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 07/24/17 EST. NO. 005 TIME 03:44 PM R.E. NAME: NABIZADEH, MEHRDAD 11-403204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0007 812.13 E.W. @ F.A.(+) 061217 N 0018.0 0008 304.97 061217 N 0019.0 0010 387.59 050317 N 0002.0 0011 358.81 050317 N 0003.0 0012 179.40 050417 N 0004.0 0013 1,386.73 051717 N 0005.0 0014 1,255.51 052217 N 0007.0 0015 1,251.44 052317 N 0008.0 0016 1,293.19 052417 N 0009.0 0018 1,517.27 053017 N 0011.0 0020 1,517.27 060117 N 0013.0 0021 6,395.12 060817 N 0014.0 0022 1,119.53 051417 N 0021.0 0023 1,245.99 061917 N 0025.0 0024 1,104.64 062017 N 0026.0 0025 1,562.98 062117 N 0027.0 0027 1,329.99 062517 N 0029.0 0028 457.47 062617 N 0030.0 003 0001 815.49 E.W. @ F.A.(+) 050117 N 0001.0 004 0001 825.00 E.W. @ F.A.(+) 052417 N 0022.0 25,120.52 TOTAL THIS ESTIMATE 7,754.29 TOTAL PREVIOUS ESTIMATE 32,874.81 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 07/24/17 EST. NO. 005 TIME 03:44 PM R.E. NAME: NABIZADEH, MEHRDAD 11-403204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL MAR 17 CPR -3,000.00 002 DEL APR 17 CPR -5,000.00 003 RECD MAR 17 DEL 3,000.00 003 DEL MAY 17 CPR -3,000.00 004 PRTL APR 17 DEL 2,000.00 004 DEL JUN 17 CPR -5,000.00 005 -5,000.00 -11,000.00 TOTAL DEDUCTIONS -5,000.00 -11,000.00 PROGRAM CAS145 PAGE 1 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-403204 TIME 03:44 PM ESTIMATE NO. 005 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 07/24/17 LOCATION PROGRESS ESTIMATE 11-SD-67-R4.6/19.0 ----------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN AND NEAR 6465 MARINDUSTRY DR. POWAY FROM 0.2 MILE SOUTH OF WINTER SAN DIEGO CA 92121 GARDENS OVERCROSSING TO SHADY OAKS DRIVE. FED. AID NO. ACHS-STP0-6(707)6E INSTALL CENTERLINE CHANNELIZERS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250.00 0.750 3,750 003 CONSTRUCTION AREA SIGNS LS 35,000.0000 35,000.00 0.051 1,785.00 0.631 22,085 004 TRAFFIC CONTROL SYSTEM LS 192,000.0000 192,000.00 0.129 24,768.00 0.579 111,168 005 CENTERLINE CHANNELIZER EA 115.0000 625,600.00 0.000 0 (TYPE CITY POST) (LEFT IN PLACE) 006 TRAFFIC PLASTIC DRUM EA 50.0000 900.00 18.000 900 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 35,000.00 0.850 4,250.00 4.000 20,000 008 TEMPORARY RAILING (TYPE K) LF 20.0000 23,200.00 1,160.000 23,200 009 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,000.0000 9,000.00 3.000 9,000 SYSTEM 010 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.129 6,450.00 0.579 28,950 011 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 012 TEMPORARY FIBER ROLL LF 3.5000 4,200.00 1,200.000 4,200 013 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 2.000 6,000 014 STREET SWEEPING LS 50,000.0000 50,000.00 0.129 6,450.00 0.579 28,950 015 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.129 322.50 0.579 1,447 016 TREATED WOOD WASTE LB 2.0000 300.00 0.000 0 017 REMOVE PAINTED TRAFFIC STRIPE LF 0.2500 97,500.00 331,925.000 82,981.25 368,111.000 92,027 018 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,562.00 3,536.000 1,060.80 9,156.000 2,746 019 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 3,555.00 1,182.000 1,773 020 REMOVE ROADSIDE SIGN EA 100.0000 100.00 1.000 100 021 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 4,100.00 130.000 1,300 022 ROADWAY EXCAVATION CY 50.0000 7,000.00 46.700 2,335.00 139.000 6,950 PROGRAM CAS145 PAGE 2 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-403204 TIME 03:44 PM ESTIMATE NO. 005 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1000 2,090.00 0.000 0 024 COMPOST SOCK LF 5.0000 6,000.00 0.000 0 025 COMPOST SQFT 0.2000 4,180.00 0.000 0 026 INCORPORATE MATERIALS SQFT 0.1500 3,135.00 0.000 0 027 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 12,000.00 27.700 2,770.00 120.000 12,000 028 HIGH FRICTION SURFACE TREATMENT SQYD 25.0000 602,500.00 3,605.570 90,139.25 33,993.460 849,836 029 HOT MIX ASPHALT (TYPE A) TON 500.0000 26,000.00 0.000 0 030 MINOR HOT MIX ASPHALT TON 600.0000 4,800.00 0.000 0 031 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 11.0000 693.