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 10/26/21 EST. NO. 003 TIME 03:47 PM R.E. NAME: OMID VAZIRI 05-1N1904 --------------------------------------------------------------------------- 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 10/26/21 EST. NO. 003 TIME 03:47 PM R.E. NAME: OMID VAZIRI 05-1N1904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT 30 LDS @ $4K DAY -120,000.00 003 PERFORMANCE FAILURE -177,730.66 003 -297,730.66 -297,730.66 TOTAL DEDUCTIONS -297,730.66 -297,730.66 PROGRAM CAS145 PAGE 1 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N1904 TIME 03:47 PM ESTIMATE NO. 003 BID OPENING 04/08/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 10/26/21 LOCATION RERUN PROGRESS ESTIMATE 05-SB-192-7.0/13.7 ----------------------- TORO ENTERPRISES, INC. IN SANTA BARBARA COUNTY AT VARIOUS 2101 E. VENTURA BLVD LOCATIONS FROM COLD SPRING ROAD OXNARD CA 93036 TO 0.9 MILE WEST OF NIDEVER ROAD FED. AID NO. N O N E GRIND AND OVERLAY WITH RUBBERIZED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 60,000.00 22.000 26,400.00 53.000 63,600 003 CONSTRUCTION AREA SIGNS LS 10,600.0000 10,600.00 0.110 1,166.00 0.900 9,540 004 TRAFFIC CONTROL SYSTEM LS 158,000.0000 158,000.00 0.380 60,040.00 1.000 158,000 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 5,000.0000 5,000.00 0.000 0 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 21,000.0000 21,000.00 0.380 7,980.00 1.000 21,000 007 END OF QUEUE MONITORING AND EA 1,400.0000 14,000.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 008 JOB SITE MANAGEMENT LS 6,100.0000 6,100.00 0.380 2,318.00 1.000 6,100 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450 010 TEMPORARY CONCRETE WASHOUT LS 700.0000 700.00 0.000 0 011 REMOVE CONCRETE (CY) CY 2,000.0000 3,400.00 -1.700 -3,400.00 0.000 0 012 SHOULDER BACKING TON 110.0000 19,800.00 0.000 0 013 ASPHALTIC EMULSION (FOG SEAL COAT) TON 6,400.0000 3,840.00 0.000 0 014 HOT MIX ASPHALT (TYPE A) TON 135.0000 5,535.00 0.000 0 015 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 170.0000 1,062,500.00 4,089.010 695,131.70 4,772.700 811,359 016 DATA CORE LS 9,000.0000 9,000.00 0.000 0 017 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 9.0000 4,860.00 0.000 0 018 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 9.0000 7,830.00 0.000 0 019 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.0000 765.00 0.000 0 020 TACK COAT TON 910.0000 14,560.00 15.000 13,650.00 16.000 14,560 021 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 3,725.00 366.000 915.00 675.000 1,687 PROGRAM CAS145 PAGE 2 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N1904 TIME 03:47 PM ESTIMATE NO. 003 BID OPENING 04/08/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.8400 174,944.00 46,208.040 131,230.83 60,702.440 172,394 023 MINOR CONCRETE (CURB) (CY) CY 4,000.0000 3,600.00 -0.900 -3,600.00 0.000 0 024 DETECTABLE WARNING SURFACE SQFT 50.0000 700.00 -14.000 -700.00 0.000 0 025 MINOR CONCRETE (CURB RAMP) CY 3,500.0000 4,550.00 -1.300 -4,550.00 0.000 0 026 REMOVE CONCRETE CURB (LF) LF 110.0000 1,650.00 -15.000 -1,650.00 0.000 0 027 PRE/POST CONSTRUCTION SURVEYS EA 9,600.0000 9,600.00 0.500 4,800 028 SURVEY MONUMENT (TYPE D) EA 950.0000 22,800.00 0.000 0 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.3000 7,826.00 0.000 0 030 THERMOPLASTIC PAVEMENT MARKING SQFT 4.3000 5,031.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 031 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4300 288.10 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7300 59,422.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.1500 580.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 034 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 13,500.0000 13,500.00 1.000 13,500.00 1.000 13,500 PROGRAM CAS145 PAGE 3 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N1904 TIME 03:47 PM ESTIMATE NO. 003 BID OPENING 04/08/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 938,431.53 1,277,991.43 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 93,380.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 938,431.53 1,371,371.43 035 MOBILIZATION LS 60,000.0000 60,000.00 0.050 3,000.00 1.000 60,000 ORIGINAL CONTRACT AMOUNT 1,777,306.60 TOTAL WORK COMPLETED 941,431.53 1,431,371.43 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -297,730.66 -297,730.66 TOTAL 643,700.87 1,133,640.77 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 05/19/21 50 07/01/21 00/00/00 10/21/21 50 4 3 0 76% 94% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU LDS DEDUCTION OMID VAZIRI RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/21