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 11/27/12 EST. NO.10 TIME 09:48 AM R.E. NAME: MERCADO, VICTOR 11-2T0994 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0046 363.61 E.W. @ F.A.(+) 091712 N 0050.0 0050 1,710.46 092812 N 0054.0 0051 1,710.46 100112 N 0055.0 0052 1,710.46 100212 N 0056.0 0053 826.60 100212 N 0057.0 0054 1,941.81 100412 N 0058.0 0055 861.20 100512 N 0059.0 0057 757.69 100912 N 0061.0 9,882.29 TOTAL THIS ESTIMATE 86,790.83 TOTAL PREVIOUS ESTIMATE 96,673.12 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 11/27/12 EST. NO.10 TIME 09:48 AM R.E. NAME: MERCADO, VICTOR 11-2T0994 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEL FEB 12 CPR -2,000.00 02 RECD FEB 12 DEL 2,000.00 03 DEL JUL 12 CPR -1,000.00 07 RECD JULY 12 DEL 1,000.00 08 DEL SEPT 12 CPR -1,000.00 09 DEL OCT 12 CPR -1,000.00 10 RECD SEPT 12 DEL 1,000.00 10 0.00 -1,000.00 TOTAL DEDUCTIONS 0.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 11/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T0994 TIME 09:48 AM ESTIMATE NO. 10 BID OPENING 09/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: MERCADO, VICTOR DATE OF THIS ESTIMATE 11/27/12 LOCATION PROGRESS ESTIMATE 11-SD-15-M16.4/M19.5 ----------------- DIVERSIFIED LANDSCAPE CO. IN SAN DIEGO COUNTY ROUTE 15 0.5 33801 WASHINGTON STREET MILES NORTH OF MIRA MESA BOULEVARD WINCHESTER CA 92596 BLVD UNDERCROSSING TO ROUTE 56/15 SEPARATION AND ON ROUTE 56 AT ROUTE 56/15 SEPARATION FED. AID NO. N O N E INSTALL AUTOMATIC IRRIGATION SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 3,237.0000 3,237.00 0.100 323.70 0.935 3,026 002 PREPARE STORM WATER POLLUTION LS 3,591.0000 3,591.00 0.040 143.64 0.874 3,138 PREVENTION PLAN 003 TEMPORARY CONSTRUCTION ENTRANCE EA 2,792.0000 2,792.00 1.000 2,792 004 TEMPORARY CHECK DAM LF 2.5500 994.50 24.000 61.20 218.000 555 005 TEMPORARY DRAINAGE INLET PROTECTION EA 133.0000 931.00 3.000 399.00 18.000 2,394 006 TEMPORARY CONCRETE WASHOUT BIN EA 755.0000 3,020.00 4.000 3,020 007 RAIN EVENT ACTION PLAN EA 500.0000 10,500.00 1.000 500.00 7.000 3,500 008 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 009 STORM WATER SAMPLING AND ANALYSIS DAY EA 404.0000 1,212.00 0.000 0 010 CONSTRUCTION AREA SIGNS LS 9,355.0000 9,355.00 0.040 374.20 0.774 7,240 011 TRAFFIC CONTROL SYSTEM LS 6,112.0000 6,112.00 0.100 611.20 0.935 5,714 012 PORTABLE CHANGEABLE MESSAGE SIGN EA 524.0000 1,048.00 0.200 104.80 1.870 979 013 ROADSIDE CLEARING LS 31,176.0000 31,176.00 0.100 3,117.60 0.935 29,149 014 ROCK BLANKET SQYD 73.0400 138,776.00 1,983.000 144,838 015 ROCK MULCH (TYPE 1) SQYD 23.3500 153,876.50 6,105.000 142,551 016 ROCK MULCH (TYPE 2) SQYD 11.1500 2,007.00 0.000 0 017 ROCK MULCH (TYPE 3) SQYD 10.8400 40,108.00 2,213.000 23,988.92 2,213.000 23,988 018 IRON SULFATE LB 0.3900 6,318.00 3,650.000 1,423.50 7,281.500 2,839 019 MULCH CY 42.0000 111,720.00 280.000 11,760 020 RUBBER MULCH CY 92.0000 69,920.00 0.000 0 021 COMMERCIAL FERTILIZER (SLOW RELEASE) LB 0.5300 1,775.50 1,100.000 583.00 1,654.640 876 022 COMMERCIAL FERTILIZER (PACKET) EA 0.1100 2,651.00 890.000 97.90 15,595.000 1,715 PROGRAM CAS145 PAGE 2 DATE 11/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T0994 TIME 09:48 AM ESTIMATE NO. 10 BID OPENING 09/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: MERCADO, VICTOR DATE OF THIS ESTIMATE 11/27/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER ROLLS LF 2.0500 102,500.00 645.000 1,322.25 41,876.000 85,845 024 EROSION CONTROL (POLYMER STABILIZED ACRE 4,031.0000 120,930.00 0.000 0 FIBER MATRIX) (ACRE) 025 PLANT (GROUP F) EA 0.3300 46,200.00 82,819.000 27,330.27 104,806.000 34,585 026 PLANT (GROUP G) EA 0.4800 119,040.00 114,155.000 54,794.40 175,910.000 84,436 027 PLANT (GROUP H) EA 0.2800 15,512.00 0.000 0 (F) 028 PLANT (GROUP M) EA 1.0900 61,912.00 540.000 588.60 540.000 588 029 PLANT (GROUP A) EA 6.7400 109,862.00 501.000 3,376.74 9,573.000 64,522 030 PLANT (GROUP B) EA 18.8000 2,068.00 42.000 789 031 PLANT (GROUP U) EA 83.0000 126,990.00 1,033.000 85,739 032 PLANT ESTABLISHMENT WORK LS 82,413.0000 82,413.00 0.000 0 033 STEEL EDGING LF 5.4000 918.00 170.000 