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 02/23/07 EST. NO.03 TIME 09:42 AM R.E. NAME: PUNJABI, RAJ 07-179904 --------------------------------------------------------------------------- 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 02/23/07 EST. NO.03 TIME 09:42 AM R.E. NAME: PUNJABI, RAJ 07-179904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 048 -62,204.84 02 0.00 -62,204.84 TOTAL DEDUCTIONS 0.00 -62,204.84 PROGRAM CAS145 PAGE 1 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-179904 TIME 09:42 AM ESTIMATE NO. 03 BID OPENING 08/24/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: PUNJABI, RAJ DATE OF THIS ESTIMATE 02/23/07 LOCATION PROGRESS ESTIMATE 07-LA-47-0.0/0.9 ----------------- BELAIRE WEST LANDSCAPE INC IN LOS ANGELES COUNTY IN PO BOX 6270 LOS ANGELES AT VARIOUS LOCATIONS BUENA PARK CA 90622 FED. AID NO. N O N E PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 10,000.0000 10,000.00 0.750 7,500.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 50,000.0000 50,000.00 0.100 5,000.00 0.250 12,500.00 03 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.020 500.00 0.520 13,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.100 7,500.00 0.200 15,000.00 S) 05 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875.00 06 ROADSIDE CLEARING LS 160,000.0000 160,000.00 0.000 0.00 07 PRUNE EXISTING PLANTS LS 155,000.0000 155,000.00 0.100 15,500.00 0.100 15,500.00 08 MULCH M3 50.0000 8,000.00 0.000 0.00 09 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 1.0000 2,200.00 0.000 0.00 10 COMMERCIAL FERTILIZER (PACKET) EA 0.5000 1,170.00 0.000 0.00 11 PLANT (GROUP F) EA 0.3000 14,550.00 0.000 0.00 12 PLANT (GROUP H) EA 0.3500 109,200.00 0.000 0.00 13 PLANT (GROUP Z) EA 800.0000 32,800.00 0.000 0.00 14 PLANT (GROUP B) EA 20.0000 1,980.00 0.000 0.00 15 PLANT (GROUP U) EA 80.0000 22,400.00 0.000 0.00 16 MAINTAIN EXISTING PLANTED AREAS LS 5,000.0000 5,000.00 0.000 0.00 17 PLANT ESTABLISHMENT WORK LS 340,000.0000 340,000.00 0.000 0.00 18 CONTROL AND NEUTRAL CONDUCTORS LS 25,000.0000 25,000.00 0.000 0.00 19 25 MM ELECTRIC REMOTE CONTROL VALVE EA 275.0000 4,400.00 0.000 0.00 20 50 MM ELECTRIC REMOTE CONTROL VALVE EA 300.0000 16,200.00 0.000 0.00 21 75 MM ELECTRIC REMOTE CONTROL VALVE EA 350.0000 1,750.00 0.000 0.00 22 12 STATION IRRIGATION CONTROLLER EA 2,000.0000 2,000.00 0.000 0.00 (WALL MOUNTED) PROGRAM CAS145 PAGE 2 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-179904 TIME 09:42 AM ESTIMATE NO. 03 BID OPENING 08/24/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: PUNJABI, RAJ DATE OF THIS ESTIMATE 02/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 24 STATION IRRIGATION CONTROLLER EA 2,500.0000 10,000.00 0.000 0.00 (WALL MOUNTED) 24 65 MM GALVANIZED STEEL PIPE M 100.0000 1,500.00 0.000 0.00 (SUPPLY LINE) 25 20 MM PLASTIC PIPE (PR 200) M 8.0000 27,456.00 0.000 0.00 F) (SUPPLY LINE) 26 25 MM PLASTIC PIPE (PR 200) M 9.0000 25,515.00 0.000 0.00 F) (SUPPLY LINE) 27 32 MM PLASTIC PIPE (PR 200) M 9.2500 26,843.50 0.000 0.00 F) (SUPPLY LINE) 28 40 MM PLASTIC PIPE (PR 200) M 9.5000 24,956.50 0.000 0.00 F) (SUPPLY LINE) 29 50 MM PLASTIC PIPE (PR 200) M 9.7500 13,406.25 0.000 0.00 F) (SUPPLY LINE) 30 65 MM PLASTIC PIPE (PR 200) M 10.0000 11,350.00 0.000 0.00 F) (SUPPLY LINE) 31 50 MM PLASTIC PIPE (PR 315) M 11.0000 1,276.00 33.800 371.80 123.520 1,358.72 F) (SUPPLY LINE) 32 IRRIGATION CONTROLLER ENCLOSURE EA 3,000.0000 15,000.00 0.000 0.00 CABINET 33 WATER METER EA 8,000.0000 8,000.00 0.000 0.00 34 BACKFLOW PREVENTER ASSEMBLY EA 2,500.0000 12,500.00 0.000 0.00 35 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,500.0000 7,500.00 0.000 0.00 36 SPRINKLER (TYPE A-5) EA 45.0000 32,850.00 0.000 0.00 37 SPRINKLER (TYPE B-1) EA 25.0000 1,475.00 0.000 0.00 38 SPRINKLER (TYPE C-3) EA 25.0000 8,500.00 0.000 0.00 39 65 MM GATE VALVE EA 300.0000 3,000.00 0.000 0.00 40 65 MM PLASTIC PIPE (SCHEDULE 40) M 15.0000 24,675.00 0.000 0.00 F) (SUPPLY LINE) 41 FILTER ASSEMBLY UNIT EA 200.0000 3,000.00 0.000 0.00 42 BALL VALVE EA 200.0000 3,200.00 0.000 0.00 43 50 MM PRESSURE REDUCING VALVE EA 500.0000 500.00 0.000 0.00 44 75 MM PRESSURE REDUCING VALVE EA 750.0000 750.00 0.000 0.00 45 300 MM WELDED STEEL PIPE CONDUIT M 600.0000 72,000.00 33.800 20,280.00 123.520 74,112.00 (6.35 MM THICK) 46 CLASS 2 AGGREGATE BASE M3 100.0000 6,500.00 0.000 0.00 S) 47 ELECTRIC SERVICE (IRRIGATION) LS 50,000.0000 50,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 02/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-179904 TIME 09:42 AM ESTIMATE NO. 03 BID OPENING 08/24/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/07 R.E. NAME: PUNJABI, RAJ DATE OF THIS ESTIMATE 02/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 49,151.80 140,845.72 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 49,151.80 140,845.72 48 MOBILIZATION LS 300,000.0000 300,000.00 0.500 150,000.00 ORIGINAL CONTRACT AMOUNT 1,755,903.25 TOTAL WORK COMPLETED 49,151.80 290,845.72 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -62,204.84 TOTAL 49,151.80 228,640.88 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 048 MOBILIZATION 175,590.32 300,000.00 124,409.68 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 09/18/06 1000 10/03/06 10/03/06 07/06/07 109 29 0 0 16% 44% PROGRESS UNSATISFACTORY PUNJABI, RAJ RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 02/23/07