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 03/30/21 EST. NO. 006 TIME 12:33 PM 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 03/30/21 EST. NO. 006 TIME 12:33 PM 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 03/30/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 12:33 PM ESTIMATE NO. 006 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 10/22/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 03/30/21 LOCATION FINAL 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 1.000 1,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 10,000.00 100.000 10,000 004 CONSTRUCTION AREA SIGNS LS 66,000.0000 66,000.00 1.000 66,000 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 1.000 300,000 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 10,000.0000 10,000.00 1.000 10,000 SYSTEMS 007 JOB SITE MANAGEMENT LS 24,000.0000 24,000.00 1.000 24,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 1.000 5,000 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.2500 217,500.00 913,429.000 228,357 STRIPE (HAZARDOUS WASTE) 010 REMOVE PAVEMENT MARKER EA 0.5000 76,000.00 125,328.000 62,664 011 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 165,300.00 62,590.000 187,770 012 THERMOPLASTIC PAVEMENT MARKING SQFT 25.0000 342,500.00 16,158.000 403,950 (PREFORMED) 013 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1000 145,000.00 2,394,506.000 239,450 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.1500 149,250.00 568,937.000 85,340 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 226,500.00 715,762.000 107,364 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,240.00 13,239.000 52,956 017 6" TRAFFIC STRIPE (WARRANTY) LF 0.6500 488,150.00 648,559.000 421,563 018 6" TRAFFIC STRIPE (WARRANTY) LF 0.4000 5,240.00 13,100.000 5,240 (BROKEN 17-7) 019 6" TRAFFIC STRIPE (WARRANTY) LF 0.4000 444,000.00 1,059,539.000 423,815 (BROKEN 36-12) 020 8" TRAFFIC STRIPE (WARRANTY) LF 0.8000 417,600.00 564,176.000 451,340 021 8" TRAFFIC STRIPE (WARRANTY) LF 0.6500 26,715.00 42,128.000 27,383 (BROKEN 12-3) 022 8" TRAFFIC STRIPE (WARRANTY) LF 0.6500 24,050.00 35,117.000 22,826 (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 03/30/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 12:33 PM ESTIMATE NO. 006 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 10/22/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 03/30/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 5,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 03/30/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4W4004 TIME 12:33 PM ESTIMATE NO. 006 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 10/22/20 R.E. NAME: ROBILLOS, RAMON DATE OF THIS ESTIMATE 03/30/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 3,143,521.70 ADJUSTMENT OF COMPENSATION 0.00 147,037.35 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 3,290,559.05 024 MOBILIZATION LS 45,000.0000 45,000.00 1.000 45,000 ORIGINAL CONTRACT AMOUNT 3,199,545.00 TOTAL WORK COMPLETED 0.00 3,335,559.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 3,335,559.05 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 05/08/20 100 06/01/20 06/01/20 10/22/20 72 34 0 0 100% 100% ROBILLOS, RAMON RESIDENT ENGINEER PROGRAM CAS145 DATE 03/30/21