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 06/21/11 EST. NO.02 TIME 10:20 AM R.E. NAME: WANG, T.H. 12-0K5404 --------------------------------------------------------------------------- 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 06/21/11 EST. NO.02 TIME 10:20 AM R.E. NAME: WANG, T.H. 12-0K5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5404 TIME 10:20 AM ESTIMATE NO. 02 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: WANG, T.H. DATE OF THIS ESTIMATE 06/21/11 LOCATION PROGRESS ESTIMATE 12-ORA-57-20.0/21.8 ----------------- AUTOBAHN CONSTRUCTION INC IN ORANGE COUNTY IN BREA FROM P O BOX 11238 IMPERIAL HIGHWAY OVERCROSSING SANTA ANA CA 927111238 TO 0.07 SOUTH OF TONNER CANYON ROAD FED. AID NO. HSNH-P057(56)E REPLACE METAL BEAM GUARD RAIL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 0.250 62.50 0.500 125.00 02 PREPARE WATER POLLUTION CONTROL LS 780.0000 780.00 0.750 585.00 PROGRAM 03 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,000.0000 3,000.00 0.000 0.00 04 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.750 3,750.00 05 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.250 12,500.00 0.500 25,000.00 06 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 0.250 1,000.00 0.500 2,000.00 07 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3200 10,272.00 -1,161.000 -371.52 30,939.000 9,900.48 STRIPE (HAZARDOUS WASTE) 08 REMOVE METAL BEAM GUARD RAILING LF 11.0000 847.00 0.000 0.00 09 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 6,600.00 11,434.000 2,858.50 37,834.000 9,458.50 10 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 1,210.00 -845.000 -845.00 365.000 365.00 11 REMOVE PAVEMENT MARKER EA 0.2500 2,395.00 -4,116.000 -1,029.00 5,464.000 1,366.00 12 REMOVE ROADSIDE SIGN EA 60.0000 960.00 16.000 960.00 13 REMOVE ASPHALT CONCRETE DIKE LF 20.0000 4,000.00 0.000 0.00 14 REMOVE CONCRETE APPROACH SLAB SQFT 2.0000 17,280.00 0.000 0.00 SURFACE 15 REMOVE CONCRETE (BLOCK) CY 2,000.0000 2,000.00 0.000 0.00 16 REMOVE UNSOUND CONCRETE CF 40.0000 2,520.00 4.000 160.00 4.000 160.00 17 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.4000 13,562.40 0.000 0.00 18 LEAD COMPLIANCE PLAN LS 800.0000 800.00 0.750 600.00 19 HOT MIX ASPHALT (TYPE A) TON 500.0000 3,000.00 0.000 0.00 20 HOT MIX ASPHALT (OPEN GRADED) TON 100.0000 156,000.00 1,679.550 167,955.00 1,679.550 167,955.00 21 DATA CORE LS 750.0000 750.00 0.000 0.00 22 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 25.0000 5,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 06/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5404 TIME 10:20 AM ESTIMATE NO. 02 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: WANG, T.H. DATE OF THIS ESTIMATE 06/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TACK COAT TON 400.0000 2,800.00 7.000 2,800.00 7.000 2,800.00 24 GROOVE EXISTING CONCRETE PAVEMENT SQYD 3.3000 161,700.00 0.000 0.00 AND POLYESTER CONCRETE OVERLAY 25 GRIND EXISTING CONCRETE SQYD 4.3000 194,790.00 16,467.000 70,808.10 16,467.000 70,808.10 PAVEMENT 26 MINOR CONCRETE (MINOR STRUCTURE) CY 2,000.0000 3,000.00 0.000 0.00 27 CLEAN EXPANSION JOINT LF 10.0000 3,000.00 0.000 0.00 28 RAPID SETTING CONCRETE (PATCH) CF 62.0000 3,906.00 4.000 248.00 4.000 248.00 29 FURNISH POLYESTER CONCRETE OVERLAY CF 70.0000 148,400.00 0.000 0.00 30 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.3000 77,983.80 0.000 0.00 F) 31 JOINT SEAL (MR 1") LF 20.0000 3,000.00 0.000 0.00 32 JOINT SEAL (MR 1 1/2") LF 20.0000 3,000.00 0.000 0.00 33 PUBLIC SAFETY PLAN LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500.00 34 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.0000 315.00 0.000 0.00 (0.063"-UNFRAMED) 35 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 440.00 0.000 0.00 (0.080"-UNFRAMED) 36 ROADSIDE SIGN - ONE POST EA 180.0000 2,880.00 0.000 0.00 37 GUARD RAILING DELINEATOR EA 50.0000 600.00 0.000 0.00 38 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 3,810.00 0.000 0.00 39 TRANSITION RAILING (TYPE WB) EA 3,500.0000 7,000.00 0.000 0.00 40 END CAP (TYPE TC) EA 300.0000 600.00 0.000 0.00 41 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 5,000.00 0.000 0.00 42 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 4,850.00 0.000 0.00 43 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,507.50 0.000 0.00 44 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 2,360.00 0.000 0.00 45 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 6,644.00 0.000 0.00 (BROKEN 36-12) 46 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 59.40 0.000 0.00 (BROKEN 17-7) 47 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 6,461.00 0.000 0.00 (BROKEN 36-12) 48 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 3,270.00 0.000 0.00 49 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 2,530.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 06/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5404 TIME 10:20 AM ESTIMATE NO. 02 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: WANG, T.H. DATE OF THIS ESTIMATE 06/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2500 3,240.00 0.000 0.00 51 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 52 INDUCTIVE LOOP DETECTOR LS 15,000.0000 15,000.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 06/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K5404 TIME 10:20 AM ESTIMATE NO. 02 BID OPENING 11/04/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/11 R.E. NAME: WANG, T.H. DATE OF THIS ESTIMATE 06/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 257,646.58 297,581.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 257,646.58 297,581.08 53 MOBILIZATION LS 32,000.0000 32,000.00 0.950 30,400.00 0.950 30,400.00 ORIGINAL CONTRACT AMOUNT 994,373.10 TOTAL WORK COMPLETED 288,046.58 327,981.08 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 288,046.58 327,981.08 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 01/11/11 80 01/26/11 01/26/11 09/07/11 25 76 0 0 32% 31% PROGRESS IS SATISFACTORY WANG, T.H. RESIDENT ENGINEER PROGRAM CAS145 DATE 06/21/11