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 04/21/25 EST. NO. 010 TIME 08:55 AM R.E. NAME: TON, THANG 07-321604 --------------------------------------------------------------------------- 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 0021 12,616.99 E.W. @ F.A.(+) 032825 N 39.1 0022 8,290.56 033025 N 39.2 002 0011 1,522.62 E.W. @ F.A.(+) 031825 N 38.0 0012 11,051.89 032025 N 44.0 33,482.06 TOTAL THIS ESTIMATE 207,631.61 TOTAL PREVIOUS ESTIMATE 241,113.67 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 04/21/25 EST. NO. 010 TIME 08:55 AM R.E. NAME: TON, THANG 07-321604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING CPR FEB25 -10,000.00 008 MISSING P/R MAR25 -10,000.00 009 MISSING CPR FEB25 10,000.00 010 MISSING P/R MAR25 10,000.00 010 20,000.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-321604 TIME 08:55 AM ESTIMATE NO. 010 BID OPENING 09/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/21/25 LOCATION PROGRESS ESTIMATE 07-LA-1-0.0/18.0 ----------------- R.J. NOBLE COMPANY LOS ANGELES COUNTY FROM STUDEBAKER ROAD TO 15505 EAST LINCOLN AVENUE PASEO DE LAS DELICIAS ORANGE CA 92856 FED. AID NO. ACNH-P001(692)E COLD PLANE AC AND OVERLAY AC PAVEMENT AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,250.0000 656,250.00 22.000 27,500.00 206.000 257,500 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 60,000.00 4.000 24,000 004 HOURLY OFF-SITE HR 200.0000 20,000.00 6.000 1,200 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 210,000.0000 210,000.00 0.500 105,000 006 TRAFFIC CONTROL SYSTEM LS 4,500,000.0000 4,500,000.00 0.020 90,000.00 0.250 1,125,000 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 25.0000 2,500.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 4,200.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 13,000.0000 13,000.00 0.050 650.00 0.200 2,600 SYSTEM DAY 010 TEMPORARY BARRIER SYSTEM LF 38.0000 72,200.00 0.000 0 011 JOB SITE MANAGEMENT LS 800,000.0000 800,000.00 0.220 176,000 012 PREPARE STORM WATER POLLUTION PREVENTION LS 35,000.0000 35,000.00 0.500 17,500 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 13,500.00 0.000 0 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 5,500.0000 5,500.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 016 TEMPORARY COVER SQYD 3.2500 19,500.00 500.000 1,625 017 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 25,000.00 11.000 2,750.00 39.000 9,750 018 TEMPORARY FIBER ROLL LF 5.0000 75,000.00 40.000 200 019 TEMPORARY GRAVEL BAG BERM LF 5.0000 5,000.00 280.000 1,400 020 STREET SWEEPING LS 700,000.0000 700,000.00 0.300 210,000 021 TEMPORARY CONCRETE WASHOUT LS 175,000.0000 175,000.00 0.100 17,500.00 0.700 122,500 022 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.7500 72,450.00 0.000 0 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-321604 TIME 08:55 AM ESTIMATE NO. 010 BID OPENING 09/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.7500 37,950.00 0.000 0 MARKING (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 0.5500 13,255.00 0.000 0 025 REMOVE CONCRETE (CY) CY 715.0000 39,325.00 33.700 24,095 026 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 13.2500 31,270.00 0.000 0 027 ROADWAY EXCAVATION CY 750.0000 1,215,000.00 270.400 202,800.00 1,654.810 1,241,107 028 SAND BEDDING CY 430.0000 20,210.00 0.000 0 029 ROADSIDE CLEARING LS 16,500.0000 16,500.00 0.150 2,475.00 0.350 5,775 030 ROCK BLANKET SQFT 23.0000 69,690.00 545.000 12,535.00 1,045.670 24,050 031 CLASS 2 AGGREGATE SUBBASE CY 355.0000 99,400.00 0.000 0 032 CLASS 3 AGGREGATE BASE (CY) CY 355.0000 280,450.00 53.600 19,028.00 373.470 132,581 033 LEAN CONCRETE BASE RAPID SETTING CY 1,450.0000 1,493,500.00 246.240 357,048.00 975.440 1,414,388 034 BASE BOND BREAKER SQYD 9.0000 40,680.00 848.630 7,637.67 4,496.310 40,466 035 CRACK TREATMENT LNMI 2,750.0000 8,250.00 0.000 0 036 REPLACE ASPHALT