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 01/25/13 EST. NO.07 TIME 11:49 AM R.E. NAME: SPRAY, MICHAEL 08-334874 --------------------------------------------------------------------------- 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 0009 418.26 E.W. @ F.A.(+) 103012 N 9 0 0011 212.61 110912 N 11 0 0012 1,152.50 111312 N 12 0 0014 1,052.00 111512 N 14 0 0015 1,007.86 111412 N 15 0 0017 104.70 112812 N 17 0 0018 236.30 112812 N 18 0 0019 1,543.27 120412 N 19 0 0020 183.92 120512 N 20 0 0021 396.63 120512 N 21 0 0022 2,193.30 120612 N 22 0 0023 178.98 120612 N 23 0 0024 2,017.36 120612 N 24 0 0026 1,530.24 121012 N 26 0 0027 1,007.09 121112 N 27 0 13,235.02 TOTAL THIS ESTIMATE 2,880.66 TOTAL PREVIOUS ESTIMATE 16,115.68 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 01/25/13 EST. NO.07 TIME 11:49 AM R.E. NAME: SPRAY, MICHAEL 08-334874 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PRESERVATION PROPERT -2,000.00 07 -2,000.00 -2,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -3,000.00 07 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 01/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334874 TIME 11:49 AM ESTIMATE NO. 07 BID OPENING 02/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 01/25/13 LOCATION PROGRESS ESTIMATE 08-RIV-215-39.7/43.0 ----------------- YAKAR IN RIVERSIDE COUNTY IN RIVERSIDE 113 E ARROW HIGHWAY FROM 0.8 MILE EAST OF MARTIN SAN DIMAS CA 91773 LUTHER KING BOULEVARD TO DOWN STREET OVERHEAD. FED. AID NO. N O N E REPLACE PLANTING, IRRIGATION, PUMP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.053 2,650.00 0.477 23,850 002 PREPARE WATER POLLUTION CONTROL LS 3,250.0000 3,250.00 0.750 2,437 PROGRAM 003 TEMPORARY FIBER ROLL LF 4.0000 16,000.00 5,232.000 20,928 004 TEMPORARY COVER SQYD 3.0000 1,500.00 0.000 0 005 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 1,800.00 2.850 427.50 9.550 1,432 006 STREET SWEEPING LS 1,500.0000 1,500.00 0.000 0 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,500.0000 1,500.00 0.400 600 008 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.020 100.00 0.860 4,300 009 TRAFFIC CONTROL SYSTEM LS 5,000.0000 5,000.00 0.106 530.00 0.589 2,945 010 PORTABLE CHANGEABLE MESSAGE SIGN EA 3,500.0000 14,000.00 0.000 0 011 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 1.000 1,200 012 ROADSIDE CLEARING LS 53,000.0000 53,000.00 0.625 33,125 013 ROCK BLANKET SQYD 65.0000 25,350.00 407.780 26,505 014 GRAVEL (MISCELLANEOUS AREAS) (SQYD) SQYD 13.6500 147,829.50 463.000 6,319 015 CULTIVATE SQYD 0.4500 8,235.00 0.000 0 016 SOIL AMENDMENT CY 46.2500 62,900.00 0.000 0 017 MULCH CY 28.0000 71,960.00 0.000 0 018 COMMERCIAL FERTILIZER LB 1.1000 2,288.00 0.000 0 019 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.0690 27,048.00 0.000 0 020 PLANT (GROUP F) EA 0.3200 23,899.52 0.000 0 021 PLANT (GROUP H) EA 0.2200 16,430.92 0.000 0 022 PLANT (GROUP I) EA 1.2700 34,490.66 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334874 TIME 11:49 AM ESTIMATE NO. 07 BID OPENING 02/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 01/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP Z) EA 515.0000 72,100.00 0.000 0 024 PLANT (GROUP A) EA 6.0000 46,584.00 0.000 0 025 PLANT (GROUP B) EA 16.0000 20,608.00 0.000 0 026 PLANT ESTABLISHMENT WORK LS 48,000.0000 48,000.00 0.000 0 027 CONTROL AND NEUTRAL CONDUCTORS LS 34,500.0000 34,500.00 0.053 1,828.50 0.228 7,866 028 1" ELECTRIC REMOTE CONTROL VALVE EA 260.0000 1,040.00 2.400 624.00 12.000 3,120 029 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 