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 08/24/21 EST. NO. 002 TIME 09:11 PM R.E. NAME: OMID VAZIRI 05-1N0604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 51,732.76 E.W. @ L.S.(+) 072621 N 01 0 51,732.76 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 51,732.76 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 08/24/21 EST. NO. 002 TIME 09:11 PM R.E. NAME: OMID VAZIRI 05-1N0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N0604 TIME 09:11 PM ESTIMATE NO. 002 BID OPENING 03/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 08/24/21 LOCATION PROGRESS ESTIMATE 05-SB-192-17.4/21.0 ----------------- CALPORTLAND CONSTRUCTION IN SANTA BARBARA COUNTY IN AND NEAR 1625 E. DONOVAN ROAD; CARPINTERIA FROM LINDEN AVENUE SANTA MARIA CA 93454 TO ROUTE 150 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 3,700.0000 3,700.00 1.000 3,700 002 TIME-RELATED OVERHEAD (WDAY) WDAY 700.0000 21,000.00 22.000 15,400.00 22.000 15,400 003 CONSTRUCTION AREA SIGNS LS 2,550.0000 2,550.00 0.220 561.00 0.820 2,091 004 TRAFFIC CONTROL SYSTEM LS 210,000.0000 210,000.00 0.730 153,300.00 0.730 153,300 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.730 4,380.00 0.730 4,380 006 END OF QUEUE MONITORING AND EA 950.0000 9,500.00 0.000 0 WARNING WITH TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 007 JOB SITE MANAGEMENT LS 5,300.0000 5,300.00 0.730 3,869.00 0.730 3,869 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.750 1,125 009 SHOULDER BACKING TON 100.0000 53,000.00 500.990 50,099.00 500.990 50,099 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 600.0000 60.00 0.100 60.00 0.100 60 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 164.0000 1,167,680.00 7,162.670 1,174,677.88 7,162.670 1,174,677 012 DATA CORE LS 3,300.0000 3,300.00 0.500 1,650.00 0.500 1,650 013 TACK COAT TON 600.0000 14,400.00 17.000 10,200.00 17.000 10,200 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 156,900.00 52,300.000 156,900.00 52,300.000 156,900 015 DRAINAGE INLET MARKER EA 30.0000 30.00 0.000 0 016 SURVEY MONUMENT (TYPE D) EA 685.0000 14,385.00 6.000 4,110.00 6.000 4,110 017 REMOVE PAVEMENT MARKER EA 1.0000 14.00 14.000 14.00 14.000 14 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,080.00 953.000 3,812.00 953.000 3,812 019 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 3,440.00 323.000 2,584.00 323.000 2,584 (ENHANCED WET NIGHT VISIBILITY) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 3,150.00 5,250.000 2,362.50 5,250.000 2,362 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 40,105.00 46,275.000 30,078.75 46,275.000 30,078 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N0604 TIME 09:11 PM ESTIMATE NO. 002 BID OPENING 03/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 116.00 40.000 80.00 40.000 80 (ENHANCED WET NIGHT VISIBILITY) 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 1,250.00 375.000 937.50 375.000 937 024 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 5.0000 1,500.00 225.000 1,125.00 225.000 1,125 025 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.0000 1,800.00 225.000 1,350.00 225.000 1,350 (WARRANTY) 026 TRAFFIC MONITORING STATION SYSTEM LS 4,420.0000 4,420.00 1.000 4,420.00 1.000 4,420 PROGRAM CAS145 PAGE 3 DATE 08/24/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N0604 TIME 09:11 PM ESTIMATE NO. 002 BID OPENING 03/25/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 08/24/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,621,970.63 1,628,325.63 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 51,732.76 51,732.76 SUBTOTAL AMOUNT EARNED 1,673,703.39 1,680,058.39 ORIGINAL CONTRACT AMOUNT 1,730,180.00 TOTAL WORK COMPLETED 1,673,703.39 1,680,058.39 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,673,703.39 1,680,058.39 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 04/27/21 30 07/19/21 00/00/00 08/29/21 22 0 1 0 93% 71% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY OMID VAZIRI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/24/21