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 12/23/11 EST. NO.07 TIME 12:43 PM R.E. NAME: BENSON, DAVID 08-334864 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 6,670.00 E.W. @ L.S.(+) 091911 N 01 0 006 0001 3,000.00 E.W. @ L.S.(+) 082311 N 01 0 9,670.00 TOTAL THIS ESTIMATE 825.00 TOTAL PREVIOUS ESTIMATE 10,495.00 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 12/23/11 EST. NO.07 TIME 12:43 PM R.E. NAME: BENSON, DAVID 08-334864 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334864 TIME 12:43 PM ESTIMATE NO. 07 BID OPENING 02/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 12/23/11 LOCATION PROGRESS ESTIMATE 08-RIV-215-43.1/43.9 ----------------- 08-RIV-60-11.5/12.2 O DONNELL CONSTRUCTION INC IN RIVERSIDE COUNTY IN RIVERSIDE 08-RIV-91-20.3/21.6 559 W COVINA BLVD ON ROUTE 215 FROM DOWN STREET SAN DIMAS CA 91773 OVERHEAD TO COLOMBIA AVENUE OVERCROSSING ON ROUTE 60 FROM 0.2 MILE WEST OF MAIN STREET FED. AID NO. N O N E REPLACE HIGHWAY PLANTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,750.00 2.000 500.00 002 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.060 900.00 0.378 5,670.00 003 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.033 99.00 0.698 2,094.00 PREVENTION PLAN 004 TEMPORARY FIBER ROLL LF 2.0000 45,800.00 1,500.000 3,000.00 5,000.000 10,000.00 005 TEMPORARY CONSTRUCTION ENTRANCE EA 2,200.0000 13,200.00 4.600 10,120.00 006 TEMPORARY COVER SQYD 3.0000 900.00 0.000 0.00 007 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,800.00 11.200 1,680.00 008 STREET SWEEPING LS 13,000.0000 13,000.00 0.040 520.00 0.200 2,600.00 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,500.0000 4,500.00 0.060 270.00 0.396 1,782.00 010 STORM WATER ANNUAL REPORT EA 500.0000 500.00 0.000 0.00 011 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.080 720.00 0.820 7,380.00 012 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 0.080 400.00 0.480 2,400.00 013 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,000.0000 20,000.00 0.000 0.00 014 ROADWAY EXCAVATION CY 34.0000 40,800.00 91.000 3,094.00 945.000 32,130.00 015 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300.00 016 STRUCTURE EXCAVATION CY 56.0000 52,080.00 298.000 16,688.00 1,139.000 63,784.00 017 IMPORTED BORROW CY 12.0000 296,400.00 681.000 8,172.00 018 ROADSIDE CLEARING LS 16,000.0000 16,000.00 0.080 1,280.00 0.480 7,680.00 019 GRAVEL (MISCELLANEOUS AREAS) SQYD 10.5000 284,550.00 5,237.600 54,994.80 (3/4" BURGUNDY) 020 GRAVEL (MISCELLANEOUS AREAS) SQYD 12.0000 229,200.00 5,321.200 63,854.40 (2 1/2" BURGUNDY) 021 GRAVEL (MISCELLANEOUS AREAS) SQYD 8.0000 130,400.00 3,664.000 29,312.00 6,261.000 50,088.00 (3/4" GREY GREEN) 022 GRAVEL (MISCELLANEOUS AREAS) SQYD 10.0000 383,000.00 4,984.800 49,848.00 (2 1/2" GREY GREEN) PROGRAM CAS145 PAGE 2 DATE 12/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334864 TIME 12:43 PM ESTIMATE NO. 07 BID OPENING 02/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 12/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK BLANKET SQYD 68.0000 459,000.00 1,992.000 135,456.00 6,564.150 446,362.20 024 CULTIVATE SQYD 0.3200 2,368.00 1,258.000 402.56 3,108.000 994.56 025 SOIL AMENDMENT CY 24.0000 1,608.00 0.000 0.00 026 MULCH CY 33.0000 17,490.00 0.000 0.00 027 COMMERCIAL FERTILIZER LB 0.8500 1,207.00 0.000 0.00 