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 03/19/19 EST. NO. 038 TIME 08:01 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 1222 3,134.64 E.W. @ F.A.(+) 011419 N 1163.0 1223 8,648.85 011519 N 1164.0 1224 1,982.98 011619 N 1165.0 1225 3,560.86 011719 N 1166.0 1229 10,584.47 012219 N 1170.0 1230 10,846.93 012419 N 1171.0 1233 11,323.14 012619 N 1174.0 1251 12,719.89 012819 N 1192.0 1252 13,313.14 012919 N 1193.0 1253 14,033.25 013019 N 1194.0 1255 13,744.52 020119 N 1196.0 1256 4,748.84 012819 N 1197.0 1257 3,227.60 012919 N 1198.0 1258 3,397.17 013019 N 1199.0 1259 3,227.60 013119 N 1200.0 1260 6,070.24 020119 N 1201.0 1261 4,492.13 010919 N 1202.0 1262 4,492.13 020619 N 1203.0 1263 5,081.91 020419 N 1204.0 1264 3,562.61 020519 N 1205.0 1265 3,223.90 020619 N 1206.0 1266 6,156.99 020719 N 1207.0 1267 9,365.12 020419 N 1208.0 1268 9,331.81 020519 N 1209.0 1269 11,057.72 020719 N 1211.0 1270 4,404.46 021919 N 1212.0 1271 3,562.61 022019 N 1213.0 1272 3,223.90 022119 N 1214.0 1273 3,393.27 022219 N 1215.0 1274 5,187.42 022319 N 1216.0 1275 5,507.72 020619 N 1210.0 1276 3,580.87 021119 N 1217.0 1277 2,564.74 021319 N 1218.0 1278 4,196.83 021419 N 1219.0 1279 11,796.31 021419 N 1220.0 228,746.57 TOTAL THIS ESTIMATE 13,284,061.48 TOTAL PREVIOUS ESTIMATE 13,512,808.05 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 03/19/19 EST. NO. 038 TIME 08:01 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 MISSING CEM 441 -10,000.00 019 CEM 4401 10,000.00 023 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4K2404 TIME 08:01 AM ESTIMATE NO. 038 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 02/23/19 R.E. NAME: CHOI, GINA DATE OF THIS ESTIMATE 03/19/19 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 03/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4K2404 TIME 08:01 AM ESTIMATE NO. 038 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 02/23/19 R.E. NAME: CHOI, GINA DATE OF THIS ESTIMATE 03/19/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 228,746.57 13,512,808.05 SUBTOTAL AMOUNT EARNED 228,746.57 13,512,808.05 ORIGINAL CONTRACT AMOUNT 15,218.00 TOTAL WORK COMPLETED 228,746.57 13,512,808.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 228,746.57 13,512,808.05 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 05/31/19 230 250 0 0 73% 70% PROGRESS IS SATISFACTORY TIME EXTENSION CHOI, GINA RESIDENT ENGINEER PROGRAM CAS145 DATE 03/19/19