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 03/28/17 EST. NO. 052 TIME 10:57 AM R.E. NAME: KARLSON, ERIC 06-324514 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 013 0036 679.05 E.W. @ F.A.(+) 012317 N 0070.1 0037 3,107.78 012417 N 0071.1 0038 3,621.26 012517 N 0072.1 0040 2,880.53 012617 N 0073.1 0042 4,592.04 011117 N 0064.1 0043 3,166.31 011317 N 0065.1 0044 3,256.86 011617 N 0066.1 0045 2,458.29 011717 N 0067.1 0046 2,465.49 011817 N 0068.1 0047 1,125.93 012017 N 0069.1 0048 3,384.67 011017 N 63.1 0 0049 1,874.37 110916 N 62.1 0 0050 751.57 012717 N 74.1 0 33,364.15 TOTAL THIS ESTIMATE -183.42 TOTAL PREVIOUS ESTIMATE 33,180.73 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 03/28/17 EST. NO. 052 TIME 10:57 AM R.E. NAME: KARLSON, ERIC 06-324514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2402F -10,000.00 051 MISSING CEM-4401 -10,000.00 051 0.00 -20,000.00 LABOR COMPLIANCE VIOLATION MISS PYRL -5,000.00 004 RECD PYRL # 4 5,000.00 005 MISSING PAYROLLS -5,000.00 046 MISSING PAYROLLS -10,000.00 051 REC'D PAYROLLS EST46 5,000.00 052 REC'D PAYROLLS EST51 10,000.00 052 15,000.00 0.00 TOTAL DEDUCTIONS 15,000.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 03/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324514 TIME 10:57 AM ESTIMATE NO. 052 BID OPENING 08/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/17 R.E. NAME: KARLSON, ERIC DATE OF THIS ESTIMATE 03/28/17 LOCATION SEMI-FINAL ESTIMATE 06-TUL-99-R48.5/R53.9 ------------------- 06-FRE-99-R0.0/R2.6 W A B O LANDSCAPE & ON SR 99 IN TULARE AND FRESNO CONSTRUCTION INC COUNTIES, AT VARIOUS LOCATIONS 726 ALFRED NOBEL DRIVE FROM 0.3 MILE SOUTH OF MERRITT HERCULES CA 94547 DRIVE INTERCHANGE, TO 0.7 MILE NORTH OF BETHEL AVE OVERCROSSING FED. AID NO. N O N E IRRIGATION, PLANTING AND PAVING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 4.0000 900.00 0.000 0 002 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 003 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.250 375.00 1.000 1,500 PROGRAM 004 TEMPORARY FIBER ROLL LF 3.5000 6,090.00 1,740.000 6,090 005 TEMPORARY CHECK DAM LF 7.0000 1,050.00 0.000 0 006 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 22,000.00 3.000 600 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000.00 1.000 1,000 008 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.010 80.00 1.000 8,000 009 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 1.000 60,000 010 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 1.000 10,000 011 REMOVE FENCE (TYPE WM) LF 3.0000 1,590.00 0.000 0 012 REMOVE ROADSIDE SIGN EA 150.0000 1,050.00 6.000 900 013 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 4,150.00 205.000 1,025 014 RESET ROADSIDE SIGN EA 175.0000 1,050.00 1.000 175 015 REMOVE CONCRETE CURB (LF) LF 10.0000 23,200.00 1,968.000 19,680 016 ROADWAY EXCAVATION CY 125.0000 152,500.00 1,270.880 158,860 017 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 018 ROADSIDE CLEARING LS 154,000.0000 154,000.00 0.001 154.00 1.000 154,000 019 PRUNE EXISTING PLANTS LS 75,000.0000 75,000.00 1.000 75,000 020 GRAVEL (MISCELLANEOUS AREAS) (SQYD) SQYD 7.4000 17,612.00 119.000 880 021 SOIL AMENDMENT CY 100.0000 4,100.00 25.000 2,500 022 MULCH CY 34.0000 32,300.00 2,649.000 90,066 PROGRAM CAS145 PAGE 2 DATE 