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 12/24/24 EST. NO. 002 TIME 07:03 AM R.E. NAME: RUBA, NABIL/CE- MERATI, ARTIN 12-0S3104 --------------------------------------------------------------------------- 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 12/24/24 EST. NO. 002 TIME 07:03 AM R.E. NAME: RUBA, NABIL/CE- MERATI, ARTIN 12-0S3104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S3104 TIME 07:03 AM ESTIMATE NO. 002 BID OPENING 02/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: RUBA, NABIL/CE- MERATI, ARTIN DATE OF THIS ESTIMATE 12/24/24 LOCATION PROGRESS ESTIMATE 12-ORA-5-R26.3/42.2 ----------------- AUTOBAHN CONSTRUCTION INC. ORANGE COUNTY AT VARIOUS LOCATIONS FROM 933 N. BATAVIA ST. CULVER DRIVER OVERCROSSING IN IRVINE TO ORANGE CA 92867 ROUTE 91/5 SEPARATION IN FULLERTON FED. AID NO. HSIM-052(44)E REFRESH PAVEMENT DELINEATION, REPLACE SIGN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,100.0000 154,000.00 20.000 22,000.00 26.000 28,600 003 CONSTRUCTION AREA SIGNS LS 80,000.0000 80,000.00 0.000 0 004 TRAFFIC CONTROL SYSTEM LS 430,000.0000 430,000.00 0.000 0 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 75.0000 10,500.00 0.000 0 SYSTEM DAY 006 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 0.000 0 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 8,000.0000 8,000.00 0.000 0 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 009 WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 010 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.8000 24,160.00 0.000 0 STRIPE (HAZARDOUS WASTE) 012 TREATED WOOD WASTE LB 0.1500 2,970.00 0.000 0 013 CLEARING AND GRUBBING (LS) LS 2,500.0000 2,500.00 0.000 0 014 ROADWAY EXCAVATION CY 700.0000 10,500.00 0.000 0 015 HOT MIX ASPHALT (TYPE A) TON 2,500.0000 5,000.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 150.0000 7,500.00 0.000 0 017 SAND BACKFILL CY 200.0000 8,000.00 0.000 0 018 MINOR CONCRETE (CURB) (CY) CY 3,000.0000 45,000.00 0.000 0 019 MINOR CONCRETE (MISCELLANEOUS CY 900.0000 85,500.00 0.000 0 CONSTRUCTION) 020 REMOVE PAVEMENT MARKER EA 1.0000 3,470.00 0.000 0 021 REMOVE DELINEATOR EA 10.0000 2,300.00 0.000 0 022 DELINEATOR (CLASS 1) EA 60.0000 17,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S3104 TIME 07:03 AM ESTIMATE NO. 002 BID OPENING 02/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: RUBA, NABIL/CE- MERATI, ARTIN DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 GUARD RAILING DELINEATOR EA 40.0000 3,760.00 0.000 0 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.5000 42,835.00 0.000 0 025 REMOVE ROADSIDE SIGN EA 75.0000 11,250.00 0.000 0 026 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 95.0000 5,035.00 0.000 0 BRACKET METHOD) 027 REMOVE ROADSIDE SIGN PANEL EA 100.0000 100.00 0.000 0 028 REMOVE SIGN PANEL EA 7.0000 5,600.00 0.000 0 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 37,050.00 0.000 0 (0.063"-UNFRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 55,800.00 0.000 0 (0.080"-UNFRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 21,900.00 0.000 0 (0.063"-FRAMED) 032 METAL (ROADSIDE SIGN) LB 4.0000 2,080.00 0.000 0 033 METAL (BARRIER MOUNTED SIGN) LB 25.0000 81,250.00 0.000 0 034 ROADSIDE SIGN - ONE POST EA 300.0000 60,000.00 0.000 0 035 ROADSIDE SIGN - TWO POST EA 530.0000 41,340.00 0.000 0 036 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 10,050.00 0.000 0 METHOD) 037 INSTALL SIGN OVERLAY SQFT 30.0000 3,300.00 0.000 0 038 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 300.0000 1,500.00 0.000 0 POST 039 REMOVE GUARDRAIL LF 25.0000 2,000.00 0.000 0 040 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 6.5000 147,550.00 0.000 0 WET NIGHT VISIBILITY) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 20,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 91,395.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 20,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 044 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 35,120.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 045 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 64,320.00 0.000 0 046 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 53,100.00 0.000 0 047 CONTRAST STRIPE PAINT (2-COAT) LF 0.5000 16,050.00 0.000 0 048 INDUCTIVE LOOP DETECTOR (LS) LS 185,000.0000 185,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S3104 TIME 07:03 AM ESTIMATE NO. 002 BID OPENING 02/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: RUBA, NABIL/CE- MERATI, ARTIN DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 MODIFYING LIGHTING SYSTEMS LS 205,000.0000 205,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0S3104 TIME 07:03 AM ESTIMATE NO. 002 BID OPENING 02/01/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: RUBA, NABIL/CE- MERATI, ARTIN DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 22,000.00 32,600.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 22,000.00 32,600.00 050 MOBILIZATION LS 200,000.0000 200,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 2,341,485.00 TOTAL WORK COMPLETED 22,000.00 32,600.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 22,000.00 32,600.00 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 05/13/24 140 11/13/24 11/11/24 06/09/25 26 0 0 0 1% 19% PROGRESS IS SATISFACTORY RUBA, NABIL/CE- MERATI, ARTIN RESIDENT ENGINEER