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 01/24/13 EST. NO.20 TIME 12:18 PM R.E. NAME: TRAN, DUNG 11-261404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 041 0001 93,540.00 A.C. @ L.S.(+) 011813 N 41ALS1 93,540.00 TOTAL THIS ESTIMATE 664,741.10 TOTAL PREVIOUS ESTIMATE 758,281.10 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 01/24/13 EST. NO.20 TIME 12:18 PM R.E. NAME: TRAN, DUNG 11-261404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL AUG 2011 CPR -2,000.00 05 DEL SEPT. 11 CPR -1,000.00 06 REC'D AUG. 11 DEL 2,000.00 06 DEL OCT 11 CPR -1,000.00 07 RECD SEPT 11 DEL 1,000.00 07 DEL NOV 11 CPR -2,000.00 08 DEL DEC 11 CPR -2,000.00 09 PRTL NOV 11 DEL 1,000.00 09 DEL JAN 12 CPR -3,000.00 10 PRTL JAN 12 DEL 2,000.00 11 DEL MAR 12 CPR -5,000.00 12 RECD DEC 11 DEL 2,000.00 12 RECD OCT 11 INQ 1,000.00 12 PRTL MAR 12 DEL 2,000.00 13 DEL MAY 12 CPR -1,000.00 14 RECD JAN 12 DEL 1,000.00 14 RECD MAR 12 DEL 3,000.00 14 RECD NOV 11 DEL 1,000.00 14 DEL JUNE 12 CPR -5,000.00 16 PRTL JUNE 12 DEL 4,000.00 17 DEL AUG 12 CPR -2,000.00 18 PRTL AUGUST 12 DEL 1,000.00 19 RECD AUG 12 DEL 1,000.00 20 1,000.00 -2,000.00 TOTAL DEDUCTIONS 1,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261404 TIME 12:18 PM ESTIMATE NO. 20 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: TRAN, DUNG DATE OF THIS ESTIMATE 01/24/13 LOCATION PROGRESS ESTIMATE 11-SD-5-R59.4/R60.0 ----------------- R S M 2 CONTRACTORS INC IN SAN DIEGO COUNTY ABOUT 5.2 8191 CENTER STREET MILES NORTH OF OCEANSIDE AT THE LA MESA CA 91942 ALISO CREEK SAFETY ROADSIDE REST AREA ___________ FED. AID NO. ACHS-005-1(617) E,IMG-005-1(617) E REPLACE BUILDINGS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 1.000 5,000 002 TEMPORARY FENCE (TYPE CL-6) LF 1.5000 4,170.00 2,332.000 3,498 003 CONSTRUCTION SITE MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 004 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 3.8000 6,080.00 2,775.000 10,545 006 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 2,000.00 2.000 2,000 007 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 2.000 6,000 008 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 700.00 7.000 700 009 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 010 TEMPORARY HYDRAULIC MULCH SQYD 0.5500 1,386.00 0.000 0 011 STORM WATER ANNUAL REPORT EA 1,100.0000 2,200.00 2.000 2,200 012 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 1.000 3,500 013 PORTABLE CHANGEABLE MESSAGE SIGN EA 14,500.0000 29,000.00 2.000 29,000 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 9,750.00 19,500.000 9,750 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 1,914.00 3,480.000 1,914 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.5000 7,365.00 4,903.000 7,354 017 REMOVE SIGN LS 50.0000 50.00 1.000 50 018 REMOVE ROADSIDE SIGN EA 100.0000 900.00 9.000 900 019 REMOVE CONCRETE CY 39.0000 21,450.00 550.000 21,450 020 REMOVE METAL LS 1,000.0000 1,000.00 1.000 1,000 021 REMOVE TIMBER STEPS SQFT 8.0000 1,760.00 180.000 1,440 022 CLEARING AND GRUBBING LS 49,344.0000 49,344.00 1.000 49,344 PROGRAM CAS145 PAGE 2 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261404 TIME 12:18 PM ESTIMATE NO. 20 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: TRAN, DUNG DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 3.0000 1,530.00 510.000 1,530 024 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 025 STRUCTURE EXCAVATION (RETAINING WALL) CY 15.0000 4,620.00 308.000 4,620 (F) 026 STRUCTURE BACKFILL (RETAINING WALL) CY 10.7000 3,734.30 349.000 3,734 (F) 027 PERVIOUS BACKFILL MATERIAL (RETAINING CY 800.0000 4,000.00 5.000 4,000 (F) WALL) 028 IMPORTED BORROW CY 28.0000 34,720.00 1,240.000 