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 02/23/99 EST. NO.15 TIME 04:31 PM R.E. NAME: DECKER, JAMES H 12-0654U4 --------------------------------------------------------------------------- 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 02/23/99 EST. NO.15 TIME 04:31 PM R.E. NAME: DECKER, JAMES H 12-0654U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SWPPP -10,699.19 13 SWPP 10,699.19 14 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/23/99 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0654U4 TIME 04:31 PM ESTIMATE NO. 15 BID OPENING 04/10/97 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/99 R.E. NAME: DECKER, JAMES H DATE OF THIS ESTIMATE 02/23/99 LOCATION PROGRESS ESTIMATE 12-ORA-5-31.3/34.5 ----------------- SMITH & REYNOLDS EROSION IN ORANGE COUNTY IN SANTA ANA AT CONTROL VARIOUS LOCATIONS 206 N. SMITH STREET CORONA, CA 91720 FED. AID NO. ACST-005 -2(866)102,PE-005 -2(866)E ,ACIM-005 -2(866)102 HIGHWAY PLANTING AND RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 FLOW SENSORS EA 2,000.0000 32,000.00 8.000 16,000.00 002 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.800 2,000.00 PLAN 003 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.010 100.00 0.340 3,400.00 004 CONSTRUCTION AREA SIGNS LS 12,500.0000 12,500.00 0.010 125.00 0.840 10,500.00 (S) 005 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.050 500.00 0.900 9,000.00 (S) 006 RECONSTRUCT METAL BEAM GUARD RAILING M 96.0000 4,320.00 0.000 0.00 (S) (WOOD POST) 007 RELOCATE IRRIGATION SYSTEM LS 5,000.0000 5,000.00 0.000 0.00 008 RECONSTRUCT CHAIN LINK FENCE M 26.0000 6,240.00 0.000 0.00 (S) 009 RELOCATE ROADSIDE SIGN-TWO POST EA 250.0000 250.00 0.000 0.00 010 ADJUST INLET EA 700.0000 700.00 1.000 700.00 011 CLEARING AND GRUBBING LS 8,000.0000 8,000.00 0.780 6,240.00 012 IMPORTED BORROW M3 30.0000 20,400.00 0.000 0.00 013 ROADSIDE CLEARING LS 60,000.0000 60,000.00 0.040 2,400.00 0.820 49,200.00 014 PRUNE EXISTING PLANTS LS 5,000.0000 5,000.00 0.900 4,500.00 015 IMPORTED TOPSOIL M3 30.0000 10,500.00 0.000 0.00 016 ROCK BLANKET TYPE I M2 28.0000 145,320.00 4,230.000 118,440.00 017 ROCK BLANKET TYPE II M2 31.0000 27,900.00 205.000 6,355.00 655.000 20,305.00 018 MULCH M3 11.0000 42,570.00 0.000 0.00 019 MULCH BAND M3 13.0000 32,240.00 0.000 0.00 020 JUTE MESH M2 3.0000 540.00 0.000 0.00 021 PLANT (GROUP A) EA 5.0000 61,500.00 0.000 0.00 022 PLANT (GROUP B) EA 13.0000 38,350.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 02/23/99 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0654U4 TIME 04:31 PM ESTIMATE NO. 15 BID OPENING 04/10/97 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/99 R.E. NAME: DECKER, JAMES H DATE OF THIS ESTIMATE 02/23/99 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP F) EA 0.0650 44,135.00 0.000 0.00 024 PLANT (GROUP K) 610MM EA 150.0000 93,000.00 0.000 0.00 025 PLANT (GROUP K) 910MM EA 400.0000 44,000.00 0.000 0.00 026 TURF/SOD M2 5.0000 45,000.00 