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 04/23/15 EST. NO. 002 TIME 08:54 AM R.E. NAME: WANG, TH 12-0M7304 --------------------------------------------------------------------------- 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 04/23/15 EST. NO. 002 TIME 08:54 AM R.E. NAME: WANG, TH 12-0M7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7304 TIME 08:54 AM ESTIMATE NO. 002 BID OPENING 03/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: WANG, TH DATE OF THIS ESTIMATE 04/23/15 LOCATION PROGRESS ESTIMATE 12-ORA-5-5.0/34.0 ----------------- AUTOBAHN CONSTRUCTION INC OC. RTE 5 BETWEEN POSTMILE 5/34. P O BOX 11238 SANTA ANA CA 92711 FED. AID NO. N O N E METHACRYLATE SEAL BRIDGE DECKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 9,500.0000 9,500.00 0.150 1,425.00 0.900 8,550 002 TRAFFIC CONTROL SYSTEM LS 190,000.0000 190,000.00 0.200 38,000.00 0.800 152,000 003 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.7500 3,587.50 -803.000 -1,405.25 735.000 1,286 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 6,480.00 3,679.000 735.80 27,979.000 5,595 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.200 1,000.00 0.800 4,000 006 JOB SITE MANAGEMENT LS 250.0000 250.00 0.000 0 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 675.0000 675.00 0.000 0 008 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 6,000.0000 6,000.00 0.000 0 009 PUBLIC SAFETY PLAN LS 675.0000 675.00 1.000 675 010 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3700 12,506.00 2,635.000 974.95 27,979.000 10,352 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 4,100.00 1,532.000 3,064 012 REMOVE PAVEMENT MARKER EA 1.0000 1,940.00 1,938.000 1,938 013 REMOVE CONCRETE DECK SURFACE SQFT 32.0000 8,032.00 0.000 0 014 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1200 47,756.40 231,045.000 27,725.40 371,305.000 44,556 015 TREAT BRIDGE DECK SQFT 0.2000 79,594.00 231,855.000 46,371.00 372,115.000 74,423 (F) 016 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 45.0000 255,825.00 2,709.500 121,927.50 4,785.000 215,325 017 STRUCTURAL CONCRETE, BRIDGE CY 1,000.0000 2,300.00 0.000 0 (F) 018 CLEAN EXPANSION JOINT LF 15.0000 31,095.00 33.000 495.00 33.000 495 019 REPLACE BOLTS AT JOINT SEAL ASSEMBLY LB 50.0000 2,600.00 52.000 2,600.00 52.000 2,600 020 JOINT SEAL (MR 1 1/2") LF 55.0000 63,635.00 33.000 1,815.00 33.000 1,815 021 REPLACE NEOPRENE GLAND (MR 5") LF 115.0000 27,255.00 85.000 9,775.00 237.000 27,255 022 JOINT SEAL (MR 2") LF 70.0000 64,120.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7304 TIME 08:54 AM ESTIMATE NO. 002 BID OPENING 03/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: WANG, TH DATE OF THIS ESTIMATE 04/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 9,440.00 0.000 0 024 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 1,929.50 0.000 0 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 314.50 0.000 0 (BROKEN 12-3) 026 THERMOPLASTIC PAVEMENT MARKING SQFT 3.6500 7,482.50 0.000 0 027 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 600.00 0.000 0 (BROKEN 6-1) 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 3,850.00 0.000 0 (BROKEN 36-12) 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 1,239.00 0.000 0 (BROKEN 17-7) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 260.00 0.000 0 (BROKEN 36-12) 031 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1200 1,104.00 0.000 0 032 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 1,455.00 0.000 0 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 2,940.00 0.000 0 034 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 04/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0M7304 TIME 08:54 AM ESTIMATE NO. 002 BID OPENING 03/20/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/15 R.E. NAME: WANG, TH DATE OF THIS ESTIMATE 04/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 251,439.40 553,930.88 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 251,439.40 553,930.88 035 MOBILIZATION LS 40,000.0000 40,000.00 0.050 2,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 894,040.40 TOTAL WORK COMPLETED 253,439.40 593,930.88 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 253,439.40 593,930.88 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 04/30/14 90 02/23/15 07/01/14 06/01/15 56 143 0 0 66% 62% PROGRESS IS SATISFACTORY WANG, TH RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/15