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 09/25/08 EST. NO.06 TIME 10:34 AM R.E. NAME: SPRAY, MICHAEL 08-0C5104 --------------------------------------------------------------------------- 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 0003 241.39 E.W. @ F.A.(+) 071608 N 001 0 0004 201.83 080408 N 003 0 006 0001 1,753.56 E.W. @ F.A.(+) 071408 N 002 0 2,196.78 TOTAL THIS ESTIMATE 22,190.55 TOTAL PREVIOUS ESTIMATE 24,387.33 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 09/25/08 EST. NO.06 TIME 10:34 AM R.E. NAME: SPRAY, MICHAEL 08-0C5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 042 -5,747.10 01 OVERBID ITEM NO. 042 -5,172.39 02 OVERBID ITEM NO. 042 -574.72 04 0.00 -11,494.21 TOTAL DEDUCTIONS 0.00 -11,494.21 PROGRAM CAS145 PAGE 1 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C5104 TIME 10:34 AM ESTIMATE NO. 06 BID OPENING 02/07/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 09/25/08 LOCATION PROGRESS ESTIMATE 08-SBD-40-R142.2/R142.6 ----------------- DIVERSIFIED LANDSCAPE IN SAN BERNARDINO COUNTY IN NEEDLES MANAGEMENT INC FROM L STREET TO 0.4 MILE WEST OF 12112 SEVERN WAY D STREET OVERCROSSING RIVERSIDE CA 92503 FED. AID NO. N O N E 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 2,500.0000 2,500.00 0.050 125.00 1.000 2,500.00 02 PREPARE STORM WATER POLLUTION LS 2,850.0000 2,850.00 0.670 1,909.50 S) PREVENTION PLAN 03 TEMPORARY COVER SQYD 2.0100 4,482.30 0.000 0.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 665.0000 1,330.00 1.800 1,197.00 05 STREET SWEEPING LS 3,700.0000 3,700.00 0.750 2,775.00 1.000 3,700.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,100.0000 1,100.00 1.000 1,100.00 07 CONSTRUCTION AREA SIGNS LS 4,400.0000 4,400.00 0.201 884.40 1.000 4,400.00 S) 08 TRAFFIC CONTROL SYSTEM LS 5,850.0000 5,850.00 0.020 117.00 1.000 5,850.00 S) 09 ROADSIDE CLEARING LS 19,000.0000 19,000.00 0.010 190.00 1.000 19,000.00 10 PRUNE EXISTING PLANTS LS 4,900.0000 4,900.00 1.000 4,900.00 11 IRON SULFATE LB 1.8900 604.80 320.000 604.80 12 MULCH CY 36.9300 47,270.40 1,280.000 47,270.40 13 GRAVEL MULCH SQFT 1.0000 45,800.00 3,023.000 3,023.00 45,800.000 45,800.00 14 COMMERCIAL FERTILIZER (GRANULAR) LB 1.8900 604.80 320.000 604.80 15 EROSION CONTROL (BLANKET) SQYD 2.9600 4,588.00 450.000 1,332.00 1,550.000 4,588.00 16 EROSION CONTROL (HYDRAULIC MATRIX) SQYD 2.3100 3,187.80 1,380.000 3,187.80 S) 17 FIBER ROLLS LF 2.4600 9,200.40 3,915.000 9,630.90 18 PLANT (GROUP B) EA 16.1400 9,199.80 570.000 9,199.80 570.000 9,199.80 19 PLANT (GROUP U) EA 99.2500 6,451.25 65.000 6,451.25 20 PLANT ESTABLISHMENT WORK LS 50,000.0000 50,000.00 0.027 1,350.00 0.027 1,350.00 21 MAINTAIN EXISTING IRRIGATION FACILITIES LS 6,500.0000 6,500.00 0.020 130.00 0.314 2,041.00 22 CONTROL AND NEUTRAL CONDUCTORS LS 17,480.0000 17,480.00 0.100 1,748.00 1.080 18,878.40 PROGRAM CAS145 PAGE 2 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C5104 TIME 10:34 AM ESTIMATE NO. 06 BID OPENING 02/07/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 09/25/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 1" ELECTRIC REMOTE CONTROL VALVE EA 207.5000 2,075.00 7.000 1,452.50 10.000 2,075.00 24 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 222.9300 3,343.95 0.500 111.47 15.000 3,343.95 25 2" ELECTRIC REMOTE CONTROL VALVE EA 254.2300 762.69 0.100 25.42 3.000 762.69 26 24 STATION IRRIGATION CONTROLLER EA 2,050.0000 4,100.00 0.400 820.00 2.000 4,100.00 (WALL MOUNTED) 27 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,325.0000 2,650.00 2.000 2,650.00 28 2" BACKFLOW PREVENTER ASSEMBLY EA 2,600.0000 5,200.00 2.000 5,200.00 29 SPRINKLER (TYPE C-2) EA 11.4000 8,094.00 710.000 8,094.00 30 1 1/2" GATE VALVE EA 227.0000 1,135.00 1.100 249.70 5.000 1,135.00 31 2" GATE VALVE EA 305.0000 305.00 0.100 30.50 1.000 305.00 32 2" PRESSURE REDUCING VALVE EA 556.0000 1,112.00 0.250 139.00 2.000 1,112.00 33 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.6300 26,281.20 7,240.000 26,281.20 F) LINE) 34 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.6900 6,051.60 1,640.000 6,051.60 F) LINE) 35 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.8100 9,944.10 2,610.000 9,944.10 F) (SUPPLY LINE) 36 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.8300 3,332.10 1,406.000 5,384.98 F) (SUPPLY LINE) 37 2" PLASTIC PIPE (SCHEDULE 40) LF 4.0400 6,100.40 2,418.000 9,768.72 F) (SUPPLY LINE) 38 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.5800 2,519.00 550.000 2,519.00 F) (SUPPLY LINE) 39 1 1/2" WYE STRAINER EA 201.0000 1,005.00 5.000 1,005.00 40 2" WYE STRAINER EA 287.0000 287.00 0.900 258.30 41 MINOR CONCRETE (MISCELLANEOUS CY 275.0800 35,760.40 119.000 32,734.52 S) CONSTRUCTION) PROGRAM CAS145 PAGE 3 DATE 09/25/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C5104 TIME 10:34 AM ESTIMATE NO. 06 BID OPENING 02/07/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/19/08 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 09/25/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 23,702.79 316,888.71 ADJUSTMENT OF COMPENSATION 0.00 6,895.20 EXTRA WORK 2,196.78 17,492.13 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 25,899.57 341,276.04 42 MOBILIZATION LS 54,000.0000 54,000.00 1.000 54,000.00 ORIGINAL CONTRACT AMOUNT 425,057.99 TOTAL WORK COMPLETED 25,899.57 395,276.04 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -11,494.21 TOTAL 25,899.57 383,781.83 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 042 MOBILIZATION 42,505.79 54,000.00 11,494.21 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 03/12/08 845 03/27/08 03/27/08 08/26/11 123 1 8 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY SPRAY, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 09/25/08