03/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324514 TIME 10:57 AM ESTIMATE NO. 052 BID OPENING 08/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/17 R.E. NAME: KARLSON, ERIC DATE OF THIS ESTIMATE 03/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COMMERCIAL FERTILIZER (PACKET) EA 0.4000 1,372.00 2,054.000 821 024 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.1000 5,010.00 0.000 0 025 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 625.0000 5,000.00 0.000 0 026 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1000 5,100.00 0.000 0 (SQFT) 027 PLANT (GROUP H) EA 0.5000 79,500.00 0.000 0 028 PLANT (GROUP A) EA 7.0000 3,220.00 20.000 140 029 PLANT (GROUP B) EA 25.0000 25,000.00 696.000 17,400 030 MAINTAIN EXISTING PLANTED AREAS LS 150,816.0000 150,816.00 0.648 97,728 031 PLANT ESTABLISHMENT WORK LS 400,000.0000 400,000.00 1.000 400,000 032 MAINTAIN EXISTING IRRIGATION FACILITIES LS 50,000.0000 50,000.00 0.514 25,700 033 CONTROL AND NEUTRAL CONDUCTORS LS 247,000.0000 247,000.00 0.050 12,350.00 1.000 247,000 034 COMMUNICATION CABLE LS 800.0000 800.00 0.050 40.00 1.000 800 035 1" ELECTRIC REMOTE CONTROL VALVE EA 270.0000 4,050.00 0.000 0 036 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 360.0000 24,840.00 0.000 0 037 2" ELECTRIC REMOTE CONTROL VALVE EA 400.0000 2,800.00 0.000 0 038 FIELD UNIT EA 12,000.0000 48,000.00 4.000 48,000 (24 STATION IRRIGATION CONTROLLER) 039 FIELD UNIT EA 13,000.0000 39,000.00 3.000 39,000 (36 STATION IRRIGATION CONTROLLER) 040 GROUNDING PACKAGE LS 7,500.0000 7,500.00 1.000 7,500 041 2" FLOW SENSOR EA 500.0000 3,500.00 7.000 3,500 042 3/4" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 3.0000 67,755.00 24,196.000 72,588 (F) 043 1" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 3.0000 27,345.00 10,205.000 30,615 (F) 044 1 1/4" PLASTIC PIPE (PR 200) LF 3.0000 14,520.00 5,568.000 16,704 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (PR 200) LF 3.0000 9,270.00 4,386.000 13,158 (F) (SUPPLY LINE) 046 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 4.0000 75,960.00 19,691.000 78,764 (F) 047 2 1/2" PLASTIC PIPE (PR 200) LF 4.0000 11,220.00 3,605.000 14,420 (F) (SUPPLY LINE) 048 3" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 5.0000 23,150.00 4,630.000 23,150 (F) 049 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 2,000.0000 8,000.00 4.000 8,000 PROGRAM CAS145 PAGE 3 DATE 03/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324514 TIME 10:57 AM ESTIMATE NO. 052 BID OPENING 08/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/17 R.E. NAME: KARLSON, ERIC DATE OF THIS ESTIMATE 03/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2" BACKFLOW PREVENTER ASSEMBLY EA 2,300.0000 9,200.00 4.000 9,200 051 BACKFLOW PREVENTER ASSEMBLY BLANKETS EA 200.0000 800.00 0.000 0 052 SPRINKLER (TYPE A-1) EA 70.0000 20,300.00 0.000 0 053 SPRINKLER (TYPE B-2) EA 25.0000 12,000.00 501.000 12,525 054 SPRINKLER (TYPE C-3) EA 13.0000 14,690.00 1,171.000 15,223 055 1" FILTER ASSEMBLY UNIT EA 220.0000 3,080.00 14.000 3,080 056 1 1/2" FILTER ASSEMBLY UNIT EA 240.0000 3,120.00 15.000 3,600 057 CAM COUPLER ASSEMBLY EA 350.0000 1,050.00 0.000 0 058 2" GATE VALVE EA 225.0000 4,500.00 20.000 4,500 059 2" WYE STRAINER EA 300.0000 1,500.00 3.000 900 060 2" PRESSURE REDUCING VALVE EA 