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 11.0000 1,980.00 0.000 0 033 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 11.0000 1,870.00 0.000 0 034 60" CAST-IN-DRILLED-HOLE CONCRETE LF 1,000.0000 66,000.00 0.000 0 PILE (SIGN FOUNDATION) 035 MINOR CONCRETE (MINOR STRUCTURE) CY 5,000.0000 8,500.00 1.700 8,500 (F) 036 FURNISH SIGN STRUCTURE (TRUSS) LB 3.8000 158,414.40 0.000 0 (F) 037 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 10,422.00 0.000 0 (F) 038 ROADSIDE SIGN - ONE POST EA 250.0000 250.00 0.000 0 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 160.00 0.000 0 (0.080" -UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 040 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 100.00 0.000 0 041 GUARD RAILING DELINEATOR EA 75.0000 525.00 7.000 525 042 MIDWEST GUARDRAIL SYSTEM LF 33.0000 3,960.00 120.000 3,960 043 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 33.0000 5,610.00 170.000 5,610 044 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 13,500.00 0.000 0 045 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 4,000.00 1.000 4,000 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 750.0000 1,500.00 2.000 1,500 047 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000 048 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 11,850.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-403204 TIME 03:44 PM ESTIMATE NO. 005 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 PAINT TRAFFIC STRIPE (1-COAT) LF 0.1500 15,750.00 64,598.000 9,689.70 72,943.000 10,941 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 104,000.00 86,852.000 43,426.00 86,852.000 43,426 (ENHANCED WET NIGHT VISIBILITY) 051 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 888.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 052 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 97,800.00 9,430.000 5,658.00 9,430.000 5,658 (ENHANCED WET NIGHT VISIBILITY) 053 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 190.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 054 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 3,890.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 38,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 056 6" RUMBLE STRIP (ASPHALT CONCRETE STA 25.0000 5,250.00 183.630 4,590.75 183.630 4,590 PAVEMENT) (MOD) 057 12" RUMBLE STRIP STA 25.0000 20,250.00 455.250 11,381.25 455.250 11,381 (ASPHALT CONCRETE PAVEMENT) 058 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 35,800.00 0.000 0 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.0000 18,340.00 8,143.000 16,286.00 8,143.000 16,286 060 SUBSURFACE LOCATOR LS 10,000.0000 10,000.00 1.000 10,000 061 CLOSED CIRCUIT TELEVISION SYSTEM LS 500,000.0000 500,000.00 0.128 64,000.00 0.300 150,000 062 CHANGEABLE MESSAGE SIGN SYSTEM LS 280,000.0000 280,000.00 0.054 15,120.00 0.470 131,600 PROGRAM CAS145 PAGE 4 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-403204 TIME 03:44 PM ESTIMATE NO. 005 BID OPENING 10/25/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 394,713.50 1,640,863.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 25,120.52 32,874.81 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 419,834.02 1,673,737.81 063 MOBILIZATION LS 350,000.0000 350,000.00 0.050 17,500.00 1.000 350,000 ORIGINAL CONTRACT AMOUNT 3,590,414.40 TOTAL WORK COMPLETED 437,334.02 2,023,737.81 MATERIALS ON HAND ON SITE 409,383.94 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -11,000.00 TOTAL 432,334.02 2,422,121.75 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 01/11/17 140 03/07/17 03/07/17 10/16/17 80 15 0 0 53% 57% PROGRESS IS SATISFACTORY NABIZADEH, MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/17