CONCRETE SURFACING CY 475.0000 1,610,250.00 3,367.000 1,599,325.00 3,367.000 1,599,325 037 HOT MIX ASPHALT (TYPE A) TON 290.0000 255,200.00 1,071.070 310,610 038 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 159.0000 15,900,000.00 0.000 0 039 TACK COAT TON 2,000.0000 440,000.00 13.770 27,540.00 13.770 27,540 040 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 22.0000 7,480.00 340.000 7,480 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.2500 3,196,000.00 1,365.000 5,801.25 1,365.000 5,801 042 JOINTED PLAIN CONCRETE PAVEMENT (RSC) CY 2,200.0000 1,078,000.00 412.830 908,226 043 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 700.0000 287,000.00 143.770 100,639.00 1,398.720 979,104 044 STRUCTURAL CONCRETE CY 18,000.0000 23,400.00 1.300 23,400 (F) 045 STRUCTURAL CONCRETE, BOX CULVERT CY 6,700.0000 34,840.00 5.200 34,840 (F) 046 BAR REINFORCING STEEL (BOX CULVERT) LB 7.7000 7,315.00 950.000 7,315 (F) 047 REMOVE ASPHALT CONCRETE SURFACING SQFT 8.8000 359,040.00 0.000 0 048 18" REINFORCED CONCRETE PIPE LF 1,150.0000 161,000.00 62.000 71,300 049 18" CORRUGATED STEEL PIPE (.064" THICK) LF 200.0000 38,000.00 187.000 37,400 PROGRAM CAS145 PAGE 3 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-321604 TIME 08:55 AM ESTIMATE NO. 010 BID OPENING 09/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 36" CORRUGATED STEEL PIPE (.064" THICK) LF 525.0000 120,750.00 230.000 120,750 051 TEMPORARY STEEL PLATE EA 1,450.0000 43,500.00 30.000 43,500 052 REMOVE PIPE (LF) LF 345.0000 193,200.00 479.000 165,255 053 REMOVE REINFORCED CONCRETE BOX CULVERT LF 790.0000 22,910.00 29.000 22,910 (LF) 054 ADJUST MANHOLE TO GRADE EA 950.0000 1,900.00 1.000 950 055 CLEANING, INSPECTING, AND PREPARING LF 33.0000 6,600.00 278.000 9,174 CULVERT (LF) 056 12" CURED-IN-PLACE PIPELINER LF 985.0000 15,760.00 17.000 16,745 057 18" CURED-IN-PLACE PIPELINER LF 242.0000 45,980.00 259.000 62,678 058 MINOR CONCRETE (CURB) (LF) LF 55.0000 660,000.00 10.000 550 059 MINOR CONCRETE (CURB) (CY) CY 1,100.0000 187,000.00 13.310 14,641.00 83.490 91,839 060 DETECTABLE WARNING SURFACE SQFT 57.0000 206,340.00 222.150 12,662.55 1,716.690 97,851 061 MINOR CONCRETE (CURB AND GUTTER) (RAPID CY 2,750.0000 2,612,500.00 212.770 585,117.50 1,004.440 2,762,210 STRENGTH CONCRETE) 062 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 1,250.0000 187,500.00 73.790 92,237 AND DRIVEWAY) 063 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 8.7500 238,000.00 0.000 0 064 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 1,300.0000 897,000.00 59.460 77,298.00 374.020 486,226 RAMP) 065 INTERLOCKING CONCRETE PAVERS SQYD 95.0000 158,650.00 0.000 0 066 REMOVE CONCRETE CURB (LF) LF 25.0000 292,500.00 42.000 1,050 067 REMOVE CONCRETE CURB (SQYD) SQYD 165.0000 1,032,900.00 197.840 32,643.60 4,257.210 702,439 068 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 465.0000 20,925.00 23.120 10,750.80 100.570 46,765 069 REMOVE CONCRETE (CURB AND GUTTER) LF 31.0000 282,100.00 2,102.000 65,162.00 8,456.000 262,136 070 REMOVE CONCRETE DIKE LF 31.0000 9,610.00 0.000 0 071 MISCELLANEOUS IRON AND STEEL LB 76.0000 15,960.00 49.000 3,724 (F) 072 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 300,000.0000 300,000.00 0.010 3,000.00 0.330 99,000 (CITY) 073 INDUCTIVE LOOP DETECTOR (CITY) LS 330,000.0000 330,000.00 0.000 0 074 MODIFYING LIGHTING SYSTEMS (CITY) LS 65,000.0000 65,000.00 0.500 32,500 075 ADJUST FIRE HYDRANT TO GRADE EA 2,100.0000 23,100.00 0.000 0 076 ADJUST UTILITY COVER TO GRADE EA 950.0000 28,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-321604 TIME 08:55 AM ESTIMATE NO. 010 BID OPENING 09/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA 950.0000 1,900.00 0.000 0 078 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 93,900.00 0.000 0 079 QWICK KURB CONTINUOUS CURB (YELLOW) LF 135.0000 97,200.00 0.000 0 080 