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 01/26/12 EST. NO.04 TIME 07:56 AM R.E. NAME: BENSON, DAVID 08-0C8204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 26,550.00 E.W. @ U.P (+) 012312 N 001 0 26,550.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 26,550.00 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 01/26/12 EST. NO.04 TIME 07:56 AM R.E. NAME: BENSON, DAVID 08-0C8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 038 -10,073.87 02 OVERBID ITEM NO. 038 -9,066.49 03 0.00 -19,140.36 TOTAL DEDUCTIONS 0.00 -19,140.36 PROGRAM CAS145 PAGE 1 DATE 01/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C8204 TIME 07:56 AM ESTIMATE NO. 04 BID OPENING 05/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/12 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 01/26/12 LOCATION PROGRESS ESTIMATE 08-RIV-15-40.0/41.3 ----------------- CLEAN CUT LANDSCAPE IN RIVERSIDE COUNTY IN CORONA .4 8406 N ARMSTRONG AVENUE MILE SOUTH OF MAGNOLIA AVENUE CLOVIS CA 93619 OVERCROSSING TO TEMESCAL WASH. FED. AID NO. N O N E REPLACEMENT PLANTING, INSTALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 8,500.0000 8,500.00 0.125 1,062.50 0.375 3,187.50 002 PREPARE WATER POLLUTION CONTROL LS 9,000.0000 9,000.00 0.033 297.00 0.599 5,391.00 PROGRAM 003 TEMPORARY FIBER ROLL LF 2.5000 1,250.00 194.000 485.00 5,084.000 12,710.00 004 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 450.00 0.165 37.13 4.330 974.25 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0.00 006 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.020 200.00 0.740 7,400.00 007 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 0.250 1,250.00 0.500 2,500.00 008 PORTABLE CHANGEABLE MESSAGE SIGN EA 15,000.0000 30,000.00 0.000 0.00 009 LEAD COMPLIANCE PLAN LS 7,500.0000 7,500.00 1.000 7,500.00 010 ROADSIDE CLEARING LS 1,500.0000 1,500.00 0.250 375.00 0.750 1,125.00 011 PRUNE EXISTING PLANTS LS 4,000.0000 4,000.00 1.000 4,000.00 012 ROCK BLANKET SQYD 40.0000 81,200.00 0.000 0.00 013 GRAVEL (MISCELLANEOUS AREAS) (SQYD) SQYD 14.0000 80,500.00 5,696.000 79,744.00 5,696.000 79,744.00 014 MULCH CY 25.0000 114,250.00 0.000 0.00 015 PLANT (GROUP A) EA 4.0000 1,240.00 0.000 0.00 016 PLANT (GROUP B) EA 14.0000 7,980.00 0.000 0.00 017 PLANT (GROUP U) EA 80.0000 14,400.00 0.000 0.00 018 MAINTAIN EXISTING PLANTED AREAS LS 2,500.0000 2,500.00 0.250 625.00 0.500 1,250.00 019 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 0.000 0.00 020 CONTROL AND NEUTRAL CONDUCTORS LS 48,000.0000 48,000.00 0.500 24,000.00 1.000 48,000.00 021 1" ELECTRIC REMOTE CONTROL VALVE EA 350.0000 6,650.00 18.000 6,300.00 18.700 6,545.00 022 24 STATION IRRIGATION CONTROLLER EA 2,000.0000 4,000.00 1.800 3,600.00 1.800 3,600.00 (WALL MOUNTED) PROGRAM CAS145 PAGE 2 DATE 01/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C8204 TIME 07:56 AM ESTIMATE NO. 04 BID OPENING 05/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/12 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 01/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 HANDHELD REMOTE EA 1,200.0000 1,200.00 0.000 0.00 024 1" FLOW SENSOR EA 1,000.0000 1,000.00 0.900 900.00 0.900 900.00 025 IRRIGATION CONTROLLER ENCLOSURE EA 2,000.0000 4,000.00 1.800 3,600.00 1.800 3,600.00 CABINET 026 IRRIGATION SLEEVE LF 100.0000 2,200.00 22.000 2,200.00 027 SPRINKLER (TYPE C-2) EA 20.0000 25,400.00 1,270.000 25,400.00 028 2" GATE VALVE EA 300.0000 2,400.00 7.200 2,160.00 029 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.5000 34,500.00 13,800.000 34,500.00 LINE) 030 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.7500 7,122.50 2,590.000 7,122.50 LINE) 031 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.0000 2,280.00 760.000 2,280.00 (SUPPLY LINE) 032 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 27,400.00 -5,900.000 -23,600.00 1,062.000 4,248.00 (SUPPLY LINE) 033 2" WYE STRAINER EA 300.0000 300.00 1.000 300.00 034 BALL VALVE EA 275.0000 3,300.00 10.000 2,750.00 10.900 2,997.50 035 MAINTENANCE VEHICLE PULLOUT EA 12,500.0000 25,000.00 0.000 0.00 036 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.250 250.00 0.500 500.00 SYSTEM ELEMENTS DURING CONSTRUCTION 037 MODIFY FIBER OPTIC COMMUNICATION LS 2,500.0000 2,500.00 0.240 600.00 0.240 600.00 SYSTEM (IRRIGATION) PROGRAM CAS145 PAGE 3 DATE 01/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C8204 TIME 07:56 AM ESTIMATE NO. 04 BID OPENING 05/19/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/12 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 01/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 102,475.63 270,734.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 26,550.00 26,550.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 129,025.63 297,284.75 038 MOBILIZATION LS 90,000.0000 90,000.00 0.950 85,500.00 ORIGINAL CONTRACT AMOUNT 698,522.50 TOTAL WORK COMPLETED 129,025.63 382,784.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -19,140.36 TOTAL 129,025.63 363,644.39 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 038 MOBILIZATION 69,852.25 90,000.00 20,147.75 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 07/14/11 870 09/07/11 09/07/11 03/18/15 88 4 0 0 55% 73% PROGRESS IS SATISFACTORY BENSON, DAVID RESIDENT ENGINEER PROGRAM CAS145 DATE 01/26/12