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 10/21/08 EST. NO.03 TIME 02:54 PM R.E. NAME: HURTZIG, JOHN 11-260714 --------------------------------------------------------------------------- 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 10/21/08 EST. NO.03 TIME 02:54 PM R.E. NAME: HURTZIG, JOHN 11-260714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS JULY -1,000.00 02 O/S PRS AUG -1,000.00 03 O/S PRS SEPT -3,497.30 03 -4,497.30 -5,497.30 TOTAL DEDUCTIONS -4,497.30 -5,497.30 PROGRAM CAS145 PAGE 1 DATE 10/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260714 TIME 02:54 PM ESTIMATE NO. 03 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 10/21/08 LOCATION PROGRESS ESTIMATE 11-SD-15-M18.8/M21.9 ----------------- SIERRA LANDSCAPE COMPANY IN SAN DIEGO COUNTY IN SAN DIEGO 73771 DINAH SHORE DRIVE ON ROUTE 15 FROM 1.4 KM SOUTH OF PALM DESERT, CA 92211 RTE 15/56 SEPARATION TO CAMINO DEL NORTE UC AND ON RTE 56 FROM 0.5 KM WEST TO 0.2KM EAST OF RTE 56/15 SEP FED. AID NO. HPLU-6211(64)N ,N-6211(64)N HIGHWAY PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.519 2,595.00 0.519 2,595.00 02 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.070 350.00 0.326 1,630.00 S) PREVENTION PLAN 03 TEMPORARY CONSTRUCTION ENTRANCE EA 7,500.0000 7,500.00 0.260 1,950.00 0.260 1,950.00 04 TEMPORARY CHECK DAM M 15.0000 615.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 2,450.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.019 95.00 0.519 2,595.00 S) 07 TRAFFIC CONTROL SYSTEM LS 69,000.0000 69,000.00 0.223 15,387.00 0.270 18,630.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN EA 20,000.0000 40,000.00 0.000 0.00 S) 09 ROADSIDE CLEARING LS 20,000.0000 20,000.00 0.060 1,200.00 10 IRON SULFATE KG 1.5000 4,800.00 0.000 0.00 11 MULCH M3 37.0000 79,550.00 0.000 0.00 12 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 1.5000 6,930.00 0.000 0.00 13 COMMERCIAL FERTILIZER (PACKET) EA 0.5000 42,700.00 0.000 0.00 14 EROSION CONTROL (TYPE D) M2 0.9500 80,370.00 0.000 0.00 15 FIBER ROLLS M 5.6000 158,480.00 0.000 0.00 16 PLANT (GROUP F) EA 0.2000 23,000.00 0.000 0.00 17 PLANT (GROUP G) EA 0.2000 54,800.00 0.000 0.00 18 PLANT (GROUP H) EA 0.1200 146,088.00 0.000 0.00 F) 19 PLANT (GROUP K) EA 250.0000 57,500.00 0.000 0.00 20 PLANT (GROUP M) EA 2.0000 25,000.00 0.000 0.00 21 PLANT (GROUP A) EA 7.0000 166,600.00 0.000 0.00 22 PLANT (GROUP B) EA 20.0000 57,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260714 TIME 02:54 PM ESTIMATE NO. 03 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 10/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT (GROUP U) EA 90.0000 66,600.00 0.000 0.00 24 PLANT ESTABLISHMENT WORK LS 145,000.0000 145,000.00 0.000 0.00 25 CONTROL AND NEUTRAL CONDUCTORS LS 308,000.0000 308,000.00 0.040 12,320.00 0.040 12,320.00 26 25 MM ELECTRIC REMOTE CONTROL VALVE EA 350.0000 15,050.00 0.000 0.00 27 40 MM ELECTRIC REMOTE CONTROL VALVE EA 370.0000 85,100.00 0.000 0.00 28 50 MM ELECTRIC REMOTE CONTROL VALVE EA 380.0000 380.00 0.000 0.00 29 75 MM ELECTRIC REMOTE CONTROL VALVE EA 1,200.0000 1,200.00 0.000 0.00 MASTER 30 75 MM FLOW SENSOR EA 1,500.0000 1,500.00 0.000 0.00 31 40 STATION SATELLITE IRRIGATION EA 3,200.0000 6,400.00 0.000 0.00 CONTROLLER 32 40 STATION SATELLITE IRRIGATION EA 7,550.0000 7,550.00 0.000 