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 05/03/16 EST. NO. 013 TIME 10:06 AM R.E. NAME: ALSHEIKH, JASON 11-261604 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 016 0005 613.52 E.W. @ F.A.(+) 102115 N 16.5 0 0006 424.10 102015 N 16.6 0 018 0003 3,105.93 E.W. @ F.A.(+) 101915 N 18.3 0 020 0001 2,000.00 E.W. @ L.S.(+) 032816 N 001 0 6,143.55 TOTAL THIS ESTIMATE 125,818.01 TOTAL PREVIOUS ESTIMATE 131,961.56 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 05/03/16 EST. NO. 013 TIME 10:06 AM R.E. NAME: ALSHEIKH, JASON 11-261604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CLASS 2 RE-099 -300.00 004 CLASS 2 RE-089 -600.00 004 EXPOSED AGG RE-096 -312.00 004 0.00 -1,212.00 LABOR COMPLIANCE VIOLATION DEL APR 2015 CPR -1,000.00 001 DEL MAY 15 CPR -5,000.00 002 RECD APR 15 DEL 1,000.00 002 DEL JUNE 15 CPR -2,000.00 003 PRTL MAY 15 DEL 2,000.00 003 DEL JUL 15 CPR -5,000.00 004 PRTL JUN 15 DEL 1,000.00 004 PRTL MAY 15 DEL 2,000.00 004 DEL AUG 15 CPR -4,000.00 005 PRTL JULY 15 DEL 3,000.00 005 RECD MAY 15 DEL 1,000.00 005 DEL SEPT 15 CPR -2,000.00 006 PRTL AUG 15 DEL 3,000.00 006 RECD JUNE 15 DEL 1,000.00 006 DEL OCT 15 CPR -5,000.00 007 RECD AUG 15 DEL 1,000.00 007 DEL NOV 2015 CPR -5,000.00 008 PRTL JULY 2015 DEL 1,000.00 008 PRTL OCT 2015 DEL 1,000.00 008 DEL DEC 15 CPR -6,000.00 009 PRTL NOV 15 DEL 2,000.00 009 PRTL OCT 15 DEL 2,000.00 009 DEL JAN 16 CPR -6,000.00 010 INQ JAN 16 CPR -1,000.00 010 PRTL DEC 15 DEL 1,000.00 010 PRTL NOV 15 DEL 1,000.00 010 DEL FEB 16 CPR -4,000.00 011 PRTL DEC 15 DEL 1,000.00 011 PRTL JAN 16 DEL 3,000.00 011 PRTL OCT 15 DEL 1,000.00 011 RECD JAN 16 INQ 1,000.00 011 DEL MAR 16 CPR -10,000.00 012 PRTL FEB 16 DEL 3,000.00 012 PRTL JAN 16 DEL 1,000.00 012 0.00 -23,000.00 TOTAL DEDUCTIONS 0.00 -24,212.00 PROGRAM CAS145 PAGE 1 DATE 05/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261604 TIME 10:06 AM ESTIMATE NO. 013 BID OPENING 01/08/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 05/03/16 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 11-SD-5-4.0/R22.3 ------------------------------ LB CIVIL CONSTRUCTION INC IN SAN DIEGO COUNTY AT VARIOUS 11585 SORRENTO VALLEY RD 104 LOCATIONS FROM CORONADO AVENUE SAN DIEGO CA 92121 OVERCROSSING TO CLAIREMONT DRIVE OVERCROSSING FED. AID NO. NHPI-005 -1(629) E GORE PAVING, INSTALL CRASH CUSHIONS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.750 2,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 700.0000 196,000.00 201.000 140,700 004 CONSTRUCTION AREA SIGNS LS 45,000.0000 45,000.00 0.659 29,655 005 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.718 215,400 006 TEMPORARY TRAFFIC STRIPE LF 1.2000 26,640.00 18,405.000 22,086 007 TRAFFIC PLASTIC DRUM EA 50.0000 10,000.00 66.750 3,337 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 8,000.0000 88,000.00 7.896 63,168 009 TEMPORARY RAILING (TYPE K) LF 8.0000 117,600.00 15,400.000 123,200 010 TEMPORARY CRASH CUSHION MODULE EA 310.0000 6,510.00 21.000 6,510 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,600.0000 109,200.00 52.000 135,200 012 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.718 4,308 013 PREPARE STORM WATER POLLUTION PREVENTION LS 7,000.0000 7,000.00 0.653 4,571 PLAN 014 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,900.00 25.000 7,500 016 STREET SWEEPING LS 27,000.0000 27,000.00 0.718 19,386 017 TEMPORARY