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 09/22/20 EST. NO. 003 TIME 11:28 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 09/22/20 EST. NO. 003 TIME 11:28 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 09/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 11:28 AM ESTIMATE NO. 003 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 09/20/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/22/20 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 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,500.0000 1,500.00 0.200 300.00 0.650 975 003 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 10,000.00 20.000 2,000.00 49.000 4,900 004 CONSTRUCTION AREA SIGNS LS 66,000.0000 66,000.00 0.600 39,600.00 0.700 46,200 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.200 60,000.00 0.400 120,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 0.200 2,000.00 0.400 4,000 SYSTEMS 007 JOB SITE MANAGEMENT LS 24,000.0000 24,000.00 0.200 4,800.00 0.400 9,600 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2500 217,500.00 225,386.000 56,346.50 440,246.000 110,061 STRIPE (HAZARDOUS WASTE) 010 REMOVE PAVEMENT MARKER EA 0.5000 76,000.00 39,267.000 19,633.50 70,416.000 35,208 011 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 165,300.00 24,857.000 74,571.00 40,359.000 121,077 012 THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 342,500.00 8,320.000 208,000.00 11,303.000 282,575 (PREFORMED) 013 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1000 145,000.00 735,315.000 73,531.50 1,368,453.000 136,845 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 149,250.00 233,146.000 34,971.90 367,607.000 55,141 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 226,500.00 166,644.000 24,996.60 295,140.000 44,271 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,240.00 7,658.000 30,632.00 10,930.000 43,720 017 6" TRAFFIC STRIPE (WARRANTY) LF 0.6500 488,150.00 190,039.000 123,525.35 369,552.000 240,208 018 6" TRAFFIC STRIPE (WARRANTY) LF 0.4000 5,240.00 1,949.000 779 (BROKEN 17-7) 019 6" TRAFFIC STRIPE (WARRANTY) LF 0.4000 444,000.00 191,409.000 76,563.60 455,145.000 182,058 (BROKEN 36-12) 020 8" TRAFFIC STRIPE (WARRANTY) LF 0.8000 417,600.00 315,030.000 252,024.00 445,469.000 356,375 021 8" TRAFFIC STRIPE (WARRANTY) LF 0.6500 26,715.00 1,190.000 773 (BROKEN 12-3) 022 8" TRAFFIC STRIPE (WARRANTY) LF 0.6500 24,050.00 22,100.000 14,365.00 31,200.000 20,280 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 09/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 11:28 AM ESTIMATE NO. 003 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 09/20/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/22/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.250 1,250.00 0.450 2,250 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 11:28 AM ESTIMATE NO. 003 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 09/20/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 09/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,099,110.95 1,823,048.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,099,110.95 1,823,048.95 024 MOBILIZATION LS 45,000.0000 45,000.00 0.050 2,250.00 1.000 45,000 ORIGINAL CONTRACT AMOUNT 3,199,545.00 TOTAL WORK COMPLETED 1,101,360.95 1,868,048.95 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,101,360.95 1,868,048.95 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 49 30 0 0 58% 49% PROGRESS IS SATISFACTORY ROBILLOS, RAMON RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/20