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 05/24/18 EST. NO. 006 TIME 07:58 AM R.E. NAME: TRUONG, NICK 08-0R7804 --------------------------------------------------------------------------- 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 05/24/18 EST. NO. 006 TIME 07:58 AM R.E. NAME: TRUONG, NICK 08-0R7804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 07:58 AM ESTIMATE NO. 006 BID OPENING 08/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 05/24/18 LOCATION PROGRESS ESTIMATE 08-SBD-74-52.1/62.5 ----------------- DREAMBUILDER CONSTRUCTION IN/NEAR PALM DESERT 1.2 MI W/O CORP. STRAWBERRY CREEK BRIDGE TO 1.3 MI 1324 LAWSON LN W/O CAHUILLA HILLS (POR) PLACENTIA CA 92870 RD FED. AID NO. SSTG-P074(63)E INSTALL MID WEST GUARDRAIL SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,950.0000 2,950.00 1.000 2,950 002 CONSTRUCTION AREA SIGNS LS 9,990.0000 9,990.00 0.031 309.69 0.567 5,664 003 TRAFFIC CONTROL SYSTEM LS 344,000.0000 344,000.00 0.078 26,832.00 0.416 143,104 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,900.0000 35,600.00 1.000 8,900 005 TEMPORARY ALTERNATIVE CRASH CUSHION LS 35,000.0000 35,000.00 0.078 2,730.00 0.417 14,595 006 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.078 585.00 0.417 3,127 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.500 400 008 TREATED WOOD WASTE LB 0.5500 4,202.00 0.000 0 009 CLEARING AND GRUBBING (LS) LS 14,500.0000 14,500.00 0.500 7,250 010 ROADWAY EXCAVATION CY 123.0000 163,590.00 547.000 67,281 011 WEED CONTROL MAT (RUBBER) SQYD 40.0000 712,000.00 0.000 0 012 HOT MIX ASPHALT (TYPE A) TON 70.0000 51,800.00 0.000 0 013 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.7500 49,500.00 0.000 0 014 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.7500 2,145.00 0.000 0 015 REMOVE ASPHALT CONCRETE DIKE LF 1.9000 35,530.00 8,290.000 15,751 016 STAINING GALVANIZED METAL GUARDRAILING LS 302,269.0000 302,269.00 1.000 302,269 SURFACES 017 GUARD RAILING DELINEATOR EA 26.0000 10,140.00 134.000 3,484.00 281.000 7,306 018 OBJECT MARKER EA 90.0000 14,400.00 14.000 1,260.00 40.000 3,600 019 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 27.0000 502,200.00 5,275.000 142,425.00 10,662.500 287,887 020 MIDWEST GUARDRAIL SYSTEM (9' STEEL POST) LF 48.5000 1,037,900.00 500.000 24,250.00 1,812.500 87,906 021 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,075.0000 35,275.00 1.500 3,112.50 8.000 16,600 022 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 130,000.00 1.500 3,900.00 17.000 44,200 PROGRAM CAS145 PAGE 2 DATE 05/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 07:58 AM ESTIMATE NO. 006 BID OPENING 08/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 05/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 16.0000 7,520.00 112.500 1,800.00 287.500 4,600 PROGRAM CAS145 PAGE 3 DATE 05/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 07:58 AM ESTIMATE NO. 006 BID OPENING 08/15/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 05/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 210,688.19 1,023,391.58 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 15,017.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 210,688.19 1,038,409.15 024 MOBILIZATION LS 386,250.0000 386,250.00 0.950 366,937 ORIGINAL CONTRACT AMOUNT 3,895,061.00 TOTAL WORK COMPLETED 210,688.19 1,405,346.65 MATERIALS ON HAND ON SITE -70,894.74 484,960.33 DEDUCTIONS 0.00 0.00 TOTAL 139,793.45 1,890,306.98 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 09/20/17 180 10/05/17 10/05/17 10/18/18 75 78 0 0 35% 42% PROGRESS IS SATISFACTORY TRUONG, NICK RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/18