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 12/17/09 EST. NO.09 TIME 08:08 AM R.E. NAME: MOEN, MIKE 11-283704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 014 0001 3,687.41 A.C. @ L.S.(+) 101409 N 1 0 3,687.41 TOTAL THIS ESTIMATE 140,517.39 TOTAL PREVIOUS ESTIMATE 144,204.80 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 12/17/09 EST. NO.09 TIME 08:08 AM R.E. NAME: MOEN, MIKE 11-283704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE EQUIP LISTS/MARINA -2,000.00 01 RELEASES/CERTS -1,000.00 01 EQUIP LISTS, MARINA 2,000.00 06 RELEASES/CERTS 1,000.00 06 0.00 0.00 LABOR COMPLIANCE VIOLATION O/S PRS JAN -10,000.00 02 O/S PRS FEB -10,000.00 03 PRS RECD JAN 10,000.00 03 PRS RECD FEB 10,000.00 04 O/S PRS APRIL -1,450.12 05 PRS RECD APRIL 1,450.12 06 O/S PAYROLL -1,000.00 07 PAYROLLS RECD 1,000.00 08 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-283704 TIME 08:08 AM ESTIMATE NO. 09 BID OPENING 09/11/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/30/09 R.E. NAME: MOEN, MIKE DATE OF THIS ESTIMATE 12/17/09 LOCATION FINAL ESTIMATE 11-SD-52-4.9/6.2 -------------- HAZARD CONSTRUCTION CO. IN SAN DIEGO COUNTY IN SAN DIEGO 6465 MARINDUSDRY DRIVE FROM 0.6 MILES WEST OF CONVOY SAN DIEGO,CA 92192 STREET OVERCROSSING TO 0.7 MILES EAST OF CONVOY STREET OVERCROSSING FED. AID NO. N O N E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 2.8000 17,752.00 3,889.000 10,889.20 02 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000.00 03 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 S) PROGRAM 04 TEMPORARY DRAINAGE INLET PROTECTION EA 170.0000 4,420.00 3.000 510.00 05 STREET SWEEPING LS 11,000.0000 11,000.00 1.000 11,000.00 06 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 160,000.0000 160,000.00 1.000 160,000.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,300.0000 2,600.00 7.000 9,100.00 S) 09 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 5,940.00 3,509.000 3,509.00 10 RECONSTRUCT METAL BEAM GUARD RAILING LF 25.0000 28,250.00 1,180.500 29,512.50 S) (STEEL POST) 11 ADJUST FRAME AND GRATE TO GRADE EA 2,000.0000 48,000.00 2.000 4,000.00 12 ADJUST SLOTTED DRAIN TO GRADE LF 200.0000 11,000.00 0.000 0.00 13 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.6000 163,020.00 0.000 0.00 S) 14 RESET TEMPORARY RAILING (TYPE K) LF 3.8000 6,460.00 1,700.000 6,460.00 15 ROADWAY EXCAVATION CY 40.0000 7,600.00 0.000 0.00 16 EROSION CONTROL (TYPE D) SQYD 2.0000 3,740.00 2,139.100 4,278.20 S) 17 FIBER ROLLS LF 2.3000 20,056.00 410.000 943.00 18 ASPHALTIC EMULSION (FOG SEAL COAT) TON 800.0000 9,600.00 3.104 2,483.20 19 HOT MIX ASPHALT (TYPE A) TON 95.0000 1,075,400.00 10,341.440 982,436.80 20 PLACE HOT MIX ASPHALT DIKE LF 2.5000 15,975.00 3,642.500 9,106.25 21 TACK COAT TON 700.0000 10,500.00 16.750 11,725.00 22 END ANCHOR ASSEMBLY (TYPE SFT) EA 800.0000 800.00 2.000 1,600.00 S) PROGRAM CAS145 PAGE 2 DATE 12/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-283704 TIME 08:08 AM ESTIMATE NO. 09 BID OPENING 09/11/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/30/09 R.E. NAME: MOEN, MIKE DATE OF THIS ESTIMATE 12/17/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000.00 S) 24 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 4,392.00 3,467.000 2,773.60 S) 25 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,436.00 2,370.000 1,422.00 S) (BROKEN 12-3) 26 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,560.00 958.000 2,874.00 S) 27 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 115.00 366.000 183.00 S) (BROKEN 17-7) 28 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 8,625.00 54,338.000 8,150.70 S) 29 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.2000 2,652.00 1,209.000 1,450.80 S) 30 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 4,530.00 1,094.000 3,282.00 S) 31 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 32 MODIFY TRAFFIC MONITORING STATION LS 13,000.0000 13,000.00 1.000 13,000.00 S) (COUNT) PROGRAM CAS145 PAGE 3 DATE 12/17/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-283704 TIME 08:08 AM ESTIMATE NO. 09 BID OPENING 09/11/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/30/09 R.E. NAME: MOEN, MIKE DATE OF THIS ESTIMATE 12/17/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,309,689.25 ADJUSTMENT OF COMPENSATION 3,687.41 -42,378.39 EXTRA WORK 0.00 186,583.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,687.41 1,453,894.05 33 MOBILIZATION LS 145,000.0000 145,000.00 1.000 145,000.00 ORIGINAL CONTRACT AMOUNT 1,813,423.00 TOTAL WORK COMPLETED 3,687.41 1,598,894.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,687.41 1,598,894.05 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 10/23/08 55 01/07/09 11/07/08 06/30/09 44 114 0 0 100% 100% MOEN, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 12/17/09