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 12/21/08 EST. NO.07 TIME 06:52 AM R.E. NAME: ABOUZEDAN, RAAID 06-462804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0002 9,292.00 E.W. @ F.A.(+) 100108 N 0008.0 009 0001 20,000.00 E.W. @ L.S.(+) 121908 N 2F1K60 29,292.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 29,292.00 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 12/21/08 EST. NO.07 TIME 06:52 AM R.E. NAME: ABOUZEDAN, RAAID 06-462804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-462804 TIME 06:52 AM ESTIMATE NO. 07 BID OPENING 03/05/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 12/21/08 LOCATION PROGRESS ESTIMATE 06-FRE-99-21.4/R22.4 ----------------- 06-FRE-180-R56.5/R58.4 WATKIN AND BORTOLUSSI, INC. IN FRESNO COUNTY IN FRESNO ON ROUTE 77 LARKSPUR STREET 99 AND ON ROUTE 180 SAN RAFAEL, CA 94901-4886 FED. AID NO. N O N E HIGHWAY PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 4,000.0000 4,000.00 0.100 400.00 0.770 3,080.00 02 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.050 100.00 0.900 1,800.00 S) PREVENTION PLAN 03 TEMPORARY FIBER ROLL M 10.0000 16,000.00 150.000 1,500.00 150.000 1,500.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 6,200.00 10.000 2,000.00 10.000 2,000.00 05 STREET SWEEPING LS 4,000.0000 4,000.00 0.100 400.00 0.770 3,080.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.600 600.00 0.600 600.00 07 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.570 3,420.00 S) 08 TRAFFIC CONTROL SYSTEM LS 49,223.0000 49,223.00 0.600 29,533.80 S) 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 0.000 0.00 S) 10 REMOVE ROADSIDE SIGN EA 200.0000 400.00 0.000 0.00 11 REMOVE ASPHALT CONCRETE DIKE M 10.0000 1,100.00 50.000 500.00 50.000 500.00 12 ROADWAY EXCAVATION M3 111.0000 59,940.00 131.000 14,541.00 131.000 14,541.00 S) 13 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.100 250.00 0.600 1,500.00 14 ROADSIDE CLEARING LS 114,500.0000 114,500.00 0.900 103,050.00 15 PRUNE EXISTING PLANTS LS 20,000.0000 20,000.00 0.950 19,000.00 16 ROCK BLANKET M2 76.0000 124,640.00 1,540.000 117,040.00 17 SOIL AMENDMENT M3 62.0000 4,216.00 10.000 620.00 45.000 2,790.00 18 MULCH M3 27.0000 258,390.00 8,993.000 242,811.00 19 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 2.0000 1,640.00 0.000 0.00 20 COMMERCIAL FERTILIZER (PACKET) EA 0.2000 1,354.00 1,200.000 240.00 1,200.000 240.00 21 PLANT (GROUP H) EA 0.2000 19,028.00 90,000.000 18,000.00 90,000.000 18,000.00 F) 22 PLANT (GROUP A) EA 7.0000 44,590.00 2,335.000 16,345.00 2,935.000 20,545.00 PROGRAM CAS145 PAGE 2 DATE 12/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-462804 TIME 06:52 AM ESTIMATE NO. 07 BID OPENING 03/05/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 12/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT (GROUP U) EA 70.0000 5,530.00 12.000 840.00 28.000 1,960.00 24 MAINTAIN EXISTING PLANTED AREAS LS 61,000.0000 61,000.00 0.100 6,100.00 0.420 25,620.00 25 PLANT ESTABLISHMENT WORK LS 83,520.0000 83,520.00 0.000 0.00 26 ROOT PROTECTOR EA 20.0000 940.00 0.000 0.00 27 MAINTAIN EXISTING IRRIGATION FACILITIES LS 67,000.0000 67,000.00 0.100 6,700.00 0.420 28,140.00 28 CONTROL AND NEUTRAL CONDUCTORS LS 140,000.0000 140,000.00 0.950 133,000.00 29 32 MM ELECTRIC REMOTE CONTROL VALVE EA 200.0000 2,000.00 10.000 2,000.00 30 40 MM ELECTRIC REMOTE CONTROL VALVE EA 240.0000 5,280.00 21.000 5,040.00 31 50 MM ELECTRIC REMOTE CONTROL VALVE EA 260.0000 15,340.00 57.000 14,820.00 32 24 STATION IRRIGATION CONTROLLER EA 7,500.0000 52,500.00 