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 10/19/18 EST. NO. 011 TIME 12:46 PM 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 --------------------------------------------------------------------------- 001 0024 563.60 E.W. @ F.A.(+) 051718 N 469957 0036 644.11 062718 N 36 0 0045 664.24 030818 N 497778 0048 531.40 030918 N 48 0 0049 265.70 030618 N 49 0 0050 644.11 062018 N 50 0 0051 644.11 062118 N 51 0 0052 664.24 090518 N 52 0 0054 708.52 090618 N 54 0 0055 708.52 081318 N 55 0 0056 708.52 081418 N 56 0 0057 708.52 081618 N 57 0 0058 708.52 081718 N 58 0 0059 708.52 082018 N 59 0 0060 708.52 082118 N 60 0 0061 708.52 082218 N 61 0 0062 708.52 082318 N 62 0 0063 1,062.79 082418 N 63 0 12,060.98 TOTAL THIS ESTIMATE 24,903.38 TOTAL PREVIOUS ESTIMATE 36,964.36 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 10/19/18 EST. NO. 011 TIME 12:46 PM 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 10/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 12:46 PM ESTIMATE NO. 011 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 10/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/19/18 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 0.727 7,262 003 TRAFFIC CONTROL SYSTEM LS 344,000.0000 344,000.00 0.816 280,704 004 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 0.817 28,595 006 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.817 6,127 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.700 560 008 TREATED WOOD WASTE LB 0.5500 4,202.00 8,960.000 4,928.00 8,960.000 4,928 009 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 10,140.00 608.000 15,808 018 OBJECT MARKER EA 90.0000 14,400.00 78.000 7,020 019 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 27.0000 502,200.00 14,000.000 378,000 020 MIDWEST GUARDRAIL SYSTEM (9' STEEL POST) LF 48.5000 1,037,900.00 14,887.500 722,043 021 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,075.0000 35,275.00 33.000 68,475 022 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 130,000.00 47.000 122,200 PROGRAM CAS145 PAGE 2 DATE 10/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 12:46 PM ESTIMATE NO. 011 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 10/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/19/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE GUARDRAIL LF 16.0000 7,520.00 706.500 11,304 PROGRAM CAS145 PAGE 3 DATE 10/19/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R7804 TIME 12:46 PM ESTIMATE NO. 011 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 10/20/18 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/19/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,928.00 2,393,559.73 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,060.98 36,964.36 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 16,988.98 2,430,524.09 024 MOBILIZATION LS 386,250.0000 386,250.00 1.000 386,250 ORIGINAL CONTRACT AMOUNT 3,895,061.00 TOTAL WORK COMPLETED 16,988.98 2,816,774.09 MATERIALS ON HAND ON SITE 173,960.00 DEDUCTIONS 0.00 0.00 TOTAL 16,988.98 2,990,734.09 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 12/07/18 148 111 0 0 69% 82% PROGRESS IS SATISFACTORY TRUONG, NICK RESIDENT ENGINEER PROGRAM CAS145 DATE 10/19/18