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 10/25/12 EST. NO.10 TIME 07:54 AM R.E. NAME: LEVINE, GARY 11-294504 --------------------------------------------------------------------------- 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 0059 1,936.19 E.W. @ F.A.(+) 100812 N 059 0 005 0002 4,050.00 A.C. @ U.P.(+) 100812 N 2 0 006 0001 1,960.20 A.C. @ L.S.(+) 100812 N 1 0 009 0002 263.67 E.W. @ F.A.(+) 090612 N 002 0 8,210.06 TOTAL THIS ESTIMATE 72,720.04 TOTAL PREVIOUS ESTIMATE 80,930.10 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 10/25/12 EST. NO.10 TIME 07:54 AM R.E. NAME: LEVINE, GARY 11-294504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF SPEC AGG GRAD -440.00 07 0.00 -440.00 EQUAL EMPLOYMENT OPPORTUNITY DEL JULY 12 1391 -10,000.00 08 RECD JULY 12 1391 10,000.00 09 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL DEC 11 CPR -1,000.00 02 DEL JAN 12 CPR -1,000.00 03 RECD DEC 11 DEL 1,000.00 03 RECD JAN 12 DEL 1,000.00 05 DEL JULY 12 CPR -2,000.00 08 DEL AUG 12 CPR -1,000.00 09 RECD JULY 12 DEL 2,000.00 09 RECD JUNE 12 DEL 1,000.00 09 DEL JUNE 12 CPR -1,000.00 10 DEL SEPTEMBER 12 CPR -1,000.00 10 RECD AUGUST 12 DEL 1,000.00 10 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -1,000.00 -1,440.00 PROGRAM CAS145 PAGE 1 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-294504 TIME 07:54 AM ESTIMATE NO. 10 BID OPENING 08/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 10/25/12 LOCATION RERUN PROGRESS ESTIMATE 11-SD-78-3.5/5.8 ----------------------- HAZARD CONSTRUCTION IN SAN DIEGO COUNTY IN OCEANSIDE P O BOX 229000 AND VISTA FROM 0.2 MILE EAST OF SAN DIEGO CA 921929000 COLLEGE BLVD UNDERCROSSING TO 0.1_ MILE WEST OF MELROSE DRIVE UNDERCROSSING FED. AID NO. NH-P078(112)E INSTALL OUTER SEPARATION BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE LF 2.0000 17,100.00 8,974.000 17,948 002 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 0.050 1,500.00 1.000 30,000 003 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.100 300.00 1.000 3,000 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 2.0000 33,200.00 6,875.000 13,750.00 17,500.000 35,000 005 TEMPORARY CONCRETE WASHOUT FACILITY EA 750.0000 3,750.00 6.000 4,500 006 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 9,000.00 4.000 6,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 4,350.00 18.000 2,700 008 STREET SWEEPING LS 20,000.0000 20,000.00 0.050 1,000.00 1.000 20,000 009 RAIN EVENT ACTION PLAN EA 500.0000 5,000.00 1.000 500.00 8.000 4,000 010 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 800.0000 8,000.00 0.000 0 012 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.725 7,250 013 TRAFFIC CONTROL SYSTEM LS 120,000.0000 120,000.00 0.050 6,000.00 1.000 120,000 014 TRAFFIC PLASTIC DRUM EA 50.0000 2,250.00 31.000 1,550 015 PORTABLE CHANGEABLE MESSAGE SIGN EA 4,000.0000 24,000.00 6.000 24,000 016 TEMPORARY RAILING (TYPE K) LF 6.0000 132,600.00 21,660.000 129,960 017 TEMPORARY CRASH CUSHION MODULE EA 400.0000 10,000.00 36.000 14,400 018 ALTERNATIVE TEMPORARY CRASH CUSHION EA 6,000.0000 6,000.00 2.000 12,000 019 REMOVE CHAIN LINK FENCE LF 4.0000 44,720.00 11,180.000 44,720 020 REMOVE METAL BEAM GUARD RAILING LF 15.0000 2,400.00 160.000 2,400 021 REMOVE ROADSIDE SIGN EA 100.0000 800.00 8.000 800 022 REMOVE SIGN STRUCTURE EA 3,000.0000 6,000.00 2.000 6,000 PROGRAM CAS145 PAGE 2 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-294504 TIME 07:54 AM ESTIMATE NO. 10 BID OPENING 08/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 10/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 11,490.00 7,640.000 11,460.00 7,640.000 11,460 024 CONCRETE INVERT PAVING CY 2,000.0000 32,000.00 16.000 