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 03/22/01 EST. NO.07 TIME 02:44 PM R.E. NAME: HURTZIG, JOHN 11-224404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 12,170.10 E.W. @ U.P (+) VAR N 0 12,170.10 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 12,170.10 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 03/22/01 EST. NO.07 TIME 02:44 PM R.E. NAME: HURTZIG, JOHN 11-224404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS SEPT -10,000.00 02 O/S PRS OCT -10,000.00 03 PRS RECD SEPT 10,000.00 03 O/S PRS DEC -5,328.56 05 O/S PRS JAN -10,000.00 06 O/S PRS FEB -8,309.45 07 -8,309.45 -33,638.01 TOTAL DEDUCTIONS -8,309.45 -33,638.01 PROGRAM CAS145 PAGE 1 DATE 03/22/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-224404 TIME 02:44 PM ESTIMATE NO. 07 BID OPENING 06/01/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/01 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 03/22/01 LOCATION RERUN PROGRESS ESTIMATE 11-SD-805-22.6/26.1 ----------------------- SHIVA CONSTRUCTION, INC. IN SAN DIEGO COUNTY IN SAN DIEGO 1360 ROSECRANS ST, STE 3 FROM CLAIREMONT MESA BOULEVARD SAN DIEGO,CA 92106 OVERCROSSING TO 0.3 KM NORTH OF LA JOLLA VILLAGE DRIVE OVERRCROSSING FED. AID NO. N O N E EROSION CONTROL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PREPARE STORM WATER POLLUTION PREVENTION LS 5,000.0000 5,000.00 0.750 3,750.00 PLAN 002 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.015 75.00 0.138 690.00 003 TEMPORARY FIBER ROLL M 12.0000 19,200.00 599.100 7,189.20 677.000 8,124.00 004 TEMPORARY SILT FENCE M 6.0000 13,800.00 9.100 54.60 1,436.600 8,619.60 005 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 7,500.00 0.496 1,240.00 3.000 7,500.00 006 TEMPORARY FENCE (TYPE ESA) M 7.0000 14,000.00 8.000 56.00 1,269.900 8,889.30 007 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.003 27.00 0.534 4,806.00 008 PREPARE SLOPE M2 8.0000 358,400.00 38,090.000 304,720.00 009 ROADWAY EXCAVATION M3 70.0000 124,600.00 2,374.800 166,236.00 010 SOIL STABILIZATION KG 30.0000 14,700.00 161.700 4,851.00 161.700 4,851.00 011 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 012 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.110 1,100.00 0.856 8,560.00 013 SOIL AMENDMENT (NITORLIZED SHAVINGS) M3 45.0000 9,540.00 35.800 1,611.00 228.600 10,287.00 014 MULCH M3 35.0000 52,500.00 0.000 0.00 015 COMMERCIAL FERTILIZER (TABLET) EA 0.1000 9,070.00 999.000 99.90 999.000 99.90 016 HYDROSEED M2 2.6500 17,755.00 0.000 0.00 017 JUTE MESH M2 2.4000 107,520.00 14,627.000 35,104.80 32,002.000 76,804.80 018 PLANT (GROUP F) EA 0.2500 3,900.00 0.000 0.00 019 PLANT (GROUP H) EA 0.2500 3,225.00 0.000 0.00 020 PLANT (GROUP A) EA 6.5000 194,350.00 1,049.000 6,818.50 8,532.000 55,458.00 021 PLANT (GROUP U) EA 120.0000 15,600.00 31.750 3,810.00 022 PLANT ESTABLISHMENT WORK LS 82,000.0000 82,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/22/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-224404 TIME 02:44 PM ESTIMATE NO. 07 BID OPENING 06/01/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/01 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 03/22/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 CONTROL AND NEUTRAL CONDUCTORS LS 5,000.0000 5,000.00 0.282 1,410.00 0.923 4,615.00 024 REPLACE VALVE BOX COVER EA 30.0000 450.00 0.000 0.00 025 25 MM