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 07/22/10 EST. NO.01 TIME 04:23 PM R.E. NAME: PATEL, PRAVIN 07-246404 --------------------------------------------------------------------------- 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 07/22/10 EST. NO.01 TIME 04:23 PM R.E. NAME: PATEL, PRAVIN 07-246404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 04:23 PM ESTIMATE NO. 01 BID OPENING 12/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 07/22/10 LOCATION RERUN PROGRESS ESTIMATE 07-LA-5-13.6/18.5 ----------------------- BELAIRE-WEST LANDSCAPE INC IN LOS ANGELES CO IN LOS ANGELES POBOX 6270 BUENA PARK CA AND CITY OF COMMERCE FROM ROUTE 91770 5/710 SEPARATION TO ROUTE 5/10 SEPARATION FED. AID NO. ACST-053(28)E ,PE-053(28)E PERFORM HIGHWAY PLANTING ------------------------------------------------------------------------------------------------------------------------------------ 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 0.000 0.00 02 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.000 0.00 03 PREPARE WATER POLLUTION CONTROL LS 1,750.0000 1,750.00 0.000 0.00 PROGRAM 04 TEMPORARY MULCH SQYD 2.0000 3,400.00 0.000 0.00 05 TEMPORARY FIBER ROLL LF 2.5000 17,500.00 0.000 0.00 06 TEMPORARY SILT FENCE LF 3.0000 12,000.00 0.000 0.00 07 TEMPORARY GRAVEL BAG BERM LF 5.0000 500.00 0.000 0.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 5,000.00 0.000 0.00 09 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 5,000.00 0.000 0.00 10 STREET SWEEPING LS 500.0000 500.00 0.000 0.00 11 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.600 6,600.00 0.600 6,600.00 12 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 13 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 450.00 0.000 0.00 14 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.000 0.00 15 ROADSIDE CLEARING LS 30,000.0000 30,000.00 0.000 0.00 16 MULCH CY 20.0000 122,000.00 0.000 0.00 17 COMMERCIAL FERTILIZER (SLOW RELEASE) LB 1.0000 630.00 0.000 0.00 18 PLANT (GROUP A) EA 7.0000 18,690.00 0.000 0.00 19 PLANT (GROUP B) EA 20.0000 9,800.00 0.000 0.00 20 PLANT (GROUP U) EA 70.0000 19,600.00 0.000 0.00 21 MAINTAIN EXISTING PLANTED AREAS LS 2,500.0000 2,500.00 0.000 0.00 22 PLANT ESTABLISHMENT WORK LS 125,000.0000 125,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 04:23 PM ESTIMATE NO. 01 BID OPENING 12/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 07/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 MAINTAIN EXISTING IRRIGATION FACILITIES LS 2,500.0000 2,500.00 0.000 0.00 24 CONTROL AND NEUTRAL CONDUCTORS LS 12,000.0000 12,000.00 0.000 0.00 25 3/4" ELECTRIC REMOTE CONTROL VALVE EA 275.0000 2,200.00 0.000 0.00 26 1" ELECTRIC REMOTE CONTROL VALVE EA 300.0000 6,600.00 0.000 0.00 27 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 325.0000 5,200.00 0.000 0.00 28 2" ELECTRIC REMOTE CONTROL VALVE EA 375.0000 1,875.00 0.000 0.00 29 2 1/2" ELECTRIC REMOTE CONTROL VALVE EA 450.0000 450.00 0.000 0.00 30 4 STATION IRRIGATION CONTROLLER (SOLAR) EA 1,000.0000 8,000.00 0.000 0.00 31 8 STATION IRRIGATION CONTROLLER (SOLAR) EA 1,500.0000 1,500.00 0.000 0.00 32 12 STATION IRRIGATION CONTROLLER EA 2,000.0000 2,000.00 0.000 0.00 (WALL MOUNTED) 33 24 STATION IRRIGATION CONTROLLER EA 3,000.0000 3,000.00 0.000 0.00 (WALL MOUNTED) 34 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 100.0000 2,000.00 0.000 0.00 F) 35 3/4" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.5000 31,515.00 0.000 0.00 F) 36 1" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.5000 6,694.50 0.000 0.00 F) 37 1 1/4" PLASTIC PIPE (PR 200) LF 1.7000 3,646.50 0.000 0.00 F) (SUPPLY LINE) 38 1 1/2" PLASTIC PIPE (PR 200) LF 1.8000 2,925.00 0.000 0.00 F) (SUPPLY LINE) 39 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 2.0000 3,480.00 0.000 0.00 F) 40 2" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 20.0000 600.00 0.000 0.00 F) 41 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 25.0000 1,800.00 0.000 0.00 F) 42 IRRIGATION CONTROLLER ENCLOSURE EA 2,000.0000 2,000.00 0.000 0.00 CABINET 43 IRRIGATION CONTROLLER (SOLAR) ENCLOSURE EA 1,000.0000 9,000.00 0.000 0.00 CABINET 44 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,750.0000 3,500.00 0.000 0.00 45 3" BACKFLOW PREVENTER ASSEMBLY EA 1,750.0000 3,500.00 0.000 0.00 46 SPRINKLER (TYPE A-6) EA 50.0000 350.00 0.000 0.00 47 SPRINKLER (TYPE B-3) EA 20.0000 1,400.00 0.000 0.00 48 SPRINKLER (TYPE C-2) EA 14.0000 33,320.00 0.000 0.00 49 1 1/2" GATE VALVE EA 250.0000 500.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 04:23 PM ESTIMATE NO. 01 BID OPENING 12/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 07/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 2 1/2" GATE VALVE EA 350.0000 350.00 0.000 0.00 51 BALL VALVE EA 250.0000 4,000.00 0.000 0.00 52 8" WELDED STEEL PIPE CONDUIT LF 118.0000 12,980.00 0.000 0.00 (.250" THICK) 53 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 50.0000 12,000.00 0.000 0.00 54 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 07/22/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 04:23 PM ESTIMATE NO. 01 BID OPENING 12/17/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 07/22/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,600.00 6,600.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,600.00 6,600.00 55 MOBILIZATION LS 40,000.0000 40,000.00 0.000 0.00 ORIGINAL CONTRACT AMOUNT 634,456.00 TOTAL WORK COMPLETED 6,600.00 6,600.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 6,600.00 6,600.00 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 02/23/10 1000 06/02/10 04/19/10 04/23/14 65 0 0 0 1% 26% PROGRESS IS SATISFACTORY PATEL, PRAVIN RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 07/22/10