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 01/25/12 EST. NO.09 TIME 10:38 AM R.E. NAME: ARROYO, HECTOR 07-251804 --------------------------------------------------------------------------- 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 0059 401.52 E.W. @ F.A.(+) 100411 N 0087.0 0060 460.97 071011 N 0089.0 0061 460.97 071111 N 0090.0 0062 460.97 071211 N 0091.0 0063 460.97 071311 N 0092.0 0064 460.97 071411 N 0093.0 0065 460.97 071811 N 0094.0 0066 460.97 071911 N 0095.0 0067 460.97 072011 N 0096.0 0068 460.97 072111 N 0097.0 0069 460.97 072211 N 0098.0 0070 460.97 072311 N 0099.0 0071 460.97 072411 N 0100.0 0072 460.97 072511 N 0101.0 6,394.13 TOTAL THIS ESTIMATE 326,029.93 TOTAL PREVIOUS ESTIMATE 332,424.06 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 01/25/12 EST. NO.09 TIME 10:38 AM R.E. NAME: ARROYO, HECTOR 07-251804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE LANE OPENING -15,000.00 03 SOLID WASTE FRM 2011 -10,000.00 09 -10,000.00 -25,000.00 TOTAL DEDUCTIONS -10,000.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 01/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-251804 TIME 10:38 AM ESTIMATE NO. 09 BID OPENING 01/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 01/25/12 LOCATION RERUN PROGRESS ESTIMATE 07-VEN-101-12.6/R37.0 ----------------------- SECURITY PAVING COMPANY INC IN VENTURA COUNTY FROM 0.3 MILE P O BOX 1489 WEST OF SANTA ROSA ROAD TO 0.3 MILE SUN VALLEY CA 91352 WEST OF PADRE JUAN CANYON ROAD OVERCROSSING FED. AID NO. NH-Q101(183)E PLACE HOT MIX ASPHALT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.930 2,790.00 002 TIME-RELATED OVERHEAD LS 558,000.0000 1,558,000.00 0.100 155,800.00 0.900 1,402,200.00 003 CONSTRUCTION SITE MANAGEMENT LS 24,000.0000 24,000.00 0.100 2,400.00 0.900 21,600.00 004 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 0.850 2,125.00 PROGRAM 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 82,700.0000 82,700.00 0.970 80,219.00 006 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.500 10,000.00 007 TRAFFIC CONTROL SYSTEM LS 900,000.0000 900,000.00 0.030 27,000.00 0.930 837,000.00 008 REMOVE PAVEMENT MARKER EA 1.0000 60,400.00 69,691.000 69,691.00 009 REMOVE ASPHALT CONCRETE CY 14.8500 386,100.00 6,726.700 99,891.50 010 REMOVE ASPHALT CONCRETE DIKE LF 1.6000 148,480.00 14,043.000 22,468.80 22,568.500 36,109.60 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.1500 695,750.00 151,059.000 173,717.85 301,968.500 347,263.78 012 ROADWAY EXCAVATION CY 14.8500 573,210.00 11,048.800 164,074.68 013 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875.00 014 AGGREGATE BASE (APPROACH SLAB) CY 350.0000 57,400.00 224.930 78,725.50 015 CLASS 3 AGGREGATE BASE CY 38.0000 20,520.00 479.700 18,228.60 016 LEAN CONCRETE BASE RAPID SETTING CY 370.0000 225,700.00 239.800 88,726.00 (LCBRS) 017 CRACK TREATMENT LNMI 2,835.0000 102,060.00 1.660 4,706.10 4.840 13,721.40 018 HOT MIX ASPHALT (TYPE B) TON 78.1500 6,291,075.00 306.000 23,913.90 34,369.630 2,685,986.58 019 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 85.0000 13,515,000.00 19,825.960 1,685,206.60 49,101.270 4,173,607.95 020 DATA CORE LS 10,350.0000 10,350.00 0.000 0.00 021 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.4000 129,920.00 10,252.000 14,352.80 10,252.000 14,352.80 022 TACK COAT TON 425.0000 233,750.00 38.160 16,218.00 101.320 43,061.00 PROGRAM CAS145 PAGE 2 DATE 