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 02/25/13 EST. NO.07 TIME 02:37 PM 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 0004 3,918.08 E.W. @ F.A.(+) 121112 N 0004 0 0005 2,774.99 121212 N 0005 0 0006 1,170.37 121912 N 0007 0 0007 4,946.26 122012 N 0008 0 12,809.70 TOTAL THIS ESTIMATE 40,552.50 TOTAL PREVIOUS ESTIMATE 53,362.20 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 02/25/13 EST. NO.07 TIME 02:37 PM 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 PRTL NOV 12 DEL 4,000.00 06 RECD NOV 12 DEL 1,000.00 07 1,000.00 0.00 TOTAL DEDUCTIONS 1,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406004 TIME 02:37 PM ESTIMATE NO. 07 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 02/20/13 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 02/25/13 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 0.100 130.00 0.950 1,235 002 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 0.750 450 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 230.0000 690.00 0.180 41.40 1.050 241 004 STREET SWEEPING LS 4,600.0000 4,600.00 0.100 460.00 0.950 4,370 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 600.0000 600.00 0.100 60.00 0.950 570 006 CONSTRUCTION AREA SIGNS LS 650.0000 650.00 0.040 26.00 0.780 507 007 TRAFFIC CONTROL SYSTEM LS 2,700.0000 2,700.00 0.100 270.00 0.950 2,565 008 PORTABLE CHANGEABLE MESSAGE SIGN EA 250.0000 1,000.00 0.400 100.00 3.800 950 009 REMOVE CHAIN LINK FENCE LF 12.0000 1,116.00 48.000 576 010 REMOVE PAINTED TRAFFIC STRIPE LF 6.5000 26,975.00 2,838.000 18,447 011 REMOVE PAINTED PAVEMENT MARKING SQFT 8.5000 8,670.00 694.000 5,899 012 REMOVE ROADSIDE SIGN EA 22.0000 1,430.00 46.000 1,012 013 REMOVE ASPHALT CONCRETE DIKE LF 11.2000 6,272.00 298.000 3,337.60 538.000 6,025 014 RESET CONCRETE PARKING BUMPER EA 61.0000 1,281.00 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 44.700 9,834 018 REMOVE CONCRETE CURB LF 33.0000 2,706.00 249.950 8,248 019 CLEARING AND GRUBBING LS 16,000.0000 16,000.00 0.100 1,600.00 0.950 15,200 020 ROADWAY EXCAVATION CY 217.0000 71,610.00 80.000 17,360.00 519.000 112,623 021 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 85.110 13,787.82 1,139.220 184,553 PROGRAM CAS145 PAGE 2 DATE 02/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406004 TIME 02:37 PM ESTIMATE NO. 07 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 02/20/13 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 02/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE LF 11.0000 7,590.00 557.000 6,127 024 TACK COAT TON 750.0000 11,250.00 0.690 517.50 10.320 7,740 025 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.4000 5,084.00 282.000 3,496 (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 75.000 10,050 028 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 73.500 105,840 CURB RAMP) 030 CHAIN LINK FENCE (TYPE CL-6) LF 37.0000 3,478.00 60.000 2,220 031 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 8,220.000 27,948 033 PAINT PAVEMENT MARKING (2-COAT) LF 2.7000 7,695.00 1,865.000 5,035 034 PARKING BUMPER (PRECAST CONCRETE) EA 100.0000 9,200.00 70.000 7,000 035 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.100 200.00 0.950 1,900 SYSTEM ELEMENTS DURING CONSTRUCTION 036 REPLACE PULL BOX EA 1,600.0000 1,600.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-406004 TIME 02:37 PM ESTIMATE NO. 07 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 02/20/13 R.E. NAME: BAGUBE, JUN DATE OF THIS ESTIMATE 02/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 37,890.32 556,185.39 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,809.70 53,362.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 50,700.02 609,547.59 037 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 545,254.00 TOTAL WORK COMPLETED 50,700.02 659,547.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,000.00 0.00 TOTAL 51,700.02 659,547.59 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 03/20/13 102 7 2 0 91% 100% PROGRESS IS SATISFACTORY BAGUBE, JUN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/13