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 06/19/07 EST. NO.05 TIME 01:14 PM R.E. NAME: NGUYEN, HUNG 11-080804 --------------------------------------------------------------------------- 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 06/19/07 EST. NO.05 TIME 01:14 PM R.E. NAME: NGUYEN, HUNG 11-080804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 013 -2,040.00 01 0.00 -2,040.00 TOTAL DEDUCTIONS 0.00 -2,040.00 PROGRAM CAS145 PAGE 1 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080804 TIME 01:14 PM ESTIMATE NO. 05 BID OPENING 11/30/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/07 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 06/19/07 LOCATION PROGRESS ESTIMATE 11-SD-5-R1.6/R45.4 ----------------- HMS CONSTRUCTION, INC. IN SAN DIEGO COUNTY AT VARIOUS 1225 LINDA VISTA DRIVE LOCATIONS SAN MARCOS, CA 92078 FED. AID NO. N O N E INSTALL RADAR SCANNERS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 02 WATER POLLUTION CONTROL LS 11,200.0000 11,200.00 0.180 2,016.00 0.940 10,528.00 03 TEMPORARY FIBER ROLL M 6.2400 16,598.40 2,343.000 14,620.32 S) 04 TEMPORARY DRAINAGE INLET PROTECTION EA 600.0000 600.00 0.000 0.00 05 STREET SWEEPING LS 41,000.0000 41,000.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 6,400.0000 6,400.00 0.180 1,152.00 0.790 5,056.00 07 CONSTRUCTION AREA SIGNS LS 12,300.0000 12,300.00 0.180 2,214.00 0.790 9,717.00 S) 08 TRAFFIC CONTROL SYSTEM LS 94,200.0000 94,200.00 0.180 16,956.00 0.790 74,418.00 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN EA 14,750.0000 29,500.00 0.250 3,687.50 1.500 22,125.00 S) 10 REMOVE ASPHALT CONCRETE DIKE M 26.2500 2,152.50 0.000 0.00 11 CLEARING AND GRUBBING LS 31,250.0000 31,250.00 0.000 0.00 12 ROADWAY EXCAVATION (TYPE Z-2) M3 112.5000 9,562.50 0.000 0.00 S) (AERIALLY DEPOSITED LEAD) 13 LEAD COMPLIANCE PLAN LS 7,040.0000 7,040.00 1.000 7,040.00 S) 14 HIGHWAY PLANTING LS 49,620.0000 49,620.00 0.000 0.00 S) 15 PLANT ESTABLISHMENT WORK LS 14,177.0000 14,177.00 0.000 0.00 S) 16 IRRIGATION SYSTEM LS 84,420.0000 84,420.00 0.691 58,334.22 S) 17 CLASS 2 AGGREGATE BASE M3 192.9000 12,538.50 0.000 0.00 S) 18 ASPHALT CONCRETE (TYPE A) TONN 245.8000 14,502.20 0.000 0.00 S) 19 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 55.5000 4,551.00 0.000 0.00 S) 20 TRAFFIC MONITORING STATION (LOCATION 1) LS 110,700.0000 110,700.00 0.186 20,590.20 0.647 71,622.90 21 TRAFFIC MONITORING STATION (LOCATION 2) LS 107,700.0000 107,700.00 0.256 27,571.20 0.627 67,527.90 22 TRAFFIC MONITORING STATION (LOCATION 3) LS 95,000.0000 95,000.00 0.309 29,355.00 0.710 67,450.00 PROGRAM CAS145 PAGE 2 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080804 TIME 01:14 PM ESTIMATE NO. 05 BID OPENING 11/30/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/07 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 06/19/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TRAFFIC MONITORING STATION (LOCATION 4) LS 78,300.0000 78,300.00 0.157 12,293.10 0.435 34,060.50 24 TRAFFIC MONITORING STATION (LOCATION 5) LS 76,500.0000 76,500.00 0.177 13,540.50 0.609 46,588.50 25 TRAFFIC MONITORING STATION (LOCATION 6) LS 62,000.0000 62,000.00 0.112 6,944.00 0.590 36,580.00 26 TRAFFIC MONITORING STATION (LOCATION 7) LS 87,500.0000 87,500.00 0.235 20,562.50 0.672 58,800.00 27 TRAFFIC MONITORING STATION (LOCATION 8) LS 23,000.0000 23,000.00 0.371 8,533.00 0.497 11,431.00 28 TRAFFIC MONITORING STATION (LOCATION 9) LS 59,300.0000 59,300.00 0.235 13,935.50 0.673 39,908.90 29 TRAFFIC MONITORING STATION (LOCATION 10) LS 100,700.0000 100,700.00 0.197 19,837.90 0.553 55,687.10 30 TRAFFIC MONITORING