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 07/24/20 EST. NO. 001 TIME 10:13 AM R.E. NAME: ROBILLOS, RAMON 07-4W4004 --------------------------------------------------------------------------- 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 07/24/20 EST. NO. 001 TIME 10:13 AM R.E. NAME: ROBILLOS, RAMON 07-4W4004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 10:13 AM ESTIMATE NO. 001 BID OPENING 03/24/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 07/24/20 LOCATION PROGRESS ESTIMATE 07-LA-210-R9.7/R52.2 ----------------- STERNDAHL ENTERPRISES INC. IN LOS ANGELES COUNTY IN LOS 11861 BRANFORD ST.; ANGELES AND CLAREMONT FROM 0.3 MILE SUN VALLEY CA 91352 EAST OF WHEATLAND AVENUE UNDERCROSSING TO DUNSMORE AVENUE UNDERCROSSING AND FROM LOS ROBLES FED. AID NO. N O N E REPLACE 4 IN STRIPING WITH 6 IN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.250 375.00 0.250 375 003 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 10,000.00 6.000 600.00 6.000 600 004 CONSTRUCTION AREA SIGNS LS 66,000.0000 66,000.00 0.100 6,600.00 0.100 6,600 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.000 0 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 0.000 0 SYSTEMS 007 JOB SITE MANAGEMENT LS 24,000.0000 24,000.00 0.000 0 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750.00 0.750 3,750 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2500 217,500.00 0.000 0 STRIPE (HAZARDOUS WASTE) 010 REMOVE PAVEMENT MARKER EA 0.5000 76,000.00 0.000 0 011 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 165,300.00 0.000 0 012 THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 342,500.00 0.000 0 (PREFORMED) 013 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1000 145,000.00 0.000 0 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 149,250.00 0.000 0 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 226,500.00 0.000 0 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,240.00 0.000 0 017 6" TRAFFIC STRIPE (WARRANTY) LF 0.6500 488,150.00 0.000 0 018 6" TRAFFIC STRIPE (WARRANTY) LF 0.4000 5,240.00 0.000 0 (BROKEN 17-7) 019 6" TRAFFIC STRIPE (WARRANTY) LF 0.4000 444,000.00 0.000 0 (BROKEN 36-12) 020 8" TRAFFIC STRIPE (WARRANTY) LF 0.8000 417,600.00 0.000 0 021 8" TRAFFIC STRIPE (WARRANTY) LF 0.6500 26,715.00 0.000 0 (BROKEN 12-3) 022 8" TRAFFIC STRIPE (WARRANTY) LF 0.6500 24,050.00 0.000 0 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 10:13 AM ESTIMATE NO. 001 BID OPENING 03/24/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 10:13 AM ESTIMATE NO. 001 BID OPENING 03/24/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 07/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 13,325.00 13,325.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,325.00 13,325.00 024 MOBILIZATION LS 45,000.0000 45,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 3,199,545.00 TOTAL WORK COMPLETED 13,325.00 13,325.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 13,325.00 13,325.00 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 05/08/20 100 06/01/20 06/01/20 12/31/20 6 30 0 0 0% 6% PROGRESS IS SATISFACTORY ROBILLOS, RAMON RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/20