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 07/23/24 EST. NO. 003 TIME 11:53 AM R.E. NAME: LEON, DAN 07-4V3204 --------------------------------------------------------------------------- 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 0001 1,021.86 E.W. @ F.A.(+) 052224 N 001 0 0002 3,127.14 052324 N 002 0 4,149.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 4,149.00 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 07/23/24 EST. NO. 003 TIME 11:53 AM R.E. NAME: LEON, DAN 07-4V3204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3204 TIME 11:53 AM ESTIMATE NO. 003 BID OPENING 03/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/24 R.E. NAME: LEON, DAN DATE OF THIS ESTIMATE 07/23/24 LOCATION RERUN PROGRESS ESTIMATE 07-LA-405-22.2/23.5 ----------------------- KORMEX CONSTRUCTION, INC. LOS ANGELES COUNTY IN INGLEWOOD FROM 2324 S. VINEYARD AVE., STE. K CENTURY BOULEVARD UNDERCROSSING TO ONTARIO CA 91761 FLORENCE AVENUE OVERCROSSING FED. AID NO. N O N E PERFORM PLANT ESTABLISHMENT AND INSTALL IR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.100 800.00 0.750 6,000 003 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.200 10,000.00 0.400 20,000 004 PORTABLE RADAR SPEED FEEDBACK SIGN EA 75.0000 9,375.00 0.000 0 SYSTEM DAY 005 JOB SITE MANAGEMENT LS 100.0000 100.00 0.100 10.00 0.750 75 006 STORMWATER POLLUTION PREVENTION PLAN LS 3,500.0000 3,500.00 0.100 350.00 0.750 2,625 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 008 TEMPORARY COVER SQYD 5.0000 5,000.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 400.0000 11,600.00 15.000 6,000.00 29.000 11,600 010 TEMPORARY FIBER ROLL LF 5.5000 12,100.00 2,200.000 12,100 011 STREET SWEEPING LS 1,000.0000 1,000.00 0.200 200.00 0.250 250 012 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 0.100 50.00 0.100 50 013 ROADSIDE CLEARING LS 127,000.0000 127,000.00 0.150 19,050.00 0.900 114,300 014 ROCK BLANKET SQFT 30.0000 9,000.00 300.000 9,000.00 300.000 9,000 015 SLOW-RELEASE FERTILIZER LB 5.0000 5,500.00 0.000 0 016 PLANT (GROUP H) EA 0.7000 19,460.00 0.000 0 017 PLANT (GROUP A) EA 10.0000 16,100.00 0.000 0 018 PLANT (GROUP U) EA 250.0000 6,500.00 0.000 0 019 MAINTAIN EXISTING PLANTED AREAS LS 500.0000 500.00 0.550 275.00 0.750 375 020 PLANT ESTABLISHMENT WORK LS 60,000.0000 60,000.00 0.000 0 021 WOOD MULCH CY 70.0000 147,000.00 0.000 0 022 CHECK AND TEST EXISTING IRRIGATION LS 10,000.0000 10,000.00 1.000 10,000 FACILITIES PROGRAM CAS145 PAGE 2 DATE 07/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3204 TIME 11:53 AM ESTIMATE NO. 003 BID OPENING 03/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/24 R.E. NAME: LEON, DAN DATE OF THIS ESTIMATE 07/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 OPERATE EXISTING IRRIGATION FACILITIES LS 500.0000 500.00 0.550 275.00 0.750 375 024 REMOVE IRRIGATION FACILITY LS 1,000.0000 1,000.00 0.100 100.00 1.000 1,000 025 CONTROL AND NEUTRAL CONDUCTORS LS 25,000.0000 25,000.00 0.450 11,250.00 0.950 23,750 026 1 1/2" REMOTE CONTROL VALVE EA 575.0000 16,100.00 19.000 10,925.00 28.000 16,100 027 2" REMOTE CONTROL VALVE EA 750.0000 1,500.00 1.000 750.00 2.000 1,500 028 LOCKJAW VALVE BOX EA 1,500.0000 45,000.00 20.000 30,000.00 30.000 45,000 029 SOLAR POWERED IRRIGATION CONTROLLER EA 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000 030 FLOW SENSOR EA 2,500.0000 2,500.00 0.000 0 031 TREE WELL SPRINKLER ASSEMBLY EA 175.0000 9,100.00 52.000 9,100.00 52.000 9,100 032 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 150.0000 9,300.00 62.000 9,300.00 62.000 9,300 033 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 150.0000 22,500.00 150.000 22,500.00 150.000 22,500 034 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.7500 32,177.00 5,596.000 32,177.00 5,596.000 32,177 (F) LINE) 035 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.0000 16,632.00 2,772.000 16,632.00 2,772.000 16,632 (F) LINE) 036 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.2500 16,325.00 2,612.000 16,325.00 2,612.000 16,325 (F) (SUPPLY LINE) 037 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 7,763.00 1,109.000 7,763.00 1,109.000 7,763 (F) (SUPPLY LINE) 038 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.0000 3,608.00 51.000 408.00 551.000 4,408 (F) LINE) 039 3" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 12.0000 5,172.00 431.000 5,172.00 431.000 5,172 (F) LINE) 040 HIGH DENSITY POLYETHYLENE PIPE CONDUIT LF 270.0000 35,100.00 80.000 21,600.00 130.000 35,100 041 BALL VALVE EA 600.0000 1,800.00 0.000 0 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.150 150.00 0.350 350 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4V3204 TIME 11:53 AM ESTIMATE NO. 003 BID OPENING 03/14/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/24 R.E. NAME: LEON, DAN DATE OF THIS ESTIMATE 07/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 250,162.00 448,427.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 4,149.00 4,149.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 254,311.00 452,576.00 043 MOBILIZATION LS 50,000.0000 50,000.00 0.050 2,500.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 819,812.00 TOTAL WORK COMPLETED 256,811.00 502,576.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 256,811.00 502,576.00 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 04/24/24 375 06/18/24 05/13/24 01/20/26 47 1 0 0 58% 38% PROGRESS IS SATISFACTORY LEON, DAN RESIDENT ENGINEER