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 04/21/25 EST. NO. 006 TIME 10:42 AM R.E. NAME: MOHSENZADEH, ALI 07-0W7004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0003 228,150.00 E.W. @ L.S.(+) 041325 N 0003 228,150.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 228,150.00 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 04/21/25 EST. NO. 006 TIME 10:42 AM R.E. NAME: MOHSENZADEH, ALI 07-0W7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE B2G SUBS MISSING 25% -270,515.00 006 -270,515.00 -270,515.00 TOTAL DEDUCTIONS -270,515.00 -270,515.00 PROGRAM CAS145 PAGE 1 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W7004 TIME 10:42 AM ESTIMATE NO. 006 BID OPENING 05/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/21/25 LOCATION PROGRESS ESTIMATE 07-LA-405-44.7/486.4 ----------------- INTERSTATE CIVIL CONSTRUCTION LOS ANGELES COUNTY IN LOS ANGELES FROM 1253 EVERGREEN ROAD, SUITE 2 NORDHOFF STREET UNDERCROSSING TO ROUTE WRIGHTWOOD CA 92397 5/405 SEPARATION FED. AID NO. N O N E INDIVIDUAL SLAB REPLACEMENT (RSC), & GRIND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,075.0000 3,075.00 0.000 0 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 4,500.0000 4,500.00 0.200 900 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 200,000.00 20.000 20,000.00 83.000 83,000 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 4,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 5.000 1,000 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 9,325.0000 9,325.00 0.500 4,662 007 TRAFFIC CONTROL SYSTEM LS 401,000.0000 401,000.00 0.100 40,100.00 0.420 168,420 008 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 125.0000 7,500.00 15.000 1,875.00 78.000 9,750 SYSTEM 009 TEMPORARY AUTOMATED END OF QUEUE WARNING DAY 2,961.0000 177,660.00 63.000 186,543 SYSTEM (TYPE 1) 010 MOBILE BARRIER SYSTEM DAY 3,200.0000 192,000.00 9.000 28,800.00 72.000 230,400 011 JOB SITE MANAGEMENT LS 13,700.0000 13,700.00 0.100 1,370.00 0.420 5,754 012 WATER POLLUTION CONTROL PROGRAM LS 6,642.0000 6,642.00 0.100 664.20 0.420 2,789 013 TEMPORARY CONCRETE WASHOUT LS 13,425.0000 13,425.00 1.000 13,425 014 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.3600 20,536.00 15,100.000 20,536 STRIPE (HAZARDOUS WASTE) 015 LEAN CONCRETE BASE RAPID SETTING CY 250.0000 105,000.00 0.000 0 016 SLURRY SEAL TON 474.0000 312,840.00 660.000 312,840.00 660.000 312,840 017 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 252.1500 448,827.00 1,390.000 350,488.50 1,390.000 350,488 018 TACK COAT TON 3,075.0000 11,685.00 3.800 11,685.00 3.800 11,685 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.3800 97,416.00 11,665.000 86,087.70 11,665.000 86,087 020 DRILL AND BOND (DOWEL BAR) EA 32.7500 131,000.00 1,375.000 45,031 021 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 1,094.0000 1,826,980.00 1,670.000 1,826,980 022 GRIND EXISTING CONCRETE PAVEMENT SQYD 5.1700 661,760.00 128,000.000 661,760 PROGRAM CAS145 PAGE 2 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W7004 TIME 10:42 AM ESTIMATE NO. 006 BID OPENING 05/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAVEMENT MARKER EA 1.2300 1,254.60 1,020.000 1,254 024 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5500 19,369.50 0.000 0 025 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 26.3300 207,480.40 0.000 0 026 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 4,990.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 72,450.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1700 86,697.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 029 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.4600 4,108.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 030 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.8500 5,143.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 031 12" THERMOPLASTIC TRAFFIC STRIPE LF 6.1500 31,980.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 36,000.00 36,000.000 36,000 033 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0800 10,287.20 3,340.000 10,287 034 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 035 MODIFYING RAMP METERING SYSTEMS LS 68,000.0000 68,000.00 0.000 0 036 MODIFYING TRAFFIC MONITORING STATIONS LS 91,020.0000 91,020.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-0W7004 TIME 10:42 AM ESTIMATE NO. 006 BID OPENING 05/30/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: MOHSENZADEH, ALI DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 853,910.40 4,069,594.39 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 228,150.00 228,150.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,082,060.40 4,297,744.39 037 MOBILIZATION LS 233,260.0000 233,260.00 1.000 233,260 ORIGINAL CONTRACT AMOUNT 5,526,410.90 TOTAL WORK COMPLETED 1,082,060.40 4,531,004.39 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -270,515.00 -270,515.00 TOTAL 811,545.40 4,260,489.39 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 07/15/24 200 07/30/24 07/30/24 05/20/25 81 97 0 0 78% 41% PROGRESS IS SATISFACTORY MOHSENZADEH, ALI RESIDENT ENGINEER