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 05/29/13 EST. NO.10 TIME 08:23 AM R.E. NAME: BAGUBE, JUN 11-298004 --------------------------------------------------------------------------- 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 05/29/13 EST. NO.10 TIME 08:23 AM R.E. NAME: BAGUBE, JUN 11-298004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE O/S CEM 4401 -10,000.00 08 RECD CEM 4401 10,000.00 09 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL SEPT 12 CPR -5,000.00 03 DEL OCT 12 CPR -2,000.00 04 PRTL SEPT 12 DEL 4,000.00 04 DEL NOV 12 CPR -1,000.00 05 RECD OCT 12 DEL 2,000.00 05 DEL DEC 12 CPR -1,000.00 06 RED NOV 12 DEL 1,000.00 06 RECD DEC 12 DEL 1,000.00 10 RECD SEPT 12 DEL 1,000.00 10 2,000.00 0.00 OTHER OUTSTANDING DOCUMENTS O/S 2402(F)2403(F) -10,000.00 08 RECD 2402(F) 2403(F) 10,000.00 10 10,000.00 0.00 TOTAL DEDUCTIONS 12,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/29/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-298004 TIME 08:23 AM ESTIMATE NO. 10 BID OPENING 06/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/22/13 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 05/29/13 LOCATION RERUN SEMI-FINAL ESTIMATE 11-SD-94-13.8/14.4 ------------------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY NEAR LEMON P O BOX 229000 GROVE FROM VIA MERCADO TO 0.1 MILE SAN DIEGO CA 921929000 EAST OF JAMACHA BOULEVARD FED. AID NO. ACNH-P094(58)E INSTALL CONCRETE BARRIER AND SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 3.3000 1,287.00 345.000 1,138 002 CONSTRUCTION SITE MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 003 PREPARE WATER POLLUTION CONTROL LS 1,700.0000 1,700.00 1.000 1,700 PROGRAM 004 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 6,000.00 2.000 6,000 005 TEMPORARY DRAINAGE INLET PROTECTION EA 330.0000 4,620.00 14.000 4,620 006 STREET SWEEPING LS 3,000.0000 3,000.00 1.000 3,000 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 3,000.0000 3,000.00 1.000 3,000 008 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 1.000 6,000 009 TRAFFIC CONTROL SYSTEM LS 95,000.0000 95,000.00 1.000 95,000 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.6000 7,080.00 10,416.000 6,249 011 TRAFFIC PLASTIC DRUM EA 66.0000 594.00 9.000 594 012 TEMPORARY PAVEMENT MARKER EA 7.0000 3,990.00 823.000 5,761 013 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,500.0000 6,000.00 3.822 5,733 014 TEMPORARY RAILING (TYPE K) LF 10.0000 44,000.00 4,380.000 43,800 015 TEMPORARY CRASH CUSHION MODULE EA 66.0000 1,452.00 28.000 1,848 016 TEMPORARY ALTERNATIVE CRASH CUSHION EA 6,400.0000 12,800.00 2.000 12,800 017 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.8000 2,376.00 8,728.000 6,982 (HAZARDOUS WASTE) 018 REMOVE PAINTED TRAFFIC STRIPE LF 0.6000 13,380.00 15,266.500 9,159 019 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 3,552.00 5,314.000 3,188 020 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,640.00 1,159.000 2,318 021 REMOVE CONCRETE (CY) CY 56.0000 5,600.00 100.000 5,600 022 ROADWAY EXCAVATION CY 60.0000 13,200.00 220.000 13,200 PROGRAM CAS145 PAGE 2 DATE 05/29/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-298004 TIME 08:23 AM ESTIMATE NO. 10 BID OPENING 06/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/22/13 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 05/29/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 LEAD COMPLIANCE PLAN LS 2,300.0000 2,300.00 1.000 2,300 024 SLURRY SEAL TON 300.0000 129,000.00 275.867 82,760 025 HOT MIX ASPHALT (TYPE A) TON 110.0000 47,300.00 289.850 31,883 026 SHOULDER RUMBLE STRIP STA 120.0000 5,040.00 41.530 4,983 (HMA,GROUND-IN INDENTATIONS) 027 TACK COAT TON 650.0000 455.00 0.340 221 028 MINOR CONCRETE (MINOR STRUCTURE) CY 2,200.0000 26,400.00 11.760 25,872 (F) 029 24" ALTERNATIVE PIPE CULVERT LF 86.0000 40,420.00 465.900 40,067 030 GRATED LINE DRAIN LF 160.0000 4,480.00 17.300 2,768 031 MINOR CONCRETE (MISCELLANEOUS CY 200.0000 5,600.00 9.800 1,960 CONSTRUCTION) 032 MISCELLANEOUS IRON AND STEEL LB 1.0000 2,001.00 2,001.000 2,001 (F) 033 ALTERNATIVE CRASH CUSHION EA 25,000.0000 50,000.00 2.000 50,000 034 CONCRETE BARRIER (TYPE 60) LF 54.0000 111,780.00 2,074.000 111,996 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 7,542.00 7,832.000 7,048 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 3,878.00 2,230.000 3,122 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 5,032.00 2,212.000 3,760 038 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 6,560.00 928.000 7,424 039 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 6,776.00 8,450.000 6,760 (BROKEN 36-12) 040 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.4000 3,124.00 708.000 3,115 041 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.6000 3,762.00 337.000 2,224 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 600.0000 600.00 1.000 600 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/29/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-298004 TIME 08:23 AM ESTIMATE NO. 10 BID OPENING 06/14/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/22/13 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 05/29/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 634,560.00 ADJUSTMENT OF COMPENSATION 0.00 51,463.54 EXTRA WORK 0.00 22,065.86 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 708,089.40 043 MOBILIZATION LS 75,000.0000 75,000.00 1.000 75,000 ORIGINAL CONTRACT AMOUNT 779,321.00 TOTAL WORK COMPLETED 0.00 783,089.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 12,000.00 0.00 TOTAL 12,000.00 783,089.40 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 07/16/12 90 08/03/12 07/31/12 03/22/13 85 74 0 0 100% 100% BAGUBE, JUN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/29/13