0.00 CONTROLLER WITH RADIO AND MODEM ASSEMBLY 33 32 STATION SATELLITE IRRIGATION EA 2,615.0000 2,615.00 0.000 0.00 CONTROLLER 34 HAND HELD REMOTE CONTROL TRANSMITTER EA 2,050.0000 4,100.00 0.000 0.00 35 IRRIGATION CONTROLLER ENCLOSURE EA 6,000.0000 6,000.00 0.000 0.00 CABINET (DOUBLE) 36 100 MM GALVANIZED STEEL PIPE M 600.0000 1,800.00 0.000 0.00 (SUPPLY LINE) 37 25 MM PLASTIC PIPE (PR 200) M 7.5000 160,432.50 0.000 0.00 F) (SUPPLY LINE) 38 32 MM PLASTIC PIPE (PR 200) M 7.8000 34,912.80 0.000 0.00 F) (SUPPLY LINE) 39 40 MM PLASTIC PIPE (PR 200) M 8.5000 27,591.00 22.000 187.00 22.000 187.00 F) (SUPPLY LINE) 40 50 MM PLASTIC PIPE (PR 200) M 10.0000 61,490.00 40.000 400.00 40.000 400.00 F) (SUPPLY LINE) 41 65 MM PLASTIC PIPE (PR 200) M 13.0000 21,593.00 0.000 0.00 F) (SUPPLY LINE) 42 75 MM PLASTIC PIPE (PR 200) M 10.0000 46,710.00 120.000 1,200.00 120.000 1,200.00 F) (SUPPLY LINE) 43 100 MM PLASTIC PIPE (PR 200) M 30.0000 60,060.00 0.000 0.00 F) (SUPPLY LINE) 44 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 2,800.0000 5,600.00 0.000 0.00 45 50 MM BACKFLOW PREVENTER ASSEMBLY EA 3,000.0000 6,000.00 0.000 0.00 46 SPRINKLER (TYPE A-11) EA 30.0000 3,900.00 0.000 0.00 47 SPRINKLER (TYPE A-5) EA 30.0000 12,600.00 0.000 0.00 48 SPRINKLER (TYPE A-6) EA 60.0000 300.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 10/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260714 TIME 02:54 PM ESTIMATE NO. 03 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 10/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 49 SPRINKLER (TYPE A-7) EA 40.0000 47,200.00 0.000 0.00 50 SPRINKLER (TYPE A-8) EA 80.0000 5,840.00 0.000 0.00 51 SPRINKLER (TYPE A-12) EA 30.0000 750.00 0.000 0.00 52 SPRINKLER (TYPE B-2) EA 20.0000 2,200.00 0.000 0.00 53 SPRINKLER TYPE C-2 MOD EA 30.0000 46,500.00 0.000 0.00 54 40 MM GATE VALVE EA 220.0000 1,100.00 0.000 0.00 55 50 MM GATE VALVE EA 300.0000 18,600.00 0.000 0.00 56 65 MM GATE VALVE EA 420.0000 4,620.00 0.000 0.00 57 75 MM GATE VALVE EA 450.0000 10,350.00 0.000 0.00 58 REPLACE VALVE BOX COVER EA 250.0000 2,500.00 0.000 0.00 59 200 MM WELDED STEEL PIPE CONDUIT M 500.0000 17,500.00 0.000 0.00 (6.35 MM THICK) 60 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,500.0000 3,000.00 0.000 0.00 61 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.489 489.00 0.489 489.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION 62 ELECTRIC SERVICE (IRRIGATION) LS 15,000.0000 15,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 10/21/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260714 TIME 02:54 PM ESTIMATE NO. 03 BID OPENING 03/27/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/08 R.E. NAME: HURTZIG, JOHN DATE OF THIS ESTIMATE 10/21/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,973.00 43,196.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,973.00 43,196.00 63 MOBILIZATION LS 120,000.0000 120,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 2,446,027.30 TOTAL WORK COMPLETED 34,973.00 43,196.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -4,497.30 -5,497.30 TOTAL 30,475.70 37,698.70 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 06/10/08 1050 07/10/08 06/25/08 09/10/12 81 0 0 0 2% 8% PROGRESS IS SATISFACTORY HURTZIG, JOHN RESIDENT ENGINEER PROGRAM CAS145 PAGE 14 DATE 10/21/08