REMOVE ROADSIDE SIGN (WOOD POST) EA 132.0000 9,108.00 0.000 0 081 REMOVE ROADSIDE SIGN (METAL POST) EA 132.0000 2,904.00 0.000 0 082 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 105.0000 16,800.00 0.000 0 BRACKET METHOD) 083 REMOVE ROADSIDE SIGN PANEL EA 165.0000 2,970.00 0.000 0 084 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 48,490.00 0.000 0 (0.063"-UNFRAMED) 085 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 6,750.00 0.000 0 (0.080"-UNFRAMED) 086 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 2,660.00 0.000 0 (0.063"-FRAMED) 087 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 21,630.00 0.000 0 (0.080"-FRAMED) 088 ROADSIDE SIGN - ONE POST EA 250.0000 32,500.00 0.000 0 089 ROADSIDE SIGN - TWO POST EA 330.0000 12,210.00 0.000 0 090 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 87,500.00 0.000 0 METHOD) 091 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 135.0000 2,295.00 0.000 0 POST 092 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 44.0000 39,600.00 174.000 7,656 093 VEGETATION CONTROL (MINOR CONCRETE) SQYD 132.0000 33,000.00 0.000 0 094 TRANSITION RAILING (TYPE WB-31) EA 7,600.0000 45,600.00 1.000 7,600 095 END CAP (TYPE A) EA 800.0000 2,400.00 0.000 0 096 END CAP (TYPE TC) EA 975.0000 5,850.00 0.000 0 097 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,500.0000 10,500.00 1.000 1,500 098 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 6,000.0000 42,000.00 1.000 6,000 099 REMOVE GUARDRAIL LF 14.0000 17,500.00 334.000 4,676 100 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 2,457.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 101 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 497,900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 102 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 9,570.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) PROGRAM CAS145 PAGE 5 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-321604 TIME 08:55 AM ESTIMATE NO. 010 BID OPENING 09/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 103 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 58,720.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 104 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 5.2500 672,000.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 105 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 106 INDUCTIVE LOOP DETECTOR (LS) LS 850,000.0000 850,000.00 0.000 0 107 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 70,000.0000 70,000.00 0.000 0 108 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 1,700,000.0000 1,700,000.00 0.120 204,000.00 0.340 578,000 109 MODIFYING WIRELESS MAGNETOMETER VEHICLE LS 300,000.0000 300,000.00 0.700 210,000 DETECTION SYSTEMS 110 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 111 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.3500 8,482.50 0.000 0 112 TEMPORARY CRASH CUSHION MODULE EA 3,000.0000 9,000.00 0.000 0 113 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 3,300.00 0.000 0 114 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.4500 558,600.00 0.000 0 (BROKEN 17-7) PROGRAM CAS145 PAGE 6 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-321604 TIME 08:55 AM ESTIMATE NO. 010 BID OPENING 09/28/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,478,504.37 14,887,004.13 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 33,482.06 241,113.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,511,986.43 15,128,117.80 115 MOBILIZATION LS 600,000.0000 600,000.00 0.950 570,000 ORIGINAL CONTRACT AMOUNT 48,208,586.50 TOTAL WORK COMPLETED 3,511,986.43 15,698,117.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 3,531,986.43 15,698,117.80 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 01/23/24 525 05/28/24 05/28/24 07/02/26 221 0 0 0 32% 42% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER