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 05/22/04 EST. NO.05 TIME 11:24 AM R.E. NAME: NABIZADEH, MEHRDAD 11-245404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0002 1,153.40 E.W. @ U.P (+) 041304 N 0002 0 1,153.40 TOTAL THIS ESTIMATE 24,044.80 TOTAL PREVIOUS ESTIMATE 25,198.20 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 05/22/04 EST. NO.05 TIME 11:24 AM R.E. NAME: NABIZADEH, MEHRDAD 11-245404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM-2402(F) -10,000.00 05 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION O/S PRS MARCH -1,000.00 04 0.00 -1,000.00 OTHER OUTSTANDING DOCUMENTS CEM-2403(F) -10,000.00 05 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -20,000.00 -21,000.00 PROGRAM CAS145 PAGE 1 DATE 05/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-245404 TIME 11:24 AM ESTIMATE NO. 05 BID OPENING 07/24/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/03/04 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 05/22/04 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 11-SD-5-R14.1/ .0 ---------------------------------------- A & B LANDSCAPING IN SAN DIEGO COUNTY IN SAN DIEGO AT 4178 SORRENTO VALLEY BLVD. ROUTE 5 AND 75 JUNCTION SAN DIEGO,CA 92121 FED. AID NO. ACST-X073(67)E ,PE-X073(67)E UPGRADE PLANTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 3,000.0000 3,000.00 0.250 750.00 1.000 3,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.320 1,600.00 1.000 5,000.00 03 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 1.000 2,000.00 (PORTABLE) 04 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.372 744.00 1.000 2,000.00 05 MODIFY BIRD SCREEN EA 2,500.0000 75,000.00 33.000 82,500.00 06 REMOVE IRRIGATION SYSTEM LS 5,000.0000 5,000.00 1.000 5,000.00 07 RECONSTRUCT CHAIN LINK FENCE M 300.0000 1,200.00 16.900 5,070.00 08 REMOVE CONCRETE LS 2,000.0000 2,000.00 1.000 2,000.00 09 DECOMPOSED GRANITE M3 300.0000 14,400.00 47.400 14,220.00 10 ROADWAY EXCAVATION (TYPE Z-2) M3 200.0000 24,000.00 0.000 0.00 (AERIALLY DEPOSITED LEAD) 11 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.000 0.00 12 ROADSIDE CLEARING LS 2,000.0000 2,000.00 0.140 280.00 1.000 2,000.00 13 PRUNE EXISTING PLANTS LS 7,000.0000 7,000.00 1.000 7,000.00 14 50 MM COPPER PIPE M 100.0000 1,600.00 16.000 1,600.00 F) 15 PLANT (GROUP F) EA 0.3000 9,120.00 10,500.000 3,150.00 40,907.000 12,272.10 16 PLANT (GROUP H) EA 0.5000 1,500.00 2,995.000 1,497.50 17 PLANT (GROUP Z) EA 1,000.0000 12,000.00 12.000 12,000.00 18 PLANT (GROUP A) EA 10.0000 1,700.00 45.000 450.00 213.000 2,130.00 19 PLANT (GROUP B) EA 30.0000 690.00 23.000 690.00 20 TURF (SOD) M2 20.0000 1,040.00 60.920 1,218.40 21 PLANT ESTABLISHMENT WORK LS 4,000.0000 4,000.00 0.225 900.00 1.000 4,000.00 22 4 STATION SOLAR IRRIGATION CONTROLLER EA 2,000.0000 4,000.00 2.000 4,000.00 (POLE MOUNTED) PROGRAM CAS145 PAGE 2 DATE 05/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-245404 TIME 11:24 AM ESTIMATE NO. 05 BID OPENING 07/24/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/03/04 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 05/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 40 MM ELECTRIC REMOTE CONTROL VALVE EA 500.0000 2,000.00 4.000 2,000.00 24 50 MM PLASTIC PIPE (PR 200) EA 15.0000 3,480.00 232.000 3,480.00 F) (SUPPLY LINE) 25 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 3,000.0000 6,000.00 2.000 6,000.00 26 40 MM BACKFLOW PREVENTER ASSEMBLY EA 2,500.0000 5,000.00 2.000 5,000.00 27 SPRINKLER EA 50.0000 2,000.00 40.000 2,000.00 28 50 MM GATE VALVE EA 500.0000 1,500.00 3.000 1,500.00 29 AGGREGATE BASE M3 150.0000 4,800.00 30.870 4,630.50 30 MINOR CONCRETE (TEXTURED PAVING) M3 800.0000 12,000.00 15.460 12,368.00 31 CONCRETE PAVERS M2 120.0000 27,600.00 227.430 27,291.60 32 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,000.0000 1,000.00 3.000 3,000.00 33 LIGHTING (CITY PARK MURALS) LS 20,000.0000 20,000.00 1.000 20,000.00 34 ELECTRICAL SERVICE (SIGN) LS 30,000.0000 30,000.00 1.000 30,000.00 35 STORAGE CONTAINER EA 5,000.0000 5,000.00 1.000 5,000.00 36 MEDALLION EA 15,000.0000 15,000.00 1.000 15,000.00 37 MONUMENT EA 15,000.0000 15,000.00 1.000 15,000.00 38 STATUE LS 70,000.0000 70,000.00 1.000 70,000.00 1.000 70,000.00 39 INFORMATION SIGN (TYPE A) EA 35,000.0000 35,000.00 1.000 35,000.00 40 INFORMATION SIGN (TYPE B) EA 15,000.0000 30,000.00 2.000 30,000.00 41 BIRD SCREEN EA 3,000.0000 21,000.00 7.000 21,000.00 42 BIRD SPIKE M 30.0000 10,500.00 93.600 2,808.00 538.200 16,146.00 43 CONCRETE LETTER INSTALLATION LS 10,000.0000 10,000.00 1.000 10,000.00 PROGRAM CAS145 PAGE 3 DATE 05/22/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-245404 TIME 11:24 AM ESTIMATE NO. 05 BID OPENING 07/24/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/03/04 R.E. NAME: NABIZADEH, MEHRDAD DATE OF THIS ESTIMATE 05/22/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 80,682.00 503,614.10 ADJUSTMENT OF COMPENSATION 0.00 -1,170.00 EXTRA WORK 1,153.40 26,368.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 81,835.40 528,812.30 44 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000.00 ORIGINAL CONTRACT AMOUNT 548,130.00 TOTAL WORK COMPLETED 81,835.40 568,812.30 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -20,000.00 -21,000.00 TOTAL 61,835.40 547,812.30 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/28/03 100 12/29/03 12/26/03 05/03/04 81 6 0 0 100% 100% NABIZADEH, MEHRDAD RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/04