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 09/19/22 EST. NO. 022 TIME 08:53 AM R.E. NAME: ROBILLOS, RAMON 07-306604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 516.69 E.W. @ F.A.(+) 020322 N 84 0 0002 742.14 032621 N 1 0 0003 535.89 032921 N 2 0 0004 133.95 032921 N 3 0 0005 283.59 040521 N 4 0 0006 138.19 050321 N 5 0 0007 678.51 050321 N 6 0 0008 1,026.12 052721 N 22 0 0009 261.36 052721 N 23 0 0010 2,769.50 060221 N 24 0 0011 515.09 062221 N 25 0 0012 1,845.49 070121 N 26 0 0013 196.27 071321 N 27 0 0014 1,571.38 071421 N 28 0 0015 1,102.22 071421 N 29 0 0016 2,258.53 071521 N 30 0 0017 391.36 071621 N 31 0 0018 822.45 072221 N 32 0 0019 65.43 072221 N 33 0 0021 511.47 072721 N 35 0 0022 1,356.28 072921 N 36 0 0023 2,081.16 060821 N 39 0 0024 2,145.65 061021 N 40 0 0025 584.38 062121 N 41 0 0026 381.95 080421 N 42 0 0027 800.61 080521 N 43 0 0028 5,162.17 110121 N 045 0 0029 5,110.93 110221 N 046 0 0030 279.27 080521 N 044 0 0031 400.31 110421 N 48 0 0032 244.59 110421 N 049 0 0033 253.13 110521 N 50 0 0034 983.04 111521 N 052 0 0035 259.67 110821 N 053 0 0036 400.31 110821 N 54 0 0037 522.60 110921 N 055 0 0038 259.67 111521 N 56 0 0039 206.07 112921 N 58 0 0040 140.65 113021 N 59 0 0041 509.53 120121 N 60 0 0042 655.08 120221 N 61 0 0043 262.93 120621 N 65 0 0044 519.32 120821 N 66 0 0045 878.10 120821 N 67 0 0046 417.04 121021 N 68 0 0047 1,028.72 121021 N 69 0 0048 422.38 121321 N 71 0 0049 995.72 010722 N 74 0 0050 391.36 011022 N 75 0 0051 573.53 011822 N 77 0 0052 375.42 011922 N 78 0 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 09/19/22 EST. NO. 022 TIME 08:53 AM R.E. NAME: ROBILLOS, RAMON 07-306604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 0053 524.24 012022 N 79 0 0054 594.17 012422 N 80 0 0055 993.41 012822 N 82 0 0056 1,300.48 060321 N 38 0 0057 5,395.56 110321 N 47 0 0058 529.23 111621 N 51 0 0059 1,520.78 112321 N 57 0 0060 409.10 120321 N 62 0 0061 2,412.86 120321 N 63 0 0062 2,412.86 120621 N 64 0 0063 3,553.15 121321 N 70 0 0064 3,051.75 122121 N 72 0 0065 2,558.57 122221 N 73 0 0066 122.29 011322 N 76 0 0067 3,182.82 012722 N 81 0 0068 1,180.70 020122 N 83 0 0069 1,954.57 021422 N 85 0 76,663.74 TOTAL THIS ESTIMATE 407,671.91 TOTAL PREVIOUS ESTIMATE 484,335.65 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 09/19/22 EST. NO. 022 TIME 08:53 AM R.E. NAME: ROBILLOS, RAMON 07-306604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2020 CEM 4401 -10,000.00 005 ANNUAL 2020 CEM 4401 10,000.00 006 ANNUAL 2021 CEM 4401 -10,000.00 017 ANNUAL 2021 CEM 4401 10,000.00 018 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306604 TIME 08:53 AM ESTIMATE NO. 022 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/19/22 LOCATION PROGRESS ESTIMATE 07-LA-213-0.0/8.0 ----------------- KDC INC., DBA DYNALECTRIC IN THE CITIES OF RANCHO PALOS 4462 CORPORATE CENTER DR.; VERDES, LOMITA AND LOS ANGELES, LOS ALAMITOS CA 90720 FROM W 25TH STREET TO W CARSON STREET AT VARIOUS LOCATIONS. FED. AID NO. HSST-P213(7)E UPGRADE CURB RAMPS, SIDEWALKS AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,667.0000 2,667.00 1.000 