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 07/17/18 EST. NO. 029 TIME 03:33 PM R.E. NAME: ALSHEIKH, JASON 11-275504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 050 0001 180,538.60 A.C. @ L.S.(+) 051817 N 001 0 051 0001 68,441.09 A.C. @ L.S.(+) 051817 N 001 0 248,979.69 TOTAL THIS ESTIMATE 466,905.85 TOTAL PREVIOUS ESTIMATE 715,885.54 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 07/17/18 EST. NO. 029 TIME 03:33 PM R.E. NAME: ALSHEIKH, JASON 11-275504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE RE-STAKING DS-5 -1,035.00 003 RE-STAKING DS-5 517.50 005 CLASS 2 RE-313 -240.00 012 CLASS 2 RE-308 -240.00 012 JPCP RSC THICKNESS -1,358.54 018 O/S ANNUAL CEM 4401 -10,000.00 022 O/S CEM 4401 ANNUAL 10,000.00 023 LETTER RE-479 -5,500.00 025 LETTER RE-481 -1,750.00 025 LETTER RE-481 1,750.00 026 0.00 -7,856.04 LABOR COMPLIANCE VIOLATION DEL JUNE 15 CPR -3,000.00 003 DEL JULY 15 CPR -6,000.00 004 RECD JUNE 15 DEL 3,000.00 004 DEL AUG 15 CPR -8,000.00 005 DEL SEPT 15 CPR -4,000.00 006 DEL OCT 15 CPR -10,000.00 007 PRTL AUG 15 DEL 4,000.00 007 DEL NOV 2015 CPR -5,000.00 008 PRTL JUL 2015 DEL 2,000.00 008 PRTL OCT 2015 DEL 5,000.00 008 PRTL SEPT 2015 DEL 2,000.00 008 DEL DEC 15 CPR -3,000.00 009 PRTL JULY 15 DEL 3,000.00 009 PRTL NOV 15 DEL 3,000.00 009 RECD SEPT 15 DEL 2,000.00 009 DEL JAN 16 CPR -5,000.00 010 PRTL DEC 15 DEL 2,000.00 010 DEL FEB 16 CPR -1,000.00 011 PRTL AUG 15 DEL 2,000.00 011 PRTL JAN 16 DEL 3,000.00 011 DEL MAR 16 CPR -2,000.00 012 PRTL NOV 15 DEL 1,000.00 012 PRTL OCT 15 DEL 4,000.00 012 RECD DEC 15 DEL 1,000.00 012 DEL APR 16 CPR -5,000.00 014 RECD JAN 16 DEL 2,000.00 014 RECD MAR 16 DEL 2,000.00 014 RECD OCT 15 DEL 1,000.00 014 DEL MAY 16 CPR -2,000.00 015 DEL JUNE 16 CPR -1,000.00 016 PRTL APR 16 DEL 3,000.00 016 DEL JULY 16 CPR -5,000.00 017 PRTL APR 16 DEL 1,000.00 017 RECD AUG 15 DEL 2,000.00 017 RECD FEB 16 DEL 1,000.00 017 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 2 DATE 07/17/18 EST. NO. 029 TIME 03:33 PM R.E. NAME: ALSHEIKH, JASON 11-275504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- RECD NOV 15 DEL 1,000.00 017 PRTL JULY 16 DEL 4,000.00 018 PRTL MAY 16 DEL 1,000.00 018 RECD JUNE 16 DEL 1,000.00 018 DEL SEPT 16 CPR -5,000.00 019 DEL OCT 16 CPR -1,000.00 020 INQ OCT 16 CPR -2,000.00 020 PRTL SEP 16 DEL 1,000.00 020 DEL NOV 16 CPR -1,000.00 021 RECD APR 16 DEL 1,000.00 021 DEL DEC 16 CPR -1,000.00 022 PRTL SEP 16 DEL 3,000.00 022 DEL JAN 17 CPR -5,000.00 023 RECD JUL 15 DEL 1,000.00 023 RECD JUL 16 DEL 1,000.00 023 DEL/UNRESOLVED -5,000.00 025 RECD AA DEL/UNRESOLV 5,000.00 027 RECD DEC 16 DEL 1,000.00 027 RECD JAN 17 DEL 5,000.00 027 RECD MAY 16 DEL 1,000.00 027 RECD NOV 16 DEL 1,000.00 027 RECD OCT 16 DEL 1,000.00 027 RECD OCT 16 INQ 2,000.00 027 RECD SEP 16 DEL 1,000.00 027 0.00 0.00 OTHER OUTSTANDING DOCUMENTS O/S 2402F 2403F -10,000.00 025 2402F 2403F 10,000.00 027 0.00 0.00 TOTAL DEDUCTIONS 0.00 -7,856.04 PROGRAM CAS145 PAGE 1 DATE 07/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275504 TIME 03:33 PM ESTIMATE NO. 029 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 07/17/18 LOCATION SEMI-FINAL ESTIMATE 11-SD-67-R0.0/R5.9 ------------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN AND NEAR EL PO BOX 229000 CAJON AND SANTEE FROM ROUTE 8/67 SAN DIEGO, CA 92192-9000 SEPARATION TO SAN DIEGO RIVER BRIDGE FED. AID NO. STPN-P067-7(71)E PAVEMENT REHABILITATION OF MAINLINE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 7,500.0000 7,500.00 1.000 7,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,250.0000 187,500.00 180.000 225,000 004 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 1.000 25,000 005 TRAFFIC CONTROL SYSTEM LS 495,000.0000 495,000.00 1.000 495,000 006 TRAFFIC PLASTIC DRUM EA 50.0000 12,000.00 212.000 10,600 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 30,000.00 6.000 30,000 008 TEMPORARY RAILING (TYPE K) LF 10.0000 52,600.00 5,040.000 50,400 009 TEMPORARY CRASH CUSHION MODULE EA 150.0000 28,500.00 175.000 