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 05/11/20 EST. NO. 006 TIME 09:32 AM R.E. NAME: SOSTROM, DENISE 08-1J9804 --------------------------------------------------------------------------- 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 0030 27.75 E.W. @ F.A.(+) 061919 N 30 0 0031 25.58 062019 N 672491 0032 27.75 062119 N 672492 0033 19.56 062219 N 672493 0034 27.75 062419 N 672494 0035 25.58 062519 N 672495 0036 25.58 062619 N 672496 0037 25.58 062719 N 672497 0038 29.92 062819 N 672498 0039 21.74 062919 N 672499 0040 22.38 063019 N 672501 0041 22.38 070119 N 672502 0042 19.18 070219 N 672503 0046 56.59 071119 N 672507 0047 29.92 071219 N 672508 0048 22.38 071319 N 672509 0049 25.58 071419 N 672510 0050 55.50 071519 N 672511 0051 55.50 071719 N 672512 0052 54.42 071819 N 672513 0053 25.58 072119 N 672514 0054 19.18 072219 N 672515 0055 22.38 072519 N 672516 0056 25.58 072619 N 672517 0057 56.59 071619 N 672524 0058 59.85 070819 N 672533 0059 64.19 070919 N 672534 0060 57.67 071019 N 672535 951.64 TOTAL THIS ESTIMATE 13,564.36 TOTAL PREVIOUS ESTIMATE 14,516.00 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 05/11/20 EST. NO. 006 TIME 09:32 AM R.E. NAME: SOSTROM, DENISE 08-1J9804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DELINQ CPR & FBS -4,000.00 002 DELINQ CPR & FBS 4,000.00 003 DELINQ/INADEQ CPR -10,000.00 004 INAD FBS,UNDERPAYMEN -10,000.00 005 DELINQ/INADEQ CPR 10,000.00 006 INAD FBS,UNDERPAYMEN 10,000.00 006 20,000.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/11/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J9804 TIME 09:32 AM ESTIMATE NO. 006 BID OPENING 03/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/02/19 R.E. NAME: SOSTROM, DENISE DATE OF THIS ESTIMATE 05/11/20 LOCATION SEMI-FINAL ESTIMATE 08-RIV-91-R0.0/22.1 ------------------- 08-RIV-60-0.0/30.5 PAVE-TECH INC. IN SAN BERNARDINO AND RIVERSIDE 08-SBD-10-R0.0/10.0 2231 LA MIRADA DRIVE COUNTIES AT VARIOUS LOCATIONS VISTA CA 92081 FED. AID NO. N O N E REPLACE TRAFFIC STRIPE TO CURRENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,270.0000 1,270.00 1.000 1,270 002 CONSTRUCTION AREA SIGNS LS 167,575.0000 167,575.00 1.000 167,575 003 TRAFFIC CONTROL SYSTEM LS 468,546.0000 468,546.00 1.000 468,546 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 12,000.0000 12,000.00 1.000 12,000 005 JOB SITE MANAGEMENT LS 18,136.0000 18,136.00 1.000 18,136 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,250.0000 1,250.00 1.000 1,250 007 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 102,900.00 285,110.130 99,788 STRIPE (HAZARDOUS WASTE) 008 REMOVE PAVEMENT MARKER EA 0.5000 62,500.00 141.000 70.50 110,782.340 55,391 009 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 143,100.00 -3,620.930 -10,862.79 39,916.200 119,748 010 PAVEMENT MARKER EA 5.0000 11,400.00 1,197.000 5,985 (RETROREFLECTIVE-RECESSED) 011 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 62,000.00 14,656.000 58,624 (ENHANCED WET NIGHT VISIBILITY) 012 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1000 62,000.00 637,943.920 63,794 013 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 915,000.00 1,060,659.020 795,494 (ENHANCED WET NIGHT VISIBILITY) 014 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 223,000.00 202,374.540 202,374 (ENHANCED WET NIGHT VISIBILITY) 015 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 90,450.00 410,657.350 61,598 016 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 129,150.00 104,112.310 15,616.85 825,668.410 123,850 017 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 47,700.00 3,040.580 4,560.87 33,825.580 50,738 018 8"TRAFFIC STRIPE TAPE (WARRANTY) LF 2.0000 133,000.00 313.000 626.00 74,401.960 148,803 (BROKEN 36-12) 019 8"TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 169,500.00 3,157.440 9,472.32 53,401.920 160,205 (WARRANTY) (BROKEN 36-12) 020 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.5000 190,500.00 137,422.560 206,133 (BROKEN 36-12) 021 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 2.5000 27,500.00 10,982.400 27,456 (BROKEN 12-3) 022 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 1.9000 1,088,700.00 563,307.360 1,070,283 (WARRANTY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 05/11/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J9804 TIME 09:32 AM ESTIMATE NO. 006 BID OPENING 03/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/02/19 R.E. NAME: SOSTROM, DENISE DATE OF THIS ESTIMATE 05/11/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 157,800.00 57,351.890 172,055 (WARRANTY) (BROKEN 12-3) PROGRAM CAS145 PAGE 3 DATE 05/11/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J9804 TIME 09:32 AM ESTIMATE NO. 006 BID OPENING 03/07/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/02/19 R.E. NAME: SOSTROM, DENISE DATE OF THIS ESTIMATE 05/11/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 19,483.75 4,091,103.92 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 951.64 14,516.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 20,435.39 4,105,619.92 024 MOBILIZATION LS 200,000.0000 200,000.00 1.000 200,000 ORIGINAL CONTRACT AMOUNT 4,484,977.00 TOTAL WORK COMPLETED 20,435.39 4,305,619.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 40,435.39 4,305,619.92 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 04/19/19 95 05/06/19 05/06/19 10/02/19 76 3 0 0 100% 100% SOSTROM, DENISE RESIDENT ENGINEER PROGRAM CAS145 DATE 05/11/20