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 06/17/21 EST. NO. 013 TIME 12:41 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 --------------------------------------------------------------------------- 001 0050 1,027.54 E.W. @ F.A.(+) 052421 N 0080.0 0051 705.90 052521 N 0081.0 0052 1,048.41 052621 N 0082.0 2,781.85 TOTAL THIS ESTIMATE 1,615.61 TOTAL PREVIOUS ESTIMATE 4,397.46 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 06/17/21 EST. NO. 013 TIME 12:41 PM R.E. NAME: TON, THANG 07-3118U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2020 CEM 4401 -10,000.00 008 ANNUAL 2020 CEM 4401 10,000.00 010 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3118U4 TIME 12:41 PM ESTIMATE NO. 013 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 06/20/21 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 06/17/21 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 5,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.900 9,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,500.0000 675,000.00 20.000 50,000.00 231.000 577,500 004 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.900 4,500 005 TRAFFIC CONTROL SYSTEM LS 275,000.0000 275,000.00 0.900 247,500 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 0.950 19,000 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.950 19,000 008 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 0.950 9,500 010 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2500 8,725.00 74.000 18.50 26,249.000 6,562 STRIPE (HAZARDOUS WASTE) 011 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 1.5000 4,125.00 1,048.000 1,572.00 3,110.500 4,665 MARKING (HAZARDOUS WASTE) 012 ROADWAY EXCAVATION CY 150.0000 336,000.00 17.500 2,625.00 1,896.070 284,410 013 CLASS 3 AGGREGATE BASE (CY) CY 120.0000 97,200.00 648.510 77,821 014 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 283,500.00 732.990 256,546 015 BASE BOND BREAKER SQYD 1.5000 7,230.00 4,405.530 6,608 016 REPLACE ASPHALT CONCRETE SURFACING CY 550.0000 187,000.00 326.330 179,481 017 HOT MIX ASPHALT (TYPE A) TON 500.0000 39,500.00 17.500 8,750.00 17.500 8,750 018 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 104.0000 2,620,800.00 18,899.990 1,965,598 019 TACK COAT TON 900.0000 74,700.00 67.090 60,381 020 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 120.0000 93,600.00 8.620 1,034.40 741.490 88,978 021 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 543,000.00 121,950.010 365,850 022 JOINTED PLAIN CONCRETE PAVEMENT CY 650.0000 890,500.00 1,231.320 800,358 (RSC) PROGRAM CAS145 PAGE 2 DATE 06/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3118U4 TIME 12:41 PM ESTIMATE NO. 013 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 06/20/21 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 06/17/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 750 GRADE 024 DETECTABLE WARNING SURFACE SQFT 36.0000 33,840.00 89.220 3,211.92 915.790 32,968 025 MINOR CONCRETE (CURB AND GUTTER) CY 200.0000 17,000.00 4.590 918.00 80.830 16,166 026 MINOR CONCRETE (STAMPED CONCRETE) SQFT 30.0000 36,600.00 1,071.000 32,130 027 MINOR CONCRETE (CURB RAMP) CY 1,000.0000 160,000.00 11.760 11,760.00 149.470 149,470 028 REMOVE CONCRETE CY 250.0000 65,000.00 16.730 4,182.50 255.680 63,920 (CURB, GUTTER, AND SIDEWALK) (CY) 029 POST CONSTRUCTION SURVEYS EA 570.0000 19,950.00 25.000 14,250.00 25.000 14,250 030 REMOVE PAVEMENT MARKER EA 1.0000 6,480.00 4,860.000 4,860 031 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 50,062.000 150,186.00 50,062.000 150,186 042 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 11,760.00 894.000 178.80 44,994.000 8,998 045 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.0000 30,600.00 15,638.000 15,638.00 38,588.000 38,588 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.020 40.00 0.760 1,520 SYSTEM ELEMENTS DURING CONSTRUCTION 047 MODIFYING EXISTING ELECTRICAL SYSTEM LS 900,000.0000 900,000.00 0.020 18,000.00 0.760 684,000 PROGRAM CAS145 PAGE 3 DATE 06/17/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3118U4 TIME 12:41 PM ESTIMATE NO. 013 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 06/20/21 R.E. NAME: TON, THANG DATE OF THIS ESTIMATE 06/17/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 282,365.12 6,197,320.03 ADJUSTMENT OF COMPENSATION 0.00 -50,307.75 EXTRA WORK 2,781.85 54,705.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 285,146.97 6,201,717.49 048 MOBILIZATION LS 300,000.0000 300,000.00 1.000 300,000 ORIGINAL CONTRACT AMOUNT 7,922,162.50 TOTAL WORK COMPLETED 285,146.97 6,501,717.49 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 285,146.97 6,501,717.49 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 08/23/21 225 13 0 0 80% 83% PROGRESS IS SATISFACTORY TON, THANG RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/21