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 03/21/07 EST. NO.03 TIME 02:33 PM R.E. NAME: FIGUEROA, RENE 11-267704 --------------------------------------------------------------------------- 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 03/21/07 EST. NO.03 TIME 02:33 PM R.E. NAME: FIGUEROA, RENE 11-267704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS JAN\ -9,349.07 02 O/S PRS FEB -10,000.00 03 -10,000.00 -19,349.07 OVERBID ITEMS OVERBID ITEM NO. 026 -1,305.20 02 OVERBID ITEM NO. 026 -1,631.50 03 -1,631.50 -2,936.70 TOTAL DEDUCTIONS -11,631.50 -22,285.77 PROGRAM CAS145 PAGE 1 DATE 03/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-267704 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 10/26/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 03/21/07 LOCATION PROGRESS ESTIMATE 11-SD-8-R28.2/R28.6 ----------------- SIM J HARRIS IN SAN DIEGO COUNTY AT ALPINE FROM P.O. BOX 420850 0.4 KM WEST OF TAVERN ROAD SAN DIEGO,CA 92142 OVERCROSSING TO 0.2 KM EAST OF TAVERN ROAD OVERCROSSING FED. AID NO. ACIM-008 -1(301)E ,G-008 -1(301)E INSTALL NEW SIGNAL AND WIDEN RAMP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 9.1800 3,855.60 429.390 3,941.80 02 PREPARE WATER POLLUTION CONTROL LS 1,250.0000 1,250.00 0.900 1,125.00 S) PROGRAM 03 WATER POLLUTION CONTROL LS 9,218.0000 9,218.00 0.283 2,608.69 04 TEMPORARY HYDRAULIC MULCH M2 1.7200 1,204.00 0.000 0.00 S) (POLYMER STABILIZED FIBER MATRIX) 05 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 3,000.00 0.159 477.00 0.442 1,326.00 06 TEMPORARY DRAINAGE INLET PROTECTION EA 375.0000 375.00 0.159 59.63 0.442 165.75 07 STREET SWEEPING LS 5,000.0000 5,000.00 0.159 795.00 0.442 2,210.00 08 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 750.0000 750.00 0.159 119.25 0.442 331.50 09 CONSTRUCTION AREA SIGNS LS 3,300.0000 3,300.00 0.061 201.30 0.574 1,894.20 S) 10 TRAFFIC CONTROL SYSTEM LS 15,500.0000 15,500.00 0.159 2,464.50 0.442 6,851.00 S) 11 TEMPORARY TRAFFIC STRIPE (TAPE) M 4.3600 4,142.00 790.000 3,444.40 S) 12 TEMPORARY PAVEMENT MARKING (TAPE) M2 150.0000 1,950.00 6.780 1,017.00 S) 13 TEMPORARY PAVEMENT MARKER EA 5.0000 250.00 44.000 220.00 S) 14 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,937.0000 15,748.00 0.000 0.00 S) 15 TEMPORARY RAILING (TYPE K) M 35.0000 9,450.00 285.734 10,000.69 S) 16 TRAFFIC PLASTIC DRUM EA 40.0000 280.00 10.000 400.00 S) 17 TEMPORARY CRASH CUSHION (TYPE ADIEM) EA 200.0000 200.00 1.000 200.00 1.000 200.00 S) 18 REMOVE METAL BEAM GUARD RAILING M 37.0000 1,813.00 24.000 888.00 S) 19 REMOVE YELLOW PAINTED TRAFFIC STRIPE M2 36.2800 2,721.00 30.000 1,088.40 S) 20 REMOVE TRAFFIC STRIPE AND PAVEMENT M2 21.0000 6,510.00 198.200 4,162.20 S) MARKING 21 REMOVE ROADSIDE SIGN EA 125.0000 1,125.00 0.000 0.00 22 REMOVE ASPHALT CONCRETE DIKE M 16.3900 3,114.10 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-267704 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 10/26/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 03/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE INLET EA 5,200.0000 5,200.00 1.000 5,200.00 24 REMOVE ASPHALT CONCRETE SURFACING M3 5,713.0000 4,570.40 0.000 0.00 25 RESET ROADSIDE SIGN EA 150.0000 750.00 2.000 300.00 2.000 300.00 26 CLEARING AND GRUBBING LS 4,263.0000 