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 06/19/18 EST. NO. 007 TIME 09:29 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 06/19/18 EST. NO. 007 TIME 09:29 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 06/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 09:29 AM ESTIMATE NO. 007 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 06/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/18 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 0.040 399.60 0.607 6,063 003 TRAFFIC CONTROL SYSTEM LS 344,000.0000 344,000.00 0.100 34,400.00 0.516 177,504 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,900.0000 35,600.00 1.000 8,900.00 2.000 17,800 005 TEMPORARY ALTERNATIVE CRASH CUSHION LS 35,000.0000 35,000.00 0.100 3,500.00 0.517 18,095 006 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.100 750.00 0.517 3,877 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.200 160.00 0.700 560 008 TREATED WOOD WASTE LB 0.5500 4,202.00 0.000 0 009 CLEARING AND GRUBBING (LS) LS 14,500.0000 14,500.00 0.100 1,450.00 0.600 8,700 010 ROADWAY EXCAVATION CY 123.0000 163,590.00 168.000 20,664.00 715.000 87,945 011 WEED CONTROL MAT (RUBBER) SQYD 40.0000 712,000.00 3,888.000 155,520.00 3,888.000 155,520 012 HOT MIX ASPHALT (TYPE A) TON 70.0000 51,800.00 225.000 15,750.00 225.000 15,750 013 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.7500 49,500.00 2,025.000 5,568.75 2,025.000 5,568 014 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.7500 2,145.00 6,724.000 18,491.00 6,724.000 18,491 015 REMOVE ASPHALT CONCRETE DIKE LF 1.9000 35,530.00 2,093.000 3,976.70 10,383.000 19,727 016 STAINING GALVANIZED METAL GUARDRAILING LS 302,269.0000 302,269.00 1.000 302,269 SURFACES 017 GUARD RAILING DELINEATOR EA 26.0000 10,140.00 281.000 7,306 018 OBJECT MARKER EA 90.0000 14,400.00 40.000 3,600 019 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 27.0000 502,200.00 1,738.000 46,926.00 12,400.500 334,813 020 MIDWEST GUARDRAIL SYSTEM (9' STEEL POST) LF 48.5000 1,037,900.00 1,025.000 49,712.50 2,837.500 137,618 021 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,075.0000 35,275.00 4.000 8,300.00 12.000 24,900 022 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 130,000.00 3.000 7,800.00 20.000 52,000 PROGRAM CAS145 PAGE 2 DATE 06/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 09:29 AM ESTIMATE NO. 007 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 06/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 16.0000 7,520.00 156.500 2,504.00 444.000 7,104 PROGRAM CAS145 PAGE 3 DATE 06/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 09:29 AM ESTIMATE NO. 007 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 06/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 384,772.55 1,408,164.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 15,017.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 384,772.55 1,423,181.70 024 MOBILIZATION LS 386,250.0000 386,250.00 0.950 366,937 ORIGINAL CONTRACT AMOUNT 3,895,061.00 TOTAL WORK COMPLETED 384,772.55 1,790,119.20 MATERIALS ON HAND ON SITE -44,326.51 440,633.82 DEDUCTIONS 0.00 0.00 TOTAL 340,446.04 2,230,753.02 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 10/26/18 93 84 0 0 45% 52% PROGRESS IS SATISFACTORY TRUONG, NICK RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/18