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 07/23/19 EST. NO. 007 TIME 08:54 AM R.E. NAME: SHOHET, HOUSHANG 07-303304 --------------------------------------------------------------------------- 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 0002 325.00 E.W. @ U.P (+) 051419 N 0003.0 0003 325.00 060619 N 0028.0 004 0002 -5,452.39 A.C. @ U.P.(-) 062819 N 2 0 -4,802.39 TOTAL THIS ESTIMATE -6,894.87 TOTAL PREVIOUS ESTIMATE -11,697.26 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 07/23/19 EST. NO. 007 TIME 08:54 AM R.E. NAME: SHOHET, HOUSHANG 07-303304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CPR MAR -5,000.00 004 CPR MAR 5,000.00 007 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303304 TIME 08:54 AM ESTIMATE NO. 007 BID OPENING 10/25/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 07/23/19 LOCATION PROGRESS ESTIMATE 07-VEN-1-0.0/4.4 ----------------- C. A. RASMUSSEN, INC. IN VENTURA COUNTY, FROM THE LOS 28548 LIVINGSTON AVENUE ANGELES/VENTURA COUNTY LINE TO VALENCIA CA 91355 SYCAMORE CANYON ROAD FED. AID NO. B1ST-P001(651)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,400.0000 3,400.00 0.750 2,550 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 300,000.00 19.000 38,000.00 101.000 202,000 003 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.600 7,800 004 TRAFFIC CONTROL SYSTEM LS 115,000.0000 115,000.00 0.500 57,500 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.3800 1,876.80 1,134.000 1,564.92 1,134.000 1,564 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3400 38,080.00 104,517.000 35,535.78 141,477.000 48,102 007 JOB SITE MANAGEMENT LS 8,300.0000 8,300.00 0.500 4,150.00 0.500 4,150 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 750.0000 750.00 0.750 562 009 TEMPORARY COVER SQYD 1.1000 550.00 0.000 0 010 TEMPORARY CHECK DAM LF 10.0000 300.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 240.0000 720.00 3.000 720 012 TEMPORARY FIBER ROLL LF 4.3000 15,394.00 300.000 1,290 013 TEMPORARY GRAVEL BAG BERM LF 4.8000 1,776.00 0.000 0 014 TEMPORARY SILT FENCE LF 4.6000 3,220.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 550.0000 550.00 0.000 0 016 TREATED WOOD WASTE LB 0.6100 27,938.00 0.000 0 017 ROADSIDE CLEARING LS 14,000.0000 14,000.00 0.000 0 018 WOOD MULCH CY 100.0000 13,000.00 0.000 0 019 FIBER ROLLS LF 3.8000 15,238.00 0.000 0 020 REPLACE ASPHALT CONCRETE SURFACING CY 370.0000 162,800.00 65.070 24,075.90 65.070 24,075 021 HOT MIX ASPHALT (TYPE A) TON 150.0000 49,500.00 122.230 18,334.50 122.230 18,334 022 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 119.0000 2,368,100.00 6,149.110 731,744.09 18,149.110 2,159,744 PROGRAM CAS145 PAGE 2 DATE 07/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303304 TIME 08:54 AM ESTIMATE NO. 007 BID OPENING 10/25/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 07/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2000 276.00 223.000 267.60 223.000 267 024 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2000 14,880.00 5,580.000 6,696.00 5,580.000 6,696 025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2000 132.00 110.000 132.00 110.000 132 026 TACK COAT TON 600.0000 19,200.00 47.630 28,578.00 63.630 38,178 027 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 375,000.00 70,060.000 175,150.00 160,060.000 400,150 028 MODIFY INLET GRATE EA 3,600.0000 10,800.00 1.000 3,600 029 ADJUST MONUMENT COVER TO GRADE EA 1,670.0000 1,670.00 0.000 0 030 GUARD RAILING DELINEATOR EA 19.0000 1,520.00 80.000 1,520 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.5000 4,770.00 0.000 0 032 PAVEMENT MARKER EA 13.0000 20,410.00 0.000 0 (RETROREFLECTIVE-RECESSED) 033 OBJECT MARKER (TYPE L-1) EA 193.0000 3,088.00 11.000 2,123.00 11.000 2,123 034 REMOVE ROADSIDE SIGN (WOOD POST) EA 148.0000 10,064.00 27.000 3,996.00 44.000 6,512 035 REMOVE ROADSIDE SIGN (METAL POST) EA 109.0000 11,990.00 44.000 4,796.00 71.000 7,739 036 REMOVE ROADSIDE SIGN EA 275.0000 550.00 1.000 275.00 2.000 550 (STRAP AND SADDLE BRACKET METHOD) 037 REMOVE ROADSIDE SIGN PANEL EA 220.0000 1,540.00 3.000 660.00 5.000 1,100 038 FURNISH LAMINATED PANEL SIGN(1"-TYPE B) SQFT 25.0000 3,500.00 56.000 1,400.00 91.000 2,275 FOR RETROREFLECTIVE SHEETING (TYPE XI) 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 4,600.00 184.000 1,840.00 299.000 2,990 (0.063"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 1,680.00 96.000 672.00 156.000 1,092 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 3,680.00 184.000 1,472.00 299.000 2,392 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,200.00 30.000 480.00 49.000 784 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 043 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.5000 4,095.00 365.000 1,642.50 592.000 2,664 044 ROADSIDE SIGN - ONE POST EA 320.0000 92,800.00 138.000 44,160.00 188.000 60,160 045 ROADSIDE SIGN - TWO POST EA 825.0000 4,950.00 2.000 1,650.00 4.000 3,300 046 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 219.0000 1,752.00 3.000 657.00 5.000 1,095 METHOD) 047 INSTALL ROADSIDE SIGN PANEL ON EA 220.0000 220.00 1.000 220 EXISTING POST PROGRAM CAS145 PAGE 3 DATE 07/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303304 TIME 08:54 AM ESTIMATE NO. 007 BID OPENING 10/25/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 07/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 048 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 34.0000 107,780.00 3,170.000 107,780 049 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 231,000.00 0.000 0 050 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,800.0000 60,800.00 14.000 53,200 051 REMOVE GUARDRAIL LF 7.0000 27,510.00 3,930.000 27,510 052 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 6,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 14,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 054 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 6,710.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 64,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 056 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 1,947.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 057 FLASHING BEACON SYSTEM LS 50,900.0000 50,900.00 0.000 0 058 MODIFYING EXISTING ELECTRICAL SYSTEM LS 42,300.0000 42,300.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303304 TIME 08:54 AM ESTIMATE NO. 007 BID OPENING 10/25/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: SHOHET, HOUSHANG DATE OF THIS ESTIMATE 07/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,130,052.29 3,262,423.69 ADJUSTMENT OF COMPENSATION -5,452.39 -15,463.21 EXTRA WORK 650.00 3,765.95 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,125,249.90 3,250,726.43 059 MOBILIZATION LS 100,000.0000 100,000.00 0.050 5,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 4,462,126.80 TOTAL WORK COMPLETED 1,130,249.90 3,350,726.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 1,135,249.90 3,350,726.43 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 12/10/18 150 05/06/19 00/00/00 09/12/19 102 39 0 0 71% 68% PROGRESS IS SATISFACTORY SHOHET, HOUSHANG RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/19