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 01/06/21 EST. NO. 004 TIME 02:26 PM R.E. NAME: PHAM, LIEU /CE-ADRIAN WU 12-0R9104 --------------------------------------------------------------------------- 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 01/06/21 EST. NO. 004 TIME 02:26 PM R.E. NAME: PHAM, LIEU /CE-ADRIAN WU 12-0R9104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION INADQTE OTHER DEDUC -5,000.00 003 RET INADQUATE DEDUC 5,000.00 004 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 01/06/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R9104 TIME 02:26 PM ESTIMATE NO. 004 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/20 R.E. NAME: PHAM, LIEU /CE-ADRIAN WU DATE OF THIS ESTIMATE 01/06/21 LOCATION FINAL ESTIMATE 12-ORA-22-R0.7/R13.1 -------------- AUTOBAHN CONSTRUCTION, INC. IN ORANGE COUNTY IN WESTMINSTER, 933 N. BATAVIA ST.; GARDEN GROVE, SANTA ANA & ORANGE, ORANGE CA 92867 FROM RTE 22/405 SEP. TO RTE 22/55 SEP. FED. AID NO. N O N E REMOVE AND REPLACE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 12,000.00 80.000 12,000 002 CONSTRUCTION AREA SIGNS LS 52,000.0000 52,000.00 1.000 52,000 003 TRAFFIC CONTROL SYSTEM LS 135,000.0000 135,000.00 1.000 135,000 004 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 1.000 10,000 SYSTEMS 005 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 250.0000 6,000.00 24.000 6,000 006 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 625.0000 625.00 1.000 625 008 REMOVE PAVEMENT MARKER EA 0.5000 21,600.00 46,579.000 23,289 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2500 40,500.00 16,518.000 37,165 010 CONCRETE BARRIER MARKER EA 12.0000 8,520.00 750.000 9,000 011 REMOVE ROADSIDE SIGN EA 150.0000 1,200.00 8.000 1,200 (STRAP AND SADDLE BRACKET METHOD) 012 REMOVE ROADSIDE SIGN PANEL EA 150.0000 300.00 2.000 300 013 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,500.00 100.000 1,500 (0.063"-UNFRAMED) 014 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 1,600.00 8.000 1,600 METHOD) 015 INSTALL ROADSIDE SIGN PANEL ON EA 250.0000 500.00 2.000 500 EXISTING POST 016 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 31,200.00 9,164.000 27,492 (ENHANCED WET NIGHT VISIBILITY) 017 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 12,540.00 1,136.000 12,496 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 140,800.00 242,739.000 133,506 (ENHANCED WET NIGHT VISIBILITY) 019 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 39,920.00 48,860.000 39,088 (ENHANCED WET NIGHT VISIBILITY) 020 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 16,500.00 2,726.000 408.90 118,490.000 17,773 021 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 61,800.00 474,500.000 71,175 022 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 14,940.00 10,675.000 16,012 PROGRAM CAS145 PAGE 2 DATE 01/06/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R9104 TIME 02:26 PM ESTIMATE NO. 004 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/20 R.E. NAME: PHAM, LIEU /CE-ADRIAN WU DATE OF THIS ESTIMATE 01/06/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.4500 6,336.50 5,081.000 7,367 (BROKEN 17-7) 024 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.7500 453,250.00 263,025.000 460,293 (WARRANTY) (BROKEN 36-12) 025 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.4500 61,770.00 37,319.000 54,112 (BROKEN 36-12) 026 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.6000 18,720.00 9,926.000 15,881 (BROKEN 36-12) 027 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 48,600.00 21,944.000 43,888 (WARRANTY) (BROKEN 12-3) 028 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 2.0000 183,000.00 87,017.000 174,034 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 01/06/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R9104 TIME 02:26 PM ESTIMATE NO. 004 BID OPENING 04/08/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/14/20 R.E. NAME: PHAM, LIEU /CE-ADRIAN WU DATE OF THIS ESTIMATE 01/06/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 408.90 1,368,300.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 8,314.26 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 408.90 1,376,615.06 029 MOBILIZATION LS 125,000.0000 125,000.00 1.000 125,000 ORIGINAL CONTRACT AMOUNT 1,510,721.50 TOTAL WORK COMPLETED 408.90 1,501,615.06 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 5,408.90 1,501,615.06 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 05/14/20 80 08/10/20 05/29/20 10/14/20 46 51 0 0 100% 100% PHAM, LIEU /CE-ADRIAN WU RESIDENT ENGINEER PROGRAM CAS145 DATE 01/06/21