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 11/22/02 EST. NO.05 TIME 10:02 AM R.E. NAME: OSHITA, STANLEY T. 10-2A50U4 --------------------------------------------------------------------------- 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 11/22/02 EST. NO.05 TIME 10:02 AM R.E. NAME: OSHITA, STANLEY T. 10-2A50U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A50U4 TIME 10:02 AM ESTIMATE NO. 05 BID OPENING 03/26/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/02 R.E. NAME: OSHITA, STANLEY T. DATE OF THIS ESTIMATE 11/22/02 LOCATION PROGRESS ESTIMATE 10-MER-99-R28.2/R36.4 ----------------- J. S. BRAR COMPANY IN MERCED COUNTY IN AND NEAR 7202 EAST BULLARD AVENUE LIVINTSTON AND DELHI AT VARIOUS CLOVIS, CA 93611-9202 LOCATIONS FED. AID NO. ACNH-P099(436)E HIGHWAY PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PREPARE STORM WATER POLLUTION LS 4,064.0000 4,064.00 1.000 4,064.00 PREVENTION PLAN 002 WATER POLLUTION CONTROL LS 19,812.0000 19,812.00 0.250 4,953.00 003 CONSTRUCTION AREA SIGNS LS 7,700.0000 7,700.00 0.500 3,850.00 (S) 004 TRAFFIC CONTROL SYSTEM LS 11,430.0000 11,430.00 0.000 0.00 (S) 005 PORTABLE CHANGEABLE MESSAGE SIGN LS 3,810.0000 3,810.00 0.000 0.00 (S) 006 REMOVE ASPHALT CONCRETE DIKE M 12.7000 3,556.00 0.000 0.00 (S) 007 ROADWAY EXCAVATION M3 6.3500 3,492.50 0.000 0.00 (S) 008 STRUCTURE EXCAVATION (RETAINING WALL) M3 95.2500 80,962.50 0.000 0.00 (S) 009 STRUCTURE BACKFILL (RETAINING WALL) M3 254.0000 132,080.00 0.000 0.00 (S) 010 ROADSIDE CLEARING LS 39,000.0000 39,000.00 0.750 29,250.00 011 MULCH M3 27.9400 38,557.20 0.000 0.00 012 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 2.5400 4,978.40 0.000 0.00 013 COMMERCIAL FERTILIZER (TABLET) TAB 0.1905 3,543.30 0.000 0.00 014 PLANT (GROUP A) EA 11.4300 179,451.00 0.000 0.00 015 PLANT (GROUP B) EA 15.2400 14,782.80 0.000 0.00 016 PLANT ESTABLISHMENT WORK LS 412,750.0000 412,750.00 0.000 0.00 017 CONTROL AND NEUTRAL CONDUCTORS LS 50,800.0000 50,800.00 0.200 10,160.00 0.300 15,240.00 018 25 MM ELECTRIC REMOTE CONTROL VALVE EA 381.0000 1,905.00 0.000 0.00 019 40 MM ELECTRIC REMOTE CONTROL VALVE EA 508.0000 1,016.00 0.000 0.00 020 50 MM ELECTRIC REMOTE CONTROL VALVE EA 571.5000 114,300.00 0.000 0.00 021 FIELD UNIT (24 STATION) EA 8,890.0000 26,670.00 0.000 0.00 022 FIELD UNIT (32 STATION) EA 8,890.0000 44,450.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 11/22/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A50U4 TIME 10:02 AM ESTIMATE NO. 05 BID OPENING 03/26/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/02 R.E. NAME: OSHITA, STANLEY T. DATE OF THIS ESTIMATE 11/22/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 BASE STATION EA 10,160.0000 10,160.00 0.000 0.00 024 REMOTE CONTROL VALVE ACTUATOR EA 1,270.0000 1,270.00 0.000 0.00 SYSTEM 025 FLOW SENSOR EA 1,270.0000 5,080.00 0.000 0.00 026 65 MM GALVANIZED STEEL PIPE M 63.5000 9,525.00 0.000 0.00 (SUPPLY LINE) 027 75 MM GALVANIZED STEEL PIPE M 73.6600 2,209.80 0.000 0.00 (SUPPLY LINE) 028 20 MM PLASTIC PIPE (PR 200) M 3.8100 85,725.00 3,483.000 13,270.23 3,705.000 14,116.05 (F) (SUPPLY LINE) 029 25 MM PLASTIC PIPE (PR 200) M 6.3500 32,131.00 989.000 6,280.15 1,166.000 7,404.10 (F) (SUPPLY LINE) 030 32 MM PLASTIC PIPE (PR 200) M 7.6200 23,774.40 682.000 5,196.84 906.000 6,903.72 (F) (SUPPLY LINE) 031 40 MM PLASTIC PIPE (PR 200) M 7.6200 27,813.00 996.000 7,589.52 1,282.000 9,768.84 (F) (SUPPLY LINE) 032 50 MM PLASTIC PIPE (PR 200) M 6.3500 87,630.00 1,924.000 12,217.40 2,506.000 15,913.10 (F) (SUPPLY LINE) 033 65 MM PLASTIC PIPE (PR 200) M 7.6200 16,383.00 289.000 2,202.18 673.000 5,128.26 (F) (SUPPLY LINE) 034 75 MM PLASTIC PIPE (PR 200) M 7.6200 46,558.20 614.000 4,678.68 2,644.000 20,147.28 (F) (SUPPLY LINE) 035 50 MM WATER METER (LIVINGSTON) EA 2,750.0000 8,250.00 3.000 8,250.00 3.000 8,250.00 036 50 MM WATER METER (DELHI) EA 