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 04/08/21 EST. NO. 013 TIME 02:33 PM R.E. NAME: DAVIS, ALAN 07-4T8604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0011 784.93 E.W. @ F.A.(+) 040919 N 699492 0012 784.93 040419 N 716065 0013 414.23 042319 N 987 0 0014 4,318.31 041420 N 989 0 002 0015 2,330.81 E.W. @ F.A.(+) 020620 N 022 0 0018 662.80 072919 N 988 0 9,296.01 TOTAL THIS ESTIMATE 163,865.34 TOTAL PREVIOUS ESTIMATE 173,161.35 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 04/08/21 EST. NO. 013 TIME 02:33 PM R.E. NAME: DAVIS, ALAN 07-4T8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANNUAL 2019 CEM 4401 -10,000.00 008 MISSING TREATED WOOD -1,800.00 010 ANNUAL 2019 CEM 4401 10,000.00 012 MISSING TREATED WOOD 1,800.00 013 1,800.00 0.00 LABOR COMPLIANCE VIOLATION MISSING CPR'S -6,000.00 012 MISSING CPR'S 6,000.00 013 6,000.00 0.00 TOTAL DEDUCTIONS 7,800.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T8604 TIME 02:33 PM ESTIMATE NO. 013 BID OPENING 11/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/22/20 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 04/08/21 LOCATION FINAL ESTIMATE 07-VEN-118-12.6/13.7 -------------- ALFARO COMMUNICATIONS IN VENTURA COUNTY, AT BALCOM CANYON CONSTRUCTION,INC ROAD 15614 S ATLANTIC AVE COMPTON CA 90221 FED. AID NO. N O N E INSTALL TRAFFIC SIGNAL ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 1.000 4,500 003 TRAFFIC CONTROL SYSTEM LS 13,000.0000 13,000.00 1.000 13,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 1.000 6,000 005 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 1.000 3,000 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,300.0000 1,300.00 1.000 1,300 007 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.1600 2,148.80 849.000 2,682 STRIPE (HAZARDOUS WASTE) 009 TREATED WOOD WASTE LB 2.0000 1,120.00 560.000 1,120 010 ROADWAY EXCAVATION CY 182.0000 8,008.00 33.700 6,133 011 REMOVE PAVEMENT MARKER EA 1.1500 52.90 36.000 41 012 GUARD RAILING DELINEATOR EA 51.7500 2,898.00 23.000 1,190 013 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.7500 230.00 50.000 287 014 REMOVE ROADSIDE SIGN (WOOD POST) EA 200.3000 1,402.10 7.000 1,402 015 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.3000 371.80 25.500 364 (0.063"-UNFRAMED) 016 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.4000 260.00 24.300 252 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.7000 468.00 40.000 468 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 018 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.2000 1,419.60 77.600 1,412 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 019 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.2000 780.00 141.900 737 020 ROADSIDE SIGN - ONE POST EA 420.0000 1,680.00 4.000 1,680 PROGRAM CAS145 PAGE 2 DATE 04/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T8604 TIME 02:33 PM ESTIMATE NO. 013 BID OPENING 11/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/22/20 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 04/08/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 021 ROADSIDE SIGN - TWO POST EA 510.0000 1,020.00 2.000 1,020 022 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 90.0000 450.00 5.000 450 METHOD) 023 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 46.0000 2,300.00 0.000 0 024 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 71.0000 16,330.00 212.500 15,087 025 VEGETATION CONTROL (MINOR CONCRETE) SQYD 52.0000 27,560.00 200.000 10,400 026 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,060.0000 30,360.00 3.000 15,180 027 SOFTSTOP IN-LINE TERMINAL SYSTEM (TEST EA 4,370.0000 8,740.00 1.000 4,370 LEVEL 2) 028 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7200 3,715.20 2,699.000 4,642 029 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 700.00 358.000 716 030 THERMOPLASTIC PAVEMENT MARKING SQFT 5.7500 2,242.50 380.000 2,185 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.1600 3,318.00 1,312.000 4,145 032 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.7500 1,150.00 142.000 816 033 SIGNAL AND LIGHTING SYSTEM LS 259,000.0000 259,000.00 1.000 259,000 PROGRAM CAS145 PAGE 3 DATE 04/08/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4T8604 TIME 02:33 PM ESTIMATE NO. 013 BID OPENING 11/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/22/20 R.E. NAME: DAVIS, ALAN DATE OF THIS ESTIMATE 04/08/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 367,586.26 ADJUSTMENT OF COMPENSATION 0.00 -2,500.00 EXTRA WORK 9,296.01 175,661.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,296.01 540,747.61 034 MOBILIZATION LS 17,000.0000 17,000.00 1.000 17,000 ORIGINAL CONTRACT AMOUNT 426,524.90 TOTAL WORK COMPLETED 9,296.01 557,747.61 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 7,800.00 0.00 TOTAL 17,096.01 557,747.61 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 01/07/19 80 01/22/19 01/22/19 06/22/20 184 169 104 0 100% 100% DAVIS, ALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/08/21