0.000 0.00 027 PLANT (GROUP Z) ARECASTRUM ROMANOFFIANUM EA 1,000.0000 7,000.00 8.000 8,000.00 028 PLANT (GROUP Z) PHOENIX CANARIENSIS EA 2,500.0000 12,500.00 5.000 12,500.00 029 PLANT (GROUP Z) WASHINGTONIA ROBUSTA EA 900.0000 65,700.00 25.000 22,500.00 030 PINE TREES (STATE FURNISHED) EA 300.0000 14,400.00 0.000 0.00 031 PINE TREES (STATE FURNISHED) ARECASTROM EA 300.0000 3,000.00 9.000 2,700.00 ROMANOFFIANIUM 032 PALM TREES (STATE FURNISHED) PHOENIX EA 1,000.0000 26,000.00 3.000 3,000.00 CANARIENSIS 033 PALM TREES (STATE FURNISHED) EA 500.0000 36,500.00 115.000 57,500.00 WASHINTONIA ROBUSTA 034 PLANT ESTABLISHMENT WORK LS 200,000.0000 200,000.00 0.000 0.00 035 CONCRETE MOW STRIP (TYPE I) M 23.0000 11,730.00 0.000 0.00 (S) 036 CONCRETE MOW STRIP (TYPE II) M 33.0000 3,630.00 0.000 0.00 (S) 037 CONCRETE MOW STRIP (TYPE III) M 33.0000 3,630.00 0.000 0.00 (S) 038 CONTROL AND NEUTRAL CONDUCTORS LS 60,000.0000 60,000.00 0.670 40,200.00 039 25 MM ELECTRIC REMOTE CONTROL VALVE EA 150.0000 2,400.00 16.000 2,400.00 040 40 MM ELECTRIC REMOTE CONTROL VALVE EA 165.0000 42,900.00 199.000 32,835.00 041 50 MM ELECTRIC REMOTE CONTROL VALVE EA 200.0000 26,000.00 101.000 20,200.00 042 65 MM ELECTRIC REMOTE CONTROL VALVE EA 250.0000 500.00 0.000 0.00 043 75 MM ELECTRIC REMOTE CONTROL VALVE EA 400.0000 6,400.00 13.000 5,200.00 044 12 STATION IRRIGATION CONTROLLER EA 6,000.0000 6,000.00 1.000 6,000.00 (WALL MOUNTED) 045 12 STATION IRRIGATION CONTROLLER (CITY) EA 1,000.0000 1,000.00 0.000 0.00 046 24 STATION IRRIGATION CONTROLLER EA 6,000.0000 66,000.00 11.000 66,000.00 (WALL MOUNTED) 047 24 STATION IRRIGATION CONTROLLER (CITY) EA 1,200.0000 2,400.00 0.000 0.00 048 36 STATION IRRIGATION CONTROLLER EA 6,000.0000 24,000.00 3.000 18,000.00 049 25 MM SPRINKLER CONTROL CONDUIT (SCC) M 10.0000 2,700.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 02/23/99 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0654U4 TIME 04:31 PM ESTIMATE NO. 15 BID OPENING 04/10/97 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/99 R.E. NAME: DECKER, JAMES H DATE OF THIS ESTIMATE 02/23/99 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 75 MM GALVANIZED STEEL PIPE M 33.0000 8,910.00 270.000 8,910.00 (F) (SUPPLY LINE) 051 20 MM PLASTIC PIPE (PR 200) M 4.1000 74,210.00 16,330.000 66,953.00 (F) (SUPPLY LINE) 052 25 MM PLASTIC PIPE (PR 200) M 4.1000 48,380.00 10,196.000 41,803.60 (F) (SUPPLY LINE) 053 32 MM PLASTIC PIPE (PR 200) M 4.2500 42,925.00 8,165.000 34,701.25 (F) (SUPPLY LINE) 054 40 MM PLASTIC PIPE (PR 200) M 4.9500 48,015.00 8,740.000 43,263.00 (F) (SUPPLY LINE) 055 50 MM PLASTIC PIPE (PR 200) M 5.7500 9,832.50 1,055.000 6,066.25 (F) (SUPPLY LINE) 056 65 MM PLASTIC PIPE (PR 200) M 6.2000 5,270.00 825.000 5,115.00 (F) (SUPPLY LINE) 057 75 MM PLASTIC PIPE (PR 200) M 6.5000 76,050.00 11,005.000 71,532.50 (F) (SUPPLY LINE) 058 WATER METER EA 2,000.0000 14,000.00 0.000 0.00 059 50 MM BACKFLOW PREVENTER ASSEMBLY EA 1,500.0000 4,500.00 