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 10/12/17 EST. NO. 010 TIME 09:24 AM R.E. NAME: CHOI, GINA 04-4K2404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0447 2,634.17 E.W. @ F.A.(+) 071017 N 352381 0559 27,307.54 091117 N 0530.0 0560 3,897.53 091117 N 0531.0 0561 7,006.24 091117 N 0532.0 0562 26,948.25 091217 N 0533.0 0563 4,384.04 091217 N 0534.0 0564 6,756.99 091217 N 0535.0 0565 26,067.03 091317 N 0536.0 0566 4,315.20 091317 N 0537.0 0567 6,320.97 091317 N 0538.0 0568 31,641.92 091417 N 0539.0 0569 4,195.37 091417 N 0540.0 0570 9,581.83 091417 N 0541.0 0571 25,548.04 091517 N 0542.0 0572 1,173.75 091517 N 0543.0 0573 23,680.77 091617 N 0544.0 0574 1,385.38 091617 N 0545.0 0575 22,765.11 091817 N 0546.0 0576 1,253.64 091817 N 0547.0 0577 24,941.51 091917 N 0548.0 0578 1,017.85 091917 N 0549.0 0579 25,160.60 092017 N 0550.0 0580 3,576.63 092017 N 0551.0 0581 25,296.02 092117 N 0552.0 0582 983.96 092117 N 0553.0 0583 25,050.82 092217 N 0554.0 0584 2,063.45 092217 N 0555.0 0585 19,297.14 092317 N 0556.0 0586 1,059.42 092317 N 0557.0 365,311.17 TOTAL THIS ESTIMATE 6,866,880.11 TOTAL PREVIOUS ESTIMATE 7,232,191.28 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 10/12/17 EST. NO. 010 TIME 09:24 AM R.E. NAME: CHOI, GINA 04-4K2404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING WPCP -168,000.24 005 WPCP MISSING 168,000.24 006 MISSING SCHEDULE -159,515.37 007 MISSING SCHEDULE 159,515.37 008 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/12/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4K2404 TIME 09:24 AM ESTIMATE NO. 010 BID OPENING 01/31/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/22/17 R.E. NAME: CHOI, GINA DATE OF THIS ESTIMATE 10/12/17 LOCATION PROGRESS ESTIMATE 04-MRN-1-10.9 ----------------- DRILL TECH DRILLING & SHORING, IN MARIN COUNTY, NEAR STINSON BEACH, AT INC. 1.3 MILES SOUTH OF PANORAMIC HIGHWAY NORTH 2200 WYMORE WAY JUNCTION ANTIOCH, CA 94509 FED. AID NO. N O N E CONSTRUCT SOLDIER PILE WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PAYMENT BOND PREMIUM LS 15,218.0000 15,218.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/12/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4K2404 TIME 09:24 AM ESTIMATE NO. 010 BID OPENING 01/31/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/22/17 R.E. NAME: CHOI, GINA DATE OF THIS ESTIMATE 10/12/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 365,311.17 7,232,191.28 SUBTOTAL AMOUNT EARNED 365,311.17 7,232,191.28 ORIGINAL CONTRACT AMOUNT 15,218.00 TOTAL WORK COMPLETED 365,311.17 7,232,191.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 365,311.17 7,232,191.28 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 01/31/17 250 03/17/17 03/17/17 03/31/18 132 0 0 0 43% 53% PROGRESS IS SATISFACTORY CHOI, GINA RESIDENT ENGINEER PROGRAM CAS145 DATE 10/12/17