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 02/23/17 EST. NO. 009 TIME 10:05 AM R.E. NAME: FIGUEROA, RENE 11-414904 --------------------------------------------------------------------------- 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 0005 210.71 E.W. @ F.A.(+) 011417 N 005 0 0006 175.03 011617 N 006 0 0007 864.23 093016 N 007 0 0008 1,829.55 111416 N 008 0 0009 344.32 111516 N 009 0 0010 1,225.83 120116 N 010 0 0011 4,955.81 120216 N 011 0 0012 566.79 120916 N 012 0 0013 566.79 121216 N 013 0 0014 470.79 121316 N 014 0 0015 507.04 121516 N 015 0 0016 297.43 122316 N 0016 0 0017 615.31 122916 N 017 0 0018 827.00 011717 N 018 0 005 0021 331.86 E.W. @ F.A.(+) 101816 N 021 0 0022 1,871.36 111016 N 022 0 0023 1,974.55 111116 N 023 0 17,634.40 TOTAL THIS ESTIMATE 20,917.60 TOTAL PREVIOUS ESTIMATE 38,552.00 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 02/23/17 EST. NO. 009 TIME 10:05 AM R.E. NAME: FIGUEROA, RENE 11-414904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL AUG 16 CPR -5,000.00 004 DEL SEPT 16 CPR -1,000.00 005 DEL OCT 16 CPR -2,000.00 006 DEL NOV 16 CPR -1,000.00 007 DEL DEC 16 CPR -1,000.00 008 DEL JAN 17 CPR -1,000.00 009 -1,000.00 -11,000.00 OVERBID ITEMS OVERBID ITEM NO. 110 -2,651.62 002 OVERBID ITEM NO. 110 -707.10 005 0.00 -3,358.72 TOTAL DEDUCTIONS -1,000.00 -14,358.72 PROGRAM CAS145 PAGE 1 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414904 TIME 10:05 AM ESTIMATE NO. 009 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 02/23/17 LOCATION PROGRESS ESTIMATE 11-SD-67-R21.0/21.6 ----------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY NEAR RAMONA 6465 MARINDUSTRY DRIVE FROM 0.4 MILE SOUTH TO O.3 MILE SAN DIEGO CA 92121 NORTH OF HIGHLAND VALLEY ROAD/DYE ROAD. FED. AID NO. STP-P067(73)E WIDEN INTERSECTION, ADD LANES AND ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.500 2,500 003 TIME-RELATED OVERHEAD (WDAY) WDAY 250.0000 65,000.00 11.000 2,750.00 160.000 40,000 004 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.017 255.00 0.646 9,690 005 TRAFFIC CONTROL SYSTEM LS 153,500.0000 153,500.00 0.042 6,447.00 0.615 94,402 006 TYPE III BARRICADE EA 100.0000 700.00 7.000 700 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 6.0000 7,080.00 71.000 426.00 1,147.000 6,882 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.5000 15,500.00 3,170.000 1,585.00 25,207.000 12,603 009 TRAFFIC PLASTIC DRUM EA 40.0000 8,400.00 99.000 3,960.00 210.000 8,400 010 TEMPORARY PAVEMENT MARKER EA 4.0000 3,840.00 90.000 360.00 669.000 2,676 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 40,000.00 1.887 18,870.00 2.460 24,600 012 TEMPORARY RAILING (TYPE K) LF 20.0000 28,400.00 800.000 16,000.00 800.000 16,000 013 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 3,500.0000 14,000.00 2.000 7,000.00 2.000 7,000 014 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.042 2,100.00 0.615 30,750 015 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.750 3,750 PLAN 016 RAIN EVENT ACTION PLAN EA 500.0000 3,000.00 1.000 500.00 4.000 2,000 017 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 5,000.00 4.000 4,000.00 10.000 10,000 018 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 019 TEMPORARY HYDRAULIC MULCH SQYD 0.7500 13,050.00 9,909.000 7,431 (BONDED FIBER MATRIX) 020 TEMPORARY FIBER ROLL LF 2.0000 15,460.00 600.000 1,200.00 8,000.000 16,000 021 TEMPORARY GRAVEL BAG BERM LF 4.0000 240.00 60.000 240 022 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 32,000.00 -2.000 -4,000.00 10.000 20,000 PROGRAM CAS145 PAGE 2 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414904 TIME 10:05 AM ESTIMATE NO. 009 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STREET SWEEPING LS 25,000.0000 25,000.00 0.042 1,050.00 0.615 15,375 024 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 025 