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 02/24/09 EST. NO.05 TIME 02:25 PM R.E. NAME: GAYON, ALBERTO 11-276204 --------------------------------------------------------------------------- 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 1,577.91 E.W. @ F.A.(+) 120408 N 0006.0 0008 327.58 020409 N 0010.0 005 0001 139.52 E.W. @ F.A.(+) 121908 N 0009.0 007 0001 48,904.28 A.C. @ L.S.(+) 022309 N 001 0 009 0001 7,574.81 A.C. @ L.S.(+) 022309 N 0001 0 58,524.10 TOTAL THIS ESTIMATE -17,910.01 TOTAL PREVIOUS ESTIMATE 40,614.09 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 02/24/09 EST. NO.05 TIME 02:25 PM R.E. NAME: GAYON, ALBERTO 11-276204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS OCT -10,000.00 02 O/S PRS NOV -10,000.00 03 O/S PRS JAN -10,000.00 05 -10,000.00 -30,000.00 TOTAL DEDUCTIONS -10,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 02/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-276204 TIME 02:25 PM ESTIMATE NO. 05 BID OPENING 06/12/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: GAYON, ALBERTO DATE OF THIS ESTIMATE 02/24/09 LOCATION PROGRESS ESTIMATE 11-SD-805-6.1/8.0 ----------------- SKANSKA USA CIVIL IN SAN DIEGO COUNTY IN CHULA VISTA 9543-4 HEINRICH HERTZ DRIVE AND BONITA FROM 0.1 KM NORTH OF SAN DIEGO,CA 92154 TELEGRAPH CANYON ROAD UNDERCROSSING TO 0.4 KM NORTH OF BONITA ROAD UC FED. AID NO. ACIM-805 -1(606)6E INSTALL RAMP METERS AND HOV LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.143 715.00 0.600 3,000.00 02 PREPARE STORM WATER POLLUTION LS 3,500.0000 3,500.00 0.900 3,150.00 S) PREVENTION PLAN 03 TEMPORARY EROSION CONTROL M2 1.0000 3,010.00 2,233.000 2,233.00 2,233.000 2,233.00 S) 04 TEMPORARY FIBER ROLL M 11.0000 12,430.00 128.000 1,408.00 05 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 1.750 8,750.00 06 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 07 MOVE-IN/MOVE-OUT EA 400.0000 800.00 1.000 400.00 1.000 400.00 S) (TEMPORARY EROSION CONTROL) 08 TEMPORARY DRAINAGE INLET PROTECTION EA 1,000.0000 6,000.00 6.000 6,000.00 09 STREET SWEEPING LS 10,000.0000 10,000.00 0.143 1,430.00 0.600 6,000.00 10 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.400 2,000.00 0.900 4,500.00 11 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.071 568.00 0.699 5,592.00 S) 12 TRAFFIC CONTROL SYSTEM LS 57,000.0000 57,000.00 0.143 8,151.00 0.600 34,200.00 S) 13 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.0000 11,850.00 0.000 0.00 S) 14 TEMPORARY PAVEMENT MARKING (TAPE) M2 45.0000 360.00 0.000 0.00 S) 15 CHANNELIZER (SURFACE MOUNTED) EA 75.0000 3,675.00 43.200 3,240.00 S) 16 TEMPORARY PAVEMENT MARKER EA 5.0000 750.00 106.000 530.00 S) 17 PORTABLE CHANGEABLE MESSAGE SIGN LS 50,000.0000 50,000.00 0.143 7,150.00 0.600 30,000.00 S) 18 TEMPORARY RAILING (TYPE K) M 60.0000 51,000.00 432.816 25,968.96 1,249.680 74,980.80 19 TEMPORARY CRASH CUSHION MODULE EA 350.0000 7,700.00 2.750 962.50 22.000 7,700.00 S) 20 ABANDON CULVERT M 150.0000 1,650.00 11.000 1,650.00 21 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 6.0000 4,800.00 315.165 1,890.99 S) STRIPE PROGRAM CAS145 PAGE 2 DATE 02/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-276204 TIME 02:25 PM ESTIMATE NO. 05 BID OPENING 06/12/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: GAYON, ALBERTO DATE OF THIS ESTIMATE 02/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE TRAFFIC STRIPE M 3.0000 1,050.00 1,071.390 3,214.17 S) 24 REMOVE PAVEMENT MARKING M2 35.0000 525.00 14.400 504.00 S) 25 REMOVE PAVEMENT MARKER EA 2.0000 300.00 376.000 752.00 SF) 26 REMOVE ROADSIDE SIGN EA 100.0000 1,000.00 0.000 0.00 27 REMOVE PIPE M 425.0000 2,040.00 4.800 2,040.00 28 RESET ROADSIDE SIGN EA 200.0000 200.00 0.000 0.00 29 RELOCATE ROADSIDE SIGN EA 200.0000 400.00 0.000 0.00 30 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 7.0000 53,340.00 4,842.890 33,900.23 8,106.150 56,743.05 S) 31 REMOVE CONCRETE M3 400.0000 4,000.00 18.228 7,291.20 38.863 15,545.20 32 CAP INLET EA 2,200.0000 2,200.00 1.000 2,200.00 33 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 34 CLEARING AND GRUBBING LS 31,000.0000 31,000.00 1.000 31,000.00 35 ROADWAY EXCAVATION M3 27.0000 113,130.00 262.900 7,098.30 4,190.000 113,130.00 36 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 S) 37 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 38 HIGHWAY PLANTING LS 45,000.0000 45,000.00 0.000 0.00 S) 39 ROCK BLANKET M2 200.0000 8,000.00 0.000 0.00 S) 40 FIBER ROLLS M 9.0000 8,370.00 0.000 0.00 S) 41 PLANT ESTABLISHMENT WORK LS 20,000.0000 20,000.00 0.000 0.00 S) 42 IRRIGATION SYSTEM LS 50,000.0000 50,000.00 0.000 0.00 S) 43 EXTEND 200 MM CONDUIT M 350.0000 5,250.00 15.000 5,250.00 S) 44 CLASS 4 AGGREGATE SUBBASE M3 44.0000 84,040.00 518.310 22,805.64 1,704.840 75,012.96 45 CLASS 2 AGGREGATE BASE M3 75.0000 50,250.00 178.500 13,387.50 833.520 62,514.00 46 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 1,500.0000 1,500.00 0.000 0.00 47 ASPHALT CONCRETE (TYPE A) TONN 116.0000 402,520.00 1,639.790 190,215.64 3,302.830 383,128.28 48 PLACE ASPHALT CONCRETE DIKE M 30.0000 6,000.00 305.000 9,150.00 305.000 9,150.00 49 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 65.0000 1,625.00 24.800 1,612.00 AREA) PROGRAM CAS145 PAGE 3 DATE 02/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-276204 TIME 02:25 PM ESTIMATE NO. 05 BID OPENING 06/12/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: GAYON, ALBERTO DATE OF THIS ESTIMATE 02/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ASPHALTIC EMULSION (PAINT BINDER) TONN 850.0000 6,800.00 0.000 0.00 51 MINOR CONCRETE (MINOR STRUCTURE) M3 2,500.0000 15,000.00 5.465 13,662.50 F) 52 FURNISH SINGLE SHEET ALUMINUM SIGN M2 140.0000 4,620.00 0.000 0.00 (1.6 MM-UNFRAMED) 53 FURNISH SINGLE SHEET ALUMINUM SIGN M2 150.0000 2,400.00 0.000 0.00 (1.6 MM-FRAMED) 54 FURNISH SINGLE SHEET ALUMINUM SIGN M2 155.0000 2,790.00 0.000 0.00 (2.0 MM-FRAMED) 55 ROADSIDE SIGN - ONE POST EA 350.0000 7,350.00 0.000 0.00 56 ROADSIDE SIGN - TWO POST EA 1,000.0000 4,000.00 0.000 0.00 57 INSTALL ROADSIDE SIGN PANEL ON EA 200.0000 800.00 0.000 0.00 EXISTING POST 58 450 MM ALTERNATIVE PIPE CULVERT M 1,200.0000 3,960.00 4.000 4,800.00 59 600 MM ALTERNATIVE PIPE CULVERT M 195.0000 10,140.00 3.000 585.00 52.000 10,140.00 60 600 MM ALTERNATIVE FLARED END SECTION EA 600.0000 600.00 1.000 600.00 61 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 62 ROCK SLOPE PROTECTION M3 350.0000 1,540.00 4.400 1,540.00 (BACKING NO. 2, METHOD B) 63 ROCK SLOPE PROTECTION FABRIC M2 20.0000 300.00 14.800 296.00 64 MINOR CONCRETE (MISCELLANEOUS