2,667 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,542.0000 7,542.00 0.300 2,262 003 CONSTRUCTION AREA SIGNS LS 6,885.0000 6,885.00 0.700 4,819 004 TRAFFIC CONTROL SYSTEM LS 220,555.0000 220,555.00 1.000 220,555 005 JOB SITE MANAGEMENT LS 10,643.0000 10,643.00 1.000 10,643 006 PREPARE STORM WATER POLLUTION PREVENTION LS 1,926.0000 1,926.00 0.900 1,733 PLAN 007 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 008 TEMPORARY COVER SQYD 15.0000 74,250.00 4,950.000 74,250 009 TEMPORARY CONCRETE WASHOUT LS 13,639.0000 13,639.00 1.000 13,639 010 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.9200 2,511.20 860.000 2,511 MARKING (HAZARDOUS WASTE) 011 ROADWAY EXCAVATION CY 632.0000 13,904.00 123.360 77,963 012 HOT MIX ASPHALT (TYPE A) TON 454.3100 204,439.50 451.290 205,025 013 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 339.6800 78,126.40 228.770 77,708 014 REMOVE RETAINING WALL (LF) LF 192.5500 11,553.00 60.000 11,553 015 ADJUST MANHOLE TO GRADE EA 1,619.0000 8,095.00 3.000 4,857 016 ADJUST VALVE BOX FRAME AND COVER TO EA 1,581.0000 20,553.00 4.000 6,324 GRADE 017 DETECTABLE WARNING SURFACE SQFT 54.4900 160,745.50 2,674.910 145,755 018 MINOR CONCRETE (CURB AND GUTTER) CY 478.3300 138,715.70 309.550 148,067 019 MINOR CONCRETE (STAMPED CONCRETE) SQFT 27.9100 20,653.40 1,050.000 29,305 020 MINOR CONCRETE (CURB RAMP) CY 656.4900 269,160.90 444.000 291,481 021 REMOVE CONCRETE CY 268.7300 147,801.50 739.110 198,621 (CURB, GUTTER, AND SIDEWALK) (CY) 022 POST CONSTRUCTION SURVEYS EA 591.5800 63,890.64 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306604 TIME 08:53 AM ESTIMATE NO. 022 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PAINT CURB (2-COAT) SQFT 2.3300 2,842.60 1,500.000 3,495 024 RELOCATE ROADSIDE SIGN (METAL POST) EA 117.0000 2,808.00 0.000 0 025 THERMOPLASTIC CROSSWALK AND SQFT 4.9600 32,438.40 7,904.000 39,203 PAVEMENT MARKING 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.1700 5,428.80 5,504.000 6,439 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000 SYSTEM ELEMENTS DURING CONSTRUCTION 028 MODIFYING EXISTING ELECTRICAL SYSTEM LS 402,763.4600 402,763.46 0.950 382,625 029 MODIFYING EXISTING ELECTRICAL SYSTEM LS 500,000.0000 500,000.00 0.908 454,000 (CITY) PROGRAM CAS145 PAGE 3 DATE 09/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-306604 TIME 08:53 AM ESTIMATE NO. 022 BID OPENING 11/19/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/22 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/19/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,430,507.17 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 76,663.74 484,335.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 76,663.74 2,914,842.82 030 MOBILIZATION LS 212,174.0000 212,174.00 1.000 212,174 ORIGINAL CONTRACT AMOUNT 2,653,712.00 TOTAL WORK COMPLETED 76,663.74 3,127,016.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 76,663.74 3,127,016.82 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 01/07/20 240 03/02/20 03/02/20 11/30/22 321 328 85 0 97% 99% PROGRESS IS SATISFACTORY CCO DAYS PENDING ROBILLOS, RAMON RESIDENT ENGINEER