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 01/25/06 EST. NO.06 TIME 08:35 AM R.E. NAME: KAROUT, REDA 07-1264F4 --------------------------------------------------------------------------- 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 01/25/06 EST. NO.06 TIME 08:35 AM R.E. NAME: KAROUT, REDA 07-1264F4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION OCT 05 -2,447.10 04 DEC 05 -7,026.10 06 -7,026.10 -9,473.20 TOTAL DEDUCTIONS -7,026.10 -9,473.20 PROGRAM CAS145 PAGE 1 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1264F4 TIME 08:35 AM ESTIMATE NO. 06 BID OPENING 05/26/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 01/25/06 LOCATION PROGRESS ESTIMATE 07-LA-210-R49.3/R52.1 ----------------- DIVERSIFIED LANDSCAPE CO IN LOS ANGELES COUNTY IN CLAREMONT 33801 WASHINGTON ST. FROM THOMPSON CREEK BRIDGE TO WINCHESTER, CA 92596 SAN BERNARDINO COUNTY LINE FED. AID NO. N O N E PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 1.000 2,500.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 50,000.0000 50,000.00 0.110 5,500.00 0.540 27,000.00 03 CONSTRUCTION AREA SIGNS LS 7,782.0000 7,782.00 0.750 5,836.50 S) 04 TRAFFIC CONTROL SYSTEM LS 47,100.0000 47,100.00 0.110 5,181.00 0.550 25,905.00 S) 05 REMOVE FENCE M 25.5500 3,832.50 96.000 2,452.80 06 RELOCATE GATE EA 1,100.0000 2,200.00 2.000 2,200.00 07 ROADWAY EXCAVATION M3 68.0000 61,200.00 0.000 0.00 S) 08 PATH STABILIZER M2 3.8600 9,264.00 0.000 0.00 S) 09 ROADSIDE CLEARING LS 15,000.0000 15,000.00 0.050 750.00 0.660 9,900.00 10 BOULDER EA 675.0000 3,375.00 0.000 0.00 11 SOIL AMENDMENT M3 36.0000 11,880.00 0.000 0.00 12 MULCH M3 23.2500 101,137.50 0.000 0.00 13 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 7.1500 3,932.50 0.000 0.00 14 COMMERCIAL FERTILIZER (PACKET) EA 0.4500 8,437.50 0.000 0.00 15 COMPOST (EROSION CONTROL) M3 44.0000 2,596.00 0.000 0.00 16 PURE LIVE SEED (EROSION CONTROL) KG 221.0000 3,094.00 0.000 0.00 17 PLANT (GROUP F) EA 0.2600 9,178.00 0.000 0.00 18 PLANT (GROUP A) EA 7.5000 35,250.00 0.000 0.00 19 PLANT (GROUP B) EA 30.0000 26,400.00 0.000 0.00 20 PLANT (GROUP U) EA 75.0000 36,000.00 0.000 0.00 21 PLANTING PLANT (GROUP P) EA 72.0000 17,280.00 0.000 0.00 22 PLANT ESTABLISHMENT WORK LS 168,000.0000 168,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1264F4 TIME 08:35 AM ESTIMATE NO. 06 BID OPENING 05/26/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 01/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CONTROL AND NEUTRAL CONDUCTORS LS 45,017.0000 45,017.00 0.300 13,505.10 24 25 MM ELECTRIC REMOTE CONTROL VALVE EA 230.0000 17,940.00 12.000 2,760.00 25 40 MM ELECTRIC REMOTE CONTROL VALVE EA 235.0000 7,755.00 1.000 235.00 26 50 MM ELECTRIC REMOTE CONTROL VALVE EA 240.0000 1,920.00 1.000 240.00 27 4 STATION IRRIGATION CONTROLLER (SOLAR) EA 1,400.0000 1,400.00 0.000 0.00 (POLE MOUNTED) 28 24 STATION IRRIGATION CONTROLLER EA 2,000.0000 6,000.00 0.000 0.00 (WALL MOUNTED) 29 32 STATION IRRIGATION CONTROLLER EA 2,200.0000 2,200.00 0.000 0.00 (WALL MOUNTED) 30 16 STATION IRRIGATION CONTROLLER EA 1,900.0000 3,800.00 0.000 0.00 (WALL MOUNTED) 31 REMOTE CONTROL VALVE ACTUATOR SYSTEM EA 2,000.0000 2,000.00 0.000 0.00 32 25 MM GALVANIZED STEEL PIPE M 225.0000 1,125.00 0.000 0.00 (SUPPLY LINE) 33 50 MM GALVANIZED STEEL PIPE M 142.0000 