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 05/20/03 EST. NO.10
TIME 01:23 PM
R.E. NAME: NGUYEN, TUYEN 04-237604
---------------------------------------------------------------------------
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 0010 765.81 E.W. @ F.A.(+) 050703 N 0012.0
0011 765.81 050503 N 0013.0
0012 765.81 050603 N 0014.0
0013 681.04 050903 N 0015.0
2,978.47 TOTAL THIS ESTIMATE
9,197.34 TOTAL PREVIOUS ESTIMATE
12,175.81 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 05/20/03 EST. NO.10
TIME 01:23 PM
R.E. NAME: NGUYEN, TUYEN 04-237604
---------------------------------------------------------------------------
DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL
NO. ESTIMATE ESTIMATE
---------------------------------------------------------------------------
*** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT ***
PROGRAM CAS145 PAGE 1
DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-237604
TIME 01:23 PM ESTIMATE NO. 10
BID OPENING 05/15/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03
R.E. NAME: NGUYEN, TUYEN DATE OF THIS ESTIMATE 05/20/03
LOCATION PROGRESS ESTIMATE
04-SCL-280-R2.8/R4.4 -----------------
WATKIN & BORTOLUSSI INC. IN SANTA CLARA COUNTY IN SAN JOSE
77 LARKSPUR STREET FROM BIRD AVENUE OVERCROSSING TO
SAN RAFAEL CA. 94901 0.7 KM NORTH OF MERIDIAN ROAD
UNDERPASS
FED. AID NO. ACIM-280 -1(101)3E
HIGHWAY PLANTING AND IRRIGATION
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00
(S)
002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500.00
(S)
003 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 0.196 15,680.00
(S)
004 ROADWAY EXCAVATION M3 20.0000 8,800.00 440.000 8,800.00
005 ROADWAY EXCAVATION (TYPE Y) M3 32.0000 6,080.00 190.000 6,080.00
(AERIALLY DEPOSITED LEAD)
006 ROADWAY EXCAVATION (TYPE Z-1) M3 100.0000 1,100.00 11.000 1,100.00
(AERIALLY DEPOSITED LEAD)
007 ROADWAY EXCAVATION (TYPE Z-2) M3 330.0000 49,500.00 150.000 49,500.00
(AERIALLY DEPOSITED LEAD)
008 ROADSIDE CLEARING LS 50,000.0000 50,000.00 0.950 47,500.00
009 CULTIVATE (SOIL AMENDMENT) M2 2.0000 9,640.00 3,000.000 6,000.00
010 MULCH M3 35.0000 92,750.00 0.000 0.00
011 DRAIN INLET PROTECTION EA 500.0000 4,500.00 9.000 4,500.00
012 FIBER ROLLS M 13.0000 7,410.00 570.000 7,410.00
013 PLANT (GROUP F) EA 0.2000 10,720.00 0.000 0.00
014 PLANT (GROUP J) EA 10.0000 12,900.00 0.000 0.00
015 PLANT (GROUP A) EA 10.0000 45,000.00 0.000 0.00
016 PLANT (GROUP B) EA 45.0000 9,450.00 0.000 0.00
017 PLANT ESTABLISHMENT WORK LS 80,000.0000 80,000.00 0.000 0.00
018 CONTROL AND NEUTRAL CONDUCTORS LS 126,754.0000 126,754.00 0.900 114,078.60
019 COMMUNICATION CABLE LS 6,000.0000 6,000.00 1.000 6,000.00
020 25 MM ELECTRIC REMOTE CONTROL VALVE EA 275.0000 22,550.00 82.000 22,550.00
021 32 MM ELECTRIC REMOTE CONTROL VALVE EA 300.0000 8,100.00 27.000 8,100.00
022 40 MM ELECTRIC REMOTE CONTROL VALVE EA 320.0000 11,520.00 36.000 11,520.00
PROGRAM CAS145 PAGE 2
DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-237604
TIME 01:23 PM ESTIMATE NO. 10
BID OPENING 05/15/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03
R.E. NAME: NGUYEN, TUYEN DATE OF THIS ESTIMATE 05/20/03
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
023 50 MM ELECTRIC REMOTE CONTROL VALVE EA 360.0000 3,600.00 10.000 3,600.00
024 24 STATION IRRIGATION CONTROLLER EA 2,000.0000 4,000.00 2.000 4,000.00
(WALL MOUNTED)
025 24 STATION IRRIGATION CONTROLLER EA 4,000.0000 4,000.00 1.000 4,000.00
(SITE) (WALL MOUNTED)
026 32 STATION IRRIGATION CONTROLLER EA 3,000.0000 9,000.00 3.000 9,000.00
(WALL MOUNTED)
027 6 STATION CENTRAL CONTROL INTERFACE EA 4,500.0000 4,500.00 1.000 4,500.00
(WALL MOUNTED)
028 28 STATION CENTRAL CONTROL INTERFACE EA 12,000.0000 12,000.00 1.000 12,000.00
(WALL MOUNTED)
029 65 MM GALVANIZED STEEL PIPE M 100.0000 2,500.00 0.000 0.00
(SUPPLY LINE)
030 75 MM GALVANIZED STEEL PIPE M 100.0000 8,000.00 43.000 4,300.00
(SUPPLY LINE)
031 20 MM PLASTIC PIPE (PR 200) M 6.0000 78,522.00 13,087.000 78,522.00
(F) (SUPPLY LINE)
