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 05/25/17 EST. NO. 011 TIME 03:23 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 --------------------------------------------------------------------------- 001 0006 5,948.57 E.W. @ F.A.(+) 041517 N 0014.1 0007 5,772.15 042217 N 0015.0 0008 462.38 050317 N 0016.0 0009 948.34 051217 N 0018.0 0010 4,060.10 050317 N 0019.0 003 0001 2,272.83 E.W. @ F.A.(+) 051017 N 0017.0 0002 11,000.00 051717 N 0020.0 30,464.37 TOTAL THIS ESTIMATE 90,173.26 TOTAL PREVIOUS ESTIMATE 120,637.63 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 05/25/17 EST. NO. 011 TIME 03:23 PM 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 RET. L/C DEDUC. 5,000.00 010 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 03:23 PM ESTIMATE NO. 011 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 05/20/17 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 05/25/17 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 0.200 1,000.00 1.000 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 180,000.00 19.000 19,000.00 146.000 146,000 004 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 1.000 255,000 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0200 8,020.00 239,151.000 4,783.02 401,000.000 8,020 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,500.0000 10,500.00 8.000 12,000 008 JOB SITE MANAGEMENT LS 1,000.0000 1,000.00 0.100 100.00 1.000 1,000 009 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 38,417.000 5,762.55 80,600.000 12,090 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 44,859.000 6,728.85 206,000.000 30,900 014 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 3,050.00 2,368.000 2,368.00 3,050.000 3,050 015 REMOVE PAVEMENT MARKER EA 0.4000 10,480.00 16,215.000 6,486.00 26,200.000 10,480 016 REMOVE ROADSIDE SIGN (METAL POST) EA 650.0000 650.00 1.000 650 017 REMOVE ROADSIDE SIGN EA 50.0000 1,250.00 25.000 1,250 (STRAP AND SADDLE BRACKET METHOD) 018 REMOVE ROADSIDE SIGN PANEL EA 50.0000 250.00 5.000 250 019 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 580.0000 1,641,400.00 3,633.980 2,107,708 020 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.1000 327,600.00 157,455.000 330,655 021 GRIND EXISTING CONCRETE SQYD 3.6000 568,800.00 2,000.000 7,200.00 160,915.000 579,294 PAVEMENT 022 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 25.0000 5,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 05/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 03:23 PM ESTIMATE NO. 011 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 05/20/17 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 05/25/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,180.00 380.000 4,180 (0.063"-UNFRAMED) 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 286.00 22.000 286 (0.063"-FRAMED) 025 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 3,700.00 37.000 3,700 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 5.000 500 EXISTING POST 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 900.00 90.000 900 (0.063"-UNFRAMED)FOR RETROREFLECTIVE SHEETING (TYPE XI) 029 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 360.00 90.000 360 030 GUARD RAILING DELINEATOR EA 20.0000 6,800.00 340.000 6,800 031 CONCRETE BARRIER MARKER EA 10.0000 1,300.00 270.000 2,700.00 400.000 4,000 032 OBJECT MARKER (TYPE P) EA 90.0000 2,340.00 26.000 2,340 033 THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 7,625.00 3,050.000 7,625.00 3,050.000 7,625 (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 56,400.00 129,400.000 51,760.00 129,400.000 51,760 (ENHANCED WET NIGHT VISIBILITY) 036 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 37,000.00 159,408.000 31,881.60 159,408.000 31,881 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 9,680.00 18,920.000 15,136.00 18,920.000 15,136 (ENHANCED WET NIGHT VISIBILITY) 038 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 7,560.00 12,600.000 7,560.00 12,600.000 7,560 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 29,880.00 44,430.000 26,658.00 44,430.000 26,658 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 040 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 14,300.00 8,025.000 8,025.00 14,300.000 14,300 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 24,000.00 7,049.000 14,098.00 10,759.000 21,518 042 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 0.580 68,440.00 0.580 68,440 PROGRAM CAS145 PAGE 3 DATE 05/25/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P4504 TIME 03:23 PM ESTIMATE NO. 011 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 05/20/17 R.E. NAME: WU, ADRIAN DATE OF THIS ESTIMATE 05/25/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 312,812.02 3,837,659.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 30,464.37 120,637.63 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 343,276.39 3,958,296.63 044 MOBILIZATION LS 350,000.0000 350,000.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,833,501.00 TOTAL WORK COMPLETED 343,276.39 4,308,296.63 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 343,276.39 4,308,296.63 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 07/11/16 07/11/16 07/10/17 146 68 0 0 96% 81% PROGRESS IS SATISFACTORY WU, ADRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/25/17