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 12/20/18 EST. NO. 005 TIME 01:17 PM R.E. NAME: TON, THANG 07-1W9604 --------------------------------------------------------------------------- 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 12/20/18 EST. NO. 005 TIME 01:17 PM R.E. NAME: TON, THANG 07-1W9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W9604 TIME 01:17 PM ESTIMATE NO. 005 BID OPENING 04/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/18 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-47-R0.0/0.8 ---------------------------------- AUTOBAHN CONSTRUCTION INC. ON RTE 47 FROM 0.1 MILE SOUTH OF 933 N. BATAVIA ST. RTE 47/110 SEP TO HARBOR BLVD UC ORANGE CA 92867 FED. AID NO. N O N E GRINDING & REPLACE SLABS, BWC ------------------------------------------------------------------------------------------------------------------------------------ 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 6,000.0000 6,000.00 1.000 6,000 003 TRAFFIC CONTROL SYSTEM LS 170,000.0000 170,000.00 1.000 170,000 004 JOB SITE MANAGEMENT LS 500.0000 500.00 1.000 500 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 006 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 1.000 2,500 007 ASPHALTIC EMULSION TON 780.0000 12,480.00 19.490 15,202 (BONDED WEARING COURSE) 008 RUBBERIZED HOT MIX ASPHALT-GAP GRADED TON 190.0000 286,900.00 1,554.990 295,448 (BONDED WEARING COURSE) 009 TACK COAT TON 400.0000 2,160.00 5.400 2,160 010 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 68,810.00 10,169.000 71,183 011 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,300.0000 52,000.00 51.230 66,599 012 GRIND EXISTING CONCRETE SQYD 6.0000 93,600.00 15,600.000 93,600 PAVEMENT 013 REMOVE PAVEMENT MARKER EA 1.5000 660.00 2,023.000 3,034 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,700.00 1,298.000 3,894 015 THERMOPLASTIC PAVEMENT MARKING SQFT 19.0000 55,290.00 2,837.000 53,903 (PREFORMED) 016 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,952.00 3,444.000 2,755 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 5,488.00 6,678.000 5,342 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 19,260.00 23,951.000 21,555 (ENHANCED WET NIGHT VISIBILITY) 019 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 4,560.00 3,897.000 5,845 (ENHANCED WET NIGHT VISIBILITY) 020 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 1,075.00 897.000 1,121 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 2 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W9604 TIME 01:17 PM ESTIMATE NO. 005 BID OPENING 04/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 6,420.00 11,896.000 7,137 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 3,345.00 2,617.000 3,925 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 024 MODIFYING EXISTING ELECTRICAL SYSTEM LS 18,000.0000 18,000.00 1.000 18,000 PROGRAM CAS145 PAGE 3 DATE 12/20/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1W9604 TIME 01:17 PM ESTIMATE NO. 005 BID OPENING 04/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/18 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 12/20/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 852,207.15 ADJUSTMENT OF COMPENSATION 0.00 3,434.52 EXTRA WORK 0.00 61,411.80 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 917,053.47 025 MOBILIZATION LS 56,000.0000 56,000.00 1.000 56,000 ORIGINAL CONTRACT AMOUNT 873,200.00 TOTAL WORK COMPLETED 0.00 973,053.47 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 973,053.47 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/23/18 100 06/07/18 06/07/18 11/20/18 100 15 0 0 100% 100% TON, THANG RESIDENT ENGINEER PROGRAM CAS145 DATE 12/20/18