CONCRETE WASHOUT LS 5,500.0000 5,500.00 0.718 3,949 018 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 2.0000 11,460.00 6,614.000 13,228 (HAZARDOUS WASTE) 019 TREATED WOOD WASTE LB 0.5000 36,350.00 11,940.000 5,970 020 REMOVE GUARDRAIL LF 6.5000 33,345.00 908.000 5,902 021 REMOVE IRRIGATION FACILITY LS 12,000.0000 12,000.00 0.898 10,776 022 REMOVE PAINTED TRAFFIC STRIPE LF 0.7000 11,130.00 17,038.000 11,926 PROGRAM CAS145 PAGE 2 DATE 05/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261604 TIME 10:06 AM ESTIMATE NO. 013 BID OPENING 01/08/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 05/03/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 180.0000 6,120.00 33.000 5,940 024 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 36,100.00 3,307.500 16,537 025 RELOCATE IRRIGATION CONTROLLER ENCLOSURE LS 900.0000 900.00 0.000 0 CABINET 026 RELOCATE CRASH CUSHION EA 1,500.0000 1,500.00 0.000 0 027 RELOCATE ROADSIDE SIGN EA 400.0000 1,200.00 3.000 1,200 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 55.0000 40,150.00 0.000 0 029 REMOVE CONCRETE (CY) CY 1,400.0000 4,200.00 0.000 0 030 REMOVE CONCRETE CURB (LF) LF 5.0000 8,400.00 799.000 3,995 031 REMOVE CONCRETE BARRIER LF 100.0000 6,500.00 44.000 4,400 032 REMOVE CRASH CUSHION EA 2,000.0000 2,000.00 1.000 2,000 033 CLEARING AND GRUBBING (LS) LS 200,000.0000 200,000.00 0.953 190,600 034 ROADWAY EXCAVATION (TYPE Z-2) CY 220.0000 532,400.00 2,519.323 554,251 (AERIALLY DEPOSITED LEAD) 035 WEED GERMINATION SQYD 0.3500 1,162.00 0.000 0 036 PLANT (GROUP H) EA 0.7500 26,100.00 0.000 0 037 MAINTAIN EXISTING PLANTED AREAS LS 45,000.0000 45,000.00 0.000 0 038 PLANT ESTABLISHMENT WORK LS 26,000.0000 26,000.00 0.000 0 039 WOOD MULCH CY 80.0000 31,200.00 0.000 0 040 CHECK AND TEST EXISTING IRRIGATION LS 8,000.0000 8,000.00 0.750 6,000 FACILITIES 041 OPERATE EXISTING IRRIGATION FACILITIES LS 35,000.0000 35,000.00 0.000 0 042 CONTROL AND NEUTRAL CONDUCTORS LS 13,000.0000 13,000.00 0.000 0 043 1" REMOTE CONTROL VALVE EA 450.0000 3,600.00 0.000 0 044 1 1/2" REMOTE CONTROL VALVE EA 460.0000 8,740.00 0.000 0 045 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 45.0000 810.00 0.000 0 046 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 90.0000 7,200.00 0.000 0 047 1" GATE VALVE EA 370.0000 1,480.00 0.000 0 048 1 1/2" GATE VALVE EA 460.0000 2,760.00 0.000 0 049 2" GATE VALVE EA 550.0000 1,650.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261604 TIME 10:06 AM ESTIMATE NO. 013 BID OPENING 01/08/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 05/03/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2 1/2" GATE VALVE EA 1,000.0000 2,000.00 0.000 0 051 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 7,440.00 0.000 0 (F) LINE) 052 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.5000 6,345.00 0.000 0 (F) (SUPPLY LINE) 053 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 9,700.00 0.000 0 (F) (SUPPLY LINE) 054 2" PLASTIC PIPE (SCHEDULE 40) LF 6.5000 9,035.00 0.000 0 (F) (SUPPLY LINE) 055 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 14.0000 560.00 0.000 0 (F) (SUPPLY LINE) 056 2 1/2" PLASTIC PIPE (CLASS 315) LF 14.0000 1,190.00 0.000 0 (F) (SUPPLY LINE) 057 3" PLASTIC PIPE (CLASS 315) LF 11.0000 7,700.00 0.000 0 (F) (SUPPLY LINE) 058 8" CORRUGATED HIGH DENSITY LF 130.0000 1,560.00 0.000 0 POLYETHYLENE PIPE CONDUIT 059 