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 09/16/22 EST. NO. 015 TIME 09:48 AM R.E. NAME: BENSON, DAVID 08-1F6004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0014 3,146.22 E.W. @ F.A.(+) 012422 N 0073.0 007 0028 4,457.19 E.W. @ F.A.(+) 070822 N 0087.0 0029 5,515.19 050922 N 0088.0 0030 656.47 050522 N 0089.0 0031 912.87 042522 N 0090.0 0032 1,794.51 041422 N 0091.0 0033 2,428.65 041322 N 0092.0 0034 2,795.60 041222 N 0093.0 0035 2,366.53 040522 N 0094.0 0036 2,787.31 031022 N 0095.0 0037 2,793.70 030922 N 0096.0 0038 1,929.85 021622 N 0097.0 0039 759.24 092921 N 0098.0 0040 1,073.36 031522 N 0099.0 33,416.69 TOTAL THIS ESTIMATE 206,820.66 TOTAL PREVIOUS ESTIMATE 240,237.35 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 09/16/22 EST. NO. 015 TIME 09:48 AM R.E. NAME: BENSON, DAVID 08-1F6004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION FEBRUARY 2022 -10,000.00 010 FEBRUARY 2022 RLS 10,000.00 011 APRIL 2022 -10,000.00 012 AA DEDUCTION -2,000.00 014 APRIL 2022 RLS 10,000.00 014 AA DEDUCTION RLS 2,000.00 015 2,000.00 0.00 TOTAL DEDUCTIONS 2,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F6004 TIME 09:48 AM ESTIMATE NO. 015 BID OPENING 10/27/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/28/22 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 09/16/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 08-RIV-79-25.6/26.4 ---------------------------------- AUTOBAHN CONSTRUCTION, INC. IN & NR HEMET AT VARIOUS LOCATIONS 933 N. BATAVIA ST.; FR EAST FLORIDA AVE TO EAST MENLO ORANGE CA 92867 AVE FED. AID NO. N O N E CONSTRUCT AND UPGRADE EXISTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 410.0000 92,660.00 223.000 91,430 004 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 0.999 7,492 005 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.999 59,940 006 TYPE II BARRICADE EA 35.0000 1,540.00 44.000 1,540 007 PORTABLE DELINEATOR EA 7.0000 5,110.00 765.000 5,355 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 35.0000 10,500.00 300.000 10,500 SYSTEM DAY 009 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 10,000.0000 10,000.00 1.000 10,000 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,800.0000 10,800.00 6.000 10,800 011 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 013 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 1,000.00 2.000 1,000 014 TEMPORARY FIBER ROLL LF 2.0000 10,000.00 5,000.000 10,000 015 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 1.000 7,500 016 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 10.0000 400.00 40.000 400 STRIPE (HAZARDOUS WASTE) 017 TREATED WOOD WASTE LB 2.0000 1,120.00 0.000 0 018 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000 019 ROADWAY EXCAVATION CY 150.0000 79,500.00 530.000 79,500 020 CLASS 2 AGGREGATE BASE (CY) CY 130.0000 53,300.00 410.000 53,300 021 PRIME COAT TON 1,200.0000 4,800.00 4.000 4,800 022 HOT MIX ASPHALT (TYPE A) TON 235.0000 96,350.00 430.700 101,214 PROGRAM CAS145 PAGE 2 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F6004 TIME 09:48 AM ESTIMATE NO. 015 BID OPENING 10/27/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/28/22 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 850.0000 170.00 0.200 170 024 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 3.0000 62,400.00 20,800.000 62,400 025 DETECTABLE WARNING SURFACE SQFT 40.0000 15,200.00 330.000 13,200 026 MINOR CONCRETE (GUTTER DEPRESSION) CY 480.0000 12,960.00 27.000 12,960 027 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 480.0000 292,800.00 656.000 314,880 AND DRIVEWAY) 028 MINOR CONCRETE (CURB RAMP) CY 600.0000 50,400.00 98.200 58,920 029 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 150.0000 51,000.00 340.000 51,000 030 REMOVE CONCRETE (CURB AND GUTTER) LF 10.0000 39,000.00 3,900.000 39,000 031 PRE/POST CONSTRUCTION SURVEYS EA 3,000.0000 9,000.00 3.000 9,000 032 ADJUST ACCESS BOX FRAME AND COVER EA 250.0000 5,250.00 21.000 5,250 (UTILITY) 033 RELOCATE MAILBOX EA 575.0000 2,300.00 4.000 2,300 034 REMOVE ROADSIDE SIGN EA 150.0000 600.00 4.000 600 035 RESET ROADSIDE SIGN EA 155.0000 3,410.00 22.000 3,410 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 792.00 66.000 792 (0.063"-UNFRAMED) 037 ROADSIDE SIGN - ONE POST EA 350.0000 2,100.00 6.000 2,100 038 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 1,350.00 9.000 1,350 METHOD) 039 PIPE HANDRAILING LF 150.0000 4,500.00 0.000 0 (F) 040 THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 260.00 26.000 260 (ENHANCED WET NIGHT VISIBILITY) 041 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 7,160.00 1,790.000 7,160 (ENHANCED WET NIGHT VISIBILITY) 042 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 10.0000 900.00 90.000 900 043 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 3,260.00 1,630.000 3,260 044 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 363,000.0000 363,000.00 1.000 363,000 045 REMOVING SIGNAL AND LIGHTING SYSTEMS LS 18,500.0000 18,500.00 1.000 18,500 PROGRAM CAS145 PAGE 3 DATE 09/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1F6004 TIME 09:48 AM ESTIMATE NO. 015 BID OPENING 10/27/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/28/22 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 09/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,440,184.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 33,416.69 240,237.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 33,416.69 1,680,421.35 046 MOBILIZATION LS 90,000.0000 90,000.00 1.000 90,000 ORIGINAL CONTRACT AMOUNT 1,503,392.00 TOTAL WORK COMPLETED 33,416.69 1,770,421.35 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 2,000.00 0.00 TOTAL 35,416.69 1,770,421.35 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 12/09/20 226 12/24/20 06/14/21 07/28/22 255 133 30 0 100% 100% BENSON, DAVID RESIDENT ENGINEER