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 06/19/20 EST. NO. 013 TIME 08:50 AM R.E. NAME: TRUONG, NICK 08-1E4604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0013 5,773.85 E.W. @ F.A.(+) 022020 N 7365 0 0014 7,205.28 022120 N 7373 0 0015 7,031.56 022420 N 7374 0 0016 1,284.79 022720 N 7368 0 0017 3,956.85 030220 N 7366 0 0018 1,526.12 030320 N 7367 0 0019 1,185.03 030620 N 7369 0 0020 2,802.73 030920 N 7370 0 30,766.21 TOTAL THIS ESTIMATE 533,977.12 TOTAL PREVIOUS ESTIMATE 564,743.33 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 06/19/20 EST. NO. 013 TIME 08:50 AM R.E. NAME: TRUONG, NICK 08-1E4604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION INADEQ CPR'S -10,000.00 003 DELINQ/INAD CPR'S -10,000.00 004 DELINQ/INAD CPR'S 10,000.00 005 INADEQ CPR'S 10,000.00 006 INQ CPR'S -4,000.00 007 INQ CPR'S 4,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 08:50 AM ESTIMATE NO. 013 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/20 LOCATION PROGRESS ESTIMATE 08-RIV-74-37.7/44.7 ----------------- AUTOBAHN CONSTRUCTION INC. IN HEMET FROM 0.1 MI WEST OF WEST 933 N. BATAVIA ST. ACACIA AVE TO RAMONA EXPRESSWAY ORANGE CA 92867 INTERSECTION FED. AID NO. HSNH-P074(66)E CONSTRUCT RAISED MEDIAN CURB ------------------------------------------------------------------------------------------------------------------------------------ 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 0.277 277.00 1.000 1,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.017 85.00 1.000 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,200.0000 440,000.00 6.000 13,200.00 220.000 484,000 004 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.716 9,308 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.070 21,000.00 0.998 299,400 006 TYPE II BARRICADE EA 25.0000 1,050.00 42.000 1,050.00 42.000 1,050 007 RETROREFLECTIVE SHEETING (TYPE XI) FOR SQFT 1.0000 380.00 380.000 380 CONSTRUCTION AREA SIGN 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.080 2,400.00 0.996 29,880 009 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.010 250.00 0.996 24,900 010 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 1.000 5,000 PLAN 011 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 12,500.00 50.000 12,500 013 STREET SWEEPING LS 15,000.0000 15,000.00 0.020 300.00 1.000 15,000 014 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.020 200.00 1.000 10,000 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2000 3,980.00 26,803.000 5,360 STRIPE (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 0.3000 504.00 1,680.000 504.00 1,680.000 504 017 REMOVE CONCRETE (SQYD) SQYD 45.0000 92,250.00 544.000 24,480.00 2,362.000 106,290 018 ROCK BLANKET SQFT 60.0000 34,200.00 0.000 0 019 RELOCATE BACKFLOW PREVENTER ASSEMBLY EA 2,900.0000 5,800.00 0.000 0 020 RELOCATE WATER METER EA 8,000.0000 24,000.00 0.000 0 021 10" CORRUGATED HIGH DENSITY LF 65.0000 271,700.00 0.000 0 POLYETHYLENE PIPE CONDUIT 022 CLASS 2 AGGREGATE BASE (CY) CY 68.0000 363,800.00 611.000 41,548.00 5,884.000 400,112 PROGRAM CAS145 PAGE 2 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 08:50 AM ESTIMATE NO. 013 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PRIME COAT TON 10,000.0000 3,000.00 0.000 0 024 HOT MIX ASPHALT (TYPE A) TON 122.0000 785,680.00 6,630.230 808,888 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 92,000.00 0.000 0 026 TACK COAT TON 920.0000 12,880.00 14.630 13,459 027 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 2.0000 506,000.00 1,127.000 2,254.00 256,045.000 512,090 028 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 1,000.00 40.000 1,000 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 70,800.00 22,378.000 67,134 030 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 