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 09/22/03 EST. NO.14 TIME 02:09 PM R.E. NAME: CHERYL LENHARDT, P.E. 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 --------------------------------------------------------------------------- 002 0038 1,022.51 E.W. @ F.A.(+) 022703 N 38 0 0039 491.05 072903 N 0039 0 0040 395.53 062403 N 0040 0 003 0033 1,206.06 E.W. @ F.A.(+) 071603 N NONE 0 0034 201.02 071503 N 34 0 0035 227.18 050703 N 0035 0 0036 161.20 060203 N 0036 0 0037 362.20 053003 N 0037 0 009 0001-1 -7,899.00 E.W. @ U.P (+) 071903 N 009 0 DAO CORRECTING ENTRY 0002 7,600.00 091203 N 001 0 0003 299.00 A.C. @ U.P.(+) 091203 N 0002 0 016 0002 380.27 E.W. @ F.A.(+) 052303 N 0041 0 4,447.02 TOTAL THIS ESTIMATE 92,183.37 TOTAL PREVIOUS ESTIMATE 96,630.39 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 09/22/03 EST. NO.14 TIME 02:09 PM R.E. NAME: CHERYL LENHARDT, P.E. 05-461604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANT.LIQ DAYS -7,000.00 11 ANT.LIQ. DAYS RTN 7,000.00 12 ANTIC. LIQ 10 DAYS -10,000.00 12 PRESER. PROPERTY -1,052.33 12 ANT. LIQ 25@1000/DA -25,000.00 13 ANT.LIQ(10 DA@$1000) 10,000.00 13 0.00 -26,052.33 LABOR COMPLIANCE VIOLATION MISS PYRL'S -1,000.00 11 MISS PYRL'S RCV'D 1,000.00 14 1,000.00 0.00 TOTAL DEDUCTIONS 1,000.00 -26,052.33 PROGRAM CAS145 PAGE 1 DATE 09/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 02:09 PM ESTIMATE NO. 14 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 09/20/03 R.E. NAME: CHERYL LENHARDT, P.E. DATE OF THIS ESTIMATE 09/22/03 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 ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.110 1,760.00 1.000 16,000.00 S) 02 TRAFFIC CONTROL SYSTEM LS 6,000.0000 6,000.00 1.000 6,000.00 S) 03 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,500.0000 2,500.00 1.000 2,500.00 S) 04 ROADSIDE CLEARING LS 40,000.0000 40,000.00 1.000 40,000.00 05 PRUNE EXISTING PLANTS LS 35,000.0000 35,000.00 1.000 35,000.00 06 MULCH M3 25.0000 5,750.00 156.000 3,900.00 07 FIBER (EROSION CONTROL) KG 7.6500 9,945.00 0.000 0.00 08 PURE LIVE SEED (EROSION CONTROL) KG 660.0000 13,860.00 0.000 0.00 09 STABILIZING EMULSION (EROSION CONTROL) KG 82.3500 13,999.50 0.000 0.00 10 PLANT (GROUP F) EA 0.3000 2,784.00 2,688.000 806.40 5,532.000 1,659.60 11 PLANT (GROUP A) EA 9.5000 35,815.00 241.000 2,289.50 2,823.000 26,818.50 12 PLANT (GROUP B) EA 30.0000 2,430.00 59.000 1,770.00 13 WILD FLOWER SEEDING HA 7,000.0000 700.00 0.000 0.00 14 MAINTAIN EXISTING PLANTS LS 9,000.0000 9,000.00 0.070 630.00 0.650 5,850.00 15 PLANT ESTABLISHMENT WORK LS 12,000.0000 12,000.00 0.192 2,304.00 0.192 2,304.00 16 ROOT PROTECTOR EA 9.0000 34,650.00 2,582.000 23,238.00 17 CONTROL AND NEUTRAL CONDUCTORS LS 22,000.0000 22,000.00 1.000 22,000.00 18 COMMUNICATION CABLE M 10.0000 4,200.00 -75.000 -750.00 271.800 2,718.00 19 25 MM ELECTRIC REMOTE CONTROL VALVE EA 200.0000 8,200.00 32.500 6,500.00 20 40 MM ELECTRIC REMOTE CONTROL VALVE EA 230.0000 41,400.00 142.125 32,688.75 21 50 MM ELECTRIC REMOTE CONTROL VALVE EA 250.0000 3,000.00 11.000 2,750.00 22 BASE STATION LS 24,800.0000 24,800.00 1.000 24,800.00 PROGRAM CAS145 PAGE 2 DATE 09/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 02:09 PM ESTIMATE NO. 14 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 09/20/03 R.E. NAME: CHERYL LENHARDT, P.E. DATE OF THIS ESTIMATE 09/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 12 STATION IRRIGATION CONTROLLER EA 6,800.0000 34,000.00 5.000 34,000.00 (WALL MOUNTED) 24 16 STATION IRRIGATION CONTROLLER EA 7,200.0000 7,200.00 1.000 7,200.00 (WALL MOUNTED) 25 24 STATION IRRIGATION CONTROLLER EA 7,700.0000 53,900.00 6.000 46,200.00 (WALL MOUNTED) 26 32 STATION IRRIGATION CONTROLLER EA 8,800.0000 17,600.00 3.000 26,400.00 (WALL