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 12/23/04 EST. NO.14 TIME 04:53 PM R.E. NAME: ROBINSON, KERRY 08-498004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 010 0039 4,937.38 E.W. @ F.A.(+) 082104 N MAT 02 0041 4,977.80 082104 N MAT-03 015 0001 3,377.15 E.W. @ L.S.(+) 111904 N 1 0 0002 15,200.29 A.C. @ L.S.(+) 111904 N 2 0 28,492.62 TOTAL THIS ESTIMATE 348,207.09 TOTAL PREVIOUS ESTIMATE 376,699.71 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 12/23/04 EST. NO.14 TIME 04:53 PM R.E. NAME: ROBINSON, KERRY 08-498004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -8,000.00 05 MISS DOC. PART PE #5 7,000.00 07 MISSING DOCUMENTS -3,000.00 07 MISSING DOC. PE #5 1,000.00 12 MISSING DOC. PE #7 3,000.00 12 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-498004 TIME 04:53 PM ESTIMATE NO. 14 BID OPENING 06/19/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ROBINSON, KERRY DATE OF THIS ESTIMATE 12/23/04 LOCATION PROGRESS ESTIMATE 08-SBD-210-R8.3/R15.1 ----------------- BELAIRE WEST LANDSCAPE INC IN SAN BERNARDINO COUNTY IN RANCHO P O BOX 6270 CUCAMONGA AND FONTANA AT VARIOUS BUENA PARK CA 90622 LOCATIONS FED. AID NO. STPL-6208(4)E HIGHWAY LANDSCAPING 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 5,000.0000 5,000.00 0.750 3,750.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 0.060 900.00 0.660 9,900.00 03 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.070 1,050.00 0.854 12,810.00 S) 04 TRAFFIC CONTROL SYSTEM LS 15,000.0000 15,000.00 0.060 900.00 0.660 9,900.00 S) 05 ROADSIDE CLEARING LS 20,000.0000 20,000.00 0.060 1,200.00 0.660 13,200.00 06 ROCK BLANKET (TYPE 1) M2 54.5000 528,650.00 49.750 2,711.38 9,209.000 501,890.50 07 ROCK BLANKET (TYPE 2) M2 20.0000 139,600.00 0.000 0.00 08 MULCH M3 18.0000 90,000.00 969.000 17,442.00 1,422.000 25,596.00 09 PLANT (GROUP A) EA 8.0000 284,000.00 5,300.000 42,400.00 12,201.000 97,608.00 10 PLANT (GROUP B) EA 18.0000 44,460.00 419.000 7,542.00 1,027.000 18,486.00 11 PLANT (GROUP H) EA 0.2400 216,768.00 355,938.000 85,425.12 12 PLANT (GROUP U) EA 85.0000 57,800.00 0.000 0.00 13 PLANT (GROUP Z) EA 450.0000 63,000.00 129.000 58,050.00 14 PLANT ESTABLISHMENT WORK LS 160,000.0000 160,000.00 0.000 0.00 15 CONTROL AND NEUTRAL CONDUCTORS LS 200,000.0000 200,000.00 0.952 190,400.00 16 25 MM ELECTRIC REMOTE CONTROL VALVE EA 250.0000 47,500.00 167.000 41,750.00 17 32 MM ELECTRIC REMOTE CONTROL VALVE EA 275.0000 57,750.00 14.000 3,850.00 195.000 53,625.00 18 40 MM ELECTRIC REMOTE CONTROL VALVE EA 300.0000 90,000.00 6.000 1,800.00 277.000 83,100.00 19 40MM ELECTRIC REMOTE CONTROL VALVE EA 400.0000 400.00 1.000 400.00 (MASTER) 20 50MM ELECTRIC REMOTE CONTROL VALVE EA 450.0000 3,150.00 15.000 6,750.00 (MASTER) 21 65MM ELECTRIC REMOTE CONTROL VALVE EA 550.0000 1,100.00 5.000 2,750.00 (MASTER) 22 16 STATION FIELD UNIT EA 11,000.0000 22,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 12/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-498004 TIME 04:53 PM ESTIMATE NO. 14 BID OPENING 06/19/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ROBINSON, KERRY DATE OF THIS ESTIMATE 12/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 24 STATION FIELD UNIT EA 11,000.0000 11,000.00 0.150 1,650.00 1.000 11,000.00 24 30 STATION FIELD UNIT EA 11,000.0000 77,000.00 1.050 11,550.00 7.000 77,000.00 25 32 STATION FIELD UNIT EA 11,000.0000 22,000.00 0.450 4,950.00 3.000 33,000.00 26 36 STATION FIELD UNIT EA 11,000.0000 55,000.00 0.750 8,250.00 5.000 55,000.00 27 40 STATION FIELD UNIT EA 11,000.0000 66,000.00 0.900 9,900.00 6.000 66,000.00 28 48 STATION FIELD UNIT EA 11,000.0000 11,000.00 0.150 1,650.00 1.000 11,000.00 29 65 MM PLASTIC PIPE (PR 315) M 12.5000 99,400.00 8,087.000 101,087.50 F) (SUPPLY LINE) 30 75 MM PLASTIC PIPE (PR 315) M 14.0000 78,050.00 7,937.000 111,118.00 F) (SUPPLY LINE) 31 100 MM PLASTIC PIPE (PR 315) M 15.0000 14,250.00 1,597.000 23,955.00 