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 03/22/17 EST. NO. 006 TIME 03:50 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 03/22/17 EST. NO. 006 TIME 03:50 PM R.E. NAME: NABIZADEH MEHRDAD 11-409704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL DEC 16 CPR -5,000.00 004 PRTL DEC 16 DEL 4,000.00 005 DEL FEB 17 CPR -2,000.00 006 -2,000.00 -3,000.00 TOTAL DEDUCTIONS -2,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 03/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 03:50 PM ESTIMATE NO. 006 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 03/20/17 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 03/22/17 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 0.029 2,407.00 0.829 68,807 003 TRAFFIC CONTROL SYSTEM LS 229,000.0000 229,000.00 0.145 33,205.00 0.645 147,705 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 7.0000 910.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.9000 3,681.00 4,532.000 4,078 006 TRAFFIC PLASTIC DRUM EA 70.0000 2,660.00 -5.000 -350.00 38.000 2,660 007 TEMPORARY PAVEMENT MARKER EA 6.0000 1,800.00 182.000 1,092 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,500.0000 44,000.00 1.164 6,402.00 5.164 28,402 009 TEMPORARY RAILING (TYPE K) LF 20.0000 93,200.00 4,100.000 82,000 010 TEMPORARY CRASH CUSHION MODULE EA 250.0000 37,500.00 147.000 36,750 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 5,000.0000 35,000.00 6.000 30,000 SYSTEM 012 JOB SITE MANAGEMENT LS 16,000.0000 16,000.00 0.145 2,320.00 0.645 10,320 013 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 12.000 6,000 015 TEMPORARY FIBER ROLL LF 3.0000 1,860.00 825.000 2,475 016 STREET SWEEPING LS 25,000.0000 25,000.00 0.145 3,625.00 0.645 16,125 017 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.645 6,450.00 0.645 6,450 018 TREATED WOOD WASTE LB 0.6000 6,360.00 8,950.000 5,370 019 REMOVE GUARDRAIL LF 12.0000 5,400.00 450.000 5,400 020 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 1.000 8,000 021 REMOVE PAINTED TRAFFIC STRIPE LF 2.2000 7,524.00 4,334.000 9,534 022 REMOVE PAINTED PAVEMENT MARKING SQFT 6.2000 520.80 126.000 781 PROGRAM CAS145 PAGE 2 DATE 03/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 03:50 PM ESTIMATE NO. 006 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 03/20/17 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 03/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 12.000 1,032.00 12.000 1,032 024 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 1,100.00 50.000 250 025 REMOVE CURB LF 21.0000 1,596.00 80.000 1,680 026 RELOCATE ROADSIDE SIGN EA 527.0000 527.00 0.000 0 027 ROADWAY EXCAVATION CY 450.0000 4,050.00 166.670 75,001 028 ROADWAY EXCAVATION (TYPE Z-2) CY 250.0000 23,000.00 100.000 25,000 (AERIALLY DEPOSITED LEAD) 029 ROADSIDE CLEARING LS 8,000.0000 8,000.00 1.000 8,000 030 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 0.145 2,030.00 0.645 9,030 034 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 1.000 21,000 FACILITIES 037 OPERATE EXISTING IRRIGATION FACILITIES LS 9,900.0000 9,900.00 0.145 1,435.50 0.645 6,385 038 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 03/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 03:50 PM ESTIMATE NO. 006 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 03/20/17 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 03/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 29.000 6,438.00 29.000 6,438 (.168" THICK) 058 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 7.5000 88,500.00 8,189.500 61,421.25 8,189.500 61,421 CONCRETE) 059 MINOR CONCRETE (TEXTURED PAVING) CY 640.0000 44,800.00 32.800 20,992.00 32.800 20,992 060 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 0.635 71,120.00 0.980 109,760 070 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 03/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-409704 TIME 03:50 PM ESTIMATE NO. 006 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 03/20/17 R.E. NAME: NABIZADEH MEHRDAD DATE OF THIS ESTIMATE 03/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 218,527.75 823,691.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 218,527.75 823,691.05 072 MOBILIZATION LS 148,000.0000 148,000.00 0.050 7,400.00 1.000 148,000 ORIGINAL CONTRACT AMOUNT 1,497,816.80 TOTAL WORK COMPLETED 225,927.75 971,691.05 MATERIALS ON HAND ON SITE 45,880.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -2,000.00 -3,000.00 TOTAL 223,927.75 1,014,571.05 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 05/15/17 71 36 0 0 60% 30% PROGRESS IS SATISFACTORY NABIZADEH MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/17