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 52,500.00 23.166 5,791 060 ASPHALTIC EMULSION (FOG SEAL COAT) TON 2,200.0000 2,200.00 0.000 0 061 HOT MIX ASPHALT (TYPE A) TON 200.0000 98,000.00 67.725 13,545 062 MINOR HOT MIX ASPHALT TON 350.0000 63,000.00 20.750 7,262 063 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.5000 1,705.00 0.000 0 064 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.5000 30,030.00 976.300 5,369 065 PLACE HOT MIX ASPHALT SQYD 250.0000 12,750.00 0.000 0 (MISCELLANEOUS AREA) 066 TACK COAT TON 6,000.0000 1,800.00 0.000 0 067 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 440.00 39.959 439 (0.063"-UNFRAMED) 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 6,380.00 538.000 5,918 (0.080"-UNFRAMED) 069 ROADSIDE SIGN - ONE POST EA 400.0000 13,600.00 33.000 13,200 070 SIGN POST SUPPORT SYSTEM EA 1,600.0000 52,800.00 35.000 56,000 071 MINOR CONCRETE (EXPOSED AGGREGATE) CY 320.0000 684,800.00 1,984.049 634,895 072 6' CHAIN LINK GATE (TYPE CL-6) EA 1,900.0000 19,000.00 7.000 13,300 073 TEMPORARY DELINEATOR (CLASS 1) EA 40.0000 14,400.00 131.000 5,240 074 TRANSITION RAILING (TYPE STB) EA 11,000.0000 11,000.00 0.000 0 075 TRANSITION RAILING (TYPE WB) EA 4,000.0000 8,000.00 0.000 0 076 ALTERNATIVE CRASH CUSHION EA 35,000.0000 140,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261604 TIME 10:06 AM ESTIMATE NO. 013 BID OPENING 01/08/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 05/03/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ALTERNATIVE CRASH CUSHION (WIDE) EA 40,000.0000 40,000.00 0.000 0 078 CONCRETE BARRIER (TYPE 60) LF 120.0000 247,200.00 928.300 111,396 079 CONCRETE BARRIER (TYPE 60 MOD) LF 190.0000 592,800.00 0.000 0 080 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 390.0000 179,400.00 0.000 0 (F) 081 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 9,180.00 6,522.500 3,913 (ENHANCED WET NIGHT VISIBILITY) 082 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 3,120.00 1,933.000 2,512 (ENHANCED WET NIGHT VISIBILITY) 083 PAVEMENT MARKER (RETROREFLECTIVE) EA 13.0000 3,510.00 223.000 2,899 084 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 550.0000 550.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 085 MODIFY TRAFFIC MONITORING STATION LS 60,000.0000 60,000.00 0.399 23,940 086 MODIFY RAMP METERING SYSTEM LS 55,000.0000 55,000.00 0.406 22,330 087 MODIFY LIGHTING LS 250,000.0000 250,000.00 0.057 14,250 PROGRAM CAS145 PAGE 5 DATE 05/03/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261604 TIME 10:06 AM ESTIMATE NO. 013 BID OPENING 01/08/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/16 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 05/03/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,562,149.94 ADJUSTMENT OF COMPENSATION 0.00 39,090.40 EXTRA WORK 6,143.55 92,871.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,143.55 2,694,111.50 088 MOBILIZATION LS 480,000.0000 480,000.00 1.000 480,000 ORIGINAL CONTRACT AMOUNT 5,293,502.00 TOTAL WORK COMPLETED 6,143.55 3,174,111.50 MATERIALS ON HAND ON SITE 142,766.06 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -24,212.00 TOTAL 6,143.55 3,292,665.56 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 02/27/15 530 04/23/15 04/23/15 08/15/17 201 47 0 0 64% 38% PROGRESS IS SATISFACTORY ALSHEIKH, JASON RESIDENT ENGINEER PROGRAM CAS145 DATE 05/03/16