850.0000 3,400.00 4.000 3,400 061 BALL VALVE EA 200.0000 6,800.00 36.000 7,200 062 8" CORRUGATED HIGH DENSITY LF 20.0000 6,400.00 320.000 6,400 POLYETHYLENE PIPE CONDUIT 063 8" WELDED STEEL PIPE CONDUIT LF 70.0000 51,100.00 650.000 45,500 (.250" THICK) 064 RECYCLED WATER WARNING SIGNS LS 2,000.0000 2,000.00 0.000 0 065 BOOSTER PUMP EA 22,000.0000 88,000.00 4.000 88,000 066 TRUCK WATER (CAM COUPLER ASSEMBLY) LS 9,420.0000 9,420.00 0.000 0 067 CLASS 2 AGGREGATE BASE (CY) CY 76.0000 58,520.00 927.268 70,472 068 MINOR HOT MIX ASPHALT TON 200.0000 50,000.00 258.050 51,610 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 5,290.00 187.500 4,312 (0.063"-FRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 1,125.00 45.000 1,125 (0.080"-FRAMED) 071 ROADSIDE SIGN - TWO POST EA 350.0000 2,450.00 6.000 2,100 072 18" REINFORCED CONCRETE PIPE LF 80.0000 4,400.00 0.000 0 073 18" ALTERNATIVE FLARED END SECTION EA 2,000.0000 4,000.00 0.000 0 074 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 2,000.0000 2,000.00 0.000 0 (CY) 075 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.5000 420.00 0.000 0 076 MINOR CONCRETE (TEXTURED PAVING) SQFT 6.8500 169,880.00 31,155.050 213,412 PROGRAM CAS145 PAGE 4 DATE 03/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324514 TIME 10:57 AM ESTIMATE NO. 052 BID OPENING 08/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/17 R.E. NAME: KARLSON, ERIC DATE OF THIS ESTIMATE 03/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 WELL INVESTIGATION LF 40.0000 22,800.00 62.000 2,480.00 610.100 24,404 078 WELL CONSTRUCTION LF 120.0000 68,400.00 495.000 59,400 079 WATER QUALITY TESTING LS 11,000.0000 11,000.00 0.250 2,750 080 WELL DEVELOPMENT LS 20,000.0000 20,000.00 1.000 20,000 081 PERFORMANCE TESTING LS 15,000.0000 15,000.00 1.000 15,000 082 WELL SCREEN LF 110.0000 13,200.00 130.000 14,300 083 WATER WELL EQUIPMENT LS 62,000.0000 62,000.00 0.100 6,200.00 1.000 62,000 084 PIPES, FITTINGS, VALVES, AND LS 12,000.0000 12,000.00 0.100 1,200.00 1.000 12,000 APPURTENANCE 085 WELL DISINFECTION LS 3,000.0000 3,000.00 0.100 300.00 1.000 3,000 086 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.200 200.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 087 ELECTRIC SERVICE (IRRIGATION) LS 29,000.0000 29,000.00 1.000 29,000 088 WELL/BOOSTER PUMP ELECTRICAL SYSTEM LS 134,000.0000 134,000.00 0.020 2,680.00 1.000 134,000 PROGRAM CAS145 PAGE 5 DATE 03/28/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-324514 TIME 10:57 AM ESTIMATE NO. 052 BID OPENING 08/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/24/17 R.E. NAME: KARLSON, ERIC DATE OF THIS ESTIMATE 03/28/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 27,059.00 2,666,679.93 ADJUSTMENT OF COMPENSATION 0.00 -149,214.61 EXTRA WORK 33,364.15 182,395.34 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 60,423.15 2,699,860.66 089 MOBILIZATION LS 317,000.0000 317,000.00 1.000 317,000 ORIGINAL CONTRACT AMOUNT 3,172,665.00 TOTAL WORK COMPLETED 60,423.15 3,016,860.66 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 15,000.00 -20,000.00 TOTAL 75,423.15 2,996,860.66 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 11/06/12 1110 01/14/13 01/14/13 02/24/17 360 980 0 0 100% 100% KARLSON, ERIC RESIDENT ENGINEER PROGRAM CAS145 DATE 03/28/17