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 03/25/13 EST. NO.05 TIME 02:52 PM R.E. NAME: CORBITT, JARED 11-2M3904 --------------------------------------------------------------------------- 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 03/25/13 EST. NO.05 TIME 02:52 PM R.E. NAME: CORBITT, JARED 11-2M3904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE O/S CEM-4401 -10,000.00 03 RECD CEM-4401 10,000.00 04 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL AUG 12 CPR -2,000.00 02 O/S CERTIFIED PAYROL -2,000.00 03 RECD AUG 12 DEL 2,000.00 04 RECD CERT. PAYROLL 2,000.00 04 0.00 0.00 LIQUIDATED DAMAGES 1 DAY @ $3000/DAY -3,000.00 03 1 DAY @ $3000/DAY 3,000.00 04 0.00 0.00 OTHER OUTSTANDING DOCUMENTS O/S CEM-2402(S) -10,000.00 03 RECD CEM-2402(S) 10,000.00 04 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M3904 TIME 02:52 PM ESTIMATE NO. 05 BID OPENING 04/26/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/04/12 R.E. NAME: CORBITT, JARED DATE OF THIS ESTIMATE 03/25/13 LOCATION FINAL ESTIMATE 11-SD-76-L0.0/M2.9 -------------- HAZARD CONSTRUCTION COMPANY IN SAN DIEGO COUNTY IN OCEANSIDE 6465 MARINDUSTRY DRIVE FROM 0.1 MILE WEST OF ROUTE 5/76 SAN DIEGO CA 92121 SEPARATION TO MISSION AVENUE UNDERCROSSING FED. AID NO. N O N E PLACE BONDED WEARING COURSE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000 PROGRAM 003 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 1.000 15,000 004 TRAFFIC CONTROL SYSTEM LS 77,000.0000 77,000.00 1.000 77,000 005 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,500.0000 7,500.00 5.000 7,500 006 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.3500 8,890.00 35,393.000 12,387 (HAZARDOUS WASTE) 007 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 11,490.00 43,335.000 13,000 008 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 6,570.00 21,868.000 6,560 009 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 17,620.00 8,020.000 16,040 010 REMOVE ASPHALT CONCRETE DIKE LF 0.5000 4,025.00 8,179.000 4,089 011 RESET ROADSIDE SIGN (WOOD POST) EA 250.0000 500.00 2.000 500 012 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.7500 92,400.00 52,449.650 91,786 013 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 014 SHOULDER BACKING TON 35.0000 12,600.00 360.000 12,600 015 IMPORTED BORROW (TON) TON 250.0000 1,750.00 6.420 1,605 016 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 2,000.00 3.240 1,620 017 HOT MIX ASPHALT (TYPE C) TON 250.0000 17,750.00 111.570 27,892 018 MINOR HOT MIX ASPHALT TON 95.0000 29,450.00 244.470 23,224 019 ASPHALTIC EMULSION MEMBRANE TON 750.0000 127,500.00 148.100 111,075 (BONDED WEARING COURSE) 020 RUBBERIZED HOT MIX ASPHALT TON 115.0000 1,345,500.00 11,157.340 1,283,094 (BONDED WEARING COURSE-GAP GRADED) 021 SHOULDER RUMBLE STRIP STA 30.0000 15,000.00 505.230 15,156 (HMA,GROUND-IN INDENTATIONS) 022 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.2000 1,020.00 846.000 1,015 PROGRAM CAS145 PAGE 2 DATE 03/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M3904 TIME 02:52 PM ESTIMATE NO. 05 BID OPENING 04/26/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/04/12 R.E. NAME: CORBITT, JARED DATE OF THIS ESTIMATE 03/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2000 300.00 248.000 297 024 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2000 4,872.00 3,968.000 4,761 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2000 2,340.00 1,871.000 2,245 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2000 1,140.00 1,079.000 1,294 027 TACK COAT TON 500.0000 100.00 0.000 0 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 120.00 8.000 120 (0.063"-UNFRAMED) 029 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 300.00 2.000 300 METHOD) 030 DELINEATOR (CLASS 1) EA 45.0000 1,125.00 5.000 225 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 23,640.00 69,282.000 27,712 032 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 8,720.00 10,599.000 8,479 033 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,365.00 3,401.500 2,381 (BROKEN 12-3) 034 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 26,430.00 8,149.000 24,447 035 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,090.00 32,718.000 9,815 (BROKEN 36-12) 036 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3000 1,008.00 4,730.000 1,419 037 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 2,560.00 2,672.000 2,672 038 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,810.00 2,006.000 6,018 039 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 040 INDUCTIVE LOOP DETECTOR (EA) EA 500.0000 15,500.00 33.000 16,500 041 MODIFY SIGNAL AND LIGHTING (LOCATION 1) LS 30,000.0000 30,000.00 1.000 30,000 042 MODIFY SIGNAL AND LIGHTING (LOCATION 2) LS 13,000.0000 13,000.00 1.000 13,000 PROGRAM CAS145 PAGE 3 DATE 03/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M3904 TIME 02:52 PM ESTIMATE NO. 05 BID OPENING 04/26/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/04/12 R.E. NAME: CORBITT, JARED DATE OF THIS ESTIMATE 03/25/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,885,836.84 ADJUSTMENT OF COMPENSATION 0.00 -29,500.68 EXTRA WORK 0.00 39,837.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,896,173.73 043 MOBILIZATION LS 210,000.0000 210,000.00 1.000 210,000 ORIGINAL CONTRACT AMOUNT 2,164,985.00 TOTAL WORK COMPLETED 0.00 2,106,173.73 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 2,106,173.73 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 06/07/12 60 06/25/12 06/25/12 10/04/12 60 13 0 0 100% 100% CORBITT, JARED RESIDENT ENGINEER PROGRAM CAS145 DATE 03/25/13