PIPE LF 125.0000 1,250.00 9.000 1,125.00 9.000 1,125 020 24" REINFORCED CONCRETE PIPE LF 140.0000 46,200.00 281.500 39,410.00 329.500 46,130 021 18" CONCRETE FLARED END SECTION EA 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500 022 24" CONCRETE FLARED END SECTION EA 1,600.0000 6,400.00 1.000 1,600.00 4.000 6,400 PROGRAM CAS145 PAGE 2 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8304 TIME 03:13 PM ESTIMATE NO. 003 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 09/30/20 R.E. NAME: EPHREM TEWELDEBRHAN DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 77,050.00 160.000 92,000 024 30" EPDM RUBBER PIPE JOINT SEAL EA 700.0000 37,800.00 61.000 42,700 025 REMOVE CULVERT (LF) LF 50.0000 17,000.00 266.000 13,300.00 338.000 16,900 026 REMOVE HEADWALL EA 2,500.0000 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 2.000 150.00 2.000 150 030 REMOVE MARKER EA 75.0000 150.00 2.000 150 PROGRAM CAS145 PAGE 3 DATE 11/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1G8304 TIME 03:13 PM ESTIMATE NO. 003 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 09/30/20 R.E. NAME: EPHREM TEWELDEBRHAN DATE OF THIS ESTIMATE 11/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 183,606.80 566,644.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 183,606.80 566,644.60 ORIGINAL CONTRACT AMOUNT 545,615.00 TOTAL WORK COMPLETED 183,606.80 566,644.60 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 39,983.00 -6,000.00 TOTAL 223,589.80 560,644.60 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 06/19/20 45 07/28/20 07/08/20 09/30/20 45 15 0 0 100% 100% EPHREM TEWELDEBRHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/20