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 03/23/17 EST. NO. 009 TIME 08:49 AM 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 03/23/17 EST. NO. 009 TIME 08:49 AM R.E. NAME: WU, ADRIAN 12-0P4504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PAYROLL DESCREP DED -5,000.00 009 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 03/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 08:49 AM ESTIMATE NO. 009 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 03/20/17 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 03/23/17 LOCATION 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 0.700 3,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 180,000.00 19.000 19,000.00 107.000 107,000 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.800 24,000 005 TRAFFIC CONTROL SYSTEM LS 255,000.0000 255,000.00 0.100 25,500.00 0.800 204,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0200 8,020.00 119,628.000 2,392.56 161,849.000 3,236 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,500.0000 10,500.00 1.000 1,500.00 7.000 10,500 008 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 0.800 800 009 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 1.000 10,000 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.1500 12,090.00 42,183.000 6,327 STRIPE (HAZARDOUS WASTE) 012 REPAIR SPALLED SURFACE AREA SQFT 50.0000 27,000.00 577.330 28,866 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 30,900.00 119,628.000 17,944.20 161,141.000 24,171 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 3,050.00 124.000 124.00 682.000 682 015 REMOVE PAVEMENT MARKER EA 0.4000 10,480.00 8,159.000 3,263.60 9,985.000 3,994 016 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 3,181.700 1,845,386 020 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.1000 327,600.00 60,000.000 126,000.00 60,000.000 126,000 021 GRIND EXISTING CONCRETE SQYD 3.6000 568,800.00 88,915.000 320,094.00 158,915.000 572,094 PAVEMENT 022 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 25.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 08:49 AM ESTIMATE NO. 009 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 03/20/17 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 03/23/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,587.000 5,587.00 6,275.000 6,275 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 24,000.00 2,754.000 5,508.00 3,710.000 7,420 042 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 03/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 08:49 AM ESTIMATE NO. 009 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 03/20/17 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 03/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 527,513.36 2,987,753.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 68,735.04 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 527,513.36 3,056,488.12 044 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,833,501.00 TOTAL WORK COMPLETED 527,513.36 3,406,488.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 522,513.36 3,401,488.12 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 07/30/17 104 65 0 0 81% 58% PROGRESS IS SATISFACTORY WU, ADRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/23/17