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 12/22/16 EST. NO. 003 TIME 05:57 PM R.E. NAME: NABIZADEH MEHRDAD 11-409704 --------------------------------------------------------------------------- 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 12/22/16 EST. NO. 003 TIME 05:57 PM R.E. NAME: NABIZADEH MEHRDAD 11-409704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 05:57 PM ESTIMATE NO. 003 BID OPENING 07/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 12/22/16 LOCATION PROGRESS ESTIMATE 11-SD-8-T0.2/R23.6 ----------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY AT VARIOUS 6465 MARINDUSTRY DR. LOCATIONS SAN DIEGO CA 92121 FED. AID NO. NHP-X073(119)E ROADSIDE SAFETY IMPROVEMENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 CONSTRUCTION AREA SIGNS LS 83,000.0000 83,000.00 0.023 1,909.00 0.766 63,578 003 TRAFFIC CONTROL SYSTEM LS 229,000.0000 229,000.00 0.128 29,312.00 0.355 81,295 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 7.0000 910.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.9000 3,681.00 254.000 228.60 4,532.000 4,078 006 TRAFFIC PLASTIC DRUM EA 70.0000 2,660.00 7.000 490.00 22.000 1,540 007 TEMPORARY PAVEMENT MARKER EA 6.0000 1,800.00 41.000 246.00 182.000 1,092 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,500.0000 44,000.00 1.018 5,599.00 2.836 15,598 009 TEMPORARY RAILING (TYPE K) LF 20.0000 93,200.00 1,300.000 26,000.00 4,100.000 82,000 010 TEMPORARY CRASH CUSHION MODULE EA 250.0000 37,500.00 21.000 5,250.00 147.000 36,750 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 35,000.00 3.000 15,000.00 6.000 30,000 SYSTEM 012 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.060 960.00 0.166 2,656 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 014 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 6,000.00 0.000 0 015 TEMPORARY FIBER ROLL LF 3.0000 1,860.00 0.000 0 016 STREET SWEEPING LS 25,000.0000 25,000.00 0.000 0 017 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 018 TREATED WOOD WASTE LB 0.6000 6,360.00 0.000 0 019 REMOVE GUARDRAIL LF 12.0000 5,400.00 450.000 5,400.00 450.000 5,400 020 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 0.000 0 021 REMOVE PAINTED TRAFFIC STRIPE LF 2.2000 7,524.00 2,926.000 6,437.20 4,334.000 9,534 022 REMOVE PAINTED PAVEMENT MARKING SQFT 6.2000 520.80 126.000 781 PROGRAM CAS145 PAGE 2 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 05:57 PM ESTIMATE NO. 003 BID OPENING 07/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ROADSIDE SIGN EA 86.0000 1,032.00 0.000 0 024 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 1,100.00 0.000 0 025 REMOVE CURB LF 21.0000 1,596.00 0.000 0 026 RELOCATE ROADSIDE SIGN EA 527.0000 527.00 0.000 0 027 ROADWAY EXCAVATION CY 450.0000 4,050.00 0.000 0 028 ROADWAY EXCAVATION (TYPE Z-2) CY 250.0000 23,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 029 ROADSIDE CLEARING LS 8,000.0000 8,000.00 0.000 0 030 IRON SULFATE (LB) LB 2.0000 164.00 0.000 0 031 SLOW-RELEASE FERTILIZER LB 5.0000 330.00 0.000 0 032 PLANT (GROUP H) EA 0.6000 5,715.00 0.000 0 (F) 033 MAINTAIN EXISTING PLANTED AREAS LS 14,000.0000 14,000.00 0.000 0 034 PLANT ESTABLISHMENT WORK LS 26,000.0000 26,000.00 0.000 0 035 WOOD MULCH CY 100.0000 8,000.00 0.000 0 036 CHECK AND TEST EXISTING IRRIGATION LS 21,000.0000 21,000.00 0.000 0 FACILITIES 037 OPERATE EXISTING IRRIGATION FACILITIES LS 9,900.0000 9,900.00 0.000 0 038 1" REMOTE CONTROL VALVE EA 430.0000 430.00 0.000 0 039 1 1/2" REMOTE CONTROL VALVE EA 600.0000 600.00 0.000 0 040 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 56.0000 2,520.00 0.000 0 041 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 115.0000 2,645.00 0.000 0 042 2" GATE VALVE EA 590.0000 590.00 0.000 0 043 3" GATE VALVE EA 940.0000 940.00 0.000 0 044 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.8000 10,440.00 0.000 0 (F) LINE) 045 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.3000 3,796.00 0.000 0 (F) (SUPPLY LINE) 046 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 12.5000 1,750.00 0.000 0 (F) (SUPPLY LINE) 047 2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 2,400.00 0.000 0 (F) (SUPPLY LINE) 048 CLASS 2 AGGREGATE BASE (CY) CY 500.0000 5,000.00 0.000 0 049 MINOR HOT MIX ASPHALT TON 360.0000 10,080.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 05:57 PM ESTIMATE NO. 003 BID OPENING 07/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 24.0000 5,280.00 0.000 0 051 PLACE HOT MIX ASPHALT SQYD 95.0000 5,320.00 0.000 0 (MISCELLANEOUS AREA) 052 ROADSIDE SIGN - ONE POST EA 320.0000 3,840.00 0.000 0 053 SIGN POST SUPPORT SYSTEM EA 4,800.0000 57,600.00 0.000 0 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.0000 273.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 8.0000 1,120.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 056 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 900.00 0.000 0 057 18" SLOTTED CORRUGATED STEEL PIPE LF 222.0000 6,438.00 0.000 0 (.168" THICK) 058 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 7.5000 88,500.00 0.000 0 CONCRETE) 059 MINOR CONCRETE (TEXTURED PAVING) CY 640.0000 44,800.00 0.000 0 060 ALTERNATIVE CRASH CUSHION EA 36,800.0000 73,600.00 0.000 0 061 CONCRETE BARRIER (TYPE 60) LF 160.0000 70,400.00 0.000 0 062 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 180.0000 70,200.00 0.000 0 063 THERMOPLASTIC PAVEMENT MARKING SQFT 16.0000 1,344.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 064 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 2,502.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 065 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 784.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 066 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2000 2,354.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 067 PAVEMENT MARKER (NON-REFLECTIVE) EA 7.0000 462.00 0.000 0 068 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.3000 1,079.00 0.000 0 069 MODIFY TRAFFIC MONITORING STATION LS 112,000.0000 112,000.00 0.000 0 070 MODIFY RAMP METERING SYSTEM LS 8,000.0000 8,000.00 0.000 0 071 MODIFY LIGHTING LS 4,000.0000 4,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 05:57 PM ESTIMATE NO. 003 BID OPENING 07/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 96,831.80 340,053.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 96,831.80 340,053.80 072 MOBILIZATION LS 148,000.0000 148,000.00 0.200 29,600.00 0.950 140,600 ORIGINAL CONTRACT AMOUNT 1,497,816.80 TOTAL WORK COMPLETED 126,431.80 480,653.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 126,431.80 480,653.80 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 08/15/16 235 10/11/16 10/11/16 10/03/17 39 9 0 0 32% 17% PROGRESS IS SATISFACTORY NABIZADEH MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/16