6.000 45,000.00 (WALL MOUNTED) 33 24 STATION IRRIGATION CONTROLLER EA 13,000.0000 65,000.00 4.000 52,000.00 (WALL MOUNT WITH CABINET) 34 COMMUNICATION CABLE M 15.0000 540.00 0.000 0.00 35 50 MM FLOW SENSOR EA 800.0000 3,200.00 3.000 2,400.00 36 20 MM PLASTIC PIPE (PR 200) M 6.0000 20,628.00 3,293.000 19,758.00 F) (SUPPLY LINE) 37 25 MM PLASTIC PIPE (PR 200) M 7.0000 15,288.00 2,100.000 14,700.00 F) (SUPPLY LINE) 38 32 MM PLASTIC PIPE (PR 200) M 8.0000 14,392.00 1,750.000 14,000.00 F) (SUPPLY LINE) 39 40 MM PLASTIC PIPE (PR 200) M 9.0000 9,360.00 1,000.000 9,000.00 F) (SUPPLY LINE) 40 50 MM PLASTIC PIPE (PR 200) M 10.0000 11,590.00 1,100.000 11,000.00 F) (SUPPLY LINE) 41 65 MM PLASTIC PIPE (PR 200) M 11.0000 36,267.00 3,200.000 35,200.00 F) (SUPPLY LINE) 42 75 MM PLASTIC PIPE (PR 200) M 12.0000 11,004.00 1,400.000 16,800.00 F) (SUPPLY LINE) 43 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,700.0000 6,800.00 3.000 5,100.00 44 50 MM BACKFLOW PREVENTER ASSEMBLY EA 1,800.0000 7,200.00 3.000 5,400.00 45 BACKFLOW PREVENTER ASSEMBLY BLANKET EA 150.0000 600.00 0.000 0.00 46 GROUNDING PACKAGE EA 25.0000 125.00 4.000 100.00 47 SPRINKLER (TYPE A-1) EA 35.0000 11,550.00 280.000 9,800.00 48 SPRINKLER (TYPE A-3) EA 35.0000 4,900.00 120.000 4,200.00 49 SPRINKLER (TYPE B-2) EA 20.0000 1,300.00 60.000 1,200.00 PROGRAM CAS145 PAGE 3 DATE 12/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-462804 TIME 06:52 AM ESTIMATE NO. 07 BID OPENING 03/05/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 12/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 SPRINKLER (TYPE C-3) EA 10.0000 15,100.00 1,410.000 14,100.00 51 50 MM PRESSURE REDUCING VALVE EA 600.0000 600.00 0.000 0.00 52 FILTER ASSEMBLY UNIT EA 250.0000 2,500.00 10.000 2,500.00 53 50 MM CHECK VALVE EA 140.0000 5,740.00 0.000 0.00 54 65 MM CHECK VALVE EA 170.0000 170.00 1.000 170.00 55 75 MM CHECK VALVE EA 200.0000 600.00 3.000 600.00 56 BALL VALVE EA 170.0000 2,550.00 14.000 2,380.00 57 BOOSTER PUMP SYSTEM EA 9,000.0000 36,000.00 3.000 27,000.00 58 MAINTENANCE VEHICLE PULLOUT EA 6,600.0000 19,800.00 1.000 6,600.00 3.000 19,800.00 S) 59 FURNISH SINGLE SHEET ALUMINUM SIGN M2 200.0000 840.00 0.000 0.00 (2.0 MM-UNFRAMED) 60 ROADSIDE SIGN - ONE POST EA 400.0000 800.00 0.000 0.00 61 MINOR CONCRETE (TEXTURED PAVING) M2 85.0000 18,700.00 55.000 4,675.00 S) 62 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 -0.320 -320.00 0.000 0.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 63 ELECTRIC SERVICE (IRRIGATION) LS 36,841.0000 36,841.00 0.068 2,505.19 0.068 2,505.19 S) 64 BOOSTER PUMP ELECTRICAL SYSTEM LS 4,000.0000 4,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 12/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-462804 TIME 06:52 AM ESTIMATE NO. 07 BID OPENING 03/05/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/08 R.E. NAME: ABOUZEDAN, RAAID DATE OF THIS ESTIMATE 12/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 77,921.19 1,114,998.99 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 29,292.00 29,292.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 107,213.19 1,144,290.99 65 MOBILIZATION LS 170,000.0000 170,000.00 1.000 170,000.00 ORIGINAL CONTRACT AMOUNT 1,710,316.00 TOTAL WORK COMPLETED 107,213.19 1,314,290.99 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 107,213.19 1,314,290.99 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 04/23/08 460 05/08/08 05/08/08 03/16/10 154 1 0 0 74% 33% PROGRESS IS SATISFACTORY ABOUZEDAN, RAAID RESIDENT ENGINEER PROGRAM CAS145 PAGE 25 DATE 12/21/08