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 12/20/02 EST. NO.05 TIME 10:33 AM R.E. NAME: LENHARDT, CHERYL 05-461604 --------------------------------------------------------------------------- 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 226.39 E.W. @ F.A.(+) 091002 N 0001 0 0002 348.90 110102 N 0002 0 003 0006 477.67 E.W. @ F.A.(+) 101802 N 0006 0 0008 477.67 100702 N 0008 0 1,530.63 TOTAL THIS ESTIMATE 16,683.06 TOTAL PREVIOUS ESTIMATE 18,213.69 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 12/20/02 EST. NO.05 TIME 10:33 AM R.E. NAME: LENHARDT, CHERYL 05-461604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 10:33 AM ESTIMATE NO. 05 BID OPENING 07/02/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/02 R.E. NAME: LENHARDT, CHERYL DATE OF THIS ESTIMATE 12/20/02 LOCATION PROGRESS ESTIMATE 05-SLO-1-28.5/32.0 ----------------- 05-SLO-101-14.6/30.2 TIFFANY GROUP INC IN SAN LUIS OBISPO COUNTY IN 19528 VENTURA BLVD STE 359 MORRO BAY, PISMO BEACH AND TARZANA CA 91356 SAN LUIS OBISPO AT VARIOUS LOCATIONS FED. AID NO. ACST-X079(29)E ,P-X079(29)E PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.010 160.00 0.850 13,600.00 (S) 002 TRAFFIC CONTROL SYSTEM LS 6,000.0000 6,000.00 0.120 720.00 0.503 3,018.00 (S) 003 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,500.0000 2,500.00 0.413 1,032.50 0.503 1,257.50 (S) 004 ROADSIDE CLEARING LS 40,000.0000 40,000.00 0.350 14,000.00 005 PRUNE EXISTING PLANTS LS 35,000.0000 35,000.00 1.000 35,000.00 006 MULCH M3 25.0000 5,750.00 0.000 0.00 007 FIBER (EROSION CONTROL) KG 7.6500 9,945.00 0.000 0.00 008 PURE LIVE SEED (EROSION CONTROL) KG 660.0000 13,860.00 0.000 0.00 009 STABILIZING EMULSION (EROSION CONTROL) KG 82.3500 13,999.50 0.000 0.00 010 PLANT (GROUP F) EA 0.3000 2,784.00 0.000 0.00 011 PLANT (GROUP A) EA 9.5000 35,815.00 0.000 0.00 012 PLANT (GROUP B) EA 30.0000 2,430.00 0.000 0.00 013 WILD FLOWER SEEDING HA 7,000.0000 700.00 0.000 0.00 014 MAINTAIN EXISTING PLANTS LS 9,000.0000 9,000.00 0.070 630.00 0.293 2,637.00 015 PLANT ESTABLISHMENT WORK LS 12,000.0000 12,000.00 0.000 0.00 016 ROOT PROTECTOR EA 9.0000 34,650.00 0.000 0.00 017 CONTROL AND NEUTRAL CONDUCTORS LS 22,000.0000 22,000.00 0.000 0.00 018 COMMUNICATION CABLE M 10.0000 4,200.00 0.000 0.00 019 25 MM ELECTRIC REMOTE CONTROL VALVE EA 200.0000 8,200.00 1.000 200.00 6.000 1,200.00 020 40 MM ELECTRIC REMOTE CONTROL VALVE EA 230.0000 41,400.00 27.000 6,210.00 33.000 7,590.00 021 50 MM ELECTRIC REMOTE CONTROL VALVE EA 250.0000 3,000.00 3.000 750.00 022 BASE STATION LS 24,800.0000 24,800.00 0.250 6,200.00 0.250 6,200.00 PROGRAM CAS145 PAGE 2 DATE 12/20/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 10:33 AM ESTIMATE NO. 05 BID OPENING 07/02/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/02 R.E. NAME: LENHARDT, CHERYL DATE OF THIS ESTIMATE 12/20/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 12 STATION IRRIGATION CONTROLLER EA 6,800.0000 34,000.00 0.000 0.00 (WALL MOUNTED) 024 16 STATION IRRIGATION CONTROLLER EA 7,200.0000 7,200.00 0.000 0.00 (WALL MOUNTED) 025 24 STATION IRRIGATION CONTROLLER EA 7,700.0000 53,900.00 0.000 0.00 (WALL MOUNTED) 026 32 STATION IRRIGATION CONTROLLER EA 8,800.0000 17,600.00 0.000 0.00 (WALL MOUNTED) 027 25 MM PLASTIC PIPE (PR 200) M 5.0000 11,150.00 90.000 450.00 (F) (SUPPLY LINE) 028 40 MM PLASTIC PIPE (PR 200) M 8.0000 8,760.00 15.000 120.00 (F) (SUPPLY LINE) 029 50 MM PLASTIC PIPE (PR 200) M 9.0000 22,050.00 20.000 180.00 (F) (SUPPLY LINE) 030 65 MM PLASTIC PIPE (PR 200) M 11.0000 11,715.00 0.000 0.00 (F) (SUPPLY LINE) 031 75 MM PLASTIC PIPE (PR 200) M 15.0000 1,500.00 0.000 0.00 (F) (SUPPLY LINE) 032 100 MM PLASTIC PIPE (PR 200) M 12.0000 28,620.00 0.000 0.00 (F) (SUPPLY LINE) 033 40 MM BACKFLOW PREVENTER ASSEMBLY EA 2,000.0000 2,000.00 0.000 0.00 034 50 MM BACKFLOW PREVENTER ASSEMBLY EA 2,300.0000 6,900.00 0.000 0.00 035 75 MM BACKFLOW PREVENTER ASSEMBLY EA 3,450.0000 3,450.00 0.000 0.00 036 SPRINKLER (TYPE A-1) EA 40.0000 4,800.00 0.000 0.00 037 SPRINKLER (TYPE A-6) EA 42.0000 7,560.00 0.000 0.00 038 SPRINKLER (TYPE B-1) EA 35.0000 140.00 0.000 0.00 039 SPRINKLER (TYPE B-2) EA 22.0000 1,342.00 0.000 0.00 040 SPRINKLER (TYPE C-2) EA 16.0000 3,200.00 0.000 0.00 041 SPRINKLER (TYPE C-3) EA 16.0000 32.00 0.000 0.00 042 40 MM GATE VALVE EA 300.0000 300.00 0.000 0.00 043 50 MM GATE VALVE EA 200.0000 1,000.00 2.000 400.00 4.000 800.00 044 65 MM GATE VALVE EA 350.0000 1,400.00 0.000 0.00 045 75 MM GATE VALVE EA 400.0000 6,400.00 5.000 2,000.00 5.000 2,000.00 046 100 MM GATE VALVE EA 700.0000 6,300.00 0.000 0.00 047 25 MM WYE STRAINER EA 200.0000 200.00 0.000 0.00 048 40 MM WYE STRAINER EA 300.0000 1,200.00 0.000 0.00 049 50 MM PRESSURE REDUCING VALVE EA 500.0000 1,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 12/20/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 10:33 AM ESTIMATE NO. 05 BID OPENING 07/02/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/02 R.E. NAME: LENHARDT, CHERYL DATE OF THIS ESTIMATE 12/20/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 FLOW SENSOR EA 580.0000 7,540.00 0.000 0.00 051 IRRIGATION CONTROLLER (BATTERY) EA 400.0000 400.00 0.000 0.00 (FIELD TRANSMITTER) 052 IRRIGATION CONTROLLER (BATTERY) EA 250.0000 1,750.00 0.000 0.00 (CONTROL MODULE) 053 REMOTE CONTROL VALVE ACTUATOR SYSTEM LS 3,600.0000 3,600.00 0.000 0.00 054 40 MM BALL VALVE EA 225.0000 1,800.00 0.000 0.00 055 50 MM BALL VALVE EA 275.0000 8,800.00 2.000 550.00 2.000 550.00 056 250 MM WELDED STEEL PIPE CONDUIT M 320.0000 28,800.00 76.500 24,480.00 (S) (6.35 MM THICK) 057 BOOSTER PUMP EA 17,000.0000 34,000.00 0.000 0.00 (S) 058 MAINTENANCE VEHICLE PULLOUT EA 8,500.0000 42,500.00 4.840 41,140.00 5.000 42,500.00 (S) 059 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 890.0000 19,580.00 22.000 19,580.00 060 2.4 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,100.0000 2,200.00 2.000 2,200.00 061 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 1,900.0000 26,600.00 0.000 0.00 (S) (SINGLE) 062 BOOSTER PUMP ELECTRICAL SYSTEM LS 14,000.0000 14,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 4 DATE 12/20/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 10:33 AM ESTIMATE NO. 05 BID OPENING 07/02/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/02 R.E. NAME: LENHARDT, CHERYL DATE OF THIS ESTIMATE 12/20/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 59,242.50 178,112.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,530.63 18,213.69 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 60,773.13 196,326.19 063 MOBILIZATION LS 80,000.0000 80,000.00 0.200 16,000.00 0.950 76,000.00 ORIGINAL CONTRACT AMOUNT 859,322.50 TOTAL WORK COMPLETED 76,773.13 272,326.19 MATERIALS ON HAND ON SITE 80,330.16 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 76,773.13 352,656.35 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 07/30/02 300 08/12/02 08/14/02 05/09/03 81 7 -1 1 32% 46% PROGRESS IS SATISFACTORY LENHARDT, CHERYL RESIDENT ENGINEER PROGRAM CAS145 PAGE 11 DATE 12/20/02