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 05/26/15 EST. NO. 001 TIME 08:21 AM R.E. NAME: SHIEH,PETER 12-0H0344 --------------------------------------------------------------------------- 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 05/26/15 EST. NO. 001 TIME 08:21 AM R.E. NAME: SHIEH,PETER 12-0H0344 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 08:21 AM ESTIMATE NO. 001 BID OPENING 08/21/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 05/26/15 LOCATION PROGRESS ESTIMATE 12-ORA-73-25.7/28.0 ----------------- AUTOBAHN CONSTRUCTION, INC. IN COSTA MESA FROM CAMPUS DRIVE TO 933 N. BATAVIA ST. I-405 ORANGE CA 92867 FED. AID NO. NHP-P073(107)E NB/SB SLAB REPLACEMENT. ON/OFF ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0 002 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.000 0 003 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.000 0 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 720.00 0.000 0 005 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 460.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.000 0 007 TEMPORARY RAILING (TYPE K) LF 13.0000 5,200.00 0.000 0 008 TEMPORARY CRASH CUSHION MODULE EA 75.0000 2,625.00 0.000 0 009 TEMPORARY TRAFFIC SCREEN LF 2.0000 800.00 0.000 0 010 JOB SITE MANAGEMENT LS 250.0000 250.00 0.000 0 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125.00 0.750 1,125 012 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 23,500.00 0.000 0 013 REMOVE GUARDRAIL LF 8.0000 5,040.00 0.000 0 014 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,125.00 0.000 0 015 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,760.00 0.000 0 016 REMOVE PAVEMENT MARKER EA 1.0000 210.00 0.000 0 017 REMOVE ROADSIDE SIGN EA 50.0000 2,050.00 0.000 0 018 REMOVE ROADSIDE SIGN EA 50.0000 50.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 019 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 7,750.00 0.000 0 020 REMOVE PIPE (LF) LF 160.0000 1,920.00 0.000 0 021 REMOVE INLET EA 1,000.0000 1,000.00 0.000 0 022 ADJUST INLET EA 3,600.0000 7,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 08:21 AM ESTIMATE NO. 001 BID OPENING 08/21/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ADJUST FRAME AND GRATE TO GRADE EA 100.0000 7,300.00 0.000 0 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.2000 60,840.00 0.000 0 025 REMOVE CONCRETE (CY) CY 150.0000 4,800.00 0.000 0 026 REMOVE CRASH CUSHION (SAND FILLED) EA 50.0000 600.00 0.000 0 027 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.000 0 028 WOOD MULCH CY 150.0000 3,600.00 0.000 0 029 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 150.0000 600.00 0.000 0 030 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 20.0000 3,200.00 0.000 0 LINE) 031 ASPHALTIC EMULSION (FOG SEAL COAT) TON 390.0000 9,750.00 0.000 0 032 HOT MIX ASPHALT (TYPE A) TON 70.0000 2,310.00 0.000 0 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 585,000.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 1,320.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 1,800.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 1,590.00 0.000 0 037 PLACE HOT MIX ASPHALT SQYD 25.0000 5,250.00 0.000 0 (MISCELLANEOUS AREA) 038 TACK COAT TON 650.0000 15,600.00 0.000 0 039 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 16,800.00 0.000 0 040 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.1000 208,950.00 0.000 0 041 GRIND EXISTING CONCRETE SQYD 2.9000 288,550.00 0.000 0 PAVEMENT 042 AGGREGATE BASE (APPROACH SLAB) CY 350.0000 3,500.00 0.000 0 043 STRUCTURAL CONCRETE,APPROACH SLAB(TYPE CY 1,400.0000 140,000.00 0.000 0 R MODIFIED) 044 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 6,300.00 0.000 0 (F) 045 PAVING NOTCH EXTENSION CF 160.0000 4,480.00 0.000 0 046 JOINT SEAL (MR 1/2") LF 40.0000 4,040.00 0.000 0 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,840.00 0.000 0 (0.063"-UNFRAMED) 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 2,070.00 0.000 0 (0.080"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,200.00 0.000 0 (0.063"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 08:21 AM ESTIMATE NO. 001 BID OPENING 08/21/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADSIDE SIGN - ONE POST EA 270.0000 11,610.00 0.000 0 051 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 0.000 0 METHOD) 052 18" REINFORCED CONCRETE PIPE LF 500.0000 6,000.00 0.000 0 053 DETECTABLE WARNING SURFACE SQFT 36.0000 3,960.00 0.000 0 054 MINOR CONCRETE (MISCELLANEOUS CY 370.0000 11,840.00 0.000 0 CONSTRUCTION) 055 PRE/POST CONSTRUCTION SURVEYS EA 550.0000 4,400.00 0.000 0 056 MISCELLANEOUS IRON AND STEEL LB 6.0000 3,480.00 0.000 0 (F) 057 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 38.0000 19,000.00 0.000 0 058 TRANSITION RAILING (TYPE WB-31) EA 3,400.0000 3,400.00 0.000 0 059 END CAP (TYPE TC) EA 200.0000 200.00 0.000 0 060 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 5,600.00 0.000 0 061 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 16,500.00 0.000 0 062 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 0.000 0 063 CRASH CUSHION (REACT 9SCBS) EA 50,000.0000 50,000.00 0.000 0 064 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2300 13,041.00 0.000 0 065 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 7,440.00 0.000 0 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,233.00 0.000 0 (BROKEN 12-3) 067 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 15,320.00 0.000 0 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 30.00 0.000 0 (BROKEN 6-1) 069 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 9,135.00 0.000 0 (BROKEN 36-12) 070 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 466.50 0.000 0 (BROKEN 17-7) 071 PAINT TRAFFIC STRIPE (2-COAT) LF 0.0600 5,088.00 0.000 0 072 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 5,250.00 0.000 0 073 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 7,140.00 0.000 0 074 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 075 MODIFY TRAFFIC MONITORING STATION LS 52,000.0000 52,000.00 0.000 0 076 MODIFY RAMP METERING SYSTEM LS 68,000.0000 68,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 08:21 AM ESTIMATE NO. 001 BID OPENING 08/21/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 121,000.0000 121,000.00 0.000 0 078 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 126,000.0000 126,000.00 0.000 0 079 MODIFY LIGHTING LS 58,000.0000 58,000.00 0.000 0 080 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 081 TREATED WOOD WASTE LB 0.3000 4,980.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 05/26/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 08:21 AM ESTIMATE NO. 001 BID OPENING 08/21/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 05/26/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,125.00 1,125.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,125.00 1,125.00 082 MOBILIZATION LS 125,000.0000 125,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,496,863.50 TOTAL WORK COMPLETED 1,125.00 1,125.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,125.00 1,125.00 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 09/30/14 180 00/00/00 03/30/15 12/15/15 37 0 0 0 0% 21% PROGRESS IS SATISFACTORY SHIEH,PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 05/26/15