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 11/19/15 EST. NO. 008 TIME 03:13 PM 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 --------------------------------------------------------------------------- 001 0004 197.17 E.W. @ F.A.(+) 111015 N 0009.0 0005 7,344.91 091615 N 0006.0 0006 1,105.40 092615 N 0006.1 8,647.48 TOTAL THIS ESTIMATE -29,895.70 TOTAL PREVIOUS ESTIMATE -21,248.22 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 11/19/15 EST. NO. 008 TIME 03:13 PM 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 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 03:13 PM ESTIMATE NO. 008 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 11/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 11/19/15 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 0.100 25,000.00 0.900 225,000 004 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 1.000 20,000 007 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 1.000 250 011 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 5,040.00 733.910 5,871 014 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 3,125.00 8,059.000 4,029.50 8,533.000 4,266 015 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,760.00 880.000 1,760.00 880.000 1,760 016 REMOVE PAVEMENT MARKER EA 1.0000 210.00 696.000 696.00 736.000 736 017 REMOVE ROADSIDE SIGN EA 50.0000 2,050.00 38.000 1,900 018 REMOVE ROADSIDE SIGN EA 50.0000 50.00 1.000 50 (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 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 03:13 PM ESTIMATE NO. 008 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 11/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 73.000 7,300 024 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.2000 60,840.00 48,992.510 58,791 025 REMOVE CONCRETE (CY) CY 150.0000 4,800.00 36.500 5,475 026 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 0.100 500.00 1.000 5,000 028 WOOD MULCH CY 150.0000 3,600.00 0.000 0 029 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 150.0000 600.00 7.000 1,050.00 7.000 1,050 030 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 20.0000 3,200.00 200.000 4,000.00 200.000 4,000 LINE) 031 ASPHALTIC EMULSION (FOG SEAL COAT) TON 390.0000 9,750.00 12.920 5,038 032 HOT MIX ASPHALT (TYPE A) TON 70.0000 2,310.00 40.270 2,818 033 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 585,000.00 5,579.450 557,945 034 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 1,320.00 443.000 1,329 035 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 1,800.00 520.000 1,560 036 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 1,590.00 362.000 1,086 037 PLACE HOT MIX ASPHALT SQYD 25.0000 5,250.00 148.600 3,715 (MISCELLANEOUS AREA) 038 TACK COAT TON 650.0000 15,600.00 18.000 11,700 039 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 800.0000 16,800.00 17.100 13,680 040 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.1000 208,950.00 98,925.000 207,742 041 GRIND EXISTING CONCRETE SQYD 2.9000 288,550.00 100,783.000 292,270 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 140,000.00 109.370 153,118 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 5,040 047 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,840.00 222.170 1,777 (0.063"-UNFRAMED) 048 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 2,070.00 196.000 1,764 (0.080"-UNFRAMED) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,200.00 94.600 946 (0.063"-FRAMED) PROGRAM CAS145 PAGE 3 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 03:13 PM ESTIMATE NO. 008 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 11/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 40.000 10,800 051 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 1.000 150 METHOD) 052 18" REINFORCED CONCRETE PIPE LF 500.0000 6,000.00 12.000 6,000 053 DETECTABLE WARNING SURFACE SQFT 36.0000 3,960.00 110.000 3,960 054 MINOR CONCRETE (MISCELLANEOUS CY 370.0000 11,840.00 36.500 13,505 CONSTRUCTION) 055 PRE/POST CONSTRUCTION SURVEYS EA 550.0000 4,400.00 8.000 4,400 056 MISCELLANEOUS IRON AND STEEL LB 6.0000 3,480.00 580.000 3,480 (F) 057 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 38.0000 19,000.00 382.500 14,535 058 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 60,885.000 14,003.55 60,885.000 14,003 065 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 7,440.00 14,769.000 8,861.40 14,769.000 8,861 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,233.00 5,715.000 2,571.75 5,715.000 2,571 (BROKEN 12-3) 067 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 15,320.00 7,660.000 15,320.00 7,660.000 15,320 068 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 30.00 120.000 18.00 120.000 18 (BROKEN 6-1) 069 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 9,135.00 59,975.000 8,996.25 59,975.000 8,996 (BROKEN 36-12) 070 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 466.50 6,682.000 1,002.30 6,682.000 1,002 (BROKEN 17-7) 071 PAINT TRAFFIC STRIPE (2-COAT) LF 0.0600 5,088.00 84,800.000 5,088.00 84,800.000 5,088 072 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 5,250.00 6,562.000 6,562.00 6,562.000 6,562 073 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 7,140.00 5,958.000 11,916.00 5,958.000 11,916 074 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 0.300 15,600.00 0.800 41,600 076 MODIFY RAMP METERING SYSTEM LS 68,000.0000 68,000.00 0.200 13,600.00 0.700 47,600 PROGRAM CAS145 PAGE 4 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 03:13 PM ESTIMATE NO. 008 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 11/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.900 108,900 078 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 126,000.0000 126,000.00 0.850 107,100 079 MODIFY LIGHTING LS 58,000.0000 58,000.00 0.300 17,400.00 0.800 46,400 080 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 081 TREATED WOOD WASTE LB 0.3000 4,980.00 16,600.000 4,980 PROGRAM CAS145 PAGE 5 DATE 11/19/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H0344 TIME 03:13 PM ESTIMATE NO. 008 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 11/20/15 R.E. NAME: SHIEH,PETER DATE OF THIS ESTIMATE 11/19/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 162,024.75 2,239,057.30 ADJUSTMENT OF COMPENSATION 0.00 -47,119.07 EXTRA WORK 8,647.48 25,870.85 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 170,672.23 2,217,809.08 082 MOBILIZATION LS 125,000.0000 125,000.00 1.000 125,000 ORIGINAL CONTRACT AMOUNT 2,496,863.50 TOTAL WORK COMPLETED 170,672.23 2,342,809.08 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 170,672.23 2,342,809.08 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 12/18/15 162 3 0 0 93% 90% PROGRESS IS SATISFACTORY SHIEH,PETER RESIDENT ENGINEER PROGRAM CAS145 DATE 11/19/15