028 PLANT (GROUP F) EA 0.3200 11,008.00 0.000 0.00 029 PLANT (GROUP H) EA 0.1700 5,848.00 0.000 0.00 030 PLANT (GROUP I) EA 1.7000 21,080.00 0.000 0.00 031 PLANT (GROUP Z-1) EA 7,500.0000 352,500.00 0.000 0.00 032 PLANT (GROUP Z-2) EA 360.0000 64,800.00 8.000 2,880.00 130.000 46,800.00 033 TRANSPLANT PALM TREE EA 1,500.0000 15,000.00 0.000 0.00 034 PLANT (GROUP B) EA 59.0000 64,310.00 0.000 0.00 035 PLANT (GROUP U) EA 63.0000 8,820.00 93.000 5,859.00 93.000 5,859.00 036 MAINTAIN EXISTING PLANTED AREAS LS 7,000.0000 7,000.00 0.083 581.00 0.166 1,162.00 037 PLANT ESTABLISHMENT WORK LS 65,000.0000 65,000.00 0.000 0.00 038 CONTROL AND NEUTRAL CONDUCTORS LS 40,500.0000 40,500.00 0.070 2,835.00 0.310 12,555.00 039 1" ELECTRIC REMOTE CONTROL VALVE EA 230.0000 2,530.00 0.000 0.00 040 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 260.0000 9,100.00 8.200 2,132.00 041 2" ELECTRIC REMOTE CONTROL VALVE EA 300.0000 3,300.00 5.800 1,740.00 042 SUBSURFACE DRIP IRRIGATION SYSTEM LS 180,000.0000 180,000.00 0.160 28,800.00 0.352 63,360.00 043 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 8.5000 57,035.00 4,120.200 35,021.70 (F) 044 SPRINKLER (TYPE A-5) EA 17.0000 578.00 0.000 0.00 045 1 1/2" FLOW SENSOR EA 2,400.0000 2,400.00 0.000 0.00 046 SPRINKLER (TYPE C-2) EA 16.0000 28,960.00 404.800 6,476.80 047 3" GATE VALVE EA 640.0000 640.00 1.000 640.00 048 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.3000 42,090.00 3,189.800 7,336.54 (F) LINE) 049 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.5000 24,025.00 4,591.160 11,477.90 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 12/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334864 TIME 12:43 PM ESTIMATE NO. 07 BID OPENING 02/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 12/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 2" PLASTIC PIPE (SCHEDULE 40) LF 2.8000 14,840.00 1,098.600 3,076.08 (F) (SUPPLY LINE) 051 2" WYE STRAINER EA 315.0000 3,150.00 2.400 756.00 052 BALL VALVE EA 175.0000 2,975.00 5.600 980.00 053 RETAINING WALL (TYPE 6B) LF 130.0000 500,500.00 612.448 79,618.24 1,417.330 184,252.90 054 MINOR CONCRETE (CURB) LF 13.0000 118,300.00 3,380.000 43,940.00 055 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,200.0000 1,200.00 0.090 108.00 0.550 660.00 SYSTEM ELEMENTS DURING CONSTRUCTION 056 EXISTING IRRIGATION FIBER OPTIC LS 5,500.0000 5,500.00 0.900 4,950.00 COMMUNICATION SYSTEM TESTING PROGRAM CAS145 PAGE 4 DATE 12/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334864 TIME 12:43 PM ESTIMATE NO. 07 BID OPENING 02/17/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/19/11 R.E. NAME: BENSON, DAVID DATE OF THIS ESTIMATE 12/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 312,822.80 1,256,609.88 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,670.00 10,495.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 322,492.80 1,267,104.88 057 MOBILIZATION LS 90,000.0000 90,000.00 0.950 85,500.00 ORIGINAL CONTRACT AMOUNT 3,791,842.00 TOTAL WORK COMPLETED 322,492.80 1,352,604.88 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 322,492.80 1,352,604.88 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 04/19/11 1000 06/13/11 06/13/11 06/22/15 125 6 0 0 36% 50% PROGRESS IS SATISFACTORY BENSON, DAVID RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/11