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 03/13/20 EST. NO. 013 TIME 04:46 PM R.E. NAME: HERRERA, EDGAR 07-307204 --------------------------------------------------------------------------- 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 03/13/20 EST. NO. 013 TIME 04:46 PM R.E. NAME: HERRERA, EDGAR 07-307204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING DBE CEM 2406 -90,755.00 002 MISSING DBE CEM 2406 90,755.00 003 CEM 4401 ANNUAL 2017 -10,000.00 006 CEM 2406 AUGUST 2018 -14,228.00 011 ANNUAL 2018 CEM 4401 -10,000.00 012 CEM 2406 AUGUST 2018 14,228.00 012 ANNUAL 2018 CEM 4401 10,000.00 013 CEM 4401 ANNUAL 2017 10,000.00 013 20,000.00 0.00 LABOR COMPLIANCE VIOLATION PAYROLLS, FBS -2,000.00 013 -2,000.00 -2,000.00 TOTAL DEDUCTIONS 18,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 03/13/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-307204 TIME 04:46 PM ESTIMATE NO. 013 BID OPENING 10/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/20 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 03/13/20 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-91-6.3/6.3 ---------------------------------------- MYERS AND SONS CONSTRUCTION, IN LOS ANGELES COUNTY, ON ROUTE LP 405, IN THE CITY OF INGLEWOOD, AND 4600 NORTHGATE BLVD, SUITE 10 ROUTE 91, ROUTE 105, ROUTE 110, IN SACRAMENTO CA 95834 THE CITY OF LOS ANGELES VARIOUS LOCATIONS FED. AID NO. ACNH-X037(194)E INSTALL HIGH FRICTION SURFACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 6,050.0000 6,050.00 0.250 1,512.50 1.000 6,050 003 TRAFFIC CONTROL SYSTEM LS 85,000.0000 85,000.00 0.050 4,250.00 1.000 85,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.2500 2,375.00 800.000 1,000 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1200 1,980.00 0.000 0 006 TEMPORARY PAVEMENT MARKER EA 2.0000 2,660.00 650.000 1,300 007 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.050 100.00 1.000 2,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 009 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 2,565.00 13.000 1,755 010 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.7500 4,110.00 6,481.000 4,860 STRIPE (HAZARDOUS WASTE) 012 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0000 200.00 110.000 220 MARKING (HAZARDOUS WASTE) 013 TREATED WOOD WASTE LB 1.5000 3,870.00 2,280.000 3,420 014 REMOVE PAVEMENT MARKER EA 1.0000 540.00 540.000 540 015 REMOVE ROADSIDE SIGN (WOOD POST) EA 100.0000 4,300.00 38.000 3,800 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0700 55,263.00 4,822.000 24,447 017 ROADWAY EXCAVATION (TYPE Z-2) CY 3,500.0000 3,500.00 0.000 0 (AERIALLY DEPOSITED LEAD) 018 REPLACE BASE CY 600.0000 39,600.00 0.000 0 019 BASE BOND BREAKER SQYD 4.0000 440.00 20.000 80 020 HIGH FRICTION SURFACE TREATMENT SQYD 25.5000 469,200.00 3,301.220 84,181.11 22,427.220 571,894 021 HOT MIX ASPHALT (TYPE A) TON 117.3000 129,030.00 554.200 65,007 022 TACK COAT TON 864.0000 3,456.00 3.550 3,067 PROGRAM CAS145 PAGE 2 DATE 03/13/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-307204 TIME 04:46 PM ESTIMATE NO. 013 BID OPENING 10/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/20 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 03/13/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINTED PLAIN CONCRETE PAVEMENT CY 841.0000 336,400.00 374.250 314,744 (RSC) 024 DRILL AND BOND (DOWEL BAR) EA 21.0000 32,340.00 1,168.000 24,528 025 JOINT SEAL (PREFORMED COMPRESSION) LF 7.4200 12,465.60 1,456.000 10,803 026 ROADSIDE SIGN - ONE POST EA 225.0000 9,675.00 43.000 9,675 027 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 5.0000 2,600.00 516.000 2,580 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 028 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.5000 2,860.00 516.000 2,838 029 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 7,600.00 1,890.000 7,560 (ENHANCED WET NIGHT VISIBILITY) 030 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 6,250.00 11,252.000 5,626 (ENHANCED WET NIGHT VISIBILITY) 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 355.50 754.000 339 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,053.00 2,100.000 945 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 819.00 890.000 801 (ENHANCED WET NIGHT VISIBILITY) 034 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 210.00 220.000 220 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 2,260.00 1,091.000 2,182 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.100 50.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 037 MODIFYING EXISTING ELECTRICAL SYSTEM LS 39,200.0000 39,200.00 1.000 39,200 PROGRAM CAS145 PAGE 3 DATE 03/13/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-307204 TIME 04:46 PM ESTIMATE NO. 013 BID OPENING 10/20/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/20 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 03/13/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 90,093.61 1,201,484.33 ADJUSTMENT OF COMPENSATION 0.00 36,875.98 EXTRA WORK 0.00 28,875.91 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 90,093.61 1,267,236.22 038 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 1,375,227.10 TOTAL WORK COMPLETED 90,093.61 1,367,236.22 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 18,000.00 -2,000.00 TOTAL 108,093.61 1,365,236.22 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/09/16 80 02/02/17 12/27/16 02/24/20 77 706 0 0 100% 100% HERRERA, EDGAR RESIDENT ENGINEER PROGRAM CAS145 DATE 03/13/20