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 12/28/16 EST. NO. 006 TIME 02:16 PM R.E. NAME: WU, ADRIAN 12-0P4504 --------------------------------------------------------------------------- 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 12/28/16 EST. NO. 006 TIME 02:16 PM R.E. NAME: WU, ADRIAN 12-0P4504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 02:16 PM ESTIMATE NO. 006 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 12/28/16 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-57-11.0/22.5 ----------------------- AUTOBAHN CONSTRUCTION INC. IN ORANGE COUNTY 933 N. BATAVIA ST. IN ORANGE, FULLERTON, ANAHEIM, ORANGE CA 92867 PLACENTIA & BREA FROM SOUTH OF CHAPMAN AVENUE TO LA COUNTY LINE. FED. AID NO. NHP-P057(63)E PCC GROOVE AND SLAB REPLACEMENT. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.100 500.00 0.400 2,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 180,000.00 18.000 18,000.00 69.000 69,000 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.100 3,000.00 0.600 18,000 005 TRAFFIC CONTROL SYSTEM LS 255,000.0000 255,000.00 0.150 38,250.00 0.450 114,750 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0200 8,020.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,500.0000 10,500.00 1.000 1,500.00 4.000 6,000 008 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.150 150.00 0.450 450 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 010 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.900 9,000 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.1500 12,090.00 0.000 0 STRIPE (HAZARDOUS WASTE) 012 REPAIR SPALLED SURFACE AREA SQFT 50.0000 27,000.00 81.530 4,076.50 81.530 4,076 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 30,900.00 0.000 0 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 3,050.00 0.000 0 015 REMOVE PAVEMENT MARKER EA 0.4000 10,480.00 0.000 0 016 REMOVE ROADSIDE SIGN (METAL POST) EA 650.0000 650.00 0.000 0 017 REMOVE ROADSIDE SIGN EA 50.0000 1,250.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 018 REMOVE ROADSIDE SIGN PANEL EA 50.0000 250.00 0.000 0 019 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 580.0000 1,641,400.00 800.000 464,000.00 3,181.700 1,845,386 020 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.1000 327,600.00 0.000 0 021 GRIND EXISTING CONCRETE SQYD 3.6000 568,800.00 0.000 0 PAVEMENT 022 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 25.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 02:16 PM ESTIMATE NO. 006 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 12/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 4,180.00 0.000 0 (0.063"-UNFRAMED) 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 286.00 0.000 0 (0.063"-FRAMED) 025 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 3,700.00 0.000 0 METHOD) 026 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 21.0000 4,200.00 0.000 0 027 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 500.00 0.000 0 EXISTING POST 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 900.00 0.000 0 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 360.00 0.000 0 030 GUARD RAILING DELINEATOR EA 20.0000 6,800.00 0.000 0 031 CONCRETE BARRIER MARKER EA 10.0000 1,300.00 0.000 0 032 OBJECT MARKER (TYPE P) EA 90.0000 2,340.00 0.000 0 033 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 7,625.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 034 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1000 22,200.00 0.000 0 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 56,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 37,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 9,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 7,560.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 29,880.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 040 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 14,300.00 0.000 0 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 24,000.00 0.000 0 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 800.0000 800.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 043 INDUCTIVE LOOP DETECTOR (LS) LS 118,000.0000 118,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 02:16 PM ESTIMATE NO. 006 BID OPENING 05/03/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 12/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 529,476.50 2,072,162.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 44,769.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 529,476.50 2,116,931.50 044 MOBILIZATION LS 350,000.0000 350,000.00 0.050 17,500.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,833,501.00 TOTAL WORK COMPLETED 546,976.50 2,466,931.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 546,976.50 2,466,931.50 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 06/24/16 180 08/29/16 08/29/16 05/22/17 71 41 0 0 61% 39% PROGRESS IS SATISFACTORY WU, ADRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/28/16