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 09/24/18 EST. NO. 004 TIME 01:11 PM R.E. NAME: KOURY PETER 08-1C6204 --------------------------------------------------------------------------- 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 09/24/18 EST. NO. 004 TIME 01:11 PM R.E. NAME: KOURY PETER 08-1C6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C6204 TIME 01:11 PM ESTIMATE NO. 004 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: KOURY PETER DATE OF THIS ESTIMATE 09/24/18 LOCATION PROGRESS ESTIMATE 08-RIV-111-0.0/13.0 ----------------- DREAMBUILDER CONSTRUCTION AT SALTON SEA, FR RIV/IMPERIAL CO CORP. LN TO 1.0 MI E/O CLEVELAND ST 1324 LAWSON LN PLACENTIA CA 92870 FED. AID NO. ACST-S111(75)E SEDIMENT STABILIZATION, EROSION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800 002 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.100 950.00 0.800 7,600 003 TRAFFIC CONTROL SYSTEM LS 72,989.5000 72,989.50 0.300 21,896.85 0.800 58,391 004 CHANNELIZER (SURFACE MOUNTED) EA 48.0000 4,560.00 38.000 1,824.00 95.000 4,560 005 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 1,170.00 100.000 450.00 300.000 1,350 FOR CONSTRUCTION AREA SIGN. 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.400 2,400.00 0.800 4,800 007 TEMPORARY RAILING (TYPE K) LF 60.0000 36,000.00 240.000 14,400.00 600.000 36,000 008 TEMPORARY CRASH CUSHION EA 1,950.0000 19,500.00 4.000 7,800.00 10.000 19,500 (ALTERNATIVE IN-LINE BARRIER) 009 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 0.300 1,200.00 0.800 3,200 010 PREPARE STORM WATER POLLUTION PREVENTION LS 2,100.0000 2,100.00 0.100 210.00 0.800 1,680 PLAN 011 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 012 TEMPORARY SOIL BINDER SQYD 3.7000 6,475.00 0.000 0 013 TEMPORARY GRAVEL BAG BERM LF 5.5000 22,000.00 1,500.000 8,250.00 4,000.000 22,000 014 TEMPORARY CONSTRUCTION ENTRANCE EA 3,700.0000 29,600.00 3.000 11,100.00 7.000 25,900 015 TEMPORARY CONSTRUCTION ROADWAY SQYD 200.0000 2,800.00 4.000 800.00 14.000 2,800 016 STREET SWEEPING LS 2,000.0000 2,000.00 0.300 600.00 0.800 1,600 017 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 1.000 500 018 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 7,000.0000 7,000.00 0.300 2,100.00 0.800 5,600 019 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 425.0000 21,250.00 12.000 5,100 020 TEMPORARY HIGH-VISIBILITY FENCE LF 3.5000 2,100.00 300.000 1,050.00 750.000 2,625 021 CLEARING AND GRUBBING (LS) LS 1,700.0000 1,700.00 0.400 680.00 1.000 1,700 022 ROADWAY EXCAVATION CY 28.0000 59,640.00 767.500 21,490.00 2,662.500 74,550 PROGRAM CAS145 PAGE 2 DATE 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C6204 TIME 01:11 PM ESTIMATE NO. 004 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: KOURY PETER DATE OF THIS ESTIMATE 09/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE EXCAVATION (CULVERT) CY 140.0000 6,020.00 25.000 3,500.00 43.000 6,020 024 STRUCTURE BACKFILL (CULVERT) CY 220.0000 14,960.00 50.000 11,000.00 68.000 14,960 025 STRUCTURE BACKFILL (RETAINING WALL) CY 220.0000 15,400.00 126.000 27,720.00 126.000 27,720 026 IMPORTED BORROW (CY) CY 19.0000 33,250.00 1,300.000 24,700 027 GRAVEL MULCH 1" SQFT 2.2400 224,000.00 50,000.000 112,000.00 50,000.000 112,000 028 GRAVEL MULCH 8" SQFT 6.0500 79,255.00 6,550.000 39,627.50 6,550.000 39,627 029 MINOR CONCRETE (MINOR STRUCTURE) CY 700.0000 23,100.00 33.000 23,100 030 BAR REINFORCING STEEL LB 2.6500 4,319.50 1,630.000 4,319 031 18" REINFORCED CONCRETE PIPE LF 185.0000 1,480.00 0.000 0 032 24" REINFORCED CONCRETE PIPE LF 238.0000 5,712.00 0.000 0 033 48" REINFORCED CONCRETE PIPE LF 1,000.0000 8,000.00 8.000 8,000 034 REMOVE CULVERT (LF) LF 120.0000 4,800.00 8.000 960 035 ROCK SLOPE PROTECTION CY 155.0000 144,150.00 699.000 108,345 (1/4 T, CLASS V, METHOD B) (CY) 036 ROCK SLOPE PROTECTION CY 67.0000 18,760.00 110.000 7,370.00 110.000 7,370 (300 LB, CLASS IV, METHOD B) (CY) 037 ROCK SLOPE PROTECTION CY 125.0000 80,000.00 480.000 60,000.00 480.000 60,000 (150 LB, CLASS III, METHOD B) (CY) 038 ROCK SLOPE PROTECTION CY 142.0000 75,260.00 405.000 57,510 (1/2 T, CLASS VII, METHOD B) (CY) 039 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 9,360.00 680.000 2,040.00 1,942.000 5,826 040 RESET OBJECT MARKER EA 80.0000 480.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C6204 TIME 01:11 PM ESTIMATE NO. 004 BID OPENING 01/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/18 R.E. NAME: KOURY PETER DATE OF THIS ESTIMATE 09/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 360,458.35 783,714.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 360,458.35 783,714.60 041 MOBILIZATION LS 116,070.0000 116,070.00 0.050 5,803.50 1.000 116,070 ORIGINAL CONTRACT AMOUNT 1,179,061.00 TOTAL WORK COMPLETED 366,261.85 899,784.60 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 366,261.85 899,784.60 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 04/09/18 80 06/04/18 06/04/18 11/14/18 43 34 0 0 75% 54% PROGRESS IS SATISFACTORY KOURY PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 09/24/18