3,300.0000 3,300.00 1.000 3,300.00 1.000 3,300.00 037 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 635.0000 2,540.00 0.000 0.00 038 BACKFLOW PREVENTER ASSEMBLY EA 152.4000 609.60 0.000 0.00 INSULATING BLANKET 039 50 MM BACKFLOW PREVENTER ASSEMBLY EA 2,540.0000 10,160.00 3.000 7,620.00 3.000 7,620.00 040 SPRINKLER (TYPE A-1) EA 19.0500 5,524.50 89.000 1,695.45 89.000 1,695.45 041 SPRINKLER (TYPE A-3) EA 20.3200 14,020.80 130.000 2,641.60 130.000 2,641.60 042 SPRINKLER (TYPE B-1) EA 35.5600 8,534.40 34.000 1,209.04 34.000 1,209.04 043 SPRINKLER (TYPE B-2) EA 52.0700 20,828.00 60.000 3,124.20 60.000 3,124.20 044 SPRINKLER (TYPE C-3) EA 7.6200 55,549.80 1,108.000 8,442.96 1,108.000 8,442.96 045 50 MM GATE VALVE EA 127.0000 5,969.00 9.000 1,143.00 18.000 2,286.00 046 65 MM GATE VALVE EA 222.2500 1,555.75 1.000 222.25 1.000 222.25 047 75 MM GATE VALVE EA 228.6000 2,514.60 1.000 228.60 3.000 685.80 048 25 MM WYE STRAINER EA 127.0000 508.00 0.000 0.00 049 40 MM WYE STRAINER EA 152.4000 152.40 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/22/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A50U4 TIME 10:02 AM ESTIMATE NO. 05 BID OPENING 03/26/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/02 R.E. NAME: OSHITA, STANLEY T. DATE OF THIS ESTIMATE 11/22/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 50 MM WYE STRAINER EA 190.5000 2,667.00 0.000 0.00 051 200 MM WELDED STEEL PIPE CONDUIT M 165.1000 37,973.00 58.000 9,575.80 124.000 20,472.40 (6.35 MM THICK) 052 BOOSTER PUMP EA 7,620.0000 30,480.00 0.000 0.00 053 ASPHALT CONCRETE (TYPE B) TONN 50.8000 12,700.00 0.000 0.00 (S) 054 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 25.4000 17,526.00 0.000 0.00 (S) AREA) 055 STRUCTURAL CONCRETE, RETAINING WALL M3 1,079.5000 367,030.00 0.000 0.00 (SF) 056 RIPPED TEXTURE (REINFORCING BAR) M2 127.0000 19,050.00 0.000 0.00 (SF) 057 BAR REINFORCING STEEL (RETAINING WALL) KG 1.2700 20,447.00 0.000 0.00 (SF) 058 ROCK SLOPE PROTECTION M3 635.0000 2,857.50 0.000 0.00 (S) (BACKING NO. 2, METHOD B) 059 ROCK SLOPE PROTECTION FABRIC M2 254.0000 3,810.00 0.000 0.00 060 MINOR CONCRETE (GORE PAVING) M2 36.8300 84,709.00 0.000 0.00 (S) 061 CHAIN LINK FENCE (TYPE CL-1.2) M 66.0000 14,520.00 0.000 0.00 (S) 062 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 660.0000 660.00 3.000 1,980.00 (S) 063 4.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,210.0000 6,050.00 8.000 9,680.00 (S) 064 METAL BEAM GUARD RAILING (WOOD POST) M 254.0000 19,558.00 0.000 0.00 (S) 065 TERMINAL SECTION (TYPE B) EA 711.2000 3,556.00 0.000 0.00 (S) 066 THERMOPLASTIC TRAFFIC STRIPE M 6.3500 7,874.00 0.000 0.00 (S) (SPRAYABLE) 067 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.3500 1,079.50 0.000 0.00 (S) 068 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 1,270.0000 5,080.00 0.000 0.00 (S) 069 ELECTRIC SERVICE (IRRIGATION) LS 26,035.0000 26,035.00 0.000 0.00 (S) 070 BOOSTER PUMP ELECTRICAL SYSTEM LS 7,620.0000 7,620.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 4 DATE 11/22/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-2A50U4 TIME 10:02 AM ESTIMATE NO. 05 BID OPENING 03/26/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/02 R.E. NAME: OSHITA, STANLEY T. DATE OF THIS ESTIMATE 11/22/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 109,047.90 208,348.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 109,047.90 208,348.05 071 MOBILIZATION LS 53,340.0000 53,340.00 0.500 26,670.00 ORIGINAL CONTRACT AMOUNT 2,432,008.95 TOTAL WORK COMPLETED 109,047.90 235,018.05 MATERIALS ON HAND ON SITE 13,598.74 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 109,047.90 248,616.79 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 05/14/02 990 06/24/02 06/24/02 06/19/06 99 2 0 2 10% 10% PROGRESS IS SATISFACTORY OSHITA, STANLEY T. RESIDENT ENGINEER PROGRAM CAS145 PAGE 6 DATE 11/22/02