32,000 025 ROADWAY EXCAVATION CY 25.0000 19,000.00 63.690 1,592.25 443.690 11,092 026 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 027 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1100 13,090.00 119,000.000 13,090.00 119,000.000 13,090 (SQFT) 028 CLASS 2 AGGREGATE BASE CY 75.0000 51,000.00 884.350 66,326 029 ASPHALTIC EMULSION (FOG SEAL COAT) TON 600.0000 9,000.00 12.340 7,404.00 12.340 7,404 030 HOT MIX ASPHALT (TYPE A) TON 105.0000 61,950.00 414.500 43,522 031 MINOR HOT MIX ASPHALT TON 105.0000 21,000.00 136.670 14,350.35 136.670 14,350 032 PLACE HOT MIX ASPHALT DIKE LF 1.7500 13,335.00 7,640.000 13,370.00 7,640.000 13,370 033 TACK COAT TON 600.0000 840.00 0.100 60.00 0.100 60 034 22" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 75.0000 153,750.00 694.900 52,117 035 FURNISH SIGN STRUCTURE (TRUSS) LB 4.0000 156,440.00 39,110.000 156,440 (F) 036 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2000 7,822.00 3,910.000 782.00 39,110.000 7,822 (F) 037 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 30.0000 7,500.00 26.000 780.00 250.000 7,500 038 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 28.0000 4,480.00 155.500 4,354 039 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 2,550.00 143.250 2,435 (0.063"-UNFRAMED) 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 648.00 36.000 648 (0.080"-UNFRAMED) 041 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 400.0000 18,400.00 46.000 18,400 (SIGN FOUNDATION) 042 ROADSIDE SIGN - TWO POST EA 1,000.0000 6,000.00 6.000 6,000 043 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 300.0000 600.00 2.000 600 044 INSTALL ROADSIDE SIGN PANEL ON EA 150.0000 750.00 5.000 750 EXISTING POST 045 CHAIN LINK FENCE (TYPE CL-6) LF 22.0000 63,030.00 3,022.000 66,484.00 3,022.000 66,484 046 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 38.0000 309,320.00 6,146.000 233,548.00 8,146.000 309,548 047 ALTERNATIVE CRASH CUSHION SYSTEM EA 25,000.0000 150,000.00 6.000 150,000 048 CONCRETE BARRIER (TYPE 60) LF 50.0000 186,500.00 4,909.300 245,465 049 CONCRETE BARRIER (TYPE 60C) LF 90.0000 157,500.00 1,750.000 157,500 PROGRAM CAS145 PAGE 3 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-294504 TIME 07:54 AM ESTIMATE NO. 10 BID OPENING 08/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 10/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CONCRETE BARRIER (TYPE 60 MOD 1) LF 120.0000 267,600.00 2,757.000 330,840 051 CONCRETE BARRIER (TYPE 60 MOD 2) LF 90.0000 254,700.00 1,140.000 102,600 052 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 31,050.00 71,358.000 35,679.00 71,358.000 35,679 053 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 054 LIGHTING AND SIGN ILLUMINATION LS 65,000.0000 65,000.00 0.342 22,230.00 1.000 65,000 PROGRAM CAS145 PAGE 4 DATE 10/25/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-294504 TIME 07:54 AM ESTIMATE NO. 10 BID OPENING 08/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/12 R.E. NAME: LEVINE, GARY DATE OF THIS ESTIMATE 10/25/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 444,879.60 2,424,086.10 ADJUSTMENT OF COMPENSATION 6,010.20 44,007.44 EXTRA WORK 2,199.86 36,922.66 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 453,089.66 2,505,016.20 055 MOBILIZATION LS 226,000.0000 226,000.00 1.000 226,000 ORIGINAL CONTRACT AMOUNT 2,799,515.00 TOTAL WORK COMPLETED 453,089.66 2,731,016.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,000.00 -1,440.00 TOTAL 452,089.66 2,729,576.20 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 10/18/11 160 12/12/11 00/00/00 10/22/12 164 52 5 0 98% 99% PROGRESS IS SATISFACTORY LEVINE, GARY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/12