ELECTRIC REMOTE CONTROL VALVE EA 200.0000 1,800.00 2.400 480.00 8.400 1,680.00 026 40 MM ELECTRIC REMOTE CONTROL VALVE EA 250.0000 14,000.00 8.850 2,212.50 45.200 11,300.00 027 75 MM REMOTE CONTROL VALVE (MASTER) EA 1,500.0000 1,500.00 0.750 1,125.00 WITH FLOW METER 028 24 STATION IRRIGATION CONTROLLER EA 3,000.0000 3,000.00 1.150 3,450.00 1.900 5,700.00 (WALL MOUNTED) 029 40 STATION IRRIGATION CONTROLLER EA 4,500.0000 4,500.00 0.200 900.00 0.950 4,275.00 030 16 STATION IRRIGATION CONTROLLER EA 1,200.0000 1,200.00 0.000 0.00 (WALL MOUNTED) 031 12 STATION IRRIGATION CONTROLLER EA 1,500.0000 1,500.00 0.000 0.00 (BATTER) 032 8 STATION IRRIGATION CONTROLLER EA 1,200.0000 2,400.00 0.000 0.00 (BATTER) 033 25 MM PLASTIC PIPE (PR 200) M 6.0000 33,660.00 487.500 2,925.00 4,955.000 29,730.00 (F) (SUPPLY LINE) 034 32 MM PLASTIC PIPE (PR 200) M 7.0000 13,615.00 180.000 1,260.00 1,694.500 11,861.50 (F) (SUPPLY LINE) 035 50 MM PLASTIC PIPE (PR 200) M 8.0000 10,000.00 45.000 360.00 1,051.000 8,408.00 (F) (SUPPLY LINE) 036 75 MM PLASTIC PIPE (PR 200) M 9.0000 23,535.00 2,510.000 22,590.00 (F) (SUPPLY LINE) 037 100 MM PLASTIC PIPE (PR 200) M 10.0000 9,150.00 18.250 182.50 686.250 6,862.50 (F) (SUPPLY LINE) 038 WATER METER EA 25,500.0000 51,000.00 1.097 27,973.50 039 SPRINKLER (TYPE A-5) EA 25.0000 2,475.00 34.000 850.00 53.000 1,325.00 040 SPRINKLER (TYPE A-6) EA 40.0000 2,440.00 24.000 960.00 47.000 1,880.00 041 SPRINKLER (TYPE A-7) EA 25.0000 4,750.00 112.000 2,800.00 112.000 2,800.00 042 SPRINKLER (TYPE A-8) EA 40.0000 4,000.00 62.000 2,480.00 62.000 2,480.00 043 SPRINKLER (TYPE C-2) EA 20.0000 2,400.00 66.000 1,320.00 85.000 1,700.00 044 50 MM GATE VALVE EA 50.0000 900.00 2.750 137.50 14.000 700.00 045 75 MM GATE VALVE EA 600.0000 4,800.00 0.300 180.00 7.900 4,740.00 046 100 MM GATE VALVE EA 800.0000 4,800.00 1.200 960.00 5.950 4,760.00 047 25 MM CONDUIT (PVC) M 20.0000 18,300.00 100.000 2,000.00 520.000 10,400.00 048 200 MM CONDUIT (PVC) M 300.0000 18,600.00 80.700 24,210.00 049 RECLAIMED WATER WARNING SIGN LS 4,000.0000 4,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 03/22/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-224404 TIME 02:44 PM ESTIMATE NO. 07 BID OPENING 06/01/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/01 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 03/22/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 2,500.0000 5,000.00 0.000 0.00 (S) PROGRAM CAS145 PAGE 4 DATE 03/22/01 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-224404 TIME 02:44 PM ESTIMATE NO. 07 BID OPENING 06/01/00 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/01 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 03/22/01 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 83,094.50 864,321.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 12,170.10 12,170.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 95,264.60 876,491.20 051 MOBILIZATION LS 10,000.0000 10,000.00 1.000 10,000.00 ORIGINAL CONTRACT AMOUNT 1,335,435.00 TOTAL WORK COMPLETED 95,264.60 886,491.20 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -8,309.45 -33,638.01 TOTAL 86,955.15 852,853.19 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 08/08/00 900 08/29/00 08/23/00 05/04/04 124 17 0 0 63% 14% PROGRESS IS SATISFACTORY HURTZIG, JOHN RESIDENT ENGINEER PROGRAM CAS145 DATE 03/22/01