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 01/22/24 EST. NO. 019 TIME 11:11 AM R.E. NAME: PHAM, RYAN 07-327104 --------------------------------------------------------------------------- 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 0023 215.00 E.W. @ U.P (+) 010424 N 0076.0 004 0003 1,200.00 E.W. @ U.P (+) 120723 N 0075.0 1,415.00 TOTAL THIS ESTIMATE 195,119.39 TOTAL PREVIOUS ESTIMATE 196,534.39 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 01/22/24 EST. NO. 019 TIME 11:11 AM R.E. NAME: PHAM, RYAN 07-327104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2023 CEM 4401 -10,000.00 019 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-327104 TIME 11:11 AM ESTIMATE NO. 019 BID OPENING 10/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: PHAM, RYAN DATE OF THIS ESTIMATE 01/22/24 LOCATION PROGRESS ESTIMATE 07-LA-60-0.5/11.7 ----------------- JFL ELECTRIC, INC IN LA COUNTY ON ROUTE 60 BETWEEN 8257 COMPTON AVENUE; ROUTES 5/10 SEPARATION TO ROUTE LOS ANGELES CA 90001 605, ON ROUTE 2 AT ROUTE 134, ON ROUTE 5 AT ROUTE 605, ON ROUTE 10 AT ROUTE 5, ON ROUTE 605 AT ROUTE FED. AID NO. N O N E UPGRADE TRANSPORTATION MANAGEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 1.000 10,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 60,000.00 274.000 54,800 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 4.000 8,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,800.00 12.000 2,400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.030 750.00 0.840 21,000 007 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.970 485,000 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 19,800.00 30.000 1,800.00 329.000 19,740 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 110,000.00 11.000 110,000 010 TEMPORARY RAILING (TYPE K) LF 65.0000 13,000.00 200.000 13,000.00 200.000 13,000 011 TEMPORARY CRASH CUSHION MODULE EA 190.0000 2,660.00 14.000 2,660.00 14.000 2,660 012 JOB SITE MANAGEMENT LS 18,700.0000 18,700.00 0.020 374.00 0.990 18,513 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,100.0000 1,100.00 1.000 1,100 014 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.020 120.00 0.980 5,880 015 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 27.0000 5,940.00 220.000 5,940 STRIPE (HAZARDOUS WASTE) 016 TREATED WOOD WASTE LB 1.0000 2,340.00 1,170.000 1,170.00 2,340.000 2,340 017 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.990 9,900 018 ROADWAY EXCAVATION CY 100.0000 17,000.00 170.000 17,000 019 ROADWAY EXCAVATION (TYPE Z-2) CY 400.0000 26,400.00 0.000 0 (AERIALLY DEPOSITED LEAD) 020 ROADWAY EXCAVATION (TYPE Z-3) CY 400.0000 4,800.00 0.000 0 (AERIALLY DEPOSITED LEAD) 021 HOT MIX ASPHALT (TYPE A) TON 500.0000 4,500.00 9.000 4,500 022 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 10.0000 10,200.00 1,020.000 10,200 PROGRAM CAS145 PAGE 2 DATE 01/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-327104 TIME 11:11 AM ESTIMATE NO. 019 BID OPENING 10/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: PHAM, RYAN DATE OF THIS ESTIMATE 01/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TACK COAT TON 10,000.0000 1,000.00 0.100 1,000 024 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 100.0000 21,000.00 210.000 21,000 025 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 2,040.00 1,020.000 2,040 026 MINOR CONCRETE (MINOR STRUCTURE) CY 4,000.0000 8,000.00 0.000 0 (F) 027 MINOR CONCRETE (CURB) (CY) CY 1,300.0000 22,100.00 17.000 22,100 028 REMOVE CONCRETE CURB (LF) LF 50.0000 15,000.00 300.000 15,000 029 ADJUST ACCESS BOX (UTILITY) EA 1,000.0000 3,000.00 3.000 3,000 030 REMOVE PAVEMENT MARKER EA 7.0000 98.00 14.000 98 031 REMOVE DELINEATOR EA 9.0000 234.00 26.000 234 032 GUARD RAILING DELINEATOR EA 43.0000 8,600.00 168.000 7,224 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 84.00 14.000 84 034 MARKER EA 150.0000 2,550.00 17.000 2,550.00 17.000 2,550 035 RELOCATE ROADSIDE SIGN-ONE POST EA 275.0000 275.00 1.000 275 036 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 44.0000 88,000.00 1,500.000 66,000 037 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 144,900.00 1,209.000 108,810 038 TRANSITION RAILING (TYPE WB-31) EA 5,500.0000 5,500.00 0.000 0 039 END CAP (TYPE A) EA 1,700.0000 1,700.00 1.000 1,700 040 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,900.0000 20,900.00 9.000 17,100 041 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,500.0000 27,500.00 5.000 27,500 042 REMOVE GUARDRAIL LF 25.0000 3,750.00 75.000 1,875.00 150.000 3,750 043 6" THERMOPLASTIC TRAFFIC STRIPE LF 6.0000 1,320.00 220.000 1,320 044 PAINT PAVEMENT MARKING (2-COAT) SQFT 4.0000 4,600.00 1,150.000 4,600 045 REMOVE PAINTED PAVEMENT MARKING SQFT 4.0000 4,600.00 1,150.000 4,600 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.030 150.00 0.840 4,200 SYSTEM ELEMENTS DURING CONSTRUCTION 047 MODIFYING CAMERA SYSTEMS LS 150,000.0000 150,000.00 0.950 142,500 048 MODIFYING FIBER OPTIC CABLE SYSTEMS LS 2,600,000.0000 2,600,000.00 0.020 52,000.00 0.950 2,470,000 049 SYSTEM TESTING AND DOCUMENTATION LS 85,500.0000 85,500.00 0.250 21,375 PROGRAM CAS145 PAGE 3 DATE 01/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-327104 TIME 11:11 AM ESTIMATE NO. 019 BID OPENING 10/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: PHAM, RYAN DATE OF THIS ESTIMATE 01/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 051 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 10.0000 720.00 72.000 720 052 RELOCATE ROADSIDE SIGN-TWO POST EA 475.0000 475.00 1.000 475 PROGRAM CAS145 PAGE 4 DATE 01/22/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-327104 TIME 11:11 AM ESTIMATE NO. 019 BID OPENING 10/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/24 R.E. NAME: PHAM, RYAN DATE OF THIS ESTIMATE 01/22/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 76,449.00 3,754,228.00 ADJUSTMENT OF COMPENSATION 0.00 12,493.00 EXTRA WORK 1,415.00 184,041.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 77,864.00 3,950,762.39 053 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 4,291,686.00 TOTAL WORK COMPLETED 77,864.00 4,150,762.39 MATERIALS ON HAND ON SITE 121,861.97 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 67,864.00 4,262,624.36 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 02/04/22 300 02/22/22 02/22/22 02/14/24 283 192 0 0 91% 94% PROGRESS IS SATISFACTORY PHAM, RYAN RESIDENT ENGINEER