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 07/23/13 EST. NO.04 TIME 01:17 PM R.E. NAME: CHAVEZ, EFRAIM 07-2770U4 --------------------------------------------------------------------------- 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 07/23/13 EST. NO.04 TIME 01:17 PM R.E. NAME: CHAVEZ, EFRAIM 07-2770U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2770U4 TIME 01:17 PM ESTIMATE NO. 04 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: CHAVEZ, EFRAIM DATE OF THIS ESTIMATE 07/23/13 LOCATION PROGRESS ESTIMATE 07-LA-118-11.5/13.7 ----------------- CLEAN CUT LANDSCAPE IN LOS ANGELES COUNTY IN 8406 N ARMSTRONG AVE LOS ANGELES FROM ROUTE 5 CLOVIS CA 93619 INTERCHANGE TO ROUTE 210 INTERCHANGE EAST AND WESTBOUND FED. AID NO. NH-P118(63) EROSION CONTROL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.200 200.00 0.250 250 002 PREPARE STORM WATER POLLUTION LS 4,305.0000 4,305.00 0.100 430.50 0.650 2,798 PREVENTION PLAN 003 TEMPORARY FIBER ROLL LF 4.2500 6,375.00 4,700.000 19,975.00 5,100.000 21,675 004 TEMPORARY DRAINAGE INLET PROTECTION EA 162.0000 1,944.00 0.000 0 005 STREET SWEEPING LS 9,750.0000 9,750.00 0.200 1,950.00 0.200 1,950 006 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 007 CONSTRUCTION AREA SIGNS LS 14,913.0000 14,913.00 0.650 9,693 008 TRAFFIC CONTROL SYSTEM LS 39,388.0000 39,388.00 0.160 6,302.08 0.160 6,302 009 LEAD COMPLIANCE PLAN LS 2,211.0000 2,211.00 0.100 221.10 0.650 1,437 010 ROADSIDE CLEARING LS 40,237.0000 40,237.00 0.500 20,118 011 BOULDER EA 339.0000 6,102.00 0.000 0 012 ROCK BLANKET SQYD 44.0000 488,400.00 382.400 16,825.60 774.400 34,073 013 ROCK BLANKET (SLOPE PAVING) SQYD 48.0000 161,760.00 240.000 11,520.00 354.000 16,992 014 MULCH CY 23.0000 296,700.00 0.000 0 015 COMMERCIAL FERTILIZER (SLOW RELEASE) LB 21.0000 9,240.00 0.000 0 016 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,498.0000 1,498.00 0.000 0 017 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1100 29,480.00 0.000 0 018 PLANT (GROUP A) EA 6.0000 15,780.00 0.000 0 019 PLANT (GROUP B) EA 44.0000 11,000.00 0.000 0 020 PLANT (GROUP U) EA 164.0000 4,100.00 0.000 0 021 MAINTAIN EXISTING PLANTED AREAS LS 1,186.0000 1,186.00 0.000 0 022 PLANT ESTABLISHMENT WORK LS 158,316.0000 158,316.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2770U4 TIME 01:17 PM ESTIMATE NO. 04 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: CHAVEZ, EFRAIM DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAIN EXISTING IRRIGATION FACILITIES LS 3,614.0000 3,614.00 0.000 0 024 CONTROL AND NEUTRAL CONDUCTORS LS 28,215.0000 28,215.00 0.000 0 025 3/4" ELECTRIC REMOTE CONTROL VALVE EA 289.0000 289.00 0.000 0 026 1" ELECTRIC REMOTE CONTROL VALVE EA 257.0000 8,224.00 12.000 3,084.00 18.000 4,626 027 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 352.5000 6,345.00 1.000 352.50 1.000 352 028 2" ELECTRIC REMOTE CONTROL VALVE EA 382.2500 1,529.00 1.000 382 029 24 STATION IRRIGATION CONTROLLER EA 971.0000 8,739.00 0.000 0 (WALL MOUNTED) 030 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 3.5000 6,195.00 90.000 315.00 303.000 1,060 031 IRRIGATION CONTROLLER ENCLOSURE EA 1,969.0000 17,721.00 0.000 0 CABINET 032 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 2,163.0000 8,652.00 1.000 2,163 033 2" BACKFLOW PREVENTER ASSEMBLY EA 1,152.0000 3,456.00 1.000 1,152.00 2.000 2,304 034 3" BACKFLOW PREVENTER ASSEMBLY EA 6,804.0000 6,804.00 0.000 0 035 1" PRESSURE REDUCING VALVE EA 368.0000 368.00 1.000 368 036 1 1/2" PRESSURE REDUCING VALVE EA 400.0000 400.00 1.000 400.00 1.000 400 037 2" PRESSURE REDUCING VALVE EA 411.0000 822.00 0.000 0 038 SPRINKLER (TYPE A-5) EA 36.0000 14,760.00 0.000 0 039 SPRINKLER (TYPE B-5) EA 12.2500 1,347.50 0.000 0 040 SPRINKLER (TYPE C-2) EA 15.0000 405.00 0.000 0 041 2" GATE VALVE EA 263.0000 526.00 1.000 263 042 3" GATE VALVE EA 1,468.0000 1,468.00 0.000 0 043 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 1.2500 13,205.00 2,213.000 2,766.25 4,133.000 5,166 (F) LINE) 044 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 1.5000 4,081.50 725.000 1,087.50 725.000 1,087 (F) LINE) 045 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 1.7500 7,022.75 626.000 1,095.50 626.000 1,095 (F) (SUPPLY LINE) 046 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.5000 7,157.50 1,552.000 3,880.00 1,552.000 3,880 (F) (SUPPLY LINE) 047 2" PLASTIC PIPE (SCHEDULE 40) LF 2.7500 45,589.50 4,060.000 11,165.00 5,777.000 15,886 (F) (SUPPLY LINE) 048 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 7,035.00 680.000 2,040.00 1,020.000 3,060 (F) (SUPPLY LINE) 049 BALL VALVE EA 143.0000 429.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2770U4 TIME 01:17 PM ESTIMATE NO. 04 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: CHAVEZ, EFRAIM DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CHAIN LINK FENCE (TYPE CL-6) LF 32.0000 23,680.00 0.000 0 051 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,193.0000 3,193.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 07/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-2770U4 TIME 01:17 PM ESTIMATE NO. 04 BID OPENING 11/15/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/13 R.E. NAME: CHAVEZ, EFRAIM DATE OF THIS ESTIMATE 07/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 84,762.03 157,385.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 10,599.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 84,762.03 167,985.05 052 MOBILIZATION LS 32,264.0000 32,264.00 0.250 8,066.00 0.750 24,198 ORIGINAL CONTRACT AMOUNT 1,575,221.75 TOTAL WORK COMPLETED 92,828.03 192,183.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 92,828.03 192,183.05 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 01/11/13 910 03/04/13 03/04/13 09/19/13 117 3 0 0 13% 73% PROGRESS IS SATISFACTORY CHAVEZ, EFRAIM RESIDENT ENGINEER PROGRAM CAS145 DATE 07/23/13