5,254.00 16.000 2,272.00 (SUPPLY LINE) 34 20 MM PLASTIC PIPE (IRRIGATION LINE) M 5.2500 3,937.50 0.000 0.00 F) 35 20 MM PLASTIC PIPE (PR 200) M 5.5000 102,085.50 3,146.000 17,303.00 7,648.000 42,064.00 F) (SUPPLY LINE) 36 25 MM PLASTIC PIPE (PR 200) M 6.5000 46,345.00 1,053.000 6,844.50 2,071.000 13,461.50 F) (SUPPLY LINE) 37 32 MM PLASTIC PIPE (PR 200) M 6.7500 36,261.00 1,146.000 7,735.50 1,814.000 12,244.50 F) (SUPPLY LINE) 38 40 MM PLASTIC PIPE (PR 200) M 7.0000 3,010.00 0.000 0.00 F) (SUPPLY LINE) 39 50 MM PLASTIC PIPE (PR 200) M 7.5000 13,312.50 306.000 2,295.00 306.000 2,295.00 F) (SUPPLY LINE) 40 65 MM PLASTIC PIPE (PR 200) M 8.0000 39,240.00 2,795.000 22,360.00 F) (SUPPLY LINE) 41 75 MM PLASTIC PIPE (PR 200) M 14.0000 23,044.00 0.000 0.00 F) (SUPPLY LINE) 42 32 MM PLASTIC PIPE (PR 315) M 7.0000 3,801.00 66.000 462.00 113.000 791.00 F) (SUPPLY LINE) 43 WATER METER EA 2,750.0000 16,500.00 5.000 13,750.00 5.000 13,750.00 44 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,350.0000 6,750.00 0.000 0.00 45 25 MM BACKFLOW PREVENTER ASSEMBLY EA 1,777.0000 1,777.00 0.000 0.00 46 50 MM BACKFLOW PREVENTER ASSEMBLY EA 1,825.0000 9,125.00 1.000 1,825.00 47 SPRINKLER (TYPE A-5) EA 28.0000 672.00 0.000 0.00 48 SPRINKLER (TYPE A-7) EA 21.0000 13,020.00 12.000 252.00 49 SPRINKLER (TYPE C-3) EA 17.5000 89,600.00 807.000 14,122.50 PROGRAM CAS145 PAGE 3 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1264F4 TIME 08:35 AM ESTIMATE NO. 06 BID OPENING 05/26/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 01/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 65 MM GATE VALVE EA 185.0000 2,960.00 7.000 1,295.00 51 SPRINKLER (TYPE D-1) EA 18.0000 5,220.00 0.000 0.00 52 40 MM FILTER ASSEMBLY UNIT EA 365.0000 11,680.00 4.000 1,460.00 53 40 MM BALL VALVE EA 190.0000 6,270.00 6.000 1,140.00 10.000 1,900.00 54 200 MM CORRUGATED HIGH DENSITY M 135.0000 1,215.00 9.000 1,215.00 POLYETHYLENE PIPE CONDUIT 55 100 MM CORRUGATED HIGH DENSITY M 82.0000 1,886.00 20.000 1,640.00 POLYETHYLENE PIPE CONDUIT 56 SLOPE PAVING M2 175.2500 332,975.00 0.000 0.00 57 MINOR CONCRETE (SIDEWALK) M3 465.0000 9,300.00 20.000 9,300.00 20.000 9,300.00 S) 58 1.5 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,850.0000 1,850.00 1.000 1,850.00 S) 59 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 6,700.0000 26,800.00 0.000 0.00 S) 60 ELECTRIC SERVICE (IRRIGATON - MODIFY) LS 39,000.0000 39,000.00 0.850 33,150.00 S) PROGRAM CAS145 PAGE 4 DATE 01/25/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-1264F4 TIME 08:35 AM ESTIMATE NO. 06 BID OPENING 05/26/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/06 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 01/25/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 70,261.00 269,781.90 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 70,261.00 269,781.90 61 MOBILIZATION LS 135,000.0000 135,000.00 0.750 101,250.00 ORIGINAL CONTRACT AMOUNT 1,702,486.50 TOTAL WORK COMPLETED 70,261.00 371,031.90 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -7,026.10 -9,473.20 TOTAL 63,234.90 361,558.70 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 07/28/05 930 08/15/05 08/15/05 05/26/06 98 9 0 4 22% 10% PROGRESS IS SATISFACTORY KAROUT, REDA RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 01/25/06