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 08/06/09 EST. NO.19 TIME 08:54 AM R.E. NAME: NABIZADEH, MEHRDAD 11-081104 --------------------------------------------------------------------------- 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 08/06/09 EST. NO.19 TIME 08:54 AM R.E. NAME: NABIZADEH, MEHRDAD 11-081104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS OCT -10,000.00 02 O/S PRS NOV -10,000.00 03 PRS RECD OCT 10,000.00 03 O/S PRS DEC -10,000.00 04 PRS RECD NOV 10,000.00 04 O/S PRS FEB -1,000.00 06 PRS RECD DEC 10,000.00 06 O/S PRS MARCH -1,000.00 07 PRS RECD FEB 1,000.00 08 PRS RECD MARCH 1,000.00 08 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/06/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-081104 TIME 08:54 AM ESTIMATE NO. 19 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/05/09 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 08/06/09 LOCATION FINAL ESTIMATE 11-SD-5-R26.8/R26.8 -------------- HAZARD CONSTRUCTION IN SAN DIEGO COUNTY IN SAN DIEGO AT P.O. BOX 229000 GILMAN DRIVE UNDERCROSSING SAN DIEGO,CA 92192-9000 FED. AID NO. N O N E WIDEN AND INSTALL TRAFFIC SIGNALS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 7,000.0000 7,000.00 1.000 7,000.00 02 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 03 TEMPORARY CONSTRUCTION ENTRANCE EA 6,300.0000 6,300.00 1.000 6,300.00 04 TEMPORARY COVER M2 2.3000 2,231.00 647.170 1,488.49 05 TEMPORARY DRAINAGE INLET PROTECTION EA 420.0000 420.00 1.000 420.00 06 STREET SWEEPING LS 11,500.0000 11,500.00 1.000 11,500.00 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,200.0000 1,200.00 1.000 1,200.00 08 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 1.000 5,000.00 S) 09 TRAFFIC CONTROL SYSTEM LS 17,000.0000 17,000.00 1.000 17,000.00 S) 10 TEMPORARY TRAFFIC STRIPE (TAPE) M 6.0000 3,300.00 550.000 3,300.00 S) 11 TEMPORARY PAVEMENT MARKER EA 8.0000 160.00 22.000 176.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,800.0000 3,600.00 1.000 1,800.00 S) 13 TEMPORARY RAILING (TYPE K) M 82.0000 13,940.00 187.000 15,334.00 14 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 10.0000 5,200.00 548.000 5,480.00 S) 15 LEAD COMPLIANCE PLAN (STRIPE REMOVAL) LS 5,000.0000 5,000.00 1.000 5,000.00 16 REMOVE TRAFFIC STRIPE AND PAVEMENT M2 20.0000 1,880.00 134.000 2,680.00 S) MARKING 17 REMOVE ROADSIDE SIGN EA 100.0000 900.00 9.000 900.00 18 REMOVE CULVERT M 660.0000 3,960.00 6.000 3,960.00 19 RECONSTRUCT CHAIN LINK FENCE M 77.0000 5,005.00 65.000 5,005.00 S) 20 RESET ROADSIDE SIGN EA 230.0000 460.00 2.000 460.00 21 RELOCATE EL CAMINO REAL BELL EA 700.0000 700.00 1.000 700.00 22 RELOCATE ROADSIDE SIGN EA 300.0000 300.00 1.000 300.00 PROGRAM CAS145 PAGE 2 DATE 08/06/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-081104 TIME 08:54 AM ESTIMATE NO. 19 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/05/09 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 08/06/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE CONCRETE M3 480.0000 3,360.00 6.500 3,120.00 24 CAP INLET EA 1,200.0000 1,200.00 1.000 1,200.00 25 CLEARING AND GRUBBING LS 7,000.0000 7,000.00 1.000 7,000.00 26 ROADWAY EXCAVATION M3 68.0000 46,240.00 572.000 38,896.00 27 HIGHWAY PLANTING LS 33,000.0000 33,000.00 1.000 33,000.00 S) 28 FIBER ROLLS M 9.0000 1,800.00 