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 10/24/22 EST. NO. 002 TIME 03:05 PM R.E. NAME: TOUTOUNCHIAN, SAM 07-384804 --------------------------------------------------------------------------- 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 10/24/22 EST. NO. 002 TIME 03:05 PM R.E. NAME: TOUTOUNCHIAN, SAM 07-384804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-384804 TIME 03:05 PM ESTIMATE NO. 002 BID OPENING 05/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 10/24/22 LOCATION PROGRESS ESTIMATE 07-LA-2-18.7/18.7 ----------------- FEC FUTURE CONTRACTORS AND LA-2 PM 18.65, LA-101 PM ENGINEERS, INC. 7.74/13.88, LA-134 PM 0.51/13.24, 184 TECHNOLOGY DRIVE, SUITE 2 LA-170 PM 14.5/19.3, LA-405 PM IRVINE CA 92618 39/44.74 FED. AID NO. N O N E CLEAN CA SAFETY ENHANCEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,575.0000 1,575.00 0.250 393.75 0.750 1,181 002 TIME-RELATED OVERHEAD (WDAY) WDAY 787.5000 94,500.00 21.000 16,537.50 34.000 26,775 003 CONSTRUCTION AREA SIGNS LS 33,075.0000 33,075.00 0.750 24,806 004 TRAFFIC CONTROL SYSTEM LS 105,000.0000 105,000.00 0.175 18,375.00 0.283 29,715 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 1,050.0000 10,500.00 0.000 0 SYSTEM DAY 006 JOB SITE MANAGEMENT LS 5,250.0000 5,250.00 0.175 918.75 0.283 1,485 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,100.0000 2,100.00 0.750 1,575 008 TEMPORARY DRAINAGE INLET PROTECTION EA 315.0000 4,725.00 15.000 4,725 009 TEMPORARY GRAVEL BAG BERM LF 14.7000 735.00 50.000 735 010 TEMPORARY CONCRETE WASHOUT LS 2,100.0000 2,100.00 0.310 651.00 0.310 651 011 ROADWAY EXCAVATION CY 420.0000 12,600.00 30.000 12,600 012 ROCK BLANKET SQFT 37.8000 61,614.00 1,587.000 59,988.60 1,750.000 66,150 013 WROUGHT IRON FENCE LF 246.7500 1,147,387.50 0.000 0 014 REMOVE CHAIN LINK FENCE LF 10.5000 48,825.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/24/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-384804 TIME 03:05 PM ESTIMATE NO. 002 BID OPENING 05/24/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/22 R.E. NAME: TOUTOUNCHIAN, SAM DATE OF THIS ESTIMATE 10/24/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 96,864.60 170,399.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 96,864.60 170,399.25 015 MOBILIZATION LS 157,500.0000 157,500.00 0.450 70,875.00 0.950 149,625 ORIGINAL CONTRACT AMOUNT 1,687,486.50 TOTAL WORK COMPLETED 167,739.60 320,024.25 MATERIALS ON HAND ON SITE 179,180.00 179,180.00 DEDUCTIONS 0.00 0.00 TOTAL 346,919.60 499,204.25 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 08/17/22 120 00/00/00 09/01/22 02/08/23 47 0 0 0 19% 39% PROGRESS IS SATISFACTORY TOUTOUNCHIAN, SAM RESIDENT ENGINEER