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 08/23/20 EST. NO. 002 TIME 03:42 PM R.E. NAME: TON, THANG 07-3118U4 --------------------------------------------------------------------------- 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 08/23/20 EST. NO. 002 TIME 03:42 PM R.E. NAME: TON, THANG 07-3118U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3118U4 TIME 03:42 PM ESTIMATE NO. 002 BID OPENING 11/21/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/23/20 LOCATION PROGRESS ESTIMATE 07-LA-107-0.0/4.8 ----------------- AUTOBAHN CONSTRUCTION, INC. IN TORRANCE FROM ROUTE 1 TO REDONDO 933 N. BATAVIA ST.; BEACH BOULEVARD ORANGE CA 92867 FED. AID NO. N O N E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.250 2,500.00 0.500 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 675,000.00 24.000 60,000.00 34.000 85,000 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500 005 TRAFFIC CONTROL SYSTEM LS 275,000.0000 275,000.00 0.200 55,000.00 0.300 82,500 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 0.200 4,000.00 0.300 6,000 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.200 4,000.00 0.300 6,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,500.0000 2,500.00 1.000 2,500 009 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.200 2,000.00 0.300 3,000 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2500 8,725.00 0.000 0 STRIPE (HAZARDOUS WASTE) 011 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 1.5000 4,125.00 0.000 0 MARKING (HAZARDOUS WASTE) 012 ROADWAY EXCAVATION CY 150.0000 336,000.00 151.710 22,756.50 151.710 22,756 013 CLASS 3 AGGREGATE BASE (CY) CY 120.0000 97,200.00 61.290 7,354.80 61.290 7,354 014 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 283,500.00 61.290 21,451.50 61.290 21,451 015 BASE BOND BREAKER SQYD 1.5000 7,230.00 367.800 551.70 367.800 551 016 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 187,000.00 0.000 0 017 HOT MIX ASPHALT (TYPE A) TON 500.0000 39,500.00 0.000 0 018 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 104.0000 2,620,800.00 0.000 0 019 TACK COAT TON 900.0000 74,700.00 0.000 0 020 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 120.0000 93,600.00 75.120 9,014.40 75.120 9,014 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 543,000.00 0.000 0 022 JOINTED PLAIN CONCRETE PAVEMENT CY 650.0000 890,500.00 104.210 67,736.50 104.210 67,736 (RSC) PROGRAM CAS145 PAGE 2 DATE 08/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3118U4 TIME 03:42 PM ESTIMATE NO. 002 BID OPENING 11/21/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ADJUST VALVE BOX FRAME AND COVER TO EA 750.0000 2,250.00 0.000 0 GRADE 024 DETECTABLE WARNING SURFACE SQFT 36.0000 33,840.00 147.750 5,319.00 147.750 5,319 025 MINOR CONCRETE (CURB AND GUTTER) CY 200.0000 17,000.00 9.200 1,840.00 17.200 3,440 026 MINOR CONCRETE (STAMPED CONCRETE) SQFT 30.0000 36,600.00 0.000 0 027 MINOR CONCRETE (CURB RAMP) CY 1,000.0000 160,000.00 5.000 5,000.00 21.000 21,000 028 REMOVE CONCRETE CY 250.0000 65,000.00 44.600 11,150.00 70.600 17,650 (CURB, GUTTER, AND SIDEWALK) (CY) 029 POST CONSTRUCTION SURVEYS EA 570.0000 19,950.00 0.000 0 030 REMOVE PAVEMENT MARKER EA 1.0000 6,480.00 0.000 0 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 12,960.00 0.000 0 032 REMOVE ROADSIDE SIGN (METAL POST) EA 150.0000 600.00 0.000 0 033 RELOCATE ROADSIDE SIGN (METAL POST) EA 500.0000 500.00 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 240.00 0.000 0 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 195.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 65.00 0.000 0 037 METAL (ROADSIDE SIGN) LB 10.0000 2,800.00 0.000 0 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 21,120.00 0.000 0 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 12,810.00 0.000 0 040 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 210.00 0.000 0 (BROKEN 12-3) 041 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 44,100.00 0.000 0 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 3,202.50 0.000 0 (BROKEN 6-1) 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 29,500.00 0.000 0 (BROKEN 17-7) 044 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 11,760.00 0.000 0 045 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 30,600.00 0.000 0 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 047 MODIFYING EXISTING ELECTRICAL SYSTEM LS 900,000.0000 900,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3118U4 TIME 03:42 PM ESTIMATE NO. 002 BID OPENING 11/21/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/20 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 08/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 284,674.40 374,774.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 284,674.40 374,774.40 048 MOBILIZATION LS 300,000.0000 300,000.00 0.500 150,000.00 0.500 150,000 ORIGINAL CONTRACT AMOUNT 7,922,162.50 TOTAL WORK COMPLETED 434,674.40 524,774.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 434,674.40 524,774.40 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 01/22/20 270 07/06/20 07/06/20 08/04/21 34 0 0 0 7% 13% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/20