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 12/27/22 EST. NO. 003 TIME 08:49 AM R.E. NAME: TEWELDEBERHAN, EPHREM 03-2G3304 --------------------------------------------------------------------------- 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 12/27/22 EST. NO. 003 TIME 08:49 AM R.E. NAME: TEWELDEBERHAN, EPHREM 03-2G3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MSSG CEM-4401 2022 -10,000.00 002 RTN CEM-4401 2022 10,000.00 003 10,000.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MSSG CEM-2402 -10,000.00 002 RTN CEM-2402 10,000.00 003 10,000.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G3304 TIME 08:49 AM ESTIMATE NO. 003 BID OPENING 03/16/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/02/22 R.E. NAME: TEWELDEBERHAN, EPHREM DATE OF THIS ESTIMATE 12/27/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 03-YOL-16-21.6/38.1 ---------------------------------- Q&D CONSTRUCTION LLC IN YOLO COUNTY ON ROUTE 16 FROM 0.2 1050 S. 21ST STREET; MILES WEST OF TABERS CORNER RT TO SPARKS NV 89431 0.4 MILES EAST OF COUNTY ROAD 22 LT. FED. AID NO. N O N E REHABILITATE CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 1.000 1,400 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,400.0000 35,000.00 20.000 28,000 003 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 22,000.0000 22,000.00 1.000 22,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 1.000 4,000 006 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 50.0000 3,500.00 0.000 0 DAY 007 JOB SITE MANAGEMENT LS 2,200.0000 2,200.00 1.000 2,200 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,300.0000 1,300.00 1.000 1,300 009 TEMPORARY EROSION CONTROL BLANKET SQYD 15.0000 90.00 0.000 0 010 TEMPORARY CHECK DAM LF 10.0000 270.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 300.00 0.000 0 012 TEMPORARY FIBER ROLL LF 10.0000 200.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 200.0000 200.00 0.000 0 014 18" STEEL FLARED END SECTION EA 1,500.0000 3,000.00 0.000 0 015 REMOVE FLARED END SECTION (EA) EA 1,500.0000 3,000.00 0.000 0 016 CLEANING, INSPECTING, AND PREPARING LF 85.0000 37,400.00 389.200 33,082 CULVERT (LF) 017 18" CURED-IN-PLACE PIPELINER LF 240.0000 36,000.00 107.200 25,728 018 21" CURED-IN-PLACE PIPELINER LF 285.0000 11,400.00 39.900 11,371 019 24" CURED-IN-PLACE PIPELINER LF 275.0000 55,000.00 117.800 32,395 020 36" CURED-IN-PLACE PIPELINER LF 600.0000 28,800.00 0.000 0 021 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 6,000.00 0.000 0 CONSTRUCTION) 022 MARKER (CULVERT) EA 115.0000 2,070.00 18.000 2,070 PROGRAM CAS145 PAGE 2 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G3304 TIME 08:49 AM ESTIMATE NO. 003 BID OPENING 03/16/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/02/22 R.E. NAME: TEWELDEBERHAN, EPHREM DATE OF THIS ESTIMATE 12/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE MARKER EA 30.0000 540.00 18.000 540 PROGRAM CAS145 PAGE 3 DATE 12/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G3304 TIME 08:49 AM ESTIMATE NO. 003 BID OPENING 03/16/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/02/22 R.E. NAME: TEWELDEBERHAN, EPHREM DATE OF THIS ESTIMATE 12/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 164,086.50 ADJUSTMENT OF COMPENSATION 0.00 -1,431.80 EXTRA WORK 0.00 266,500.00 SUBTOTAL AMOUNT EARNED 0.00 429,154.70 ORIGINAL CONTRACT AMOUNT 259,670.00 TOTAL WORK COMPLETED 0.00 429,154.70 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 20,000.00 429,154.70 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 05/09/22 25 06/06/22 06/06/22 12/02/22 25 99 0 0 100% 100% TEWELDEBERHAN, EPHREM RESIDENT ENGINEER