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 02:36 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 01/23/18 EST. NO. 005 TIME 02:36 PM R.E. NAME: AL-JAMAL, ABDUAL 07-3W4804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM 4401 ANNUAL 2017 -10,000.00 005 -10,000.00 -10,000.00 EQUAL EMPLOYMENT OPPORTUNITY FORM 1391 -50,000.00 002 FORM 1391 50,000.00 003 0.00 0.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W4804 TIME 02:36 PM ESTIMATE NO. 005 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 01/20/18 R.E. NAME: AL-JAMAL, ABDUAL DATE OF THIS ESTIMATE 01/23/18 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 0.500 550.00 1.000 1,100 002 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 0.050 9,500.00 1.000 190,000 004 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 1.000 20,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.300 150.00 1.000 500 006 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3600 12,384.00 33,189.000 11,948 STRIPE (HAZARDOUS WASTE) 008 SLURRY SEAL TON 240.0000 357,600.00 853.000 204,720 009 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 1,324.000 251,560 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 722,950.00 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 45.000 27,000 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.3000 148,200.00 109,584.880 142,460 015 DRILL AND BOND (DOWEL BAR) EA 28.0000 34,160.00 1,132.000 31,696 016 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 681.0000 238,350.00 15.000 10,215.00 335.000 228,135 017 GRIND EXISTING CONCRETE SQYD 7.0000 77,000.00 6,346.670 44,426 PAVEMENT 018 REMOVE PAVEMENT MARKER EA 1.0000 860.00 860.000 860 019 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8000 7,728.00 2,760.000 7,728.00 2,760.000 7,728 020 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3200 47,040.00 132,077.000 42,264.64 132,077.000 42,264 021 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 16,030.00 17,319.000 12,123.30 17,319.000 12,123 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,727.00 8,119.000 5,683.30 8,119.000 5,683 (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 01/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W4804 TIME 02:36 PM ESTIMATE NO. 005 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 01/20/18 R.E. NAME: AL-JAMAL, ABDUAL 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 ------------------------------------------------------------------------------------------------------------------------------------ 023 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 53,400.00 13,683.000 41,049.00 13,683.000 41,049 024 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 3,660.00 12,200.000 3,660.00 12,200.000 3,660 (BROKEN 17-7) 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2400 12,648.00 30,896.000 7,415 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 14,100.00 10,474.000 10,474 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 028 MODIFYING EXISTING ELECTRICAL SYSTEM LS 54,000.0000 54,000.00 0.520 28,080.00 0.972 52,488 PROGRAM CAS145 PAGE 3 DATE 01/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3W4804 TIME 02:36 PM ESTIMATE NO. 005 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 01/20/18 R.E. NAME: AL-JAMAL, ABDUAL 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 163,103.24 2,016,209.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 163,103.24 2,016,209.50 029 MOBILIZATION LS 250,000.0000 250,000.00 1.000 250,000 ORIGINAL CONTRACT AMOUNT 2,576,437.00 TOTAL WORK COMPLETED 163,103.24 2,266,209.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 153,103.24 2,256,209.50 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 01/22/18 104 45 0 0 87% 99% PROGRESS IS SATISFACTORY AL-JAMAL, ABDUAL RESIDENT ENGINEER PROGRAM CAS145 DATE 01/23/18