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 09/21/15 EST. NO. 005 TIME 10:24 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 09/21/15 EST. NO. 005 TIME 10:24 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 09/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 10:24 AM ESTIMATE NO. 005 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 09/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 09/21/15 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 1.000 2,500 002 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.550 5,225 003 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.200 50,000.00 0.700 175,000 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.0000 720.00 757.000 757 005 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 460.00 11.000 220 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.200 4,000.00 0.700 14,000 007 TEMPORARY RAILING (TYPE K) LF 13.0000 5,200.00 160.000 2,080 008 TEMPORARY CRASH CUSHION MODULE EA 75.0000 2,625.00 14.000 1,050 009 TEMPORARY TRAFFIC SCREEN LF 2.0000 800.00 160.000 320 010 JOB SITE MANAGEMENT LS 250.0000 250.00 0.200 50.00 0.700 175 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 012 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 23,500.00 94.000 23,500 013 REMOVE GUARDRAIL LF 8.0000 5,040.00 625.000 5,000 014 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,125.00 474.000 237 015 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,760.00 0.000 0 016 REMOVE PAVEMENT MARKER EA 1.0000 210.00 40.000 40 017 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 1,550.000 7,750 020 REMOVE PIPE (LF) LF 160.0000 1,920.00 12.000 1,920 021 REMOVE INLET EA 1,000.0000 1,000.00 1.000 1,000 022 ADJUST INLET EA 3,600.0000 7,200.00 1.000 3,600 PROGRAM CAS145 PAGE 2 DATE 09/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 10:24 AM ESTIMATE NO. 005 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 09/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 09/21/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 37,541.670 45,050.00 37,541.670 45,050 025 REMOVE CONCRETE (CY) CY 150.0000 4,800.00 0.000 0 026 REMOVE CRASH CUSHION (SAND FILLED) EA 50.0000 600.00 12.000 600 027 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.750 3,750 028 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 18.000 7,020.00 18.000 7,020 032 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 3,633.230 363,323.00 3,633.230 363,323 034 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 5,250.00 148.600 3,715.00 148.600 3,715 (MISCELLANEOUS AREA) 038 TACK COAT TON 650.0000 15,600.00 14.520 9,438.00 14.520 9,438 039 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 16,800.00 17.000 13,600 040 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.1000 208,950.00 98,925.000 207,742.50 98,925.000 207,742 041 GRIND EXISTING CONCRETE SQYD 2.9000 288,550.00 12,095.000 35,075.50 100,783.000 292,270 PAVEMENT 042 AGGREGATE BASE (APPROACH SLAB) CY 350.0000 3,500.00 10.000 3,500 043 STRUCTURAL CONCRETE,APPROACH SLAB(TYPE CY 1,400.0000 140,000.00 2.000 2,800.00 109.370 153,118 R MODIFIED) 044 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 6,300.00 3.500 6,300 (F) 045 PAVING NOTCH EXTENSION CF 160.0000 4,480.00 28.000 4,480 046 JOINT SEAL (MR 1/2") LF 40.0000 4,040.00 126.000 5,040.00 126.000 5,040 047 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 09/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 10:24 AM ESTIMATE NO. 005 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 09/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 09/21/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 12.000 6,000 053 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 3,480.00 580.000 3,480 (F) 057 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 38.0000 19,000.00 325.000 12,350 058 TRANSITION RAILING (TYPE WB-31) EA 3,400.0000 3,400.00 1.000 3,400 059 END CAP (TYPE TC) EA 200.0000 200.00 1.000 200 060 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 5,600.00 6.000 4,800 061 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,300.0000 16,500.00 5.000 16,500 062 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 7,500.00 3.000 7,500 063 CRASH CUSHION (REACT 9SCBS) EA 50,000.0000 50,000.00 1.000 50,000 064 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 09/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 10:24 AM ESTIMATE NO. 005 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 09/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 09/21/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.350 42,350.00 0.850 102,850 078 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 126,000.0000 126,000.00 0.350 44,100.00 0.850 107,100 079 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 10,000.000 3,000.00 10,000.000 3,000 PROGRAM CAS145 PAGE 5 DATE 09/21/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 10:24 AM ESTIMATE NO. 005 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 09/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 09/21/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 822,704.00 1,681,626.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 6,227.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 822,704.00 1,687,853.92 082 MOBILIZATION LS 125,000.0000 125,000.00 0.050 6,250.00 1.000 125,000 ORIGINAL CONTRACT AMOUNT 2,496,863.50 TOTAL WORK COMPLETED 828,954.00 1,812,853.92 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 828,954.00 1,812,853.92 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 03/30/15 03/30/15 12/15/15 122 0 0 0 71% 68% PROGRESS IS SATISFACTORY SHIEH,PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 09/21/15