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 11/23/02 EST. NO.03 TIME 08:04 AM R.E. NAME: WANG, SIMON YEH-FU 07-180204 --------------------------------------------------------------------------- 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 11/23/02 EST. NO.03 TIME 08:04 AM R.E. NAME: WANG, SIMON YEH-FU 07-180204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/23/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-180204 TIME 08:04 AM ESTIMATE NO. 03 BID OPENING 03/28/02 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: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 11/23/02 LOCATION PROGRESS ESTIMATE 07-LA-10-13.0/14.0 ----------------- REYCO SMITH AND REYNOLDS IN LOS ANGELES COUNTY IN EROSION CONTROL, INC. LOS ANGELES FROM NORMANDIE AVENUE 206 NORTH SMITH AVENUE UNDERCROSSING TO HOOVER STREET CORONA, CA 92880 UNDERCROSSING FED. AID NO. N O N E HIGHWAY PLANTING RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.025 250.00 0.758 7,580.00 (S) 002 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.160 1,600.00 0.360 3,600.00 (S) 003 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.160 1,600.00 0.860 8,600.00 004 ROADSIDE CLEARING LS 50,000.0000 50,000.00 0.600 30,000.00 005 REMOVE EXISTING PLANTS LS 40,000.0000 40,000.00 0.500 20,000.00 006 MOW EXISTING PLANTS LS 10,000.0000 10,000.00 0.500 5,000.00 007 MULCH M3 20.0000 30,600.00 0.000 0.00 008 PLANT (GROUP F) EA 0.3500 37,205.00 0.000 0.00 009 PLANT (GROUP A) EA 6.0000 18,420.00 0.000 0.00 010 PLANT (GROUP U) EA 75.0000 14,100.00 0.000 0.00 011 PLANT ESTABLISHMENT WORK LS 100,000.0000 100,000.00 0.000 0.00 012 CONTROL AND NEUTRAL CONDUCTORS LS 30,000.0000 30,000.00 0.000 0.00 013 25 MM ELECTRIC REMOTE CONTROL VALVE EA 220.0000 1,760.00 0.000 0.00 014 40 MM ELECTRIC REMOTE CONTROL VALVE EA 240.0000 2,400.00 0.000 0.00 015 50 MM ELECTRIC REMOTE CONTROL VALVE EA 250.0000 9,750.00 0.000 0.00 016 50 MM REMOTE CONTROL VALVE MASTER EA 400.0000 1,600.00 0.000 0.00 (RCVM) 017 12 STATION IRRIGATION CONTROLLER EA 8,000.0000 8,000.00 0.000 0.00 (WALL MOUNTED) 018 18 STATION IRRIGATION CONTROLLER EA 12,000.0000 12,000.00 0.000 0.00 (WALL MOUNTED) 019 24 STATION IRRIGATION CONTROLLER EA 15,000.0000 30,000.00 0.000 0.00 (WALL MOUNTED) 020 REMOTE CONTROL VALVE ACTUATOR SYSTEM EA 5,000.0000 5,000.00 0.000 0.00 021 65 MM GALVANIZED STEEL PIPE M 200.0000 8,000.00 0.000 0.00 (SUPPLY LINE) 022 20 MM PLASTIC PIPE (PR 200) M 3.0000 9,885.00 0.000 0.00 (SUPPLY LINE) PROGRAM CAS145 PAGE 2 DATE 11/23/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-180204 TIME 08:04 AM ESTIMATE NO. 03 BID OPENING 03/28/02 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: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 11/23/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 25 MM PLASTIC PIPE (PR 200) M 4.0000 9,780.00 1,100.000 4,400.00 1,100.000 4,400.00 (SUPPLY LINE) 024 32 MM PLASTIC PIPE (PR 200) M 5.0000 7,650.00 330.000 1,650.00 330.000 1,650.00 (SUPPLY LINE) 025 40 MM PLASTIC PIPE (PR 200) M 6.5000 4,647.50 160.000 1,040.00 160.000 1,040.00 (SUPPLY LINE) 026 50 MM PLASTIC PIPE (PR 200) M 7.5000 18,450.00 500.000 3,750.00 500.000 3,750.00 (SUPPLY LINE) 027 65 MM PLASTIC PIPE (PR 200) M 9.0000 8,550.00 0.000 0.00 (SUPPLY LINE) 028 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 2,100.0000 8,400.00 0.000 0.00 029 50 MM BACKFLOW PREVENTER ASSEMBLY EA 2,500.0000 10,000.00 0.000 0.00 030 SPRINKLER (TYPE A-5) EA 40.0000 21,640.00 0.000 0.00 031 SPRINKLER (TYPE C-3) EA 15.0000 4,455.00 0.000 0.00 032 40 MM GATE VALVE EA 250.0000 250.00 0.000 0.00 033 50 MM GATE VALVE EA 265.0000 1,590.00 0.000 0.00 034 25 MM FILTER ASSEMBLY UNIT EA 850.0000 5,950.00 0.000 0.00 035 50 MM BALL VALVE (BV) EA 240.0000 3,600.00 0.000 0.00 036 65 MM BALL VALVE (BV) EA 400.0000 400.00 0.000 0.00 037 200 MM WELDED STEEL PIPE CONDUIT M 200.0000 16,400.00 0.000 0.00 (6.35 MM THICK) 038 1.8 M CHAIN LINK GATE (TYPE CL-1.8) EA 2,500.0000 10,000.00 0.000 0.00 039 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 4,000.0000 16,000.00 0.000 0.00 040 ELECTRIC SERVICE (IRRIGATION) LS 35,420.0000 35,420.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 11/23/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-180204 TIME 08:04 AM ESTIMATE NO. 03 BID OPENING 03/28/02 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: WANG, SIMON YEH-FU DATE OF THIS ESTIMATE 11/23/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 14,290.00 85,620.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 14,290.00 85,620.00 041 MOBILIZATION LS 30,000.0000 30,000.00 0.750 22,500.00 ORIGINAL CONTRACT AMOUNT 661,902.50 TOTAL WORK COMPLETED 14,290.00 108,120.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 14,290.00 108,120.00 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 06/21/02 125 07/05/02 09/03/02 01/11/06 94 1 0 0 16% 15% PROGRESS IS SATISFACTORY WANG, SIMON YEH-FU RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 11/23/02