M3 800.0000 43,200.00 27.081 21,664.80 44.661 35,728.80 CONSTRUCTION) 65 MISCELLANEOUS IRON AND STEEL KG 5.0000 3,635.00 619.000 3,095.00 SF) 66 DELINEATOR (CLASS 1) EA 50.0000 2,700.00 0.000 0.00 67 GUARD RAILING DELINEATOR EA 25.0000 125.00 0.000 0.00 68 METAL BEAM GUARD RAILING M 105.0000 15,750.00 49.530 5,200.65 133.350 14,001.75 S) 69 END ANCHOR ASSEMBLY (TYPE SFT) EA 775.0000 3,875.00 2.000 1,550.00 4.000 3,100.00 S) 70 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 13,000.00 2.000 5,200.00 4.000 10,400.00 S) 71 THERMOPLASTIC PAVEMENT MARKING M2 25.0000 3,250.00 0.000 0.00 S) 72 150 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 235.00 0.000 0.00 S) 73 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 2,120.00 0.000 0.00 S) 74 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 75 100 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 380.00 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 76 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 700.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) PROGRAM CAS145 PAGE 4 DATE 02/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-276204 TIME 02:25 PM ESTIMATE NO. 05 BID OPENING 06/12/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: GAYON, ALBERTO DATE OF THIS ESTIMATE 02/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 PAINT TRAFFIC STRIPE (2-COAT) M 1.2500 2,250.00 1,811.610 2,264.51 1,811.610 2,264.51 S) 78 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 600.00 0.000 0.00 S) 79 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,000.00 0.000 0.00 S) 80 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 81 FIBER OPTIC SYSTEM LS 35,000.0000 35,000.00 0.020 700.00 0.130 4,550.00 S) 82 RAMP METERING SYSTEM (LOCATION 1) LS 120,000.0000 120,000.00 0.140 16,800.00 0.670 80,400.00 S) 83 RAMP METERING SYSTEM (LOCATION 2) LS 85,000.0000 85,000.00 0.040 3,400.00 0.670 56,950.00 S) 84 RAMP METERING SYSTEM (LOCATION 3) LS 110,000.0000 110,000.00 0.150 16,500.00 0.820 90,200.00 S) 85 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 20,000.0000 20,000.00 0.180 3,600.00 0.940 18,800.00 S) 86 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 50,000.0000 50,000.00 0.150 7,500.00 0.450 22,500.00 S) 87 MODIFY SIGNAL AND LIGHTING (LOCATION 3) LS 20,000.0000 20,000.00 0.170 3,400.00 0.850 17,000.00 S) PROGRAM CAS145 PAGE 5 DATE 02/24/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-276204 TIME 02:25 PM ESTIMATE NO. 05 BID OPENING 06/12/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/09 R.E. NAME: GAYON, ALBERTO DATE OF THIS ESTIMATE 02/24/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 421,791.93 1,352,049.01 ADJUSTMENT OF COMPENSATION 56,479.09 25,342.90 EXTRA WORK 2,045.01 15,271.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 480,316.03 1,392,663.10 88 MOBILIZATION LS 185,000.0000 185,000.00 0.050 9,250.00 1.000 185,000.00 ORIGINAL CONTRACT AMOUNT 1,929,385.00 TOTAL WORK COMPLETED 489,566.03 1,577,663.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -30,000.00 TOTAL 479,566.03 1,547,663.10 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 07/10/08 390 10/13/08 10/08/08 05/19/10 79 9 0 0 76% 56% PROGRESS IS SATISFACTORY GAYON, ALBERTO RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 02/24/09