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 10/22/18 EST. NO. 007 TIME 11:00 AM R.E. NAME: YACOUB,MOHAMAD 12-0N6004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 78,812.77 A.C. @ U.P.(+) 100918 N 0001 0 78,812.77 TOTAL THIS ESTIMATE 34,641.47 TOTAL PREVIOUS ESTIMATE 113,454.24 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 10/22/18 EST. NO. 007 TIME 11:00 AM R.E. NAME: YACOUB,MOHAMAD 12-0N6004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION INSUFCNT OPRTR/CPR -10,000.00 007 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6004 TIME 11:00 AM ESTIMATE NO. 007 BID OPENING 10/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: YACOUB,MOHAMAD DATE OF THIS ESTIMATE 10/22/18 LOCATION PROGRESS ESTIMATE 12-ORA-142-R0.8/2.9 ----------------- R.J. NOBLE COMPANY IN ORANGE COUNTY IN BREA FROM ROUTE PO BOX 620 90/142 TO BREA HILLS AVENUE ORANGE CA 92856 FED. AID NO. ACST-P142(16)E RESURFACE CONVENTIONAL HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.600 9,000 003 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.100 12,000.00 1.000 120,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,500.0000 8,500.00 0.100 850.00 1.000 8,500 005 JOB SITE MANAGEMENT LS 40,000.0000 40,000.00 0.100 4,000.00 1.000 40,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.100 200.00 1.000 2,000 007 TREATED WOOD WASTE LB 1.0500 2,331.00 2,220.000 2,331.00 2,220.000 2,331 008 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 265.0000 39,750.00 183.970 48,752 009 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 0.100 250.00 1.000 2,500 010 PREPAVING GRINDING DAY EA 4,000.0000 16,000.00 5.000 20,000 011 HOT MIX ASPHALT (TYPE A) TON 71.0000 154,780.00 2,036.100 144,563 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 79.5000 826,800.00 9,919.000 788,560 013 TACK COAT TON 1,500.0000 37,500.00 18.050 27,075 014 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 260.0000 11,440.00 39.310 10,220 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 132,000.00 56,088.000 140,220 016 JOINTED PLAIN CONCRETE PAVEMENT CY 520.0000 1,601,600.00 3,080.000 1,601,600 (RSC) 017 ADJUST MANHOLE TO GRADE EA 1,590.0000 7,950.00 6.000 9,540 018 ADJUST UTILITY COVER TO GRADE EA 1,590.0000 3,180.00 2.000 3,180 019 DETECTABLE WARNING SURFACE SQFT 58.0000 27,840.00 478.000 27,724 020 MINOR CONCRETE (CURB, SIDEWALK AND CY 470.0000 70,500.00 187.500 88,125 CURB RAMP) 021 PRE/POST CONSTRUCTION SURVEYS EA 3,000.0000 24,000.00 8.000 24,000 022 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 7,150.00 1,278.000 6,390.00 1,278.000 6,390 PROGRAM CAS145 PAGE 2 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6004 TIME 11:00 AM ESTIMATE NO. 007 BID OPENING 10/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: YACOUB,MOHAMAD DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 5.2500 288.75 55.000 288.75 55.000 288 024 REMOVE ROADSIDE SIGN EA 5.2500 183.75 35.000 183.75 35.000 183 (STRAP AND SADDLE BRACKET METHOD) 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 2,310.00 210.000 2,310.00 210.000 2,310 (0.063"-UNFRAMED) 026 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.5000 195.00 26.000 195.00 26.000 195 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 4,160.00 260.000 4,160.00 260.000 4,160 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 028 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.2000 1,218.00 290.000 1,218.00 290.000 1,218 029 ROADSIDE SIGN - ONE POST EA 280.0000 15,960.00 0.000 0 030 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 47.0000 1,833.00 39.000 1,833.00 39.000 1,833 METHOD) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6300 11,781.00 20,143.000 12,690.09 20,143.000 12,690 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6300 957.60 698.000 439.74 698.000 439 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 033 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 1,298.00 1,120.000 224.00 1,120.000 224 034 PAINT PAVEMENT MARKING (2-COAT) SQFT 1.3000 1,638.00 654.500 850.85 654.500 850 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 24,115.00 28,261.000 18,369.65 28,261.000 18,369 (ENHANCED WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 260.00 805.000 523.25 805.000 523 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 4,807.00 7,171.000 6,812.45 7,171.000 6,812 (ENHANCED WET NIGHT VISIBILITY) 038 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 2.1000 14,322.00 5,202.500 10,925.25 5,202.500 10,925 MARKING (ENHANCED WET NIGHT VISIBILITY) 039 MODIFYING EXISTING ELECTRICAL SYSTEM LS 200,000.0000 200,000.00 0.650 130,000.00 0.900 180,000 PROGRAM CAS145 PAGE 3 DATE 10/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N6004 TIME 11:00 AM ESTIMATE NO. 007 BID OPENING 10/18/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/18 R.E. NAME: YACOUB,MOHAMAD DATE OF THIS ESTIMATE 10/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 217,044.78 3,366,305.03 ADJUSTMENT OF COMPENSATION 78,812.77 78,812.77 EXTRA WORK 0.00 34,641.47 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 295,857.55 3,479,759.27 040 MOBILIZATION LS 20,000.0000 20,000.00 1.000 20,000 ORIGINAL CONTRACT AMOUNT 3,457,148.10 TOTAL WORK COMPLETED 295,857.55 3,499,759.27 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 285,857.55 3,489,759.27 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 12/26/17 110 01/10/18 01/10/18 10/31/18 110 86 0 0 95% 100% PROGRESS IS SATISFACTORY YACOUB,MOHAMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/18