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 10/23/17 EST. NO. 003 TIME 02:13 PM R.E. NAME: AL-JAMAL, ABDUAL 07-3W4804 --------------------------------------------------------------------------- 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 10/23/17 EST. NO. 003 TIME 02:13 PM R.E. NAME: AL-JAMAL, ABDUAL 07-3W4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY FORM 1391 -50,000.00 002 FORM 1391 50,000.00 003 50,000.00 0.00 TOTAL DEDUCTIONS 50,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W4804 TIME 02:13 PM ESTIMATE NO. 003 BID OPENING 04/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: AL-JAMAL, ABDUAL DATE OF THIS ESTIMATE 10/23/17 LOCATION RERUN PROGRESS ESTIMATE 07-LA-170-R14.6/R20.6 ----------------------- C. A. RASMUSSEN, INC. IN LOS ANGELES COUNTY, FROM ST 101 28548 LIVINGSTON AVENUE 170 SEP 53-1336R TO JCT 5. VALENCIA CA 91355 FED. AID NO. ACNH-P170(5)E DIGOUTS & SLURRY SEAL RAMPS, CPOL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,100.0000 1,100.00 0.500 550 002 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.500 4,500 003 TRAFFIC CONTROL SYSTEM LS 190,000.0000 190,000.00 0.250 47,500.00 0.750 142,500 004 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.200 4,000.00 0.600 12,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.500 250 006 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3600 12,384.00 33,189.000 11,948.04 33,189.000 11,948 STRIPE (HAZARDOUS WASTE) 008 SLURRY SEAL TON 240.0000 357,600.00 373.000 89,520.00 373.000 89,520 009 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 010 REPLACE ASPHALT CONCRETE SURFACING CY 190.0000 258,400.00 650.000 123,500.00 1,300.000 247,000 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 722,950.00 2,105.000 199,975.00 7,051.770 669,918 012 DATA CORE LS 100.0000 100.00 0.000 0 013 TACK COAT TON 600.0000 36,000.00 15.000 9,000.00 45.000 27,000 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 148,200.00 32,712.000 42,525.60 109,584.880 142,460 015 DRILL AND BOND (DOWEL BAR) EA 28.0000 34,160.00 0.000 0 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 681.0000 238,350.00 0.000 0 017 GRIND EXISTING CONCRETE SQYD 7.0000 77,000.00 0.000 0 PAVEMENT 018 REMOVE PAVEMENT MARKER EA 1.0000 860.00 860.000 860.00 860.000 860 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 7,728.00 0.000 0 020 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 47,040.00 0.000 0 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 16,030.00 0.000 0 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,727.00 0.000 0 (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W4804 TIME 02:13 PM ESTIMATE NO. 003 BID OPENING 04/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: AL-JAMAL, ABDUAL DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 53,400.00 0.000 0 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 3,660.00 0.000 0 (BROKEN 17-7) 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 12,648.00 30,896.000 7,415.04 30,896.000 7,415 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 14,100.00 10,474.000 10,474.00 10,474.000 10,474 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 028 MODIFYING EXISTING ELECTRICAL SYSTEM LS 54,000.0000 54,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W4804 TIME 02:13 PM ESTIMATE NO. 003 BID OPENING 04/13/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/17 R.E. NAME: AL-JAMAL, ABDUAL DATE OF THIS ESTIMATE 10/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 546,717.68 1,368,895.57 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 546,717.68 1,368,895.57 029 MOBILIZATION LS 250,000.0000 250,000.00 0.050 12,500.00 1.000 250,000 ORIGINAL CONTRACT AMOUNT 2,576,437.00 TOTAL WORK COMPLETED 559,217.68 1,618,895.57 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 50,000.00 0.00 TOTAL 609,217.68 1,618,895.57 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 05/30/17 105 00/00/00 00/00/00 11/13/17 87 3 0 0 63% 83% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU DESIGN APPROVAL-DELAY AL-JAMAL, ABDUAL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/17