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 04/27/17 EST. NO. 003 TIME 09:17 AM R.E. NAME: NGUYEN, NHAN 08-0J8104 --------------------------------------------------------------------------- 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 0003 1,160.38 E.W. @ F.A.(+) 101016 N 3 0 0004 690.66 101116 N 04 0 0005 518.00 101216 N 5 0 0006 1,070.97 013017 N 6 0 0007 1,334.20 013117 N 7 0 0008 1,158.72 020117 N 8 0 0009 1,246.45 020217 N 9 0 0010 937.09 020917 N 10 0 0011 1,004.03 021317 N 11 0 0012 736.30 021417 N 12 0 0013 1,246.45 021417 N 13 0 0014 1,421.95 021617 N 14 0 0015 1,212.68 022417 N 15 0 0016 1,275.27 022817 N 16 0 0017 2,578.20 030117 N 17 0 0018 1,545.38 030217 N 18 0 002 0001 1,186.72 E.W. @ F.A.(+) 022117 N 1 0 0002 429.02 013117 N 2 0 003 0001 5,463.20 A.C. @ L.S.(+) 041017 N 001 0 26,215.67 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 26,215.67 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 04/27/17 EST. NO. 003 TIME 09:17 AM R.E. NAME: NGUYEN, NHAN 08-0J8104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DELINQENT CPR'S -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 04/27/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J8104 TIME 09:17 AM ESTIMATE NO. 003 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/05/17 R.E. NAME: NGUYEN, NHAN DATE OF THIS ESTIMATE 04/27/17 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 08-SBD-330-30.7/39.3 ---------------------------------- DREAMBUILDER CONSTRUCTION NR SBD FR 1.8 MILES S/O CITY CREEK CORP TO 2.5 MI S/O LIVE OAK DR 1324 LAWSON LANE BRIDGE TO 205 MILES SOUTH OF LIVE PLACENTIA CA 92870 OAK DRIVE. FED. AID NO. N O N E CLEAR INLET AND OUTLET AND LINE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 2,400.0000 2,400.00 0.250 600.00 1.000 2,400 002 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.150 10,500.00 1.000 70,000 003 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,300.0000 5,200.00 4.000 5,200 004 JOB SITE MANAGEMENT LS 2,350.0000 2,350.00 0.150 352.50 1.000 2,350 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.250 175.00 1.000 700 006 TEMPORARY GRAVEL BAG BERM LF 6.0000 1,620.00 250.000 1,500 007 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 1.000 600 008 REMOVE MARKER EA 6.0000 1,020.00 165.000 990.00 165.000 990 009 REMOVE INLET EA 1,650.0000 13,200.00 0.500 825.00 4.500 7,425 010 REMOVE HEADWALL EA 1,650.0000 1,650.00 0.000 0 011 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 430.0000 860.00 2.000 860 012 18" ALTERNATIVE PIPELINER LF 193.0000 7,720.00 0.000 0 013 24" ALTERNATIVE PIPELINER LF 231.0000 170,940.00 760.000 175,560 014 30" ALTERNATIVE PIPELINER LF 237.0000 42,660.00 80.000 18,960.00 80.000 18,960 015 36" ALTERNATIVE PIPELINER LF 418.0000 16,720.00 40.000 16,720 016 42" ALTERNATIVE PIPELINER LF 720.0000 115,200.00 180.000 129,600 017 CLEANING, INSPECTING, AND PREPARING LF 6.0000 6,960.00 1,060.000 6,360 CULVERT (LF) 018 STRUCTURE BACKFILL CY 282.0000 2,820.00 10.000 2,820 019 ROADSIDE CLEARING LS 1,631.0000 1,631.00 1.000 1,631 020 24" CORRUGATED STEEL PIPE (.064" THICK) LF 258.0000 7,740.00 30.000 7,740 021 CORRUGATED STEEL PIPE INLET LF 250.0000 1,000.00 0.000 0 022 ROCK SLOPE PROTECTION CY 335.0000 3,350.00 12.500 4,187 (1/4 T, METHOD B) (CY) PROGRAM CAS145 PAGE 2 DATE 04/27/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J8104 TIME 09:17 AM ESTIMATE NO. 003 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/05/17 R.E. NAME: NGUYEN, NHAN DATE OF THIS ESTIMATE 04/27/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MISCELLANEOUS CY 2,300.0000 66,700.00 4.100 9,430.00 20.830 47,909 CONSTRUCTION) 024 MISCELLANEOUS IRON AND STEEL LB 2.9000 2,320.00 612.000 1,774 025 MILEPOST MARKER EA 90.0000 15,300.00 165.000 14,850.00 165.000 14,850 PROGRAM CAS145 PAGE 3 DATE 04/27/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0J8104 TIME 09:17 AM ESTIMATE NO. 003 BID OPENING 04/26/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/05/17 R.E. NAME: NGUYEN, NHAN DATE OF THIS ESTIMATE 04/27/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 56,682.50 520,137.30 ADJUSTMENT OF COMPENSATION 5,463.20 5,463.20 EXTRA WORK 20,752.47 20,752.47 SUBTOTAL AMOUNT EARNED 82,898.17 546,352.97 ORIGINAL CONTRACT AMOUNT 560,661.00 TOTAL WORK COMPLETED 82,898.17 546,352.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 72,898.17 536,352.97 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 07/15/16 49 01/31/17 01/31/17 04/05/17 25 21 1 0 100% 100% NGUYEN, NHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/27/17