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 01/23/18 EST. NO. 005 TIME 08:22 AM R.E. NAME: BUI, KEVIN 07-3W3404 --------------------------------------------------------------------------- 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 0001 1,334.00 E.W. @ F.A.(+) 121817 N 03.0 0 005 0001 90,929.42 E.W. @ L.S.(+) 010418 N 001 0 92,263.42 TOTAL THIS ESTIMATE 6,497.59 TOTAL PREVIOUS ESTIMATE 98,761.01 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 01/23/18 EST. NO. 005 TIME 08:22 AM R.E. NAME: BUI, KEVIN 07-3W3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 ANNUAL 2017 -10,000.00 005 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W3404 TIME 08:22 AM ESTIMATE NO. 005 BID OPENING 03/16/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 01/23/18 LOCATION RERUN PROGRESS ESTIMATE 07-LA-103-0.0/1.7 ----------------------- R.J. NOBLE COMPANY IN LOS ANGELES AND LONG BEACH, 15505 EAST LINCOLN BETWEEN SR-47 & SR-1 ORANGE CA 92865 FED. AID NO. N O N E PAVEMENT PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 1.000 4,000 003 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 004 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 1.000 30,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 006 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4200 6,384.00 18,503.000 7,771 STRIPE (HAZARDOUS WASTE) 007 CRACK TREATMENT LNMI 3,500.0000 24,500.00 0.000 0 008 SLURRY SEAL TON 157.0000 130,310.00 747.970 117,431 009 REPLACE ASPHALT CONCRETE SURFACING CY 148.0000 495,800.00 3,342.000 494,616 010 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 104.0000 176,800.00 1,426.590 148,365 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3500 36,315.00 10,666.000 14,399 012 REMOVE PAVEMENT MARKER EA 1.0500 3,160.50 2,080.000 2,184 013 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0500 1,270.50 0.000 0 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.1000 3,360.00 1,966.000 4,128 015 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4200 20,622.00 51,387.000 21,582 016 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,115.00 3,013.000 2,259 017 THERMOPLASTIC PAVEMENT MARKING SQFT 3.7000 9,398.00 2,048.000 7,577 018 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 5,402.00 18,310.000 6,774 (BROKEN 36-12) 019 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 572.00 1,955.000 782 (BROKEN 17-7) 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 6,084.00 27,549.000 7,162 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.3000 1,157.00 785.000 1,020 PROGRAM CAS145 PAGE 2 DATE 01/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W3404 TIME 08:22 AM ESTIMATE NO. 005 BID OPENING 03/16/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/18 R.E. NAME: BUI, KEVIN DATE OF THIS ESTIMATE 01/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 974,555.44 ADJUSTMENT OF COMPENSATION 0.00 6,497.59 EXTRA WORK 92,263.42 92,263.42 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 92,263.42 1,073,316.45 022 MOBILIZATION LS 37,000.0000 37,000.00 1.000 37,000 ORIGINAL CONTRACT AMOUNT 1,098,750.00 TOTAL WORK COMPLETED 92,263.42 1,110,316.45 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 82,263.42 1,100,316.45 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 05/10/17 90 00/00/00 00/00/00 02/28/18 86 76 0 0 99% 96% PROGRESS IS SATISFACTORY BUI, KEVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/18