F) (SUPPLY LINE) 32 40MM WATER METER EA 5,500.0000 5,500.00 0.830 4,565.00 33 50MM WATER METER (CUCAMONGA) EA 16,000.0000 48,000.00 0.000 0.00 34 50MM WATER METER (FONTANA) EA 5,500.0000 22,000.00 8.700 47,850.00 35 75MM WATER METER (CUCAMONGA) EA 33,000.0000 33,000.00 0.000 0.00 36 75MM WATER METER (FONTANA) EA 5,500.0000 5,500.00 0.000 0.00 37 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,500.0000 15,000.00 10.000 15,000.00 38 40 MM BACKFLOW PREVENTER ASSEMBLY EA 2,000.0000 2,000.00 1.000 2,000.00 39 50 MM BACKFLOW PREVENTER ASSEMBLY EA 2,200.0000 15,400.00 7.000 15,400.00 40 65 MM BACKFLOW PREVENTER ASSEMBLY EA 2,500.0000 2,500.00 1.000 2,500.00 41 75 MM BACKFLOW PREVENTER ASSEMBLY EA 3,000.0000 3,000.00 1.000 3,000.00 42 SPRINKLER (TYPE A-2) EA 35.0000 25,900.00 590.000 20,650.00 43 SPRINKLER (TYPE A-4) EA 35.0000 29,750.00 803.100 28,108.50 44 SPRINKLER (TYPE A-6) EA 35.0000 30,450.00 833.700 29,179.50 45 SPRINKLER (TYPE A-8) EA 35.0000 30,800.00 764.800 26,768.00 46 SPRINKLER (TYPE A-10) EA 35.0000 54,950.00 1,490.500 52,167.50 47 SPRINKLER (TYPE B-2) EA 35.0000 4,550.00 193.000 6,755.00 48 SPRINKLER (TYPE B-4) EA 35.0000 245.00 7.000 245.00 49 SPRINKLER (TYPE C-1) EA 12.0000 11,040.00 920.000 11,040.00 PROGRAM CAS145 PAGE 3 DATE 12/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-498004 TIME 04:53 PM ESTIMATE NO. 14 BID OPENING 06/19/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ROBINSON, KERRY DATE OF THIS ESTIMATE 12/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 40 MM GATE VALVE EA 200.0000 30,000.00 6.500 1,300.00 145.500 29,100.00 51 65 MM GATE VALVE EA 225.0000 3,825.00 14.000 3,150.00 52 75 MM GATE VALVE EA 250.0000 3,750.00 16.000 4,000.00 53 100 MM GATE VALVE EA 350.0000 1,750.00 6.000 2,100.00 54 25 MM PLASTIC PIPE (SCHEDULE 40) M 7.0000 128,359.00 873.000 6,111.00 17,196.000 120,372.00 F) (SUPPLY LINE) 55 32 MM PLASTIC PIPE (SCHEDULE 40) M 8.0000 145,480.00 488.000 3,904.00 16,847.000 134,776.00 F) (SUPPLY LINE) 56 40 MM PLASTIC PIPE (SCHEDULE 40) M 9.0000 112,716.00 622.400 5,601.60 11,933.000 107,397.00 F) (SUPPLY LINE) 57 50 MM PLASTIC PIPE (SCHEDULE 40) M 10.0000 80,970.00 448.000 4,480.00 8,070.000 80,700.00 F) (SUPPLY LINE) 58 40 MM WYE STRAINER EA 50.0000 7,500.00 133.500 6,675.00 59 40MM FLOW SENSOR EA 400.0000 400.00 1.000 400.00 60 50MM FLOW SENSOR EA 450.0000 3,150.00 15.000 6,750.00 61 65MM FLOW SENSOR EA 500.0000 1,000.00 7.000 3,500.00 62 200 MM WELDED STEEL PIPE CONDUIT M 300.0000 21,000.00 0.000 0.00 (6.35 MM THICK) 63 BOOSTER PUMP SYSTEM EA 15,000.0000 90,000.00 3.850 57,750.00 9.250 138,750.00 S) 64 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 1,500.0000 6,000.00 0.600 900.00 4.000 6,000.00 S) 65 IRRIGATION CONTROLLER ENCLOSURE EA 2,000.0000 20,000.00 0.650 1,300.00 10.000 20,000.00 S) CABINET (DOUBLE) 66 ELECTRIC SERVICE (IRRIGATION) LS 57,000.0000 57,000.00 0.117 6,669.00 0.900 51,300.00 S) 67 BOOSTER PUMP ELECTRICAL SYSTEM LS 75,000.0000 75,000.00 0.274 20,550.00 0.900 67,500.00 S) PROGRAM CAS145 PAGE 4 DATE 12/23/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-498004 TIME 04:53 PM ESTIMATE NO. 14 BID OPENING 06/19/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/04 R.E. NAME: ROBINSON, KERRY DATE OF THIS ESTIMATE 12/23/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 226,310.98 2,752,249.62 ADJUSTMENT OF COMPENSATION 15,200.29 23,698.74 EXTRA WORK 13,292.33 353,000.97 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 254,803.60 3,128,949.33 68 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 3,687,363.00 TOTAL WORK COMPLETED 254,803.60 3,178,949.33 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 254,803.60 3,178,949.33 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 09/03/03 900 09/18/03 09/18/03 06/13/07 300 12 19 0 81% 33% PROGRESS IS SATISFACTORY ROBINSON, KERRY RESIDENT ENGINEER PROGRAM CAS145 PAGE 6 DATE 12/23/04