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 11/22/10 EST. NO.03 TIME 07:37 AM R.E. NAME: VONG, ALAN 06-0A4904 --------------------------------------------------------------------------- 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 11/22/10 EST. NO.03 TIME 07:37 AM R.E. NAME: VONG, ALAN 06-0A4904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A4904 TIME 07:37 AM ESTIMATE NO. 03 BID OPENING 04/27/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/10 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 11/22/10 LOCATION PROGRESS ESTIMATE 06-FRE-41-R30.7/R31.7 ----------------- ELITE LANDSCAPING IN FRESNO COUNTY FROM 0.3 MILE 2972 LARKIN NORTH OF HERNDON AVENUE CLOVIS CA 93612 UNDERCROSSING TO FRIANT ROAD UNDERCROSSING FED. AID NO. SARR-P041(115)E ,AE-P041(115)E PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 250.00 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 1,500.0000 1,500.00 0.026 39.00 0.079 118.50 03 PREPARE STORM WATER POLLUTION LS 1,750.0000 1,750.00 0.750 1,312.50 PREVENTION PLAN 04 MAINTENANCE VEHICLE PAD (ROCK) EA 2,500.0000 12,500.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 110.0000 1,320.00 11.000 1,210.00 06 STREET SWEEPING LS 4,500.0000 4,500.00 0.026 117.00 0.079 355.50 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 1,200.0000 1,200.00 1.000 1,200.00 1.000 1,200.00 08 CONSTRUCTION AREA SIGNS LS 4,500.0000 4,500.00 0.008 36.00 0.661 2,974.50 09 TRAFFIC CONTROL SYSTEM LS 12,550.0000 12,550.00 0.350 4,392.50 0.867 10,880.85 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,500.0000 5,500.00 0.867 4,768.50 0.867 4,768.50 11 REMOVE CURB LF 3.0000 1,410.00 0.000 0.00 12 ROADWAY EXCAVATION CY 75.0000 6,150.00 104.980 7,873.50 104.980 7,873.50 13 ROADSIDE CLEARING LS 5,000.0000 5,000.00 0.350 1,750.00 0.867 4,335.00 14 SOIL AMENDMENT CY 45.0000 9,900.00 216.140 9,726.30 216.140 9,726.30 15 MULCH CY 26.0000 191,100.00 5,824.000 151,424.00 5,824.000 151,424.00 16 COMMERCIAL FERTILIZER (PACKET) EA 0.2500 3,300.00 13,163.000 3,290.75 13,163.000 3,290.75 17 PLANT (GROUP M) EA 1.5000 3,360.00 2,234.000 3,351.00 2,234.000 3,351.00 18 PLANT (GROUP A) EA 6.0000 58,860.00 9,804.000 58,824.00 9,804.000 58,824.00 19 PLANT (GROUP B) EA 25.0000 9,500.00 375.000 9,375.00 375.000 9,375.00 20 PLANT ESTABLISHMENT WORK LS 40,000.0000 40,000.00 0.000 0.00 21 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,500.0000 1,500.00 0.026 39.00 0.079 118.50 22 CONTROL AND NEUTRAL CONDUCTORS LS 12,500.0000 12,500.00 0.650 8,125.00 0.900 11,250.00 PROGRAM CAS145 PAGE 2 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A4904 TIME 07:37 AM ESTIMATE NO. 03 BID OPENING 04/27/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/10 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 11/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 1" ELECTRIC REMOTE CONTROL VALVE EA 300.0000 1,500.00 5.000 1,500.00 24 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 310.0000 310.00 1.000 310.00 1.000 310.00 25 2" ELECTRIC REMOTE CONTROL VALVE EA 330.0000 10,230.00 9.000 2,970.00 31.000 10,230.00 26 3/4" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.2500 8,431.25 145.000 181.25 6,745.000 8,431.25 F) 27 1" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.5500 13,182.75 535.000 829.25 8,505.000 13,182.75 F) 28 1 1/4" PLASTIC PIPE (PR 200) LF 1.7000 6,128.50 185.000 314.50 3,605.000 6,128.50 F) (SUPPLY LINE) 29 1 1/2" PLASTIC PIPE (PR 200) LF 1.9500 4,241.25 150.000 292.50 2,175.000 4,241.25 F) (SUPPLY LINE) 30 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 2.2000 8,954.00 930.000 2,046.00 4,070.000 8,954.00 F) 31 2 1/2" PLASTIC PIPE (PR 200) LF 2.4500 26,043.50 1,830.000 4,483.50 10,630.000 26,043.50 F) (SUPPLY LINE) 32 3" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 3.0000 5,190.00 20.000 60.00 1,730.000 5,190.00 F) 33 2 1/2" PLASTIC PIPE (PR 315) LF 4.0000 1,040.00 227.000 908.00 227.000 908.00 F) (SUPPLY LINE) 34 SPRINKLER (TYPE A-1) EA 30.0000 2,910.00 105.000 3,150.00 105.000 3,150.00 35 SPRINKLER (TYPE A-3) EA 7.0000 2,450.00 346.000 2,422.00 346.000 2,422.00 36 SPRINKLER (TYPE B-1) EA 22.7500 864.50 38.000 864.50 38.000 864.50 37 SPRINKLER (TYPE B-2) EA 25.0000 3,500.00 127.000 3,175.00 38 SPRINKLER (TYPE C-3) EA 26.0000 10,400.00 394.000 10,244.00 394.000 10,244.00 39 FILTER ASSEMBLY UNIT EA 650.0000 2,600.00 4.000 2,600.00 4.000 2,600.00 40 2" GATE VALVE EA 245.0000 1,470.00 1.000 245.00 7.000 1,715.00 41 CHECK VALVE EA 24.5000 955.50 35.000 857.50 39.000 955.50 42 8" WELDED STEEL PIPE CONDUIT LF 105.0000 29,400.00 215.000 22,575.00 (.250" THICK) 43 MINOR CONCRETE (TEXTURED PAVING) SQFT 6.0000 25,260.00 4,862.000 29,172.00 4,862.000 29,172.00 44 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.026 65.00 0.079 197.50 SYSTEM ELEMENTS DURING CONSTRUCTION 45 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 46 WILD FLOWER SEEDING ACRE 3,250.0000 26,325.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0A4904 TIME 07:37 AM ESTIMATE NO. 03 BID OPENING 04/27/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/10 R.E. NAME: VONG, ALAN DATE OF THIS ESTIMATE 11/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 326,346.55 444,578.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 326,346.55 444,578.15 47 MOBILIZATION LS 29,101.8100 29,101.81 0.050 1,455.09 1.000 29,101.81 ORIGINAL CONTRACT AMOUNT 611,138.06 TOTAL WORK COMPLETED 327,801.64 473,679.96 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 327,801.64 473,679.96 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 06/25/10 810 08/19/10 08/19/10 11/21/10 63 0 0 0 77% 8% PROGRESS IS SATISFACTORY VONG, ALAN RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 11/22/10