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 03/15/18 EST. NO. 003 TIME 09:54 AM R.E. NAME: DAVIS, DARCY 08-1E3134 --------------------------------------------------------------------------- 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 03/15/18 EST. NO. 003 TIME 09:54 AM R.E. NAME: DAVIS, DARCY 08-1E3134 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NOV DBE REPORTING -62,794.74 001 0.00 -62,794.74 LABOR COMPLIANCE VIOLATION DELINQ CPR & FED AID -10,000.00 002 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -72,794.74 PROGRAM CAS145 PAGE 1 DATE 03/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E3134 TIME 09:54 AM ESTIMATE NO. 003 BID OPENING 05/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 03/15/18 LOCATION RERUN PROGRESS ESTIMATE 08-SBD-15-80.4/174.1 ----------------------- DREAMBUILDER CONSTRUCTION NEAR BARSTOW, AT VAR LOCS FR 0.9 MI CORP NEAR BARSTOW, AT VAR LOCS FR 0.9 MI 1324 E LAWSON LN N/O MERIDIAN RD OC TO 2.4 MI S/O PLACENTIA CA 92870 NIPTON RD OC FED. AID NO. HSIM-G015-2(40)E INSTALL MIDWEST 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 1,200.0000 1,200.00 1.000 1,200 002 CONSTRUCTION AREA SIGNS LS 4,700.0000 4,700.00 0.700 3,290 003 TRAFFIC CONTROL SYSTEM LS 140,913.0000 140,913.00 0.300 42,273.90 0.800 112,730 004 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 18.0000 738.00 41.000 738.00 41.000 738 005 JOB SITE MANAGEMENT LS 1,800.0000 1,800.00 0.500 900 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 0.750 487 007 STREET SWEEPING LS 2,200.0000 2,200.00 0.500 1,100 008 TREATED WOOD WASTE LB 0.5000 4,540.00 0.000 0 009 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 25,000.0000 25,000.00 0.400 10,000.00 0.900 22,500 010 IMPORTED BORROW (TON) TON 118.0000 71,980.00 229.000 27,022.00 329.000 38,822 011 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1800 4,572.00 25,265.000 4,547.70 25,265.000 4,547 012 HYDROMULCH SQFT 0.1900 4,826.00 25,265.000 4,800.35 25,265.000 4,800 013 MINOR HOT MIX ASPHALT TON 270.0000 56,700.00 202.000 54,540.00 202.000 54,540 014 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 2,280.00 1,139.500 2,279.00 1,139.500 2,279 015 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.0000 13,940.00 6,912.500 13,825.00 6,912.500 13,825 016 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 1.8000 3,888.00 0.000 0 017 REMOVE ASPHALT CONCRETE DIKE LF 7.9000 63,911.00 6,884.500 54,387 018 GUARD RAILING DELINEATOR EA 18.0000 558.00 31.000 558.00 31.000 558 019 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 270,900.00 5,575.000 167,250 020 TRANSITION RAILING (TYPE WB-31) EA 3,955.0000 19,775.00 3.000 11,865 021 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 5,400.00 4.000 3,600 022 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,700.0000 11,100.00 1.000 3,700 PROGRAM CAS145 PAGE 2 DATE 03/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E3134 TIME 09:54 AM ESTIMATE NO. 003 BID OPENING 05/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 03/15/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 21,000.00 7.000 21,000 024 CONCRETE BARRIER TRANSITION LF 1,400.0000 35,000.00 20.000 28,000 (F) 025 REMOVE GUARDRAIL LF 13.0000 8,190.00 160.000 2,080.00 470.000 6,110 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 300.0000 300.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 03/15/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E3134 TIME 09:54 AM ESTIMATE NO. 003 BID OPENING 05/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/18 R.E. NAME: DAVIS, DARCY DATE OF THIS ESTIMATE 03/15/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 162,663.95 558,230.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 162,663.95 558,230.50 ORIGINAL CONTRACT AMOUNT 776,061.00 TOTAL WORK COMPLETED 162,663.95 558,230.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -72,794.74 TOTAL 162,663.95 485,435.76 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 06/30/17 25 10/09/17 10/09/17 03/20/18 18 75 0 0 72% 72% PROGRESS IS SATISFACTORY DAVIS, DARCY RESIDENT ENGINEER PROGRAM CAS145 DATE 03/15/18