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 10/23/20 EST. NO. 017 TIME 07:39 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 --------------------------------------------------------------------------- 001 0053 1,058.93 E.W. @ F.A.(+) 090320 N 0062.0 0054 860.39 090920 N 0063.0 0055 1,058.93 091020 N 0064.0 0056 1,058.93 091120 N 0065.0 4,037.18 TOTAL THIS ESTIMATE 734,902.42 TOTAL PREVIOUS ESTIMATE 738,939.60 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 10/23/20 EST. NO. 017 TIME 07:39 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 JULY 2020 -2,000.00 014 AUGUST 2020 -10,000.00 015 JULY 2020 RLS 2,000.00 015 SEPTEMBER 2020 -6,000.00 016 AUGUST 2020 RLS 10,000.00 017 OCTOBER 2020 -10,000.00 017 0.00 -16,000.00 TOTAL DEDUCTIONS 0.00 -16,000.00 PROGRAM CAS145 PAGE 1 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 07:39 AM ESTIMATE NO. 017 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 10/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/23/20 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 1.000 1,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 1.000 5,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,200.0000 440,000.00 5.000 11,000.00 272.000 598,400 004 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 1.000 300,000 006 TYPE II BARRICADE EA 25.0000 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 1.000 30,000 009 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 010 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 1.000 2,000 012 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 12,500.00 50.000 12,500 013 STREET SWEEPING LS 15,000.0000 15,000.00 1.000 15,000 014 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 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 1,680.000 504 017 REMOVE CONCRETE (SQYD) SQYD 45.0000 92,250.00 82.200 3,699.00 2,532.200 113,949 018 ROCK BLANKET SQFT 60.0000 34,200.00 570.000 34,200 019 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 5,884.000 400,112 PROGRAM CAS145 PAGE 2 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 07:39 AM ESTIMATE NO. 017 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 10/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.770 7,700 024 HOT MIX ASPHALT (TYPE A) TON 122.0000 785,680.00 45.200 5,514.40 7,079.620 863,713 025 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 92,000.00 541.360 108,272 026 TACK COAT TON 920.0000 12,880.00 17.530 16,127 027 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 2.0000 506,000.00 256,045.000 512,090 028 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 24,983.000 74,949 030 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 7,000.00 1.600 4,000 (F) 031 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 400.00 0.400 400 (F) 032 18" REINFORCED CONCRETE PIPE LF 500.0000 4,000.00 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 55,800.00 105.750 63,450 039 DETECTABLE WARNING SURFACE SQFT 75.0000 15,000.00 200.000 15,000 040 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 44.610 15,167.40 2,130.550 724,387 CURB RAMP) 042 REMOVE CONCRETE (CURB AND GUTTER) LF 13.0000 34,970.00 2,701.000 35,113 043 PRE/POST CONSTRUCTION SURVEYS EA 1,500.0000 15,000.00 10.000 15,000 044 MISCELLANEOUS IRON AND STEEL LB 8.0000 3,008.00 188.000 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 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 07:39 AM ESTIMATE NO. 017 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 10/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,107.000 16,428 051 REMOVE ROADSIDE SIGN EA 150.0000 1,800.00 12.000 1,800 052 REMOVE ROADSIDE SIGN EA 75.0000 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 1,050 055 RELOCATE ROADSIDE SIGN EA 900.0000 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 30,000.00 150.000 30,000 059 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 2.000 300 METHOD) 060 PIPE HANDRAILING LF 224.0000 8,288.00 37.000 8,288 (F) 061 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 48,000.00 16,099.000 64,396 (ENHANCED WET NIGHT VISIBILITY) 062 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 126,600.00 125,230.000 75,138 (ENHANCED WET NIGHT VISIBILITY) 063 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 17,100.00 21,551.000 21,551 (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 5,918.000 11,836 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION 067 MODIFYING EXISTING ELECTRICAL SYSTEM LS 1,263,000.0000 1,263,000.00 1.000 1,263,000 PROGRAM CAS145 PAGE 4 DATE 10/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1E4604 TIME 07:39 AM ESTIMATE NO. 017 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 10/20/20 R.E. NAME: TRUONG, NICK DATE OF THIS ESTIMATE 10/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 35,380.80 6,542,162.94 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,037.18 738,939.60 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 39,417.98 7,281,102.54 068 MOBILIZATION LS 600,000.0000 600,000.00 1.000 600,000 ORIGINAL CONTRACT AMOUNT 7,203,276.00 TOTAL WORK COMPLETED 39,417.98 7,881,102.54 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -16,000.00 TOTAL 39,417.98 7,865,102.54 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 10/28/20 268 95 72 0 97% 99% PROGRESS IS SATISFACTORY TRUONG, NICK RESIDENT ENGINEER PROGRAM CAS145 DATE 10/23/20