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 05/25/10 EST. NO.06 TIME 03:13 PM R.E. NAME: IZADPANAH, M. 07-179704 --------------------------------------------------------------------------- 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 05/25/10 EST. NO.06 TIME 03:13 PM R.E. NAME: IZADPANAH, M. 07-179704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON-SUB. SAFETY RPT -14,437.50 04 NON-SUB SAFETY REPT 14,437.50 06 14,437.50 0.00 TOTAL DEDUCTIONS 14,437.50 0.00 PROGRAM CAS145 PAGE 1 DATE 05/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-179704 TIME 03:13 PM ESTIMATE NO. 06 BID OPENING 06/25/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/10 R.E. NAME: IZADPANAH, M. DATE OF THIS ESTIMATE 05/25/10 LOCATION RERUN PROGRESS ESTIMATE 07-LA-710-26.5/27.4 ----------------------- BELAIRE-WEST LANDSCAPE, INC. IN LOS ANGELES COUNTY IN MONTEREY P.O. BOX 6270 PARK AND ALHAMBRA FROM ROUTE 710/10 BUENA PARK, CA 90622 SEPARATION TO VALLEY BOULEVARD UNDERCROSSING FED. AID NO. N O N E ROADSIDE RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,250.00 1.000 250.00 02 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.110 55.00 0.560 280.00 03 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.050 125.00 0.710 1,775.00 S) PREVENTION PLAN 04 TEMPORARY FIBER ROLL LF 2.0000 32,000.00 3,082.000 6,164.00 3,082.000 6,164.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 4,800.00 18.000 3,600.00 06 STREET SWEEPING LS 1,000.0000 1,000.00 0.110 110.00 0.510 510.00 07 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.040 200.00 0.660 3,300.00 S) 08 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.110 2,750.00 0.510 12,750.00 S) 09 REMOVE EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.150 1,500.00 0.900 9,000.00 10 ADJUST PULL BOX TO GRADE EA 150.0000 1,350.00 7.000 1,050.00 11 REMOVE CONCRETE CURB LF 10.0000 1,700.00 170.000 1,700.00 12 ROADSIDE CLEARING LS 150,000.0000 150,000.00 0.150 22,500.00 0.750 112,500.00 13 MULCH CY 25.0000 28,500.00 0.000 0.00 14 COMMERCIAL FERTILIZER LB 0.5000 11,050.00 0.000 0.00 15 PLANT (GROUP A) EA 6.0000 4,620.00 0.000 0.00 16 PLANT (GROUP B) EA 15.0000 5,100.00 0.000 0.00 17 PLANT (GROUP F) EA 0.2500 16,350.00 0.000 0.00 18 PLANT (GROUP H) EA 0.2500 18,100.00 0.000 0.00 19 PLANT (GROUP U) EA 70.0000 13,300.00 0.000 0.00 20 PLANT ESTABLISHMENT WORK LS 150,000.0000 150,000.00 0.000 0.00 21 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 0.200 2,000.00 0.500 5,000.00 22 1" ELECTRIC REMOTE CONTROL VALVE EA 250.0000 12,250.00 25.000 6,250.00 PROGRAM CAS145 PAGE 2 DATE 05/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-179704 TIME 03:13 PM ESTIMATE NO. 06 BID OPENING 06/25/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/10 R.E. NAME: IZADPANAH, M. DATE OF THIS ESTIMATE 05/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 1 1/4" ELECTRIC REMOTE CONTROL VALVE EA 275.0000 2,200.00 5.000 1,375.00 24 3" ELECTRIC REMOTE CONTROL VALVE EA 650.0000 1,300.00 0.000 0.00 25 20 STATION IRRIGATION CONTROLLER EA 2,500.0000 10,000.00 0.000 0.00 (SOLAR) 26 TIME RELEASE WATER ASSEMBLY EA 10.0000 7,200.00 0.000 0.00 27 3/4" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.5000 21,255.00 5,000.000 7,500.00 F) 28 1" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.6000 11,664.00 3,000.000 4,800.00 F) 29 1 1/4" PLASTIC PIPE (PR 200) LF 1.7000 10,115.00 3,000.000 5,100.00 F) (SUPPLY LINE) 30 1 1/2" PLASTIC PIPE (PR 200) LF 1.8000 5,652.00 500.000 900.00 F) (SUPPLY LINE) 31 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 2.0000 3,120.00 350.000 700.00 F) 32 2 1/2" PLASTIC PIPE (PR 200) LF 3.0000 30.00 0.000 0.00 F) (SUPPLY LINE) 33 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 4.7500 34,105.00 0.000 0.00 F) 34 IRRIGATION SLEEVE LF 20.0000 7,400.00 370.000 7,400.00 35 SPRINKLER (TYPE A-5) EA 30.0000 11,700.00 190.000 5,700.00 36 SPRINKLER (TYPE A-7) EA 30.0000 690.00 23.000 690.00 37 SPRINKLER (TYPE B-2) EA 25.0000 825.00 0.000 0.00 38 SPRINKLER (TYPE C-2) EA 20.0000 15,000.00 438.000 8,760.00 39 3" GATE VALVE EA 750.0000 3,750.00 0.000 0.00 40 2" PRESSURE REDUCING VALVE EA 1,500.0000 1,500.00 0.000 0.00 41 CHECK VALVE EA 150.0000 450.00 0.000 0.00 42 BALL VALVE EA 200.0000 3,000.00 0.000 0.00 43 8" WELDED STEEL PIPE CONDUIT LF 100.0000 14,000.00 124.000 12,400.00 (.250" THICK) 44 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 50.0000 9,000.00 180.000 9,000.00 S) 45 SLOPE PAVING (CONCRETE) CY 500.0000 45,000.00 32.000 16,000.00 90.000 45,000.00 46 MINOR CONCRETE (CURB) LF 20.0000 3,800.00 190.000 3,800.00 S) 47 MINOR CONCRETE (STAMPED CONCRETE) SQFT 6.0000 135,600.00 7,082.000 42,492.00 S) 48 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.100 50.00 0.600 300.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 05/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-179704 TIME 03:13 PM ESTIMATE NO. 06 BID OPENING 06/25/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/10 R.E. NAME: IZADPANAH, M. DATE OF THIS ESTIMATE 05/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 51,454.00 320,046.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 51,454.00 320,046.00 49 MOBILIZATION LS 25,000.0000 25,000.00 0.950 23,750.00 ORIGINAL CONTRACT AMOUNT 888,226.00 TOTAL WORK COMPLETED 51,454.00 343,796.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 14,437.50 0.00 TOTAL 65,891.50 343,796.00 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 08/06/09 950 12/09/09 00/00/00 07/20/13 159 25 0 0 44% 80% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU CCO PENDING IZADPANAH, M. RESIDENT ENGINEER PROGRAM CAS145 DATE 05/25/10