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 08/21/17 EST. NO. 004 TIME 10:49 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0P7604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 08/21/17 EST. NO. 004 TIME 10:49 AM R.E. NAME: ZIAEIAN, GHASSEM 12-0P7604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P7604 TIME 10:49 AM ESTIMATE NO. 004 BID OPENING 03/21/17 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 08/21/17 LOCATION PROGRESS ESTIMATE 12-ORA-91-2.6/10.1 ----------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY, RTE.55AT PM 5.8 ENGINEERING CONSTRUCTION, INC. TO16.10; RTE. 57 AT PM 2.61 TO 16351 CONSTRUCTION CIRCLE WES 10.09; RTE. 241 AT PM 38.84; RTE. IRVINE CA 92606 405 AT PM 8.48 FED. AID NO. N O N E THIS PROJECT CONSISTS OF PATCHING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 26,000.0000 26,000.00 0.500 13,000 002 TRAFFIC CONTROL SYSTEM LS 220,000.0000 220,000.00 0.250 55,000.00 0.750 165,000 003 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.2000 1,342.00 0.000 0 004 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2200 10,890.00 69,050.000 15,191 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.250 3,750.00 0.750 11,250 006 JOB SITE MANAGEMENT LS 2,100.0000 2,100.00 0.200 420 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 725.0000 725.00 1.000 725 008 GRIND EXISTING BRIDGE DECK SQYD 42.0000 16,338.00 0.000 0 009 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,100.0000 889,900.00 25.290 27,819.00 85.290 93,819 (TYPE R) 010 PAVING NOTCH EXTENSION CF 200.0000 10,000.00 0.000 0 011 CLEAN EXPANSION JOINT LF 19.6000 34,829.20 1,287.500 25,235 012 JOINT SEAL (MR 1/2") LF 21.0000 27,300.00 866.500 18,196 013 JOINT SEAL (MR 1 1/2") LF 45.0000 41,625.00 421.000 18,945 014 PUBLIC SAFETY PLAN LS 5,000.0000 5,000.00 0.870 4,350 015 RAPID SETTING CONCRETE (PATCH) CF 85.0000 4,675.00 0.000 0 016 REMOVE UNSOUND CONCRETE CF 85.0000 4,675.00 0.000 0 017 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1000 65,655.00 609,750.000 60,975 018 FURNISH POLYESTER CONCRETE OVERLAY CF 105.0000 141,750.00 0.000 0 019 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.6500 55,650.00 0.000 0 (F) 020 TREAT BRIDGE DECK SQFT 0.3100 197,020.50 609,750.000 189,022 (F) 021 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 40.0000 362,600.00 8,955.000 358,200 022 REMOVE PAVEMENT MARKER EA 2.2000 6,248.00 3,861.000 8,494 PROGRAM CAS145 PAGE 2 DATE 08/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P7604 TIME 10:49 AM ESTIMATE NO. 004 BID OPENING 03/21/17 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 08/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.3000 5,610.00 0.000 0 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 6,325.00 0.000 0 025 CONCRETE BARRIER MARKER EA 12.0000 1,920.00 0.000 0 026 THERMOPLASTIC PAVEMENT MARKING SQFT 6.6000 4,290.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 027 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1600 1,824.00 0.000 0 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7700 18,403.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 029 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 2,323.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6600 9,636.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 031 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 3,124.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 1,925.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 3,212.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 034 REMOVE PAINTED TRAFFIC STRIPE LF 0.4500 2,358.00 11,988.000 5,394 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 20,020.00 55,507.000 30,528 036 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 2,970.00 324.000 1,782 037 MODIFYING EXISTING ELECTRICAL SYSTEM LS 30,000.0000 30,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0P7604 TIME 10:49 AM ESTIMATE NO. 004 BID OPENING 03/21/17 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 08/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 86,569.00 1,020,528.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 86,569.00 1,020,528.65 038 MOBILIZATION LS 44,000.0000 44,000.00 0.950 41,800 ORIGINAL CONTRACT AMOUNT 2,297,262.90 TOTAL WORK COMPLETED 86,569.00 1,062,328.65 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 86,569.00 1,062,328.65 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 04/26/17 190 05/11/17 05/11/17 02/27/18 59 7 0 0 43% 31% PROGRESS IS SATISFACTORY ZIAEIAN, GHASSEM RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/17