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 12/04/03 EST. NO.18 TIME 09:37 AM R.E. NAME: WILLIAMSON, JOHN 11-075804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 016 0001 133,936.00 A.C. @ L.S.(+) 111903 N 001LB0 133,936.00 TOTAL THIS ESTIMATE 71,374.53 TOTAL PREVIOUS ESTIMATE 205,310.53 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 12/04/03 EST. NO.18 TIME 09:37 AM R.E. NAME: WILLIAMSON, JOHN 11-075804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS NOV -7,102.64 03 O/S PRS JAN -2,302.88 05 PRS RECD NOV 7,102.64 05 O/S PRS FEB -5,011.43 07 O/S PRS MARCH -9,137.70 08 PRS RECD MAR 03 9,137.70 09 PRS RECD FEB 03 5,011.43 09 O/S PRS APRIL -10,000.00 10 PRS RECD JAN 2,302.88 10 O/S PRS MAY -10,000.00 11 PRS RECD MAY 10,000.00 12 O/S PRS JUNE -10,000.00 13 PRS RECD APRIL 10,000.00 13 O/S PRS JULY -10,000.00 14 PRS RECD JUNE 10,000.00 14 O/S PRS AUJG -10,000.00 15 PRS RECD JULY 10,000.00 15 O/S PRS SEPT -8,537.71 16 PRS RECD AUGUST 10,000.00 16 O/S PRS OCT -3,265.00 17 0.00 -11,802.71 TOTAL DEDUCTIONS 0.00 -11,802.71 PROGRAM CAS145 PAGE 1 DATE 12/04/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-075804 TIME 09:37 AM ESTIMATE NO. 18 BID OPENING 07/25/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 12/04/03 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 11-SD-5-R20.2/R24.1 ------------------------------ HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN SAN DIEGO P.O. BOX 229900 FROM 0.2 KM NORTH OF THE SAN DIEGO SAN DIEGO,CA 92192-9000 RIVER BRIDGE TO 0.2 KM NORTH OF THE MISSION BAY DRIVE OVERCROSSING FED. AID NO. ACIM-005 -1(586)20E,G-005 -1(586)20E CONSTRUCT MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 8,000.0000 8,000.00 0.991 7,928.00 02 TIME-RELATED OVERHEAD DAY 1,000.0000 220,000.00 233.000 233,000.00 03 TEMPORARY EROSION CONTROL M2 0.7400 1,480.00 0.000 0.00 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 26,000.0000 26,000.00 0.927 24,102.00 05 TEMPORARY CONSTRUCTION ENTRANCE (PLATES) EA 7,000.0000 14,000.00 2.000 14,000.00 06 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.971 3,884.00 S) 07 TRAFFIC CONTROL SYSTEM LS 108,000.0000 108,000.00 1.007 108,756.00 S) 08 TRAFFIC PLASTIC DRUMS EA 90.0000 1,260.00 25.000 2,250.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 9,000.0000 18,000.00 2.016 18,144.00 S) 10 TEMPORARY RAILING (TYPE K) M 20.0000 238,000.00 12,120.854 242,417.08 S) 11 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 9,000.0000 18,000.00 1.750 15,750.00 S) 12 REMOVE CABLE BARRIER M 23.0000 1,840.00 109.500 2,518.50 13 REMOVE METAL BEAM GUARD RAILING M 21.0000 13,860.00 23.900 501.90 14 REMOVE METAL BEAM BARRIER M 26.0000 59,800.00 2,842.700 73,910.20 15 REMOVE DOUBLE METAL BEAM BARRIER M 31.0000 34,100.00 1,256.775 38,960.03 16 REMOVE TRAFFIC STRIPE M 1.2000 29,400.00 12,129.000 14,554.80 17 REMOVE TRAFFIC STRIPE (YELLOW) M 45.0000 8,100.00 0.000 0.00 18 REMOVE CONCRETE CURB M 15.0000 4,200.00 136.000 2,040.00 19 CLEARING AND GRUBBING HA 1,000.0000 3,000.00 3.100 3,100.00 20 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.863 4,315.00 21 ROADWAY EXCAVATION M3 30.0000 29,100.00 1,023.080 30,692.40 22 ROADWAY EXCAVATION (TYPE Z-2) M3 162.0000 328,860.00 2,136.560 346,122.72 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 12/04/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-075804 TIME 09:37 AM ESTIMATE NO. 18 BID OPENING 07/25/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 12/04/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 LEAD COMPLIANCE PLAN LS 