7,000.00 1.600 4,000.00 1.600 4,000 (F) 031 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 400.00 0.400 400.00 0.400 400 (F) 032 18" REINFORCED CONCRETE PIPE LF 500.0000 4,000.00 9.000 4,500.00 9.000 4,500 033 DRAINAGE INLET MARKER EA 150.0000 300.00 0.000 0 034 REMOVE PIPE (LF) LF 750.0000 1,500.00 0.000 0 035 REMOVE INLET EA 2,000.0000 4,000.00 1.000 2,000 036 ADJUST MANHOLE TO GRADE EA 1,500.0000 3,000.00 0.000 0 037 ADJUST VALVE BOX FRAME AND COVER TO EA 500.0000 2,000.00 0.000 0 GRADE 038 MINOR CONCRETE (GUTTER) (CY) CY 600.0000 55,800.00 51.850 31,110.00 105.750 63,450 039 DETECTABLE WARNING SURFACE SQFT 75.0000 15,000.00 0.000 0 040 MINOR CONCRETE (STAMPED CONCRETE) SQFT 7.2500 1,000,500.00 137,780.620 998,909 041 MINOR CONCRETE (CURB, SIDEWALK AND CY 340.0000 669,800.00 70.000 23,800.00 1,901.000 646,340 CURB RAMP) 042 REMOVE CONCRETE (CURB AND GUTTER) LF 13.0000 34,970.00 553.000 7,189.00 2,701.000 35,113 043 PRE/POST CONSTRUCTION SURVEYS EA 1,500.0000 15,000.00 5.000 7,500 044 MISCELLANEOUS IRON AND STEEL LB 8.0000 3,008.00 188.000 1,504.00 188.000 1,504 (F) 045 SURVEY MONUMENT (TYPE D) EA 985.0000 89,635.00 0.000 0 046 CHAIN LINK FENCE (TYPE CL-6) LF 67.0000 10,050.00 0.000 0 047 REMOVE FENCE LF 16.0000 2,720.00 0.000 0 048 RECONSTRUCT FENCE LF 188.0000 6,016.00 0.000 0 049 REMOVE PAVEMENT MARKER EA 1.0000 2,990.00 4,180.000 4,180 PROGRAM CAS145 PAGE 3 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 08:50 AM ESTIMATE NO. 013 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 20,640.00 4,020.000 16,080 051 REMOVE ROADSIDE SIGN EA 150.0000 1,800.00 4.000 600.00 12.000 1,800 052 REMOVE ROADSIDE SIGN EA 75.0000 2,025.00 27.000 2,025.00 27.000 2,025 (STRAP AND SADDLE BRACKET METHOD) 053 REMOVE METAL POST EA 150.0000 300.00 2.000 300 054 RESET ROADSIDE SIGN (ONE POST) EA 350.0000 1,050.00 3.000 1,050.00 3.000 1,050 055 RELOCATE ROADSIDE SIGN EA 900.0000 1,800.00 2.000 1,800.00 2.000 1,800 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 8,580.00 660.000 8,580 (0.080"-UNFRAMED) 057 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.0000 680.00 170.000 680 058 ROADSIDE SIGN - ONE POST EA 200.0000 30,000.00 5.000 1,000.00 150.000 30,000 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 2.000 300.00 2.000 300 METHOD) 060 PIPE HANDRAILING LF 224.0000 8,288.00 0.000 0 (F) 061 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 48,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 126,600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 17,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 4,380.00 44,658.000 8,931 065 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 8,520.00 4,405.000 8,810 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.138 690.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION 067 MODIFYING EXISTING ELECTRICAL SYSTEM LS 1,263,000.0000 1,263,000.00 0.038 47,994.00 0.900 1,136,700 PROGRAM CAS145 PAGE 4 DATE 06/19/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 08:50 AM ESTIMATE NO. 013 BID OPENING 10/31/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 06/19/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 235,510.00 5,802,209.36 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 30,766.21 564,743.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 266,276.21 6,366,952.69 068 MOBILIZATION LS 600,000.0000 600,000.00 1.000 600,000 ORIGINAL CONTRACT AMOUNT 7,203,276.00 TOTAL WORK COMPLETED 266,276.21 6,966,952.69 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 266,276.21 6,966,952.69 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 01/09/19 200 05/13/19 00/00/00 07/21/20 205 98 25 0 91% 91% PROGRESS IS SATISFACTORY TRUONG, NICK RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/20