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 11/29/16 EST. NO. 008 TIME 08:34 AM R.E. NAME: YII,JAMES 12-0L0904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 4,226.06 E.W. @ F.A.(+) 102616 N 0005.0 4,226.06 TOTAL THIS ESTIMATE 73,144.17 TOTAL PREVIOUS ESTIMATE 77,370.23 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 11/29/16 EST. NO. 008 TIME 08:34 AM R.E. NAME: YII,JAMES 12-0L0904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L0904 TIME 08:34 AM ESTIMATE NO. 008 BID OPENING 10/15/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/08/16 R.E. NAME: YII,JAMES DATE OF THIS ESTIMATE 11/29/16 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 12-ORA-57-11.0/22.5 ---------------------------------- AUTOBAHN CONSTRUCTION INC. OC. IN ORANGE, FULLERTON, ANAHEIM, 933 N. BATAVIA ST. PLACENTIA & BREA FROM SOUTH OF ORANGE CA 92867 CHAPMAN AVENUE TO LA COUNTY LINE FED. AID NO. NHP-P057(60)E PCC PROFILE GRINDING AND SLAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800 002 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.250 7,500.00 1.000 30,000 003 TRAFFIC CONTROL SYSTEM LS 320,000.0000 320,000.00 0.050 16,000.00 1.000 320,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 0.5000 1,895.00 3,600.000 1,800.00 3,600.000 1,800 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0400 14,160.00 278,250.000 11,130.00 278,250.000 11,130 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 35,000.00 2.000 10,000.00 8.000 40,000 007 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 009 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 1.000 10,000 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2000 22,800.00 26,713.000 5,342.60 85,500.000 17,100 STRIPE (HAZARDOUS WASTE) 011 REPAIR SPALLED SURFACE AREA SQFT 44.0000 55,000.00 543.000 23,892.00 938.000 41,272 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 22,200.00 13,891.000 2,083.65 111,000.000 16,650 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 3,800.00 3,163.000 3,163 014 REMOVE PAVEMENT MARKER EA 0.4000 11,000.00 19,072.000 7,628 015 REMOVE ROADSIDE SIGN (METAL POST) EA 700.0000 700.00 1.000 700 016 REMOVE ROADSIDE SIGN PANEL EA 100.0000 200.00 2.000 200 017 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 600.0000 1,494,000.00 -64.000 -38,400.00 3,112.000 1,867,200 018 GROOVE EXISTING CONCRETE PAVEMENT SQYD 1.9500 444,600.00 0.000 0 019 GRIND EXISTING CONCRETE SQYD 8.0000 120,800.00 15,654.000 125,232 PAVEMENT 020 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 30.0000 5,100.00 170.000 5,100 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 4,290.00 390.000 4,290 (0.063"-UNFRAMED) 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 192.00 16.000 192 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L0904 TIME 08:34 AM ESTIMATE NO. 008 BID OPENING 10/15/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/08/16 R.E. NAME: YII,JAMES DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 600.00 4.000 600 METHOD) 024 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 25.0000 4,250.00 76.300 1,907.50 76.300 1,907 025 INSTALL ROADSIDE SIGN PANEL ON EA 130.0000 2,600.00 20.000 2,600 EXISTING POST 026 GUARD RAILING DELINEATOR EA 20.0000 4,400.00 220.000 4,400 027 CONCRETE BARRIER MARKER EA 10.0000 3,200.00 400.000 4,000 028 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 9,475.00 2,256.000 5,640 (ENHANCED WET NIGHT VISIBILITY) 029 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 26,600.00 172,433.000 17,243 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 35,320.00 32,500.000 13,000.00 83,885.000 33,554 (ENHANCED WET NIGHT VISIBILITY) 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 140.00 700.000 140 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 39,400.00 62,350.000 12,470.00 187,212.000 37,442 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 12,000.00 14,603.000 11,682 (ENHANCED WET NIGHT VISIBILITY) 034 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 3,497.00 6,290.000 4,088 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 035 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 31,460.00 21,716.000 14,115 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 036 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 16,400.00 15,046.000 15,046 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 20,600.00 8,794.000 17,588 038 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 039 INDUCTIVE LOOP DETECTOR (LS) LS 10,000.0000 10,000.00 0.100 1,000.00 1.000 10,000 040 MODIFY RAMP METERING SYSTEM LS 25,000.0000 25,000.00 0.500 12,500.00 1.000 25,000 PROGRAM CAS145 PAGE 3 DATE 11/29/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0L0904 TIME 08:34 AM ESTIMATE NO. 008 BID OPENING 10/15/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/08/16 R.E. NAME: YII,JAMES DATE OF THIS ESTIMATE 11/29/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 80,725.75 2,711,505.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,226.06 77,370.23 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 84,951.81 2,788,875.53 041 MOBILIZATION LS 250,000.0000 250,000.00 1.000 250,000 ORIGINAL CONTRACT AMOUNT 3,095,479.00 TOTAL WORK COMPLETED 84,951.81 3,038,875.53 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 84,951.81 3,038,875.53 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 12/01/15 150 03/28/16 12/17/15 11/08/16 106 119 0 0 100% 100% YII,JAMES RESIDENT ENGINEER PROGRAM CAS145 DATE 11/29/16