STATION (LOCATION 11) LS 120,600.0000 120,600.00 0.677 81,646.20 0.698 84,178.80 31 TRAFFIC MONITORING STATION (LOCATION 12) LS 87,700.0000 87,700.00 0.316 27,713.20 0.787 69,019.90 32 TRAFFIC MONITORING STATION LS 67,400.0000 67,400.00 0.129 8,694.60 0.689 46,438.60 (LOCATION 13) 33 TRAFFIC MONITORING STATION LS 57,000.0000 57,000.00 0.044 2,508.00 (LOCATION 14) 34 TRAFFIC MONITORING STATION LS 15,300.0000 15,300.00 0.395 6,043.50 0.398 6,089.40 (LOCATION 15) 35 TRAFFIC MONITORING STATION LS 42,400.0000 42,400.00 0.382 16,196.80 0.444 18,825.60 (LOCATION 16) 36 TRAFFIC MONITORING STATION LS 48,300.0000 48,300.00 0.151 7,293.30 0.514 24,826.20 (LOCATION 17) 37 TRAFFIC MONITORING STATION LS 45,000.0000 45,000.00 0.156 7,020.00 0.651 29,295.00 (LOCATION 18) 38 TRAFFIC MONITORING STATION LS 49,300.0000 49,300.00 0.143 7,049.90 0.690 34,017.00 (LOCATION 19) 39 TRAFFIC MONITORING STATION LS 52,800.0000 52,800.00 0.635 33,528.00 0.703 37,118.40 (LOCATION 20) 40 TRAFFIC MONITORING STATION LS 61,000.0000 61,000.00 0.173 10,553.00 0.743 45,323.00 (LOCATION 21) 41 TRAFFIC MONITORING STATION LS 63,000.0000 63,000.00 0.546 34,398.00 0.566 35,658.00 (LOCATION 22) 42 TRAFFIC MONITORING STATION LS 137,600.0000 137,600.00 0.204 28,070.40 0.739 101,686.40 (LOCATION 23) 43 TRAFFIC MONITORING STATION LS 75,000.0000 75,000.00 0.496 37,200.00 0.604 45,300.00 (LOCATION 24) 44 TRAFFIC MONITORING STATION LS 96,100.0000 96,100.00 0.240 23,064.00 0.657 63,137.70 (LOCATION 25) 45 MODIFY TRAFFIC MONITORING STATION LS 21,200.0000 21,200.00 0.367 7,780.40 0.470 9,964.00 (LOCATION 26) 46 TRAFFIC MONITORING STATION LS 41,700.0000 41,700.00 0.030 1,251.00 0.714 29,773.80 (LOCATION 27) 47 TRAFFIC MONITORING STATION LS 47,700.0000 47,700.00 0.373 17,792.10 0.399 19,032.30 (LOCATION 28) 48 TRAFFIC MONITORING STATION LS 78,200.0000 78,200.00 0.164 12,824.80 0.196 15,327.20 (LOCATION 29) 49 TRAFFIC MONITORING STATION LS 51,000.0000 51,000.00 0.384 19,584.00 0.433 22,083.00 (LOCATION 30) PROGRAM CAS145 PAGE 3 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080804 TIME 01:14 PM ESTIMATE NO. 05 BID OPENING 11/30/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/07 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 06/19/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 TRAFFIC MONITORING STATION LS 124,000.0000 124,000.00 0.494 61,256.00 0.514 63,736.00 (LOCATION 31) 51 TRAFFIC MONITORING STATION LS 47,100.0000 47,100.00 0.354 16,673.40 0.553 26,046.30 (LOCATION 32) 52 TRAFFIC MONITORING STATION LS 43,500.0000 43,500.00 0.408 17,748.00 0.465 20,227.50 (LOCATION 33) PROGRAM CAS145 PAGE 4 DATE 06/19/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-080804 TIME 01:14 PM ESTIMATE NO. 05 BID OPENING 11/30/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/07 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 06/19/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 682,569.00 1,542,607.44 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 682,569.00 1,542,607.44 53 MOBILIZATION LS 46,000.0000 46,000.00 0.050 2,300.00 1.000 46,000.00 ORIGINAL CONTRACT AMOUNT 2,763,212.10 TOTAL WORK COMPLETED 684,869.00 1,588,607.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,040.00 TOTAL 684,869.00 1,586,567.44 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 011 CLEARING AND GRUBBING 5,000.00 31,250.00 26,250.00 013 LEAD COMPLIANCE PLAN 5,000.00 7,040.00 2,040.00 (S) 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 01/11/07 180 01/26/07 01/26/07 10/23/07 95 6 0 0 57% 79% PROGRESS UNSATISFACTORY NGUYEN, HUNG RESIDENT ENGINEER PROGRAM CAS145 PAGE 7 DATE 06/19/07