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 12/24/18 EST. NO. 005 TIME 11:06 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0Q7804 --------------------------------------------------------------------------- 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 0002 24,983.54 E.W. @ L.S.(+) 121918 N 2 0 24,983.54 TOTAL THIS ESTIMATE 102,785.95 TOTAL PREVIOUS ESTIMATE 127,769.49 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 12/24/18 EST. NO. 005 TIME 11:06 AM R.E. NAME: PIRZADEH, BEHROOZ 12-0Q7804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7804 TIME 11:06 AM ESTIMATE NO. 005 BID OPENING 04/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 12/24/18 LOCATION PROGRESS ESTIMATE 12-ORA-133-8.6/9.6 ----------------- AUTOBAHN CONSTRUCTION INC. IN ORANGE COUNTY, IN IRVINE FROM 933 N. BATAVIA ST. SAN DIEGO CREEK TO ROUTE 133/5 ORANGE CA 92867 SEPARATION FED. AID NO. N O N E REMOVE AND REPLACE RHMA ON RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500 002 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 1.000 55,000 003 TYPE II BARRICADE EA 20.0000 240.00 12.000 240 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 0.7000 1,533.00 313.000 219 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.0600 1,476.00 22,003.000 1,320 006 PORTABLE DELINEATOR EA 10.0000 120.00 12.000 120 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 1.000 4,000 008 JOB SITE MANAGEMENT LS 250.0000 250.00 1.000 250 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 010 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 2,000.00 8.000 2,000 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 285,000.00 2,594.570 246,484 012 TACK COAT TON 500.0000 7,000.00 12.490 6,245 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 88,800.00 28,990.000 86,970 014 DETECTABLE WARNING SURFACE SQFT 35.0000 3,150.00 90.000 3,150 015 MINOR CONCRETE (MISCELLANEOUS CY 5,000.0000 2,500.00 1.000 5,000 CONSTRUCTION) 016 REMOVE PAVEMENT MARKER EA 1.0000 820.00 820.000 820 017 GUARD RAILING DELINEATOR EA 20.0000 7,600.00 380.000 7,600 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,320.00 535.000 2,140 019 CONCRETE BARRIER MARKER EA 10.0000 830.00 83.000 830 020 OBJECT MARKER (TYPE P) EA 100.0000 900.00 9.000 900 021 OBJECT MARKER (TYPE R) EA 150.0000 300.00 2.000 300 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 525.00 35.000 525 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 12/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7804 TIME 11:06 AM ESTIMATE NO. 005 BID OPENING 04/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 12/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 4.0000 140.00 35.000 140 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 024 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 175.00 35.000 175 025 ROADSIDE SIGN - ONE POST EA 350.0000 1,050.00 3.000 1,050 026 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 8,760.00 1,620.000 6,480 (ENHANCED WET NIGHT VISIBILITY) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,920.00 4,318.000 4,318 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 18,200.00 15,973.000 15,973 (ENHANCED WET NIGHT VISIBILITY) 029 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 4,400.00 2,681.000 3,351 (ENHANCED WET NIGHT VISIBILITY) 030 MODIFYING EXISTING ELECTRICAL SYSTEM LS 49,000.0000 49,000.00 1.000 49,000 PROGRAM CAS145 PAGE 3 DATE 12/24/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q7804 TIME 11:06 AM ESTIMATE NO. 005 BID OPENING 04/17/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/18 R.E. NAME: PIRZADEH, BEHROOZ DATE OF THIS ESTIMATE 12/24/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 509,100.68 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 24,983.54 127,769.49 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 24,983.54 636,870.17 031 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 595,009.00 TOTAL WORK COMPLETED 24,983.54 676,870.17 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 24,983.54 676,870.17 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 05/16/18 30 06/11/18 06/11/18 12/27/18 24 107 0 0 92% 80% PROGRESS IS SATISFACTORY PIRZADEH, BEHROOZ RESIDENT ENGINEER PROGRAM CAS145 DATE 12/24/18