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 06/16/22 EST. NO. 001 TIME 04:29 PM R.E. NAME: MEHRDAD PAKANDAM 01-0K9604 --------------------------------------------------------------------------- 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 06/16/22 EST. NO. 001 TIME 04:29 PM R.E. NAME: MEHRDAD PAKANDAM 01-0K9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K9604 TIME 04:29 PM ESTIMATE NO. 001 BID OPENING 02/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 06/16/22 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-20-17.3/26.0 ----------------------- VSS INTERNATIONAL, INC. IN MENDOCINO COUNTY ABOUT 8 MILES 3785 CHANNEL DRIVE; WEST OF WILLITS FROM CHAMBERLAIN WEST SACRAMENTO CA 95691 CREEK BRIDGE TO 0.3 MILE WEST OF IRMULCO ROAD FED. AID NO. N O N E MICRO-SURFACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,996.0000 2,996.00 0.750 2,247.00 0.750 2,247 002 TIME-RELATED OVERHEAD (LS) LS 46,742.8000 46,742.80 0.333 15,565.35 0.333 15,565 003 CONSTRUCTION AREA SIGNS LS 9,095.0000 9,095.00 0.500 4,547.50 0.500 4,547 004 TRAFFIC CONTROL SYSTEM LS 138,672.0000 138,672.00 0.333 46,177.78 0.333 46,177 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 6.4200 1,348.20 157.500 1,011.15 157.500 1,011 006 PORTABLE RADAR SPEED FEEDBACK LS 4,815.0000 4,815.00 0.333 1,603.40 0.333 1,603 SIGN SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,704.0000 7,704.00 0.333 2,565.43 0.333 2,565 008 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.333 3,330.00 0.333 3,330 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 7,971.5000 7,971.50 0.750 5,978.63 0.750 5,978 010 SHOULDER BACKING TON 390.5500 113,259.50 300.390 117,317.31 300.390 117,317 011 CRACK TREATMENT LNMI 6,848.0000 41,088.00 0.000 0 012 MICRO-SURFACING TON 230.0000 489,900.00 0.000 0 013 REPLACE ASPHALT CONCRETE SURFACING CY 3,006.7000 42,093.80 14.000 42,093.80 14.000 42,093 014 REMOVE PAVEMENT MARKER EA 1.0700 4,237.20 2,970.000 3,177.90 2,970.000 3,177 015 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.6200 22,255.20 0.000 0 016 THERMOPLASTIC PAVEMENT MARKING SQFT 32.1000 6,741.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 017 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.6100 901.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 018 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.9100 162,890.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 019 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1400 4,922.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 020 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2600 47,320.00 136,500.000 35,490.00 136,500.000 35,490 021 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 6.4200 1,348.20 157.500 1,011.15 157.500 1,011 PROGRAM CAS145 PAGE 2 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K9604 TIME 04:29 PM ESTIMATE NO. 001 BID OPENING 02/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 12" RUMBLE STRIP STA 61.8200 27,819.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 3 DATE 06/16/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0K9604 TIME 04:29 PM ESTIMATE NO. 001 BID OPENING 02/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: MEHRDAD PAKANDAM DATE OF THIS ESTIMATE 06/16/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 282,116.40 282,116.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 282,116.40 282,116.40 ORIGINAL CONTRACT AMOUNT 1,194,120.00 TOTAL WORK COMPLETED 282,116.40 282,116.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 282,116.40 282,116.40 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 05/23/22 30 06/07/22 06/07/22 07/19/22 10 0 0 0 24% 33% PROGRESS IS SATISFACTORY MEHRDAD PAKANDAM RESIDENT ENGINEER