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 04/22/09 EST. NO.17 TIME 01:43 PM 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 0046 2,688.44 E.W. @ F.A.(+) 031209 N 0070.0 0047 3,301.00 031809 N 0074.0 0048 2,746.72 031909 N 0075.0 005 0037 2,284.27 E.W. @ F.A.(+) 122308 N 0059.1 0038 2,731.95 031309 N 0071.0 0039 2,731.95 031609 N 0072.0 0040 1,930.04 031709 N 0073.0 18,414.37 TOTAL THIS ESTIMATE 275,452.15 TOTAL PREVIOUS ESTIMATE 293,866.52 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 04/22/09 EST. NO.17 TIME 01:43 PM 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 04/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 01:43 PM ESTIMATE NO. 17 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 04/20/09 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/22/09 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 0.010 150.64 0.730 10,996.72 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 81.000 688.50 2,976.000 25,296.00 04 TEMPORARY SILT FENCE M 8.2000 16,974.00 122.000 1,000.40 05 TEMPORARY CONCRETE WASHOUT FACILITY EA 900.0000 1,800.00 2.000 1,800.00 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 24.000 16,320.00 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 0.800 12,400.00 S) 10 TRAFFIC CONTROL SYSTEM LS 36,260.0000 36,260.00 0.020 725.20 0.940 34,084.40 S) 11 ROADWAY EXCAVATION M3 109.0000 5,886.00 48.000 5,232.00 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 0.980 73,441.20 14 MULCH M3 70.0000 18,900.00 266.000 18,620.00 512.000 35,840.00 15 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 4.6000 10,672.00 1,325.000 6,095.00 16 EROSION CONTROL (TYPE D) HA 23,904.0000 11,952.00 0.540 12,908.16 0.540 12,908.16 17 PLANT (GROUP F) EA 0.3000 60,237.00 216,660.000 64,998.00 F) 18 PLANT (GROUP W) EA 4.2000 60,900.00 10,142.000 42,596.40 14,500.000 60,900.00 19 PLANT (GROUP A) EA 9.0000 167,400.00 8,732.000 78,588.00 17,688.000 159,192.00 20 PLANT (GROUP B) EA 16.0000 3,040.00 401.000 6,416.00 401.000 6,416.00 21 PLANT (GROUP U) EA 115.0000 75,900.00 10.000 1,150.00 420.000 48,300.00 22 MAINTAIN EXISTING PLANTED AREAS LS 35,800.0000 35,800.00 0.010 358.00 1.000 35,800.00 PROGRAM CAS145 PAGE 2 DATE 04/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 01:43 PM ESTIMATE NO. 17 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 04/20/09 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/22/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.010 2,990.00 0.070 20,930.00 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 20.000 4,000.00 26 40 MM ELECTRIC REMOTE CONTROL VALVE EA 240.0000 7,680.00 35.000 8,400.00 27 50 MM ELECTRIC REMOTE CONTROL VALVE EA 270.0000 12,690.00 42.000 11,340.00 28 8 STATION IRRIGATION CONTROLLER EA 3,070.0000 6,140.00 2.000 6,140.00 (WALL MOUNTED) 29 12 STATION IRRIGATION CONTROLLER EA 3,100.0000 6,200.00 1.000 3,100.00 (WALL MOUNTED) 30 24 STATION IRRIGATION CONTROLLER EA 3,630.0000 10,890.00 4.000 14,520.00 (WALL MOUNTED) 31 20 MM PLASTIC PIPE (PR 200) M 9.1000 80,043.60 8,029.000 73,063.90 F) (SUPPLY LINE) 32 25 MM PLASTIC PIPE (PR 200) M 9.5000 22,448.50 2,298.000 21,831.00 F) (SUPPLY LINE) 33 32 MM PLASTIC PIPE (PR 200) M 10.0000 19,220.00 1,468.000 14,680.00 F) (SUPPLY LINE) 34 40 MM PLASTIC PIPE (PR 200) M 10.5000 15,624.00 1,385.000 14,542.50 F) (SUPPLY LINE) 35 50 MM PLASTIC PIPE (PR 200) M 11.0000 49,181.00 2,925.000 32,175.00 F) (SUPPLY LINE) 36 65 MM PLASTIC PIPE (PR 200) M 13.0000 2,340.00 200.000 2,600.00 F) (SUPPLY LINE) 37 IRRIGATION CONTROLLER ENCLOSURE EA 2,200.0000 15,400.00 7.000 15,400.00 CABINET 38 WATER METER EA 21,500.0000 107,500.00 1.628 35,002.00 39 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,900.0000 9,500.00 4.000 7,600.00 40 50 MM BACKFLOW PREVENTER ASSEMBLY EA 1,200.0000 6,000.00 4.000 4,800.00 41 SPRINKLER (TYPE A-0) EA 38.0000 10,640.00 286.000 10,868.00 42 SPRINKLER (TYPE A-6) EA 38.0000 25,080.00 617.000 23,446.00 43 SPRINKLER (TYPE B-1) EA 27.0000 1,863.00 29.000 783.00 44 SPRINKLER (TYPE C-2) EA 13.0000 8,580.00 688.000 8,944.00 45 50 MM GATE VALVE EA 170.0000 3,060.00 3.000 510.00 46 BALL VALVE EA 190.0000 5,130.00 27.000 5,130.00 47 200 MM CORRUGATED HIGH DENSITY M 570.0000 17,100.00 30.000 17,100.00 POLYETHYLENE PIPE CONDUIT 48 MINOR CONCRETE (STAMPED CONCRETE) M2 126.0000 46,620.00 359.000 45,234.00 S) 49 1.5 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,461.0000 2,922.00 2.000 2,922.00 PROGRAM CAS145 PAGE 3 DATE 04/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 01:43 PM ESTIMATE NO. 17 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 04/20/09 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/22/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 66,474.00 S) PROGRAM CAS145 PAGE 4 DATE 04/22/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-234204 TIME 01:43 PM ESTIMATE NO. 17 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 04/20/09 R.E. NAME: DIPSIA, MIKE DATE OF THIS ESTIMATE 04/22/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 165,190.90 1,090,706.28 ADJUSTMENT OF COMPENSATION 0.00 -32,851.51 EXTRA WORK 18,414.37 326,718.03 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 183,605.27 1,384,572.80 51 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000.00 ORIGINAL CONTRACT AMOUNT 1,644,774.10 TOTAL WORK COMPLETED 183,605.27 1,434,572.80 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 183,605.27 1,434,572.80 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 08/30/12 328 55 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY DIPSIA, MIKE RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 04/22/09