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 04/23/08 EST. NO.06 TIME 08:44 AM R.E. NAME: DIPSIA, MIKE 07-234204 --------------------------------------------------------------------------- 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 0001 4,490.99 E.W. @ F.A.(+) 031808 N 0001.0 0001-1 -4,490.99 031808 N 0001.0 DAO CORRECTING ENTRY 0016 520.51 102307 N 0006.1 0017 594.86 102207 N 0007.1 0018 662.34 102507 N 0008.1 0019 594.86 101807 N 0009.1 0020 594.86 101707 N 0010.1 0021 2,252.29 101907 N 0011.1 0022 594.86 111407 N 0012.1 0023 154.17 121707 N 0013.1 0024 2,298.56 020708 N 0014.1 0025 584.96 020808 N 0015.1 0028 297.42 102607 N 0004.1 0029 594.86 102407 N 0005.1 0030 4,490.99 101507 N 0001.1 0031 1,884.16 101607 N 0002.1 0032 4,713.91 101207 N 0003.1 003 0001 71,455.91 E.W. @ U.P (+) 041808 N 9999 0 92,289.52 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 92,289.52 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 04/23/08 EST. NO.06 TIME 08:44 AM R.E. NAME: DIPSIA, MIKE 07-234204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 08:44 AM ESTIMATE NO. 06 BID OPENING 08/02/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/23/08 LOCATION RERUN PROGRESS ESTIMATE 07-VEN-101-22.0/23.7 ----------------------- P & D LANDSCAPE MANAGEMENT IN VENTURA COUNTY IN OXNARD AND SERVICES VENTURA AT VARIOUS LOCATIONS 999 TOWN AND COUNDTRY ROAD ORANGE, CA 92868 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 CONSTRUCTION SITE MANAGEMENT LS 15,064.0000 15,064.00 0.040 602.56 0.280 4,217.92 02 PREPARE STORM WATER POLLUTION LS 4,200.0000 4,200.00 1.000 4,200.00 PREVENTION PLAN 03 TEMPORARY FIBER ROLL M 8.5000 34,340.00 350.000 2,975.00 1,615.000 13,727.50 04 TEMPORARY SILT FENCE M 8.2000 16,974.00 0.000 0.00 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 900.0000 1,800.00 0.000 0.00 06 TEMPORARY CONSTRUCTION ENTRANCE EA 6,600.0000 33,000.00 0.000 0.00 07 TEMPORARY DRAINAGE INLET PROTECTION EA 680.0000 16,320.00 6.000 4,080.00 08 STREET SWEEPING LS 4,662.0000 4,662.00 0.000 0.00 09 CONSTRUCTION AREA SIGNS LS 15,500.0000 15,500.00 0.500 7,750.00 S) 10 TRAFFIC CONTROL SYSTEM LS 36,260.0000 36,260.00 0.050 1,813.00 0.100 3,626.00 S) 11 ROADWAY EXCAVATION M3 109.0000 5,886.00 0.000 0.00 S) 12 LEAD COMPLIANCE PLAN LS 3,951.0000 3,951.00 1.000 3,951.00 13 ROADSIDE CLEARING LS 74,940.0000 74,940.00 0.100 7,494.00 0.600 44,964.00 14 MULCH M3 70.0000 18,900.00 0.000 0.00 15 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 4.6000 10,672.00 0.000 0.00 16 EROSION CONTROL (TYPE D) HA 23,904.0000 11,952.00 0.000 0.00 17 PLANT (GROUP F) EA 0.3000 60,237.00 0.000 0.00 F) 18 PLANT (GROUP W) EA 4.2000 60,900.00 0.000 0.00 19 PLANT (GROUP A) EA 9.0000 167,400.00 0.000 0.00 20 PLANT (GROUP B) EA 16.0000 3,040.00 0.000 0.00 21 PLANT (GROUP U) EA 115.0000 75,900.00 0.000 0.00 22 MAINTAIN EXISTING PLANTED AREAS LS 35,800.0000 35,800.00 0.200 7,160.00 0.200 7,160.00 PROGRAM CAS145 PAGE 2 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 08:44 AM ESTIMATE NO. 06 BID OPENING 08/02/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT ESTABLISHMENT WORK LS 299,000.0000 299,000.00 0.000 0.00 24 CONTROL AND NEUTRAL CONDUCTORS LS 26,150.0000 26,150.00 0.000 0.00 25 25 MM