01/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-251804 TIME 10:38 AM ESTIMATE NO. 09 BID OPENING 01/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 01/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CONCRETE PAVEMENT CY 377.0000 260,130.00 657.700 247,952.90 (RAMP TERMINI RAPID STRENGTH CONCRETE) 024 REPLACE CONCRETE PAVEMENT CY 324.0000 11,890,800.00 18.370 5,951.88 47,267.920 15,314,806.08 (RAPID STRENGTH CONCRETE) 025 TIE BAR EA 12.0000 546,000.00 26.000 312.00 16,416.000 196,992.00 026 DOWEL BAR EA 15.0000 1,368,000.00 84.000 1,260.00 138,538.000 2,078,070.00 027 REPAIR SPALLED JOINTS SQYD 1,115.0000 373,525.00 93.140 103,851.10 (POLYESTER GROUT) 028 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 1.6100 1,915,900.00 1,115,167.000 1,795,418.87 029 PREFORMED COMPRESSION JOINT SEAL LF 2.8100 576,050.00 146,107.000 410,560.67 030 GRIND EXISTING CONCRETE SQYD 4.2500 4,420,000.00 1,068,543.000 4,541,307.75 PAVEMENT 031 STRUCTURAL CONCRETE, APPROACH SLAB CY 830.0000 1,357,880.00 1,554.200 1,289,986.00 (F) (TYPE R) 032 PAVING NOTCH EXTENSION CF 265.0000 60,155.00 190.390 50,453.35 033 CLEAN EXPANSION JOINT LF 10.0000 370.00 37.000 370.00 034 JOINT SEAL (MR 1/2") LF 68.3000 28,890.90 420.000 28,686.00 035 JOINT SEAL (MR 1") LF 72.5500 53,106.60 783.000 56,806.65 036 JOINT SEAL (MR 1 1/2") LF 97.3500 16,841.55 175.000 17,036.25 037 JOINT SEAL (MR 2") LF 134.3500 32,378.35 246.000 33,050.10 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3400 199,920.00 132,485.000 45,044.90 184,690.000 62,794.60 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 31,620.00 1,917.000 1,629.45 4,056.000 3,447.60 040 THERMOPLASTIC PAVEMENT MARKING SQFT 3.1800 39,432.00 8,888.000 28,263.84 8,888.000 28,263.84 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 103,950.00 126,657.000 26,597.97 288,424.000 60,569.04 (BROKEN 36-12) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2100 1,677.90 410.000 86.10 410.000 86.10 (BROKEN 17-7) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2700 52,451.00 12,142.000 15,420.34 19,754.000 25,087.58 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.9200 55,772.00 4,551.000 13,288.92 9,673.000 28,245.16 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,515.0000 2,515.00 0.400 1,006.00 SYSTEM ELEMENTS DURING CONSTRUCTION 046 INDUCTIVE LOOP DETECTOR LS 171,000.0000 171,000.00 0.850 145,350.00 (REPLACEMENT) 047 MODIFY AUTOMATIC VEHICLE CLASSIFICATION LS 9,840.0000 9,840.00 0.900 8,856.00 PROGRAM CAS145 PAGE 3 DATE 01/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-251804 TIME 10:38 AM ESTIMATE NO. 09 BID OPENING 01/06/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/12 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 01/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,263,639.45 36,720,303.03 ADJUSTMENT OF COMPENSATION 0.00 293,328.99 EXTRA WORK 6,394.13 39,095.07 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,270,033.58 37,052,727.09 048 MOBILIZATION LS 500,000.0000 2,500,000.00 1.000 2,500,000.00 ORIGINAL CONTRACT AMOUNT 51,110,620.30 TOTAL WORK COMPLETED 2,270,033.58 39,552,727.09 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -25,000.00 TOTAL 2,260,033.58 39,527,727.09 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 03/15/11 160 05/16/11 03/30/11 02/22/12 128 145 0 0 75% 80% PROGRESS IS SATISFACTORY *** SUSPENDED ON 03/30/11. ARROYO, HECTOR RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/12