3.000 4,500.00 060 SPRINKLER (TYPE A-1) EA 28.0000 2,464.00 88.000 2,464.00 061 SPRINKLER (TYPE A-3) EA 45.0000 61,200.00 1,148.000 51,660.00 062 SPRINKLER (TYPE A-5) EA 40.0000 17,200.00 348.000 13,920.00 063 SPRINKLER (TYPE A-6) EA 35.0000 10,150.00 79.000 2,765.00 064 SPRINKLER (TYPE B-1) EA 12.0000 42,360.00 3,274.000 39,288.00 065 SPRINKLER (TYPE B-1) EA 20.0000 1,080.00 46.000 920.00 066 SPRINKLER (TYPE B-3) EA 25.0000 5,500.00 24.000 600.00 067 50 MM GATE VALVE EA 125.0000 250.00 1.000 125.00 068 65 MM GATE VALVE EA 190.0000 1,710.00 5.000 950.00 069 75 MM GATE VALVE EA 375.0000 45,000.00 77.000 28,875.00 070 250 MM WELDED STEEL PIPE CONDUIT M 265.0000 11,130.00 42.000 11,130.00 (6.35 MM THICK) 071 FIRE HYDRANT ASSEMBLY EA 800.0000 1,600.00 0.000 0.00 072 MAINTENANCE VEHICLE PULLOUT (TYPE A) EA 3,400.0000 68,000.00 1.000 3,400.00 16.000 54,400.00 (S) 073 MAINTENANCE VEHICLE PULLOUT (TYPE B) EA 3,800.0000 3,800.00 1.000 3,800.00 (S) 074 MISC. AC PAVING M2 20.0000 14,400.00 0.000 0.00 (S) 075 REMOVE MISC. AC PAVING M2 10.0000 2,300.00 77.000 770.00 (S) 076 MISC. CONCRETE M3 250.0000 500.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 02/23/99 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0654U4 TIME 04:31 PM ESTIMATE NO. 15 BID OPENING 04/10/97 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/99 R.E. NAME: DECKER, JAMES H DATE OF THIS ESTIMATE 02/23/99 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 077 COBBLE PAVING M2 55.0000 357,500.00 535.000 29,425.00 2,440.000 134,200.00 078 CHAIN LINK FENCE (TYPE CL-1.8) M 45.0000 2,205.00 0.000 0.00 (S) 079 1.8 M CHAIN LINK GATE (TYPE CL-1.8) EA 400.0000 800.00 0.000 0.00 (S) 080 6.1 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,300.0000 5,200.00 0.000 0.00 (S) 081 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 1,700.0000 18,700.00 5.000 8,500.00 (S) 082 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 2,000.0000 10,000.00 5.000 10,000.00 (S) (DOUBLE) 083 ELECTRIC SERVICE (IRRIGATION) LS 22,000.0000 22,000.00 0.900 19,800.00 (S) PROGRAM CAS145 PAGE 5 DATE 02/23/99 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0654U4 TIME 04:31 PM ESTIMATE NO. 15 BID OPENING 04/10/97 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/99 R.E. NAME: DECKER, JAMES H DATE OF THIS ESTIMATE 02/23/99 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 42,305.00 1,204,331.60 ADJUSTMENT OF COMPENSATION 0.00 -847.80 EXTRA WORK 0.00 11,085.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 42,305.00 1,214,569.57 084 MOBILIZATION LS 246,280.5000 246,280.50 0.950 233,966.48 ORIGINAL CONTRACT AMOUNT 2,669,777.00 TOTAL WORK COMPLETED 42,305.00 1,448,536.05 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 42,305.00 1,448,536.05 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 06/24/97 1175 11/17/97 07/09/97 05/07/02 375 30 0 0 57% 36% PROGRESS IS SATISFACTORY DECKER, JAMES H RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/99