4,263.00 0.500 2,131.50 0.900 3,836.70 27 ROADWAY EXCAVATION M3 67.1300 30,208.50 470.940 31,614.20 470.940 31,614.20 28 LEAD COMPLIANCE PLAN LS 4,250.0000 4,250.00 1.000 4,250.00 29 EROSION CONTROL (TYPE 1) M2 1.8300 1,281.00 0.000 0.00 S) 30 EROSION CONTROL (TYPE 2) M2 62.0000 930.00 0.000 0.00 S) 31 FIBER ROLLS M 7.3500 610.05 175.260 1,288.16 S) 32 CLASS 2 AGGREGATE BASE M3 90.0000 23,400.00 255.720 23,014.80 255.720 23,014.80 33 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 8,500.0000 1,700.00 0.000 0.00 34 ASPHALT CONCRETE (TYPE A) TONN 115.0000 52,900.00 463.300 53,279.50 463.300 53,279.50 35 PLACE ASPHALT CONCRETE DIKE M 8.1600 2,856.00 0.000 0.00 36 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 114.0000 1,482.00 0.000 0.00 AREA) 37 MINOR CONCRETE (MINOR STRUCTURE) M3 12,000.0000 9,600.00 0.800 9,600.00 F) 38 FURNISH SINGLE SHEET ALUMINUM SIGN M2 148.0000 2,072.00 0.000 0.00 S) (1.6 MM-UNFRAMED) 39 FURNISH SINGLE SHEET ALUMINUM SIGN M2 195.0000 682.50 0.000 0.00 S) (1.6 MM-FRAMED) 40 ROADSIDE SIGN - ONE POST EA 238.0000 2,380.00 0.000 0.00 41 INSTALL ROADSIDE SIGN PANEL ON EA 90.0000 720.00 0.000 0.00 EXISTING POST 42 MISCELLANEOUS IRON AND STEEL KG 22.0000 2,376.00 108.000 2,376.00 SF) 43 GUARD RAILING DELINEATOR EA 30.0000 240.00 0.000 0.00 44 METAL BEAM GUARD RAILING M 123.0000 984.00 0.000 0.00 S) 45 TRANSITION RAILING (TYPE WB) EA 3,754.0000 7,508.00 0.000 0.00 S) 46 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,589.0000 7,178.00 0.000 0.00 S) 47 THERMOPLASTIC PAVEMENT MARKING M2 56.0000 5,040.00 0.000 0.00 S) 48 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.6400 1,892.80 0.000 0.00 S) 49 PAINT TRAFFIC STRIPE (2-COAT) M 0.8200 2,583.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 03/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-267704 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 10/26/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 03/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.7500 262.50 0.000 0.00 S) 51 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2500 1,445.00 0.000 0.00 S) 52 SIGNAL AND LIGHTING (LOCATION 1) LS 120,000.0000 120,000.00 0.564 67,680.00 0.710 85,200.00 S) 53 SIGNAL AND LIGHTING (LOCATION 2) LS 128,858.5500 128,858.55 0.558 71,903.07 0.710 91,489.57 S) PROGRAM CAS145 PAGE 4 DATE 03/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-267704 TIME 02:33 PM ESTIMATE NO. 03 BID OPENING 10/26/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/07 R.E. NAME: FIGUEROA, RENE DATE OF THIS ESTIMATE 03/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 254,239.75 353,323.56 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 254,239.75 353,323.56 54 MOBILIZATION LS 50,000.0000 50,000.00 0.250 12,500.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 568,979.00 TOTAL WORK COMPLETED 266,739.75 403,323.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -11,631.50 -22,285.77 TOTAL 255,108.25 381,037.79 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 026 CLEARING AND GRUBBING 1,000.00 4,263.00 3,263.00 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 11/22/06 60 01/18/07 01/21/07 05/02/07 29 13 0 0 68% 48% PROGRESS IS SATISFACTORY FIGUEROA, RENE RESIDENT ENGINEER PROGRAM CAS145 PAGE 8 DATE 03/21/07