34,720 029 HIGHWAY PLANTING LS 100,800.0000 100,800.00 1.000 100,800 030 IMPORTED TOPSOIL CY 35.0000 7,350.00 170.000 5,950 031 ROCK MULCH SQYD 40.0000 1,000.00 25.000 1,000 032 EROSION CONTROL (COMPOST BLANKET) CY 65.0000 7,150.00 0.000 0 033 FIBER ROLLS LF 1.5000 1,320.00 0.000 0 034 PLANT ESTABLISHMENT WORK LS 24,000.0000 24,000.00 0.023 552.00 0.548 13,152 035 IRRIGATION SYSTEM LS 74,500.0000 74,500.00 1.000 74,500 036 IRRIGATION SLEEVE LF 5.0000 4,200.00 840.000 4,200 037 SLURRY SEAL TON 275.0000 66,000.00 254.930 70,105 038 REPLACE ASPHALT CONCRETE SURFACING CY 387.0000 18,189.00 13.000 5,031 039 STRUCTURAL CONCRETE, RETAINING WALL CY 777.0000 74,592.00 96.000 74,592 (F) 040 PLANTER SEAT WALL LF 64.2900 76,505.10 1,123.000 72,197 041 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1800 7,012.74 5,943.000 7,012 (F) 042 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,162.00 83.000 1,162 (0.063"-UNFRAMED) 043 ROADSIDE SIGN - ONE POST EA 300.0000 3,600.00 12.000 3,600 044 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 75.0000 600.00 8.000 600 METHOD) 045 INSTALL ROADSIDE SIGN PANEL ON EA 75.0000 75.00 1.000 75 EXISTING POST 046 INSTALL STATE FURNISHED DISPLAY CASE EA 400.0000 800.00 2.000 800 WITH SIGN PANEL 047 6" PLASTIC DRAIN PIPE LF 6.0000 2,100.00 346.000 2,076 048 DRAINAGE INLET MARKER EA 100.0000 200.00 2.000 200 049 12" PLASTIC DRAIN BASIN EA 500.0000 2,000.00 4.000 2,000 PROGRAM CAS145 PAGE 3 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261404 TIME 12:18 PM ESTIMATE NO. 20 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: TRAN, DUNG DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MINOR CONCRETE (MISCELLANEOUS CY 454.0000 195,220.00 500.190 227,086 CONSTRUCTION) 051 MINOR CONCRETE (TEXTURED PAVING) CY 584.0000 44,384.00 89.520 52,279 052 CONCRETE PAVERS SQFT 7.5000 24,075.00 3,211.600 24,087 053 TUBULAR HANDRAILING LF 75.0000 11,250.00 142.000 10,650 054 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 4,820.00 2,460.000 4,920 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,080.00 540.000 1,080 056 THERMOPLASTIC PAVEMENT MARKING SQFT 3.5000 17,500.00 5,026.000 17,591 057 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2500 4,575.00 18,300.000 4,575 058 PAINT PAVEMENT MARKING (2-COAT) SQFT 3.0000 2,340.00 780.000 2,340 059 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 1,300.00 53.000 530 060 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 25,000.0000 25,000.00 1.000 25,000 SYSTEM ELEMENTS DURING CONSTRUCTION 061 MODIFY LIGHTING LS 6,500.0000 6,500.00 1.000 6,500 062 PICNIC TABLE WITH BENCHES EA 722.0000 31,046.00 43.000 31,046 063 BENCH EA 412.0000 4,944.00 12.000 4,944 064 TREE GRATE EA 1,193.0000 22,667.00 19.000 22,667 065 BUILDING WORK LS 2,869,029.7800 2,869,029.78 0.002 5,738.06 0.998 2,863,291 066 TRASH RECEPTACLE EA 370.0000 11,470.00 31.000 11,470 PROGRAM CAS145 PAGE 4 DATE 01/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-261404 TIME 12:18 PM ESTIMATE NO. 20 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/13 R.E. NAME: TRAN, DUNG DATE OF THIS ESTIMATE 01/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 6,290.06 3,983,861.62 ADJUSTMENT OF COMPENSATION 93,540.00 100,790.61 EXTRA WORK 0.00 657,490.49 SUBTOTAL AMOUNT EARNED 99,830.06 4,742,142.72 ORIGINAL CONTRACT AMOUNT 3,983,029.92 TOTAL WORK COMPLETED 99,830.06 4,742,142.72 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,000.00 -2,000.00 TOTAL 100,830.06 4,740,142.72 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 04/27/11 500 05/12/11 05/12/11 07/03/13 378 43 0 0 100% 76% PROGRESS IS SATISFACTORY TRAN, DUNG RESIDENT ENGINEER PROGRAM CAS145 DATE 01/24/13