032 25 MM PLASTIC PIPE (PR 200) M 9.0000 51,813.00 5,757.000 51,813.00
(F) (SUPPLY LINE)
033 32 MM PLASTIC PIPE (PR 200) M 10.0000 33,710.00 3,371.000 33,710.00
(F) (SUPPLY LINE)
034 40 MM PLASTIC PIPE (PR 200) M 11.0000 30,239.00 2,749.000 30,239.00
(F) (SUPPLY LINE)
035 50 MM PLASTIC PIPE (PR 200) M 12.0000 12,192.00 1,016.000 12,192.00
(F) (SUPPLY LINE)
036 65 MM PLASTIC PIPE (PR 200) M 13.0000 90,337.00 6,949.000 90,337.00
(F) (SUPPLY LINE)
037 32 MM PLASTIC PIPE (PR 315) M 20.0000 640.00 32.000 640.00
(F) (SUPPLY LINE)
038 40 MM PLASTIC PIPE (PR 315) M 20.0000 520.00 26.000 520.00
(F) (SUPPLY LINE)
039 75 MM PLASTIC PIPE (PR 315) M 20.0000 7,800.00 270.000 5,400.00
(F) (SUPPLY LINE)
040 40 MM FLOW SENSOR EA 800.0000 3,200.00 4.000 3,200.00
041 SPRINKLER (TYPE A-1) EA 30.0000 5,400.00 180.000 5,400.00
042 SPRINKLER (TYPE A-2) EA 37.0000 24,420.00 660.000 24,420.00
043 SPRINKLER (TYPE A-4) EA 37.0000 703.00 19.000 703.00
044 SPRINKLER (TYPE A-5) EA 30.0000 480.00 16.000 480.00
045 SPRINKLER (TYPE A-6) EA 37.0000 15,910.00 430.000 15,910.00
046 SPRINKLER (TYPE A-7) EA 30.0000 180.00 6.000 180.00
047 SPRINKLER (TYPE A-8) EA 37.0000 9,250.00 250.000 9,250.00
048 SPRINKLER (TYPE B-1) EA 30.0000 3,900.00 130.000 3,900.00
049 SPRINKLER (TYPE B-2) EA 30.0000 990.00 33.000 990.00
PROGRAM CAS145 PAGE 3
DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-237604
TIME 01:23 PM ESTIMATE NO. 10
BID OPENING 05/15/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03
R.E. NAME: NGUYEN, TUYEN DATE OF THIS ESTIMATE 05/20/03
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
050 SPRINKLER (TYPE B-3) EA 30.0000 3,900.00 130.000 3,900.00
051 SPRINKLER (TYPE C-2) EA 13.0000 3,380.00 260.000 3,380.00
052 75 MM GATE VALVE EA 300.0000 17,700.00 59.000 17,700.00
053 25 MM WYE STRAINER EA 160.0000 1,120.00 7.000 1,120.00
054 40 MM WYE STRAINER EA 175.0000 175.00 1.000 175.00
055 20 MM QUICK COUPLING VALVE EA 75.0000 2,775.00 37.000 2,775.00
056 CHECK VALVE EA 35.0000 630.00 18.000 630.00
057 200 MM CORRUGATED HIGH DENSITY M 150.0000 12,750.00 85.000 12,750.00
POLYETHYLENE PIPE CONDUIT
058 BOOSTER PUMP SYSTEM EA 9,900.0000 9,900.00 1.000 9,900.00 1.000 9,900.00
059 MAINTENANCE VEHICLE PULLOUT M2 75.0000 36,750.00 513.970 38,547.75
(S)
060 ASPHALT CONCRETE TONN 350.0000 2,800.00 0.000 0.00
(S)
061 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 30.0000 3,600.00 0.000 0.00
(S)
062 MINOR CONCRETE (CURB) M3 650.0000 54,600.00 34.630 22,509.50 52.700 34,255.00
(S)
063 MINOR CONCRETE (BROOM FINISH) M2 80.0000 142,480.00 520.000 41,600.00 1,520.000 121,600.00
(S)
064 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 6,000.00 0.000 0.00
065 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 3,000.0000 15,000.00 5.000 15,000.00
(S)
066 ELECTRIC SERVICE (IRRIGATION) LS 40,000.0000 40,000.00 0.950 38,000.00
(S)
067 BOOSTER PUMP ELECTRICAL SYSTEM LS 8,000.0000 8,000.00 0.500 4,000.00
(S)
PROGRAM CAS145 PAGE 4
DATE 05/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-237604
TIME 01:23 PM ESTIMATE NO. 10
BID OPENING 05/15/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/03
R.E. NAME: NGUYEN, TUYEN DATE OF THIS ESTIMATE 05/20/03
------------------------------------------------------------------------------------------------------------------------------------
ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE
NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 74,009.50 1,027,257.35
ADJUSTMENT OF COMPENSATION 0.00 0.00
EXTRA WORK 2,978.47 12,175.81
SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 76,987.97 1,039,433.16
068 MOBILIZATION LS 158,000.0000 158,000.00 1.000 158,000.00
ORIGINAL CONTRACT AMOUNT 1,587,140.00
TOTAL WORK COMPLETED 76,987.97 1,197,433.16
MATERIALS ON HAND ON SITE 0.00
MATERIALS ON HAND ELSEWHERE 0.00
DEDUCTIONS 0.00 0.00
TOTAL 76,987.97 1,197,433.16
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
06/24/02 220 07/23/02 07/09/02 06/18/04 200 14 0 0 74% 72%
PROGRESS IS SATISFACTORY
PENDING CCO DAYS
NGUYEN, TUYEN
RESIDENT ENGINEER
PROGRAM CAS145 PAGE 14
DATE 05/20/03