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 08/21/14 EST. NO.06 TIME 02:36 PM R.E. NAME: CARY CRUZ 06-0Q5504 --------------------------------------------------------------------------- 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 08/21/14 EST. NO.06 TIME 02:36 PM R.E. NAME: CARY CRUZ 06-0Q5504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q5504 TIME 02:36 PM ESTIMATE NO. 06 BID OPENING 10/15/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CARY CRUZ DATE OF THIS ESTIMATE 08/21/14 LOCATION PROGRESS ESTIMATE 06-FRE-168-0.0/ .0 ----------------- 06-FRE-180-0.0/ .0 TABER CONSTRUCTION INC IN FRESNO COUNTY AT VARIOUS P O BOX 1309 LOCATIONS MARTINEZ CA 94553 FED. AID NO. CSTP-X019(27)E ELECTRICAL EQUIPMENT REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.030 150.00 0.800 4,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 360,000.00 23.000 46,000.00 120.000 240,000 003 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.100 5,000.00 0.600 30,000 004 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.100 10,000.00 0.500 50,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.100 1,000.00 0.500 5,000 006 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.100 2,000.00 0.400 8,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 0.750 1,500 008 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,000.00 0.000 0 009 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.200 1,000.00 0.650 3,250 010 REMOVE FENCE LF 10.0000 500.00 43.000 430 011 REMOVE IRRIGATION FACILITY LS 2,000.0000 2,000.00 0.000 0 012 REPLACE PULL BOX (NO. 5(T)) EA 1,150.0000 632,500.00 454.000 522,100 013 REMOVE REMOTE CONTROL VALVE (BRASS) EA 1.0000 1,020.00 66.000 66.00 958.000 958 014 RELOCATE IRRIGATION FACILITIES LS 1,000.0000 1,000.00 0.000 0 015 RELOCATE GATE EA 1,000.0000 2,000.00 0.000 0 016 ADJUST VALVE BOX EA 165.0000 330.00 0.000 0 017 ADJUST PULL BOX EA 165.0000 23,100.00 49.000 8,085 018 CLEARING AND GRUBBING (LS) LS 2,000.0000 2,000.00 0.750 1,500.00 0.750 1,500 019 PRUNE EXISTING PLANTS LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 020 RELOCATE IRRIGATION CONTROLLER EA 4,000.0000 8,000.00 0.000 0 021 WOOD MULCH CY 40.0000 76,400.00 0.000 0 022 CONTROL AND NEUTRAL CONDUCTORS LS 5,000.0000 5,000.00 0.000 0 (ARMOR-CLAD) PROGRAM CAS145 PAGE 2 DATE 08/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q5504 TIME 02:36 PM ESTIMATE NO. 06 BID OPENING 10/15/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CARY CRUZ DATE OF THIS ESTIMATE 08/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 1" REMOTE CONTROL VALVE EA 190.0000 24,700.00 -4.000 -760.00 164.000 31,160 024 1 1/4" REMOTE CONTROL VALVE EA 210.0000 25,200.00 120.000 25,200 025 1 1/2" REMOTE CONTROL VALVE EA 210.0000 117,600.00 54.000 11,340.00 560.000 117,600 026 2" REMOTE CONTROL VALVE EA 240.0000 52,800.00 -6.000 -1,440.00 137.000 32,880 027 OPTIC LOOP THEFT DETECTOR EA 1,700.0000 164,900.00 48.000 81,600.00 51.000 86,700 028 REPLACE VALVE BOX (NO. 5(T)) EA 1,150.0000 92,000.00 15.000 17,250.00 45.000 51,750 029 MINOR CONCRETE (MISCELLANEOUS CY 1,600.0000 240,000.00 75.000 120,000.00 75.000 120,000 CONSTRUCTION) 030 BOOSTER PUMP EA 10,000.0000 10,000.00 0.000 0 031 PUMP PLANT DOOR EA 500.0000 5,000.00 0.000 0 032 SECURITY FENCE (TYPE SF-8) LF 170.0000 778,600.00 386.000 65,620.00 486.000 82,620 033 6' SECURITY GATE (TYPE SF-7) EA 1,500.0000 117,000.00 0.000 0 034 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 035 ELECTRICAL SYSTEMS (ROUTE 168) LS 1,000,000.0000 1,000,000.00 0.150 150,000.00 0.480 480,000 036 ELECTRICAL SYSTEMS (ROUTE 180) LS 1,100,000.0000 1,100,000.00 -0.070 -77,000.00 0.640 704,000 037 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 038 OPERATE EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q5504 TIME 02:36 PM ESTIMATE NO. 06 BID OPENING 10/15/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: CARY CRUZ DATE OF THIS ESTIMATE 08/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 434,076.00 2,609,983.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 434,076.00 2,609,983.00 039 MOBILIZATION LS 380,000.0000 380,000.00 0.050 19,000.00 1.000 380,000 ORIGINAL CONTRACT AMOUNT 5,430,650.00 TOTAL WORK COMPLETED 453,076.00 2,989,983.00 MATERIALS ON HAND ON SITE 504,725.06 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 453,076.00 3,494,708.06 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 12/09/13 180 03/03/14 03/03/14 11/17/14 117 0 0 0 55% 65% PROGRESS IS SATISFACTORY CARY CRUZ RESIDENT ENGINEER PROGRAM CAS145 DATE 08/21/14