918.00 170.000 918 034 CONTROL AND NEUTRAL CONDUCTORS LS 82,504.0000 82,504.00 0.025 2,062.60 0.975 80,441 035 1" ELECTRIC REMOTE CONTROL VALVE EA 204.0000 10,608.00 44.000 8,976 036 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 274.0000 46,580.00 135.000 36,990 037 3" FLOW SENSOR EA 632.0000 1,264.00 1.000 632 038 40 STATION SATELLITE IRRIGATION EA 7,143.0000 35,715.00 5.000 35,715 CONTROLLER 039 24 STATION SATELLITE IRRIGATION EA 3,833.0000 3,833.00 1.000 3,833 CONTROLLER 040 ANTENNA MAST EA 298.0000 596.00 2.000 596 041 IRRIGATION CONTROLLER ENCLOSURE EA 3,008.0000 9,024.00 3.000 9,024 CABINET (SINGLE) 042 IRRIGATION CONTROLLER ENCLOSURE EA 4,505.0000 4,505.00 1.000 4,505 CABINET (DOUBLE) 043 IRRIGATION SLEEVE LF 12.3000 21,648.00 1,801.000 22,152 044 2" RECYCLED WATER CONNECTION ASSEMBLY EA 4,342.0000 4,342.00 1.000 4,342 WITH ENCLOSURE 045 SPRINKLER (TYPE A-5) EA 26.0000 9,100.00 -3.000 -78.00 319.000 8,294 046 SPRINKLER (TYPE A-7) EA 26.0000 24,960.00 -1.000 -26.00 518.000 13,468 047 SPRINKLER (TYPE A-8) EA 34.0000 1,428.00 42.000 1,428 048 SPRINKLER (TYPE A-11) EA 26.0000 5,720.00 -3.000 -78.00 33.000 858 049 SPRINKLER (TYPE B-1) EA 26.0000 260.00 5.000 130 PROGRAM CAS145 PAGE 3 DATE 11/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T0994 TIME 09:48 AM ESTIMATE NO. 10 BID OPENING 09/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: MERCADO, VICTOR DATE OF THIS ESTIMATE 11/27/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SPRINKLER (TYPE B-2) EA 30.0000 960.00 32.000 960 051 SPRINKLER (TYPE C-2 MOD) EA 30.0000 69,900.00 -162.000 -4,860.00 1,099.000 32,970 052 1 1/2" GATE VALVE EA 277.0000 554.00 2.000 554 053 2" GATE VALVE EA 261.0000 3,132.00 9.000 2,349 054 2 1/2" GATE VALVE EA 291.0000 11,931.00 27.000 7,857 055 3" GATE VALVE EA 513.0000 12,825.00 22.000 11,286 056 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 1.8400 138,460.00 17,495.000 32,190.80 68,510.000 126,058 (F) LINE) 057 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 2.0400 32,487.00 2,745.000 5,599.80 14,095.000 28,753 (F) (SUPPLY LINE) 058 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.2000 31,882.40 2,915.000 6,413.00 13,549.000 29,807 (F) (SUPPLY LINE) 059 2" PLASTIC PIPE (SCHEDULE 40) LF 2.6000 24,744.20 1,790.000 4,654.00 8,435.000 21,931 (F) (SUPPLY LINE) 060 2 1/2" PLASTIC PIPE (CLASS 315) LF 3.7000 38,295.00 865.000 3,200.50 7,981.000 29,529 (F) (SUPPLY LINE) 061 3" PLASTIC PIPE (CLASS 315) LF 4.2000 85,239.00 17,427.000 73,193 (F) (SUPPLY LINE) 062 4" PLASTIC PIPE (CLASS 315) LF 5.7500 32,872.75 5,035.000 28,951 (F) (SUPPLY LINE) 063 3" PRESSURE REDUCING VALVE ASSEMBLY EA 4,384.0000 4,384.00 1.000 4,384 WITH ENCLOSURE 064 2" PRESSURE REDUCING VALVE EA 783.0000 18,792.00 21.000 16,443 065 2" COMBINATION AIR RELEASE VALVE EA 300.0000 900.00 2.000 600 066 HOSE EXPANSION ASSEMBLY EA 508.0000 2,032.00 4.000 2,032.00 4.000 2,032 067 10" WELDED STEEL PIPE CONDUIT LF 167.0000 10,020.00 0.000 0 (.250" THICK) 068 RECYCLED WATER WARNING SIGNS LS 821.0000 821.00 0.000 0 069 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,911.0000 4,911.00 1.000 4,911 SYSTEM ELEMENTS DURING CONSTRUCTION 070 ELECTRIC SERVICE (IRRIGATION) LS 16,193.0000 16,193.00 1.000 16,193 PROGRAM CAS145 PAGE 4 DATE 11/27/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T0994 TIME 09:48 AM ESTIMATE NO. 10 BID OPENING 09/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: MERCADO, VICTOR DATE OF THIS ESTIMATE 11/27/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 171,169.62 1,419,658.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,882.29 96,673.12 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 181,051.91 1,516,331.12 071 MOBILIZATION LS 182,172.0000 182,172.00 1.000 182,172 ORIGINAL CONTRACT AMOUNT 2,377,059.85 TOTAL WORK COMPLETED 181,051.91 1,698,503.12 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,000.00 TOTAL 181,051.91 1,697,503.12 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 10/25/11 950 02/20/12 12/19/11 12/11/12 187 45 0 0 69% 94% PROGRESS UNSATISFACTORY MERCADO, VICTOR RESIDENT ENGINEER PROGRAM CAS145 DATE 11/27/12