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 08/23/18 EST. NO. 009 TIME 09:53 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 08/23/18 EST. NO. 009 TIME 09:53 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 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 09:53 AM ESTIMATE NO. 009 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 08/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 08/23/18 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 0.046 459.54 0.693 6,923 003 TRAFFIC CONTROL SYSTEM LS 344,000.0000 344,000.00 0.116 39,904.00 0.732 251,808 004 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,900.0000 35,600.00 3.000 26,700 005 TEMPORARY ALTERNATIVE CRASH CUSHION LS 35,000.0000 35,000.00 0.116 4,060.00 0.733 25,655 006 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.116 870.00 0.733 5,497 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 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 0.800 11,600 010 ROADWAY EXCAVATION CY 123.0000 163,590.00 1,170.000 143,910 011 WEED CONTROL MAT (RUBBER) SQYD 40.0000 712,000.00 4,447.780 177,911 012 HOT MIX ASPHALT (TYPE A) TON 70.0000 51,800.00 225.000 15,750 013 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.7500 49,500.00 2,025.000 5,568 014 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.7500 2,145.00 6,724.000 18,491 015 REMOVE ASPHALT CONCRETE DIKE LF 1.9000 35,530.00 18,622.000 35,381 016 STAINING GALVANIZED METAL GUARDRAILING LS 302,269.0000 302,269.00 1.000 302,269 SURFACES 017 GUARD RAILING DELINEATOR EA 26.0000 10,140.00 178.000 4,628.00 561.000 14,586 018 OBJECT MARKER EA 90.0000 14,400.00 60.000 5,400 019 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 27.0000 502,200.00 2,185.000 58,995.00 14,047.500 379,282 020 MIDWEST GUARDRAIL SYSTEM (9' STEEL POST) LF 48.5000 1,037,900.00 5,250.000 254,625.00 10,825.000 525,012 021 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,075.0000 35,275.00 5.000 10,375.00 25.000 51,875 022 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 130,000.00 13.000 33,800.00 43.000 111,800 PROGRAM CAS145 PAGE 2 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 09:53 AM ESTIMATE NO. 009 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 08/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 16.0000 7,520.00 187.500 3,000.00 631.500 10,104 PROGRAM CAS145 PAGE 3 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 09:53 AM ESTIMATE NO. 009 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 08/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 410,716.54 2,129,035.32 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 20,669.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 410,716.54 2,149,705.06 024 MOBILIZATION LS 386,250.0000 386,250.00 1.000 386,250 ORIGINAL CONTRACT AMOUNT 3,895,061.00 TOTAL WORK COMPLETED 410,716.54 2,535,955.06 MATERIALS ON HAND ON SITE -73,766.08 409,220.50 DEDUCTIONS 0.00 0.00 TOTAL 336,950.46 2,945,175.56 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 10/29/18 136 85 0 0 63% 76% PROGRESS IS SATISFACTORY TRUONG, NICK RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/18