MOUNTED) 27 25 MM PLASTIC PIPE (PR 200) M 5.0000 11,150.00 2,405.000 12,025.00 F) (SUPPLY LINE) 28 40 MM PLASTIC PIPE (PR 200) M 8.0000 8,760.00 1,095.000 8,760.00 F) (SUPPLY LINE) 29 50 MM PLASTIC PIPE (PR 200) M 9.0000 22,050.00 1,460.000 13,140.00 F) (SUPPLY LINE) 30 65 MM PLASTIC PIPE (PR 200) M 11.0000 11,715.00 865.000 9,515.00 F) (SUPPLY LINE) 31 75 MM PLASTIC PIPE (PR 200) M 15.0000 1,500.00 80.000 1,200.00 F) (SUPPLY LINE) 32 100 MM PLASTIC PIPE (PR 200) M 12.0000 28,620.00 2,585.000 31,020.00 F) (SUPPLY LINE) 33 40 MM BACKFLOW PREVENTER ASSEMBLY EA 2,000.0000 2,000.00 1.000 2,000.00 34 50 MM BACKFLOW PREVENTER ASSEMBLY EA 2,300.0000 6,900.00 2.000 4,600.00 35 75 MM BACKFLOW PREVENTER ASSEMBLY EA 3,450.0000 3,450.00 1.000 3,450.00 36 SPRINKLER (TYPE A-1) EA 40.0000 4,800.00 111.000 4,440.00 37 SPRINKLER (TYPE A-6) EA 42.0000 7,560.00 173.000 7,266.00 38 SPRINKLER (TYPE B-1) EA 35.0000 140.00 4.000 140.00 39 SPRINKLER (TYPE B-2) EA 22.0000 1,342.00 61.000 1,342.00 40 SPRINKLER (TYPE C-2) EA 16.0000 3,200.00 149.000 2,384.00 41 SPRINKLER (TYPE C-3) EA 16.0000 32.00 0.000 0.00 42 40 MM GATE VALVE EA 300.0000 300.00 1.000 300.00 43 50 MM GATE VALVE EA 200.0000 1,000.00 4.000 800.00 44 65 MM GATE VALVE EA 350.0000 1,400.00 4.000 1,400.00 45 75 MM GATE VALVE EA 400.0000 6,400.00 16.000 6,400.00 46 100 MM GATE VALVE EA 700.0000 6,300.00 10.000 7,000.00 47 25 MM WYE STRAINER EA 200.0000 200.00 0.000 0.00 48 40 MM WYE STRAINER EA 300.0000 1,200.00 0.000 0.00 49 50 MM PRESSURE REDUCING VALVE EA 500.0000 1,000.00 2.000 1,000.00 PROGRAM CAS145 PAGE 3 DATE 09/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 02:09 PM ESTIMATE NO. 14 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 09/20/03 R.E. NAME: CHERYL LENHARDT, P.E. DATE OF THIS ESTIMATE 09/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 FLOW SENSOR EA 580.0000 7,540.00 10.500 6,090.00 51 IRRIGATION CONTROLLER (BATTERY) EA 400.0000 400.00 1.000 400.00 (FIELD TRANSMITTER) 52 IRRIGATION CONTROLLER (BATTERY) EA 250.0000 1,750.00 6.000 1,500.00 (CONTROL MODULE) 53 REMOTE CONTROL VALVE ACTUATOR SYSTEM LS 3,600.0000 3,600.00 0.000 0.00 54 40 MM BALL VALVE EA 225.0000 1,800.00 8.000 1,800.00 55 50 MM BALL VALVE EA 275.0000 8,800.00 35.000 9,625.00 56 250 MM WELDED STEEL PIPE CONDUIT M 320.0000 28,800.00 104.300 33,376.00 S) (6.35 MM THICK) 57 BOOSTER PUMP EA 17,000.0000 34,000.00 2.000 34,000.00 S) 58 MAINTENANCE VEHICLE PULLOUT EA 8,500.0000 42,500.00 5.000 42,500.00 S) 59 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 890.0000 19,580.00 22.000 19,580.00 60 2.4 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,100.0000 2,200.00 2.000 2,200.00 61 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 1,900.0000 26,600.00 13.000 24,700.00 S) (SINGLE) 62 BOOSTER PUMP ELECTRICAL SYSTEM LS 14,000.0000 14,000.00 1.000 14,000.00 S) PROGRAM CAS145 PAGE 4 DATE 09/22/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-461604 TIME 02:09 PM ESTIMATE NO. 14 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 09/20/03 R.E. NAME: CHERYL LENHARDT, P.E. DATE OF THIS ESTIMATE 09/22/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 7,039.90 678,249.85 ADJUSTMENT OF COMPENSATION 299.00 3,970.18 EXTRA WORK 4,148.02 92,660.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 11,486.92 774,880.24 63 MOBILIZATION LS 80,000.0000 80,000.00 1.000 80,000.00 ORIGINAL CONTRACT AMOUNT 859,322.50 TOTAL WORK COMPLETED 11,486.92 854,880.24 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 1,000.00 -26,052.33 TOTAL 12,486.92 828,827.91 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 02/20/04 251 22 22 12 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY CHERYL LENHARDT, P.E. RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 09/22/03