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 11/22/21 EST. NO. 003 TIME 10:50 AM R.E. NAME: TURAY, SULAIMAN 07-341704 --------------------------------------------------------------------------- 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 3,056.09 E.W. @ F.A.(+) 101521 N 0001 0 0002 3,209.21 101821 N 0002 0 0003 2,281.91 102121 N 0003 0 8,547.21 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 8,547.21 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 11/22/21 EST. NO. 003 TIME 10:50 AM R.E. NAME: TURAY, SULAIMAN 07-341704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-341704 TIME 10:50 AM ESTIMATE NO. 003 BID OPENING 07/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: TURAY, SULAIMAN DATE OF THIS ESTIMATE 11/22/21 LOCATION PROGRESS ESTIMATE 07-LA-1-2.8/2.8 ----------------- INTERNATIONAL LINE BUILDERS, IN LONG BEACH, INTERSECTION OF PCH INC. AND ANAHEIM ST/ LOS ALTOS AVE 3955 TEMESCAL CANYON ROAD; CORONA CA 92883 FED. AID NO. SSTG-P001(668) E INSTALL LEFT TURN PHASE AND ADA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,953.0000 5,953.00 1.000 5,953 002 TIME-RELATED OVERHEAD (WDAY) WDAY 106.0000 6,360.00 21.000 2,226.00 52.000 5,512 003 CONSTRUCTION AREA SIGNS LS 10,572.0000 10,572.00 0.900 9,514 004 TRAFFIC CONTROL SYSTEM LS 13,670.0000 13,670.00 0.350 4,784.50 0.867 11,851 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 18.0000 2,160.00 0.000 0 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,087.0000 9,261.00 1.975 6,096 007 JOB SITE MANAGEMENT LS 13,229.0000 13,229.00 0.350 4,630.15 0.850 11,244 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 772.0000 772.00 1.000 772 009 TEMPORARY DRAINAGE INLET PROTECTION EA 331.0000 331.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 5,512.0000 5,512.00 0.900 4,960.80 0.900 4,960 011 MAINTAIN EXISTING PLANTED AREAS LS 22,710.0000 22,710.00 0.750 17,032 012 OPERATE EXISTING IRRIGATION FACILITIES LS 10,583.0000 10,583.00 0.500 5,291.50 0.500 5,291 013 REMOVE PAVEMENT MARKER EA 6.0000 60.00 0.000 0 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.0000 110.00 0.000 0 015 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 356.0000 1,068.00 0.000 0 016 REMOVE ROADSIDE SIGN EA 28.0000 336.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,430.00 0.000 0 (0.063"-UNFRAMED) 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 450.00 0.000 0 (0.080"-UNFRAMED) 019 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,080.00 0.000 0 (0.080"-FRAMED) 020 ROADSIDE SIGN - ONE POST EA 165.0000 825.00 0.000 0 021 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 39.0000 546.00 0.000 0 METHOD) 022 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 200.0000 800.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-341704 TIME 10:50 AM ESTIMATE NO. 003 BID OPENING 07/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: TURAY, SULAIMAN DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 630.00 0.000 0 024 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 11,650.00 0.000 0 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.2500 472.50 0.000 0 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.5000 3,925.00 0.000 0 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,512.0000 5,512.00 0.300 1,653.60 0.700 3,858 SYSTEM ELEMENTS DURING CONSTRUCTION 028 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 196,161.0000 196,161.00 0.200 39,232.20 0.900 176,544 PROGRAM CAS145 PAGE 3 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-341704 TIME 10:50 AM ESTIMATE NO. 003 BID OPENING 07/30/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: TURAY, SULAIMAN DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 62,778.75 258,633.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 8,547.21 8,547.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 71,325.96 267,180.48 029 MOBILIZATION LS 14,805.0000 14,805.00 1.000 14,805 ORIGINAL CONTRACT AMOUNT 341,973.50 TOTAL WORK COMPLETED 71,325.96 281,985.48 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 71,325.96 281,985.48 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 09/11/20 60 00/00/00 09/28/20 12/07/21 50 235 0 0 76% 83% PROGRESS IS SATISFACTORY TURAY, SULAIMAN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/21