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 05/22/18 EST. NO. 001 TIME 12:44 PM R.E. NAME: ARROYO, HECTOR 07-302204 --------------------------------------------------------------------------- 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 05/22/18 EST. NO. 001 TIME 12:44 PM R.E. NAME: ARROYO, HECTOR 07-302204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-302204 TIME 12:44 PM ESTIMATE NO. 001 BID OPENING 01/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 05/22/18 LOCATION PROGRESS ESTIMATE 07-VEN-126-0.0/R13.6 ----------------- C. A. RASMUSSEN, INC. IN VENTURA COUNTY ON VEN 126 FROM 28548 LIVINGSTON AVENUE ROUTE 101 TO HAUN CREEK BRIDGE VALENCIA CA 91355 FED. AID NO. ACNH-P126(56)E PAVEMENT REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 300,000.00 24.000 28,800.00 24.000 28,800 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.000 0 005 TRAFFIC CONTROL SYSTEM LS 519,000.0000 519,000.00 0.000 0 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.1500 20,700.00 0.000 0 007 JOB SITE MANAGEMENT LS 12,000.0000 12,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 140.0000 8,400.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 011 TREATED WOOD WASTE LB 0.1800 36,900.00 0.000 0 012 REMOVE CONCRETE (CY) CY 80.0000 15,200.00 0.000 0 013 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.000 0 014 ROADWAY EXCAVATION CY 160.0000 11,200.00 0.000 0 015 ROADWAY EXCAVATION (TYPE Z-2) CY 170.0000 47,600.00 0.000 0 (AERIALLY DEPOSITED LEAD) 016 ROADWAY EXCAVATION (TYPE Z-3) CY 260.0000 85,800.00 0.000 0 (AERIALLY DEPOSITED LEAD) 017 WEED CONTROL MAT (FIBER) SQYD 36.0000 54,720.00 0.000 0 018 LEAN CONCRETE BASE RAPID SETTING CY 330.0000 247,500.00 0.000 0 019 BASE BOND BREAKER SQYD 0.9000 14,850.00 0.000 0 020 HOT MIX ASPHALT (TYPE A) TON 210.0000 23,100.00 0.000 0 021 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 109.0000 3,978,500.00 0.000 0 022 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 146,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-302204 TIME 12:44 PM ESTIMATE NO. 001 BID OPENING 01/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 05/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 550.0000 291,500.00 0.000 0 024 REMOVE ASPHALT CONCRETE DIKE LF 1.2000 175,200.00 0.000 0 025 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 680,000.00 0.000 0 026 DRILL AND BOND (DOWEL BAR) EA 15.0000 162,000.00 0.000 0 027 SPALL REPAIR (POLYESTER CONCRETE) SQYD 410.0000 45,100.00 0.000 0 028 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 490.0000 1,470,000.00 0.000 0 029 GRIND EXISTING CONCRETE SQYD 5.8500 1,287,000.00 0.000 0 PAVEMENT 030 AGGREGATE BASE (APPROACH SLAB) CY 260.0000 3,120.00 0.000 0 031 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 122,000.00 0.000 0 (TYPE R) 032 PAVING NOTCH EXTENSION CF 390.0000 23,400.00 0.000 0 033 JOINT SEAL (MR 1/2") LF 182.0000 14,742.00 0.000 0 034 MINOR CONCRETE (CURB) (CY) CY 1,000.0000 5,000.00 0.000 0 035 DETECTABLE WARNING SURFACE SQFT 15.0000 7,950.00 0.000 0 036 MINOR CONCRETE (MISCELLANEOUS CY 670.0000 2,680.00 0.000 0 CONSTRUCTION) 037 MINOR CONCRETE (CURB AND GUTTER) CY 390.0000 36,270.00 0.000 0 038 MINOR CONCRETE (STAMPED CONCRETE) SQFT 19.0000 7,790.00 0.000 0 039 MINOR CONCRETE (CURB, SIDEWALK AND CY 300.0000 45,000.00 0.000 0 CURB RAMP) 040 PRE/POST CONSTRUCTION SURVEYS EA 640.0000 19,200.00 0.000 0 041 REMOVE PAVEMENT MARKER EA 1.0000 14,500.00 0.000 0 042 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 48,300.00 0.000 0 043 MIDWEST GUARDRAIL SYSTEM LF 23.3000 209,700.00 0.000 0 044 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 120,000.00 0.000 0 045 TRANSITION RAILING (TYPE WB-31) EA 3,430.0000 3,430.00 0.000 0 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 690.0000 8,970.00 0.000 0 047 SOFTSTOP TERMINAL SYSTEM EA 3,120.0000 40,560.00 0.000 0 048 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,540.0000 30,480.00 0.000 0 049 REMOVE GUARDRAIL LF 5.0000 45,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-302204 TIME 12:44 PM ESTIMATE NO. 001 BID OPENING 01/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 05/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 130,000.00 0.000 0 051 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 7,160.00 0.000 0 052 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 25,900.00 0.000 0 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 34,500.00 0.000 0 (BROKEN 36-12) 054 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 5,320.00 0.000 0 (BROKEN 17-7) 055 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 51,600.00 0.000 0 056 6" RUMBLE STRIP STA 80.0000 5,760.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 057 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 058 MODIFYING EXISTING ELECTRICAL SYSTEM LS 39,900.0000 39,900.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-302204 TIME 12:44 PM ESTIMATE NO. 001 BID OPENING 01/10/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/18 R.E. NAME: ARROYO, HECTOR DATE OF THIS ESTIMATE 05/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 28,800.00 28,800.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 28,800.00 28,800.00 059 MOBILIZATION LS 1,000,000.0000 1,000,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 11,817,002.00 TOTAL WORK COMPLETED 28,800.00 28,800.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 28,800.00 28,800.00 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 02/21/18 250 00/00/00 00/00/00 04/12/19 24 0 0 0 0% 10% PROGRESS IS SATISFACTORY ARROYO, HECTOR RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/18