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 09/28/21 EST. NO. 003 TIME 04:56 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 --------------------------------------------------------------------------- 002 0001 21,911.93 A.C. @ U.P.(+) 090121 N 01 0 21,911.93 TOTAL THIS ESTIMATE 51,732.76 TOTAL PREVIOUS ESTIMATE 73,644.69 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 09/28/21 EST. NO. 003 TIME 04:56 PM R.E. NAME: OMID VAZIRI 05-1N0604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-4401 -10,000.00 003 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 003 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -20,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 09/28/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N0604 TIME 04:56 PM ESTIMATE NO. 003 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 09/02/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 09/28/21 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 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 8.000 5,600.00 30.000 21,000 003 CONSTRUCTION AREA SIGNS LS 2,550.0000 2,550.00 0.180 459.00 1.000 2,550 004 TRAFFIC CONTROL SYSTEM LS 210,000.0000 210,000.00 0.270 56,700.00 1.000 210,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.270 1,620.00 1.000 6,000 006 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 0.270 1,431.00 1.000 5,300 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 0.250 375.00 1.000 1,500 009 SHOULDER BACKING TON 100.0000 53,000.00 500.990 50,099 010 ASPHALTIC EMULSION (FOG SEAL COAT) TON 600.0000 60.00 0.100 60 011 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 164.0000 1,167,680.00 7,162.670 1,174,677 012 DATA CORE LS 3,300.0000 3,300.00 0.500 1,650.00 1.000 3,300 013 TACK COAT TON 600.0000 14,400.00 17.000 10,200 014 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 156,900.00 52,300.000 156,900 015 DRAINAGE INLET MARKER EA 30.0000 30.00 1.000 30.00 1.000 30 016 SURVEY MONUMENT (TYPE D) EA 685.0000 14,385.00 3.000 2,055.00 9.000 6,165 017 REMOVE PAVEMENT MARKER EA 1.0000 14.00 14.000 14 018 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 5,080.00 317.000 1,268.00 1,270.000 5,080 019 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 3,440.00 107.000 856.00 430.000 3,440 (ENHANCED WET NIGHT VISIBILITY) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 3,150.00 1,750.000 787.50 7,000.000 3,150 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 40,105.00 15,425.000 10,026.25 61,700.000 40,105 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 2 DATE 09/28/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N0604 TIME 04:56 PM ESTIMATE NO. 003 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 09/02/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 09/28/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 18.000 36.00 58.000 116 (ENHANCED WET NIGHT VISIBILITY) 023 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 1,250.00 125.000 312.50 500.000 1,250 024 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 5.0000 1,500.00 75.000 375.00 300.000 1,500 025 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.0000 1,800.00 75.000 450.00 300.000 1,800 (WARRANTY) 026 TRAFFIC MONITORING STATION SYSTEM LS 4,420.0000 4,420.00 1.000 4,420 PROGRAM CAS145 PAGE 3 DATE 09/28/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1N0604 TIME 04:56 PM ESTIMATE NO. 003 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 09/02/21 R.E. NAME: OMID VAZIRI DATE OF THIS ESTIMATE 09/28/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 84,031.25 1,712,356.88 ADJUSTMENT OF COMPENSATION 21,911.93 21,911.93 EXTRA WORK 0.00 51,732.76 SUBTOTAL AMOUNT EARNED 105,943.18 1,786,001.57 ORIGINAL CONTRACT AMOUNT 1,730,180.00 TOTAL WORK COMPLETED 105,943.18 1,786,001.57 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -20,000.00 -20,000.00 TOTAL 85,943.18 1,766,001.57 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 04/27/21 30 07/19/21 00/00/00 09/02/21 30 10 1 0 100% 100% OMID VAZIRI RESIDENT ENGINEER PROGRAM CAS145 DATE 09/28/21