TEMPORARY FENCE (TYPE ESA) LF 10.0000 3,000.00 287.000 2,870 026 TREATED WOOD WASTE LB 1.0000 3,200.00 0.000 0 027 ABANDON CULVERT (EA) EA 1,000.0000 1,000.00 0.000 0 028 REMOVE FENCE LF 5.0000 8,250.00 2,029.000 10,145 029 REMOVE PEDESTRIAN BARRICADE EA 150.0000 150.00 1.000 150.00 1.000 150 030 REMOVE GUARDRAIL LF 10.0000 1,300.00 125.000 1,250 031 REMOVE PAINTED TRAFFIC STRIPE LF 0.7500 9,825.00 4,389.000 3,291.75 10,592.000 7,944 032 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 2,216.00 3,855.000 3,084 033 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 2,250.00 126.000 378.00 546.000 1,638 034 REMOVE ROADSIDE SIGN EA 75.0000 1,275.00 0.000 0 035 REMOVE METAL POST EA 75.0000 75.00 1.000 75 036 REMOVE SIGN STRUCTURE (EA) EA 1.0000 1.00 0.000 0 037 REMOVE CULVERT (LF) LF 10.0000 5,000.00 500.000 5,000 038 RELOCATE MAILBOX EA 150.0000 2,700.00 0.000 0 039 RELOCATE GATE EA 500.0000 500.00 0.000 0 040 RELOCATE POST EA 100.0000 300.00 0.000 0 041 RELOCATE ROADSIDE SIGN EA 400.0000 800.00 2.000 800 042 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 49,500.00 1,027.990 3,083 043 CLEARING AND GRUBBING (LS) LS 75,000.0000 75,000.00 1.000 75,000 044 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 1.000 25,000 045 DUST PALLIATIVE LS 15,000.0000 15,000.00 0.057 855.00 0.615 9,225 046 ROADWAY EXCAVATION CY 20.0000 222,000.00 300.000 6,000.00 10,880.000 217,600 047 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.000 0 048 SOD SQYD 30.0000 21,000.00 0.000 0 049 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414904 TIME 10:05 AM ESTIMATE NO. 009 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DECOMPOSED GRANITE SQFT 5.0000 36,400.00 0.000 0 051 CHECK AND TEST EXISTING IRRIGATION LS 1,800.0000 1,800.00 1.000 1,800 FACILITIES 052 CONTROL AND NEUTRAL CONDUCTORS LS 2,000.0000 2,000.00 0.000 0 053 1" REMOTE CONTROL VALVE EA 450.0000 2,250.00 0.000 0 054 SOLAR POWERED IRRIGATION CONTROLLER EA 2,500.0000 2,500.00 0.000 0 (4 STATION) 055 CERTIFY EXISTING BACKFLOW PREVENTERS LS 400.0000 400.00 0.000 0 056 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 75.0000 1,275.00 0.000 0 057 1" GATE VALVE EA 150.0000 300.00 0.000 0 058 2" GATE VALVE EA 400.0000 400.00 0.000 0 059 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 5,170.50 0.000 0 (F) LINE) 060 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 8.5000 3,315.00 0.000 0 (F) (SUPPLY LINE) 061 2" PLASTIC PIPE (CLASS 315) LF 10.0000 690.00 0.000 0 (F) (SUPPLY LINE) 062 PRESSURE REGULATING VALVE EA 300.0000 300.00 0.000 0 063 QUICK COUPLING VALVE EA 400.0000 400.00 0.000 0 064 8" CORRUGATED HIGH DENSITY LF 85.0000 5,950.00 40.000 3,400.00 40.000 3,400 POLYETHYLENE PIPE CONDUIT 065 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.2000 31,400.00 0.000 0 (SQFT) 066 COMPOST SQFT 0.2000 1,248.00 0.000 0 067 INCORPORATE MATERIALS SQFT 1.0000 6,240.00 0.000 0 068 CLASS 2 AGGREGATE BASE (CY) CY 35.0000 225,750.00 400.000 14,000.00 4,549.000 159,215 069 PREPAVING INERTIAL PROFILER LS 15,000.0000 15,000.00 0.000 0 070 HOT MIX ASPHALT (TYPE A) TON 85.0000 580,550.00 3,007.150 255,607 071 MINOR HOT MIX ASPHALT TON 115.0000 23,000.00 119.940 13,793 072 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 95.0000 512,050.00 0.000 0 073 RUMBLE STRIP STA 150.0000 4,050.00 0.000 0 074 DATA CORE LS 600.0000 600.00 0.000 0 075 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.5000 4,410.00 0.000 0 076 PLACE HOT MIX ASPHALT SQYD 50.0000 38,500.00 0.000 0 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 4 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414904 TIME 10:05 AM ESTIMATE NO. 009 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 TACK COAT TON 3,500.0000 21,000.00 0.175 612 078 STRUCTURAL CONCRETE, BOX CULVERT CY 1,600.0000 297,600.00 70.000 112,000.00 70.000 112,000 (F) 079 STRUCTURAL CONCRETE, HEADWALL CY 1,600.0000 24,000.00 0.000 0 (F) 080 MINOR CONCRETE (MINOR STRUCTURE) CY 2,500.0000 55,000.00 0.000 0 (F) 081 BAR REINFORCING STEEL (BOX CULVERT) LB 0.5000 15,095.50 8,300.000 4,150.00 8,300.000 4,150 (F) 082 ROADSIDE SIGN - ONE POST EA 300.0000 6,000.00 0.000 0 083 ROADSIDE SIGN - TWO POST EA 1,200.0000 4,800.00 0.000 0 084 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 175.0000 2,450.00 0.000 0 METHOD) 085 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 2,640.