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 08/23/18 EST. NO. 001
TIME 12:16 PM
R.E. NAME: DAVIS, ALAN 07-303404
---------------------------------------------------------------------------
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 08/23/18 EST. NO. 001
TIME 12:16 PM
R.E. NAME: DAVIS, ALAN 07-303404
---------------------------------------------------------------------------
DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL
NO. ESTIMATE ESTIMATE
---------------------------------------------------------------------------
*** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT ***
PROGRAM CAS145 PAGE 1
DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303404
TIME 12:16 PM ESTIMATE NO. 001
BID OPENING 05/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18
R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18
LOCATION PROGRESS ESTIMATE
07-VEN-33-0.0/6.3 -----------------
C. A. RASMUSSEN, INC. IN VEN FR JCT 101 TO APPROX 0.1M
28548 LIVINGSTON AVENUE SOUTH OF PARKVIEW DRIVE
VALENCIA CA 91355
FED. AID NO. ACST-P033(88)E
SLAB REPLACEMENT AND CP & OL AC
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU
------------------------------------------------------------------------------------------------------------------------------------
001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0
002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.000 0
003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,800.0000 360,000.00 19.000 34,200.00 19.000 34,200
004 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.000 0
005 TRAFFIC CONTROL SYSTEM LS 555,000.0000 555,000.00 0.000 0
006 CHANNELIZER (SURFACE MOUNTED) EA 24.0000 7,920.00 0.000 0
007 TEMPORARY RAILING (TYPE K) LF 14.0000 61,040.00 0.000 0
008 TEMPORARY CRASH CUSHION MODULE EA 180.0000 104,400.00 0.000 0
009 JOB SITE MANAGEMENT LS 16,230.0000 16,230.00 0.000 0
010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.000 0
011 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 9,000.00 0.000 0
012 TEMPORARY FIBER ROLL LF 2.0000 33,600.00 0.000 0
013 TEMPORARY CONCRETE WASHOUT LS 4,500.0000 4,500.00 0.000 0
014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6500 57,005.00 0.000 0
STRIPE (HAZARDOUS WASTE)
015 ASBESTOS SURVEY, SAMPLING AND ANALYSIS LS 5,000.0000 5,000.00 0.000 0
016 TREATED WOOD WASTE LB 0.2100 5,460.00 0.000 0
017 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.000 0
018 LEAN CONCRETE BASE RAPID SETTING CY 380.0000 152,000.00 0.000 0
019 CRACK TREATMENT LNMI 4,900.0000 156,800.00 0.000 0
020 REPLACE ASPHALT CONCRETE SURFACING CY 220.0000 374,000.00 0.000 0
021 HOT MIX ASPHALT (TYPE A) TON 102.0000 4,080.00 0.000 0
022 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 113.0000 3,842,000.00 0.000 0
PROGRAM CAS145 PAGE 2
DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303404
TIME 12:16 PM ESTIMATE NO. 001
BID OPENING 05/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18
R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU
------------------------------------------------------------------------------------------------------------------------------------
023 DATA CORE LS 4,000.0000 4,000.00 0.000 0
024 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.0000 4,800.00 0.000 0
025 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.0000 9,160.00 0.000 0
026 PLACE HOT MIX ASPHALT SQYD 50.0000 5,000.00 0.000 0
(MISCELLANEOUS AREA)
027 TACK COAT TON 770.0000 184,800.00 0.000 0
028 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 5,145.00 0.000 0
029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 634,000.00 0.000 0
030 SPALL REPAIR (POLYESTER CONCRETE) SQYD 450.0000 747,000.00 0.000 0
031 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 490.0000 539,000.00 0.000 0
032 ISOLATION JOINT SEAL (PREFORMED LF 21.0000 11,550.00 0.000 0
COMPRESSION)
033 GRIND EXISTING CONCRETE SQYD 7.0000 581,000.00 0.000 0
PAVEMENT
034 AGGREGATE BASE (APPROACH SLAB) CY 100.0000 5,600.00 0.000 0
035 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,100.0000 595,100.00 0.000 0
(TYPE R)
036 MINOR CONCRETE (MINOR STRUCTURE) CY 530.0000 95,400.00 0.000 0
037 PAVING NOTCH EXTENSION CF 430.0000 118,680.00 0.000 0
038 JOINT SEAL (MR 1/2") LF 132.0000 49,764.00 0.000 0
039 POLYESTER CONCRETE EXPANSION DAM CF 540.0000 32,400.00 0.000 0
040 REMOVE PAVEMENT MARKER EA 1.0000 28,400.00 0.000 0
041 GUARD RAILING DELINEATOR EA 23.0000 1,955.00 0.000 0
042 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 30,040.00 0.000 0
043 MIDWEST GUARDRAIL SYSTEM LF 33.0000 117,480.00 0.000 0
044 VEGETATION CONTROL (MINOR CONCRETE) SQYD 61.0000 484,340.00 0.000 0
045 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 46.0000 39,100.00 0.000 0
(WOOD POST)
046 SINGLE THRIE BEAM BARRIER LF 49.0000 9,310.00 0.000 0
047 DOUBLE THRIE BEAM BARRIER LF 54.0000 44,820.00 0.000 0
048 TRANSITION RAILING (TYPE STB) EA 3,500.0000 45,500.00 0.000 0
049 TRANSITION RAILING (TYPE WB-31) EA 3,500.0000 119,000.00 0.000 0
PROGRAM CAS145 PAGE 3
DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303404
TIME 12:16 PM ESTIMATE NO. 001
BID OPENING 05/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18
R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU
------------------------------------------------------------------------------------------------------------------------------------
050 RAIL TENSIONING ASSEMBLY EA 460.0000 6,900.00 0.000 0
051 END CAP (TYPE TC) EA 195.0000 1,365.00 0.000 0
052 END ANCHOR ASSEMBLY (TYPE SFT) EA 745.0000 16,390.00 0.000 0
053 SOFTSTOP TERMINAL SYSTEM EA 3,740.0000 52,360.00 0.000 0
054 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,770.0000 83,100.00 0.000 0
055 IMPACT ATTENUATOR (TYPE TAU-II-R) EA 43,200.0000 604,800.00 0.000 0
056 REMOVE GUARDRAIL LF 7.0000 69,580.00 0.000 0
057 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 202,150.00 0.000 0
058 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 12,750.00 0.000 0
059 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 11,830.00 0.000 0
060 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 56,700.00 0.000 0
(BROKEN 36-12)
061 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 50,850.00 0.000 0
062 TRAFFIC MONITORING STATION SYSTEM LS 87,000.0000 87,000.00 0.000 0
PROGRAM CAS145 PAGE 4
DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-303404
TIME 12:16 PM ESTIMATE NO. 001
BID OPENING 05/30/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18
R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 08/23/18
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU
------------------------------------------------------------------------------------------------------------------------------------
SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,200.00 34,200.00
ADJUSTMENT OF COMPENSATION 0.00 0.00
EXTRA WORK 0.00 0.00
SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,200.00 34,200.00
063 MOBILIZATION LS 1,000,000.0000 1,000,000.00 0.000 0
ORIGINAL CONTRACT AMOUNT 12,588,154.00
TOTAL WORK COMPLETED 34,200.00 34,200.00
MATERIALS ON HAND ON SITE 0.00
DEDUCTIONS 0.00 0.00
TOTAL 34,200.00 34,200.00
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
07/09/18 200 07/24/18 07/24/18 05/31/19 19 0 0 0 0% 10%
PROGRESS IS SATISFACTORY
DAVIS, ALAN
RESIDENT ENGINEER
PROGRAM CAS145
DATE 08/23/18