245.000 2,205.00 29 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 1.000 15,000.00 S) 30 IRRIGATION SYSTEM LS 40,000.0000 40,000.00 1.000 40,000.00 S) 31 200 MM CORRUGATED HIGH DENSITY M 300.0000 4,800.00 16.154 4,846.20 POLYETHYLENE PIPE CONDUIT 32 CLASS 2 AGGREGATE BASE M3 74.0000 26,640.00 288.500 21,349.00 33 ASPHALT CONCRETE (TYPE A) TONN 104.0000 20,800.00 186.130 19,357.52 34 MINOR CONCRETE (MINOR STRUCTURE) M3 4,800.0000 5,280.00 1.100 5,280.00 F) 35 FURNISH SINGLE SHEET ALUMINUM SIGN M2 170.0000 697.00 4.020 683.40 (1.6 MM-UNFRAMED) 36 FURNISH SINGLE SHEET ALUMINUM SIGN M2 190.0000 1,900.00 11.970 2,274.30 (2.0 MM-UNFRAMED) 37 FURNISH SINGLE SHEET ALUMINUM SIGN M2 240.0000 864.00 3.510 842.40 (1.6 MM-FRAMED) 38 ROADSIDE SIGN - ONE POST EA 390.0000 1,170.00 6.000 2,340.00 39 ROADSIDE SIGN - TWO POST EA 950.0000 3,800.00 1.000 950.00 40 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 400.00 2.000 200.00 METHOD) 41 INSTALL ROADSIDE SIGN PANEL ON EA 100.0000 200.00 2.000 200.00 EXISTING POST 42 450 MM REINFORCED CONCRETE PIPE M 240.0000 6,480.00 26.856 6,445.44 43 CONCRETE (SLOPE PROTECTION) M3 1,100.0000 15,400.00 0.000 0.00 44 MINOR CONCRETE (GUTTER DEPRESSION) M3 1,800.0000 2,160.00 1.050 1,890.00 45 MINOR CONCRETE (CURB, SIDEWALK AND M3 640.0000 45,440.00 64.800 41,472.00 CURB RAMP) 46 MISCELLANEOUS IRON AND STEEL KG 30.0000 2,370.00 79.000 2,370.00 SF) 47 CHAIN LINK FENCE (TYPE CL-1.2) M 200.0000 2,600.00 13.000 2,600.00 S) 48 THERMOPLASTIC PAVEMENT MARKING M2 46.0000 2,208.00 48.950 2,251.70 S) 49 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 520.00 112.000 448.00 S) PROGRAM CAS145 PAGE 3 DATE 08/06/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-081104 TIME 08:54 AM ESTIMATE NO. 19 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/05/09 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 08/06/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 180.00 55.000 165.00 S) (BROKEN 3.66 M - 0.92 M) 51 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 75.00 17.000 51.00 S) (BROKEN 1.83 M - 0.30 M) 52 PAINT TRAFFIC STRIPE (2-COAT) M 2.4000 2,088.00 632.000 1,516.80 S) 53 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 516.00 68.000 408.00 S) 54 SIGNAL AND LIGHTING (LOCATION 1) LS 155,000.0000 155,000.00 1.000 155,000.00 S) 55 SIGNAL AND LIGHTING (LOCATION 2) LS 65,000.0000 65,000.00 1.000 65,000.00 S) 56 MODIFY RAMP METERING SYSTEM LS 52,000.0000 52,000.00 1.000 52,000.00 S) PROGRAM CAS145 PAGE 4 DATE 08/06/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-081104 TIME 08:54 AM ESTIMATE NO. 19 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/05/09 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 08/06/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 626,365.25 ADJUSTMENT OF COMPENSATION 0.00 788.74 EXTRA WORK 0.00 204,186.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 831,340.66 57 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000.00 ORIGINAL CONTRACT AMOUNT 732,244.00 TOTAL WORK COMPLETED 0.00 901,340.66 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 901,340.66 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 07/05/07 305 10/03/07 10/03/07 03/05/09 324 26 19 0 100% 100% NABIZADEH, MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 DATE 08/06/09