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 02/06/20 EST. NO. 009 TIME 09:40 AM R.E. NAME: ARIAS, JUAN 07-4W4204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 4,623.07 A.C. @ L.S.(+) 102119 N 1 0 4,623.07 TOTAL THIS ESTIMATE 36,837.02 TOTAL PREVIOUS ESTIMATE 41,460.09 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 02/06/20 EST. NO. 009 TIME 09:40 AM R.E. NAME: ARIAS, JUAN 07-4W4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/06/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4204 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 01/30/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/19 R.E. NAME: ARIAS, JUAN DATE OF THIS ESTIMATE 02/06/20 LOCATION FINAL ESTIMATE 07-LA-405-0.0/20.5 -------------- STERNDAHL ENTERPRISES INC. IN LOS ANGELES COUNTY FROM ORANGE 11861 BRANFORD ST. COUNTY LINE IN LONG BEACH TO 0.3__ SUN VALLEY CA 91352 MILE NORTH OF EL SEGUNDO BOULEVARD UNDERCROSSING IN HAWTHORNE___ FED. AID NO. N O N E REPLACE PAVEMENT DELINEATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 1.000 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 150.0000 22,500.00 150.000 22,500 004 CONSTRUCTION AREA SIGNS LS 100,000.0000 100,000.00 1.000 100,000 005 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 1.000 450,000 006 JOB SITE MANAGEMENT LS 75,000.0000 75,000.00 1.000 75,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 25,000.0000 25,000.00 1.000 25,000 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6500 385,450.00 597,665.000 388,482 STRIPE (HAZARDOUS WASTE) 009 REMOVE PAVEMENT MARKER EA 1.0000 96,600.00 72,675.000 72,675 010 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 158,000.00 39,628.000 158,512 011 FURNISH LAMINATED WOOD BOX POST (TYPE L) EA 2,900.0000 75,400.00 26.000 75,400 012 THERMOPLASTIC PAVEMENT MARKING SQFT 14.0000 187,600.00 11,149.000 156,086 (PREFORMED) 013 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2500 347,500.00 1,391,933.000 347,983 014 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 015 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 016 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 314,500.00 293,692.000 146,846 017 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 300,500.00 606,687.000 303,343 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 40,200.00 11,422.000 34,266 019 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 020 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 021 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 022 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/06/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4204 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 01/30/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/19 R.E. NAME: ARIAS, JUAN DATE OF THIS ESTIMATE 02/06/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 1.000 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 024 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 025 6" TRAFFIC STRIPE (WARRANTY) LF 2.0000 866,000.00 413,765.000 827,530 026 6" TRAFFIC STRIPE (WARRANTY) LF 1.5000 18,900.00 8,786.000 13,179 (BROKEN 17-7) 027 6" TRAFFIC STRIPE (WARRANTY) LF 0.7500 506,250.00 676,675.000 507,506 (BROKEN 36-12) 028 8" TRAFFIC STRIPE (WARRANTY) LF 2.5000 960,000.00 385,894.000 964,735 029 8" TRAFFIC STRIPE (WARRANTY) LF 1.5000 66,000.00 45,422.000 68,133 (BROKEN 12-3) 030 8" TRAFFIC STRIPE (WARRANTY) LF 1.5000 43,050.00 28,017.000 42,025 (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 02/06/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4204 TIME 09:40 AM ESTIMATE NO. 009 BID OPENING 01/30/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/21/19 R.E. NAME: ARIAS, JUAN DATE OF THIS ESTIMATE 02/06/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 4,786,702.75 ADJUSTMENT OF COMPENSATION 4,623.07 4,623.07 EXTRA WORK 0.00 36,837.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,623.07 4,828,162.84 031 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 5,245,950.00 TOTAL WORK COMPLETED 4,623.07 5,028,162.84 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,623.07 5,028,162.84 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 03/21/19 150 04/05/19 04/05/19 10/21/19 138 0 0 0 100% 100% ARIAS, JUAN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/06/20