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 12/21/12 EST. NO.05 TIME 10:03 AM R.E. NAME: BAGUBE, JUN 11-406004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0003 13,262.50 E.W. @ L.S.(+) 121812 N 3 0 13,262.50 TOTAL THIS ESTIMATE 27,290.00 TOTAL PREVIOUS ESTIMATE 40,552.50 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 12/21/12 EST. NO.05 TIME 10:03 AM R.E. NAME: BAGUBE, JUN 11-406004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL OCT 12 CPR -10,000.00 03 DEL NOV 12 CPR -5,000.00 05 RECD OCT 12 DEL 10,000.00 05 5,000.00 -5,000.00 TOTAL DEDUCTIONS 5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 12/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406004 TIME 10:03 AM ESTIMATE NO. 05 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/12 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 12/21/12 LOCATION PROGRESS ESTIMATE 11-SD-5-26.8/52.9 ----------------- S & B ENGINEERING IN SAN DIEGO COUNTY AT VARIOUS P O BOX 1400 LOCATIONS LAKESIDE CA 92040 FED. AID NO. ACST-X073(95)E ,P- ( ) HMA PAVEMENT,SIGNING, STRIPING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,300.0000 1,300.00 0.130 169.00 0.640 832 002 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 0.750 450 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 690.00 0.870 200 004 STREET SWEEPING LS 4,600.0000 4,600.00 0.130 598.00 0.640 2,944 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 600.0000 600.00 0.130 78.00 0.640 384 006 CONSTRUCTION AREA SIGNS LS 650.0000 650.00 0.140 91.00 0.656 426 007 TRAFFIC CONTROL SYSTEM LS 2,700.0000 2,700.00 0.130 351.00 0.640 1,728 008 PORTABLE CHANGEABLE MESSAGE SIGN EA 250.0000 1,000.00 1.400 350.00 2.560 640 009 REMOVE CHAIN LINK FENCE LF 12.0000 1,116.00 40.000 480.00 48.000 576 010 REMOVE PAINTED TRAFFIC STRIPE LF 6.5000 26,975.00 105.000 682.50 2,838.000 18,447 011 REMOVE PAINTED PAVEMENT MARKING SQFT 8.5000 8,670.00 48.000 408.00 694.000 5,899 012 REMOVE ROADSIDE SIGN EA 22.0000 1,430.00 17.000 374.00 46.000 1,012 013 REMOVE ASPHALT CONCRETE DIKE LF 11.2000 6,272.00 125.000 1,400.00 240.000 2,688 014 RESET CONCRETE PARKING BUMPER EA 61.0000 1,281.00 8.000 488.00 17.000 1,037 015 RESET TIMBER BARRIER LF 33.0000 2,409.00 0.000 0 016 ADJUST INLET EA 1,300.0000 1,300.00 0.000 0 017 REMOVE CONCRETE (CY) CY 220.0000 1,320.00 12.700 2,794.00 42.700 9,394 018 REMOVE CONCRETE CURB LF 33.0000 2,706.00 24.000 792.00 249.950 8,248 019 CLEARING AND GRUBBING LS 16,000.0000 16,000.00 0.130 2,080.00 0.640 10,240 020 ROADWAY EXCAVATION CY 217.0000 71,610.00 152.700 33,135.90 396.000 85,932 021 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.900 900 022 HOT MIX ASPHALT (TYPE A) TON 162.0000 174,960.00 250.170 40,527.54 1,042.340 168,859 PROGRAM CAS145 PAGE 2 DATE 12/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406004 TIME 10:03 AM ESTIMATE NO. 05 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/12 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 12/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE LF 11.0000 7,590.00 0.000 0 024 TACK COAT TON 750.0000 11,250.00 4.110 3,082.50 6.590 4,942 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4000 5,084.00 12.000 148.80 211.500 2,622 (0.063"-UNFRAMED) 026 ROADSIDE SIGN - ONE POST EA 240.0000 4,320.00 4.000 960 (WEED CONTROL MAT RUBBER) 027 ROADSIDE SIGN - ONE POST EA 134.0000 11,792.00 7.000 938.00 57.000 7,638 028 MINOR CONCRETE (MISCELLANEOUS CY 656.0000 17,056.00 4.000 2,624 CONSTRUCTION) 029 MINOR CONCRETE (CURB, SIDEWALK AND CY 1,440.0000 47,520.00 13.500 19,440.00 46.500 66,960 CURB RAMP) 030 CHAIN LINK FENCE (TYPE CL-6) LF 37.0000 3,478.00 0.000 0 031 6' CHAIN LINK GATE (TYPE CL-6) EA 1,100.0000 1,100.00 0.000 0 032 PAINT TRAFFIC STRIPE (2-COAT) LF 3.4000 36,380.00 1,053.000 3,580.20 6,747.000 22,939 033 PAINT PAVEMENT MARKING (2-COAT) LF 2.7000 7,695.00 198.000 534.60 1,517.000 4,095 034 PARKING BUMPER (PRECAST CONCRETE) EA 100.0000 9,200.00 48.000 4,800 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.350 700.00 0.640 1,280 SYSTEM ELEMENTS DURING CONSTRUCTION 036 REPLACE PULL BOX EA 1,600.0000 1,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/21/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406004 TIME 10:03 AM ESTIMATE NO. 05 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/12 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 12/21/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 113,223.04 439,699.73 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,262.50 40,552.50 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 126,485.54 480,252.23 037 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 545,254.00 TOTAL WORK COMPLETED 126,485.54 530,252.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 5,000.00 -5,000.00 TOTAL 131,485.54 525,252.23 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 07/16/12 100 09/10/12 09/10/12 02/11/13 66 4 0 0 82% 66% PROGRESS IS SATISFACTORY BAGUBE, JUN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/21/12