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 08/28/17 EST. NO. 001 TIME 06:54 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0N2804 --------------------------------------------------------------------------- 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 0001 660.00 E.W. @ F.A.(+) 073117 N 0001.0 0002 1,744.16 080117 N 0002.0 0003 3,396.27 073117 N 0003.0 0004 6,316.48 080117 N 0004.0 0005 2,224.28 080117 N 0005.0 14,341.19 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 14,341.19 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 08/28/17 EST. NO. 001 TIME 06:54 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0N2804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2804 TIME 06:54 AM ESTIMATE NO. 001 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 08/28/17 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-5-33.6/34.1 ----------------------- AUTOBAHN CONSTRUCTION INC. IN OC IN SANTA ANA AT ROUTE 5/22 933 N. BATAVIA ST. SEPARATION ORANGE CA 92867 FED. AID NO. HSIM-052(987) E PROVIDING ADDITIONAL SAFETY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 800.0000 800.00 1.000 800.00 1.000 800 002 CONSTRUCTION AREA SIGNS LS 2,500.0000 2,500.00 0.750 1,875.00 0.750 1,875 003 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000.00 1.000 55,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 005 JOB SITE MANAGEMENT LS 250.0000 250.00 0.750 187.50 0.750 187 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 1,355.00 2,710.000 1,355.00 2,710.000 1,355 STRIPE (HAZARDOUS WASTE) 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,455.00 3,074.000 1,537.00 3,074.000 1,537 009 REMOVE PAVEMENT MARKER EA 1.0000 350.00 396.000 396.00 396.000 396 010 REMOVE PIPE (LF) LF 200.0000 800.00 4.000 800.00 4.000 800 011 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.4000 9,928.00 2,920.000 9,928.00 2,920.000 9,928 012 HOT MIX ASPHALT (TYPE A) TON 105.0000 42,000.00 410.000 43,050.00 410.000 43,050 013 TACK COAT TON 1,000.0000 700.00 0.700 700.00 0.700 700 014 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,200.0000 55,200.00 48.500 58,200.00 48.500 58,200 015 GROOVE EXISTING CONCRETE PAVEMENT SQYD 3.0000 18,270.00 6,090.000 18,270.00 6,090.000 18,270 016 GRIND EXISTING CONCRETE SQYD 7.0000 42,630.00 6,090.000 42,630.00 6,090.000 42,630 PAVEMENT 017 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,600.0000 8,320.00 3.200 8,320.00 3.200 8,320 (F) 018 MISCELLANEOUS IRON AND STEEL LB 5.0000 1,630.00 326.000 1,630.00 326.000 1,630 (F) 019 PAINT TRAFFIC STRIPE (2-COAT) LF 1.5000 1,395.00 930.000 1,395.00 930.000 1,395 020 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,410.00 5,410.000 5,410.00 5,410.000 5,410 (ENHANCED WET NIGHT VISIBILITY) 021 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 930.00 930.000 930.00 930.000 930 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2804 TIME 06:54 AM ESTIMATE NO. 001 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 08/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 900.00 300.000 900.00 300.000 900 (ENHANCED WET NIGHT VISIBILITY) 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 3,700.00 1,480.000 3,700.00 1,480.000 3,700 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 024 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 231.00 77.000 231.00 77.000 231 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 7.0000 1,470.00 208.000 1,456.00 208.000 1,456 026 MODIFYING EXISTING ELECTRICAL SYSTEM LS 78,000.0000 78,000.00 1.000 78,000.00 1.000 78,000 PROGRAM CAS145 PAGE 3 DATE 08/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N2804 TIME 06:54 AM ESTIMATE NO. 001 BID OPENING 01/04/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/17 R.E. NAME: ZIAEIAN, GHASSEM DATE OF THIS ESTIMATE 08/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 340,700.50 340,700.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 14,341.19 14,341.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 355,041.69 355,041.69 027 MOBILIZATION LS 22,000.0000 22,000.00 1.000 22,000.00 1.000 22,000 ORIGINAL CONTRACT AMOUNT 359,224.00 TOTAL WORK COMPLETED 377,041.69 377,041.69 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 377,041.69 377,041.69 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 03/15/17 60 07/31/17 07/31/17 10/27/17 15 0 0 0 94% 25% PROGRESS IS SATISFACTORY ZIAEIAN, GHASSEM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/28/17