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 086 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 384.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 087 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 5,400.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 088 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 3,240.00 0.000 0 089 12"X18" OVAL SHAPED REINFORCED CONCRETE LF 250.0000 17,000.00 72.000 18,000 PIPE (CLASS III) 090 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 250.0000 3,250.00 0.000 0 (F) (CY) 091 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 5.0000 220.00 0.000 0 092 DETECTABLE WARNING SURFACE SQFT 25.0000 1,800.00 0.000 0 093 MINOR CONCRETE (CURB, SIDEWALK AND CY 800.0000 25,600.00 0.000 0 CURB RAMP) 094 MISCELLANEOUS IRON AND STEEL LB 4.0000 3,040.00 0.000 0 (F) 095 CHAIN LINK FENCE (TYPE CL-6) LF 18.0000 29,700.00 0.000 0 096 MILEPOST MARKER EA 85.0000 170.00 0.000 0 097 GUARD RAILING DELINEATOR EA 25.0000 125.00 5.000 125 098 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 30.0000 2,250.00 75.000 2,250 099 CABLE RAILING LF 50.0000 3,350.00 0.000 0 100 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 850.00 1.000 850 101 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 2,500.00 1.000 2,500 PROGRAM CAS145 PAGE 5 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414904 TIME 10:05 AM ESTIMATE NO. 009 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 102 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 10,700.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 103 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 18,060.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 104 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,860.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 105 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 5,580.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 106 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 960.00 0.000 0 107 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 2,560.00 0.000 0 108 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.042 21.00 0.615 307 SYSTEM ELEMENTS DURING CONSTRUCTION 109 SIGNAL AND LIGHTING LS 225,000.0000 225,000.00 0.954 214,650 PROGRAM CAS145 PAGE 6 DATE 02/23/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-414904 TIME 10:05 AM ESTIMATE NO. 009 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/17 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 02/23/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 206,748.75 1,488,126.57 ADJUSTMENT OF COMPENSATION 0.00 4,933.84 EXTRA WORK 17,634.40 33,618.16 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 224,383.15 1,526,678.57 110 MOBILIZATION LS 370,000.0000 370,000.00 0.950 351,500 ORIGINAL CONTRACT AMOUNT 3,664,645.00 TOTAL WORK COMPLETED 224,383.15 1,878,178.57 MATERIALS ON HAND ON SITE 88,509.87 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -14,358.72 TOTAL 223,383.15 1,952,329.72 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 110 MOBILIZATION 366,464.50 370,000.00 3,535.50 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 03/17/16 510 05/11/16 05/11/16 07/16/18 160 32 0 0 50% 31% PROGRESS IS SATISFACTORY FIGUEROA, RENE RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/17