295.0000 7,080.00 4.800 1,416.00 9.600 2,832 030 2" ELECTRIC REMOTE CONTROL VALVE EA 315.0000 11,340.00 3.200 1,008.00 18.400 5,796 031 WATER METER EA 8,450.0000 8,450.00 1.000 8,450 032 ENCODERS EA 1,250.0000 5,000.00 0.800 1,000.00 0.800 1,000 033 DECODER PROGRAMMER EA 1,500.0000 3,000.00 0.000 0 034 SPRINKLER (TYPE A-1) EA 33.1500 16,641.30 69.000 2,287.35 92.000 3,049 035 SPRINKLER (TYPE A-2) EA 34.2500 28,256.25 264.000 9,042.00 461.000 15,789 036 SPRINKLER (TYPE A-3) EA 34.2500 42,127.50 250.000 8,562.50 929.000 31,818 037 SPRINKLER (TYPE C-2) EA 23.3700 7,525.14 147.000 3,435.39 624.000 14,582 038 1 1/4" BALL VALVE EA 275.0000 275.00 1.850 508 039 1 1/2" BALL VALVE EA 295.0000 295.00 0.000 0 040 2" BALL VALVE EA 315.0000 1,575.00 0.950 299.25 1.900 598 041 2 1/2" BALL VALVE EA 325.0000 1,950.00 1.900 617 042 3" BALL VALVE EA 335.0000 5,695.00 0.950 318.25 5.700 1,909 043 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 1.9300 76,819.79 6,122.000 11,815.46 27,124.200 52,349 (F) LINE) 044 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.1700 21,046.83 1,654.000 3,589.18 7,881.900 17,103 (F) LINE) 045 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 2.3500 26,580.85 1,281.600 3,011.76 7,129.400 16,754 (F) (SUPPLY LINE) 046 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.7500 7,491.00 289.800 796.95 1,124.400 3,092 (F) (SUPPLY LINE) 047 2" PLASTIC PIPE (SCHEDULE 40) LF 2.9500 15,413.75 200.600 591.77 1,054.000 3,109 (F) (SUPPLY LINE) 048 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.2500 5,274.75 391.600 1,272.70 972.200 3,159 (F) (SUPPLY LINE) 049 3" PLASTIC PIPE (SCHEDULE 40) LF 3.4700 49,017.22 926.400 3,214.61 12,478.500 43,300 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 3 DATE 01/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334874 TIME 11:49 AM ESTIMATE NO. 07 BID OPENING 02/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 01/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 4" PLASTIC PIPE (SCHEDULE 40) LF 4.1500 13,636.90 0.000 0 (F) (SUPPLY LINE) 051 12" WELDED STEEL PIPE CONDUIT LF 165.0000 12,705.00 85.000 14,025 (.250" THICK) 052 5 HORSE POWER BOOSTER PUMP EA 32,096.0000 32,096.00 0.800 25,676 053 10 HORSE POWER BOOSTER PUMP EA 38,170.0000 38,170.00 0.800 30,536 054 RELOCATE EXISTING BOOSTER PUMP STATION EA 5,450.0000 10,900.00 1.750 9,537 055 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.650 2,600 SYSTEM ELEMENTS DURING CONSTRUCTION 056 ELECTRIC SERVICE (IRRIGATION) LS 17,224.0000 17,224.00 0.600 10,334.40 0.750 12,918 057 MODIFY ELECTRIC SERVICE (IRRIGATION) LS 15,800.0000 15,800.00 0.400 6,320.00 0.700 11,060 PROGRAM CAS145 PAGE 4 DATE 01/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-334874 TIME 11:49 AM ESTIMATE NO. 07 BID OPENING 02/23/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/18/13 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 01/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 74,475.57 466,804.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,235.02 16,115.68 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 87,710.59 482,920.03 058 MOBILIZATION LS 60,000.0000 60,000.00 0.950 57,000 ORIGINAL CONTRACT AMOUNT 1,342,399.88 TOTAL WORK COMPLETED 87,710.59 539,920.03 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 82,710.59 534,920.03 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 04/13/12 930 06/07/12 06/07/12 05/04/16 141 14 26 0 42% 68% PROGRESS IS SATISFACTORY SPRAY, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 01/25/13