26,250 010 TEMPORARY ALTERNATIVE CRASH CUSHION EA 4,000.0000 64,000.00 16.000 64,000 SYSTEM 011 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 1.000 50,000 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 013 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 8,500.00 77.000 9,625 014 TEMPORARY FIBER ROLL LF 3.0000 2,700.00 675.000 2,025 015 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 2.000 6,000 016 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 1.000 5,000 017 TREATED WOOD WASTE LB 0.1000 8,920.00 122,300.000 12,230 018 REMOVE PEDESTRIAN BARRICADE EA 100.0000 400.00 4.000 400 019 REMOVE BARRIER LF 6.0000 1,920.00 318.000 1,908 020 REMOVE GUARDRAIL LF 4.0000 27,040.00 6,810.000 27,240 021 REMOVE PAINTED TRAFFIC STRIPE LF 0.5500 4,037.00 5,638.000 3,100 022 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 255.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275504 TIME 03:33 PM ESTIMATE NO. 029 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 07/17/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 75.0000 750.00 10.000 750 024 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 49,350.00 27,569.000 41,353 025 REMOVE HEADWALL EA 1,000.0000 1,000.00 1.000 1,000 026 RESET MILEPOST MARKER EA 100.0000 100.00 1.000 100 027 RESET ROADSIDE SIGN EA 200.0000 400.00 2.000 400 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 900,250.00 294,586.300 957,405 029 REMOVE CONCRETE (CY) CY 125.0000 28,750.00 247.500 30,937 030 ROADWAY EXCAVATION CY 10.0000 55,500.00 5,550.520 55,505 031 ROADWAY EXCAVATION (TYPE Z-2) CY 300.0000 72,000.00 237.620 71,286 (AERIALLY DEPOSITED LEAD) 032 IMPORTED BORROW (CY) CY 100.0000 3,500.00 26.300 2,630 033 CLASS 2 AGGREGATE BASE (CY) CY 50.0000 5,500.00 224.260 11,213 034 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 8,000.00 31.358 15,679 035 REPLACE ASPHALT CONCRETE SURFACING CY 165.0000 486,750.00 0.000 0 036 HOT MIX ASPHALT (TYPE A) TON 70.0000 847,000.00 16,998.870 1,189,920 037 MINOR HOT MIX ASPHALT TON 95.0000 84,550.00 690.580 65,605 038 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 4,070,000.00 37,970.410 3,797,041 039 SHOULDER RUMBLE STRIP STA 25.0000 44,000.00 866.510 21,662 (HMA,GROUND-IN INDENTATIONS) 040 DATA CORE LS 4,000.0000 4,000.00 1.000 4,000 041 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.0000 7,510.00 7,083.500 7,083 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 950.00 1,713.500 1,713 043 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 24,400.00 23,743.000 23,743 044 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.0000 1,730.00 1,384.000 1,384 045 PLACE HOT MIX ASPHALT SQYD 75.0000 1,800.00 61.500 4,612 (MISCELLANEOUS AREA) 046 TACK COAT TON 500.0000 39,500.00 78.850 39,425 047 JOINTED PLAIN CONCRETE PAVEMENT CY 650.0000 234,000.00 361.000 234,650 (RSC) 048 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 205,000.00 97.370 243,425 (F) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,760.00 103.750 1,660 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 3 DATE 07/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275504 TIME 03:33 PM ESTIMATE NO. 029 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 07/17/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 3,420.00 186.000 3,348 (0.080"-UNFRAMED) 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,600.00 80.000 1,600 (0.080"-FRAMED) 052 ROADSIDE SIGN - ONE POST EA 300.0000 3,600.00 11.000 3,300 053 SIGN POST SUPPORT SYSTEM EA 6,500.0000 65,000.00 10.000 65,000 054 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 100.0000 1,800.00 18.000 1,800 METHOD) 055 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 75.0000 375.00 5.000 375 056 INSTALL ROADSIDE SIGN PANEL ON EA 80.0000 160.00 2.000 160 EXISTING POST 057 18" ALTERNATIVE PIPE CULVERT LF 100.0000 15,000.00 0.000 0 058 36" PRECAST CONCRETE PIPE INLET LF 300.0000 1,500.00 0.000 0 059 DETECTABLE WARNING SURFACE SQFT 60.0000 13,800.00 260.400 15,624 060 MINOR COCNRETE (EXPOSED AGGREGATE) CY 560.0000 224,000.00 386.660 216,529 061 MINOR CONCRETE (CURB AND CURB RAMP) CY 525.0000 37,800.00 84.600 44,415 062 PRE/POST CONSTRUCTION SURVEYS EA 1,000.0000 6,000.00 6.000 6,000 063 MISCELLANEOUS IRON AND STEEL LB 1.5000 2,532.00 965.000 1,447 (F) 064 GUARD RAILING DELINEATOR EA 15.0000 4,800.00 300.000 4,500 065 ALTERNATIVE CRASH CUSHION EA 30,000.0000 30,000.00 1.000 30,000 066 MIDWEST GUARDRAIL SYSTEM LF 22.0000 106,480.00 5,081.250 111,787 067 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 26.0000 242,320.00 8,975.000 233,350 068 DOUBLE THRIE BEAM BARRIER LF 40.0000 15,200.00 325.000 13,000 069 TRANSITION RAILING (TYPE DTB) EA 4,350.0000 26,100.00 6.000 26,100 070 TRANSITION RAILING (TYPE WB-31) EA 4,250.0000 93,500.00 23.000 97,750 071 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 11,900.00 17.000 11,900 072 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,800.0000 53,200.00 19.000 53,200 073 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 34,500.00 15.000 34,500 074 CONCRETE BARRIER (TYPE 60) LF 100.0000 18,000.00 180.000 18,000 075 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1500 958.50 3,844.000 576 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 38,000.00 147,222.000 36,805 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 07/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275504 TIME 03:33 PM ESTIMATE NO. 029 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 07/17/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.4000 288.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,889.00 3,344.000 1,003 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 079 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 13,560.00 71,364.000 14,272 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 080 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 17,440.00 15,817.000 12,653 (ENHANCED WET NIGHT VISIBILITY) 081 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 2,564.00 5,959.000 2,383 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 082 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 2.9000 16,733.00 5,011.000 14,531 MARKING (ENHANCED WET NIGHT VISIBILITY) 083 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 6,590.00 6,369.000 6,369 084 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 14,310.00 5,023.000 15,069 085 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION 086 SIGNAL AND LIGHTING (LOCATION 1) LS 70,000.0000 70,000.00 1.000 70,000 087 SIGNAL AND LIGHTING (LOCATION 2) LS 50,000.0000 50,000.00 1.000 50,000 088 SIGNAL AND LIGHTING (LOCATION 3) LS 250,000.0000 250,000.00 1.000 250,000 089 DETECTOR LOOP (EA) EA 600.0000 24,600.00 55.000 33,000 090 MODIFY SIGNAL AND LIGHTING LS 10,000.0000 10,000.00 1.000 10,000 091 MODIFY LIGHTING LS 85,000.0000 85,000.00 1.000 85,000 092 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 093 LEAN CONCRETE BASE RAPID SETTING CY 400.0000 144,000.00 361.000 144,400 PROGRAM CAS145 PAGE 5 DATE 07/17/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-275504 TIME 03:33 PM ESTIMATE NO. 029 BID OPENING 10/16/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/17 R.E. NAME: ALSHEIKH, JASON DATE OF THIS ESTIMATE 07/17/18 ------------------------------------------------------------------------------------------------------------------------------------ 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 9,629,216.63 ADJUSTMENT OF COMPENSATION 248,979.69 -297,790.65 EXTRA WORK 0.00 1,013,676.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 248,979.69 10,345,102.17 094 MOBILIZATION LS 1,000,000.0000 1,000,000.00 1.000 1,000,000 ORIGINAL CONTRACT AMOUNT 10,968,441.50 TOTAL WORK COMPLETED 248,979.69 11,345,102.17 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -7,856.04 TOTAL 248,979.69 11,337,246.13 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 01/12/15 150 04/20/15 03/09/15 03/20/17 262 244 113 0 100% 100% ALSHEIKH, JASON RESIDENT ENGINEER PROGRAM CAS145 DATE 07/17/18