25,000.0000 25,000.00 1.000 25,000.00 24 IMPORTED BORROW M3 11.0000 23,100.00 168.000 1,848.00 25 HIGHWAY PLANTING LS 13,000.0000 13,000.00 0.000 0.00 S) 26 PRUNE EXISTING PLANTS M 15.0000 87,000.00 5,730.000 85,950.00 S) 27 FIBER ROLLS M 8.0000 880.00 90.100 720.80 S) 28 PLANT ESTABLISHMENT WORK LS 17,000.0000 17,000.00 0.000 0.00 S) 29 IRRIGATION SYSTEM LS 43,000.0000 43,000.00 0.324 13,932.00 S) 30 EXTEND 250 MM CONDUIT M 500.0000 40,000.00 33.490 16,745.00 S) 31 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 400.0000 8,000.00 3.370 1,348.00 32 ASPHALT CONCRETE (TYPE A) TONN 48.0000 556,800.00 5,346.680 256,640.64 33 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 36,000.00 13.830 27,660.00 F) 34 450 MM REINFORCED CONCRETE PIPE M 200.0000 48,000.00 225.600 45,120.00 35 100 MM PLASTIC PIPE UNDERDRAIN M 55.0000 29,150.00 531.000 29,205.00 (MODIFIED) 36 GRATED LINE DRAIN M 340.0000 10,200.00 42.000 14,280.00 37 MISCELLANEOUS IRON AND STEEL KG 2.0000 3,256.00 1,036.000 2,072.00 SF) 38 CONCRETE BARRIER (TYPE 60S) M 97.0000 931,200.00 4,886.200 473,961.40 39 CONCRETE BARRIER (TYPE 60 MODIFIED) M 204.0000 114,240.00 560.000 114,240.00 40 CONCRETE BARRIER (TYPE 60 SA MODIFIED) M 115.0000 9,200.00 7.200 828.00 F) 41 CONCRETE BARRIER (TYPE 60 SA MODIFIED 2) M 115.0000 32,200.00 0.000 0.00 F) 42 CONCRETE BARRIER (TYPE 60 SE MODIFIED) M 544.0000 59,840.00 56.400 30,681.60 43 CONCRETE BARRIER (TYPE 60 S MODIFIED 2) M 124.0000 115,320.00 0.000 0.00 44 PAINT TRAFFIC STRIPE (2-COAT) M 0.2000 7,360.00 55,298.000 11,059.60 S) 45 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 14,850.00 12,044.000 13,248.40 S) 46 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.9000 14,790.00 4,836.000 14,024.40 S) 47 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 4,000.0000 4,000.00 0.290 1,160.00 S) 48 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 6,000.0000 6,000.00 0.100 600.00 S) 49 MODIFY RAMP METERING SYSTEM (LOCATION 3) LS 8,000.0000 8,000.00 0.180 1,440.00 S) PROGRAM CAS145 PAGE 3 DATE 12/04/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-075804 TIME 09:37 AM ESTIMATE NO. 18 BID OPENING 07/25/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 12/04/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 MODIFY RAMP METERING SYSTEM (LOCATION 4) LS 5,000.0000 5,000.00 0.000 0.00 S) 51 MODIFY RAMP METERING SYSTEM (LOCATION 5) LS 5,000.0000 5,000.00 0.170 850.00 S) 52 MODIFY RAMP METERING SYSTEM (LOCATION 6) LS 5,000.0000 5,000.00 0.800 4,000.00 S) 53 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 54 PAINT TRAFFIC STRIPE (BLACK) (1-COAT) M 0.1200 1,452.00 29,489.000 3,538.68 PROGRAM CAS145 PAGE 4 DATE 12/04/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-075804 TIME 09:37 AM ESTIMATE NO. 18 BID OPENING 07/25/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: WILLIAMSON, JOHN DATE OF THIS ESTIMATE 12/04/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,377,100.15 ADJUSTMENT OF COMPENSATION 133,936.00 157,032.66 EXTRA WORK 0.00 48,277.87 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 133,936.00 2,582,410.68 55 MOBILIZATION LS 260,000.0000 260,000.00 1.000 260,000.00 ORIGINAL CONTRACT AMOUNT 3,707,838.00 TOTAL WORK COMPLETED 133,936.00 2,842,410.68 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -11,802.71 TOTAL 133,936.00 2,830,607.97 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 09/09/02 470 09/24/02 09/24/02 03/11/04 238 50 66 26 68% 74% PROGRESS IS SATISFACTORY WILLIAMSON, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/04/03