ELECTRIC REMOTE CONTROL VALVE EA 200.0000 3,600.00 7.000 1,400.00 7.000 1,400.00 26 40 MM ELECTRIC REMOTE CONTROL VALVE EA 240.0000 7,680.00 14.000 3,360.00 14.000 3,360.00 27 50 MM ELECTRIC REMOTE CONTROL VALVE EA 270.0000 12,690.00 21.000 5,670.00 24.000 6,480.00 28 8 STATION IRRIGATION CONTROLLER EA 3,070.0000 6,140.00 0.000 0.00 (WALL MOUNTED) 29 12 STATION IRRIGATION CONTROLLER EA 3,100.0000 6,200.00 0.000 0.00 (WALL MOUNTED) 30 24 STATION IRRIGATION CONTROLLER EA 3,630.0000 10,890.00 0.000 0.00 (WALL MOUNTED) 31 20 MM PLASTIC PIPE (PR 200) M 9.1000 80,043.60 380.000 3,458.00 3,022.000 27,500.20 F) (SUPPLY LINE) 32 25 MM PLASTIC PIPE (PR 200) M 9.5000 22,448.50 16.000 152.00 937.000 8,901.50 F) (SUPPLY LINE) 33 32 MM PLASTIC PIPE (PR 200) M 10.0000 19,220.00 189.000 1,890.00 741.000 7,410.00 F) (SUPPLY LINE) 34 40 MM PLASTIC PIPE (PR 200) M 10.5000 15,624.00 45.000 472.50 654.000 6,867.00 F) (SUPPLY LINE) 35 50 MM PLASTIC PIPE (PR 200) M 11.0000 49,181.00 207.000 2,277.00 798.000 8,778.00 F) (SUPPLY LINE) 36 65 MM PLASTIC PIPE (PR 200) M 13.0000 2,340.00 0.000 0.00 F) (SUPPLY LINE) 37 IRRIGATION CONTROLLER ENCLOSURE EA 2,200.0000 15,400.00 0.000 0.00 CABINET 38 WATER METER EA 21,500.0000 107,500.00 1.200 25,800.00 6.200 133,300.00 39 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,900.0000 9,500.00 2.000 3,800.00 3.000 5,700.00 40 50 MM BACKFLOW PREVENTER ASSEMBLY EA 1,200.0000 6,000.00 3.000 3,600.00 41 SPRINKLER (TYPE A-0) EA 38.0000 10,640.00 74.000 2,812.00 74.000 2,812.00 42 SPRINKLER (TYPE A-6) EA 38.0000 25,080.00 287.000 10,906.00 287.000 10,906.00 43 SPRINKLER (TYPE B-1) EA 27.0000 1,863.00 0.000 0.00 44 SPRINKLER (TYPE C-2) EA 13.0000 8,580.00 352.000 4,576.00 352.000 4,576.00 45 50 MM GATE VALVE EA 170.0000 3,060.00 1.000 170.00 1.000 170.00 46 BALL VALVE EA 190.0000 5,130.00 14.000 2,660.00 14.000 2,660.00 47 200 MM CORRUGATED HIGH DENSITY M 570.0000 17,100.00 0.000 0.00 POLYETHYLENE PIPE CONDUIT 48 MINOR CONCRETE (STAMPED CONCRETE) M2 126.0000 46,620.00 0.000 0.00 S) 49 1.5 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,461.0000 2,922.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 08:44 AM ESTIMATE NO. 06 BID OPENING 08/02/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 ELECTRIC SERVICE (IRRIGATION) LS 66,474.0000 66,474.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 04/23/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 08:44 AM ESTIMATE NO. 06 BID OPENING 08/02/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/08 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/23/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 89,448.06 328,097.12 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 92,289.52 92,289.52 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 181,737.58 420,386.64 51 MOBILIZATION LS 50,000.0000 50,000.00 0.200 10,000.00 0.950 47,500.00 ORIGINAL CONTRACT AMOUNT 1,644,774.10 TOTAL WORK COMPLETED 191,737.58 467,886.64 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 191,737.58 467,886.64 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 09/21/07 1075 10/09/07 10/09/07 03/09/12 107 24 0 0 26% 33% PROGRESS IS SATISFACTORY DIPSIA, MIKE RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/08