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 02/26/16 EST. NO. 003 TIME 01:56 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 02/26/16 EST. NO. 003 TIME 01:56 PM R.E. NAME: PATEL, PRAVIN 07-246404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE TERMINATED CONTRACT -40,000.00 003 -40,000.00 -40,000.00 TOTAL DEDUCTIONS -40,000.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 02/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 01:56 PM ESTIMATE NO. 003 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 09/03/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 02/26/16 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-5-13.6/18.5 ---------------------------------------- BELAIRE-WEST LANDSCAPE INC IN LOS ANGELES CO IN LOS ANGELES PO BOX 6270 AND CITY OF COMMERCE FROM ROUTE BUENA PARK, CA 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,250.00 0.000 0 002 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.000 0 003 PREPARE WATER POLLUTION CONTROL LS 1,750.0000 1,750.00 0.750 1,312 PROGRAM 004 TEMPORARY MULCH SQYD 2.0000 3,400.00 0.000 0 005 TEMPORARY FIBER ROLL LF 2.5000 17,500.00 0.000 0 006 TEMPORARY SILT FENCE LF 3.0000 12,000.00 0.000 0 007 TEMPORARY GRAVEL BAG BERM LF 5.0000 500.00 0.000 0 008 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 5,000.00 0.000 0 009 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 5,000.00 0.000 0 010 STREET SWEEPING LS 500.0000 500.00 0.000 0 011 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.600 6,600 012 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.000 0 013 REMOVE ASPHALT CONCRETE DIKE LF 25.0000 450.00 0.000 0 014 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.500 500 015 ROADSIDE CLEARING LS 30,000.0000 30,000.00 0.000 0 016 MULCH CY 20.0000 122,000.00 0.000 0 017 COMMERCIAL FERTILIZER (SLOW RELEASE) LB 1.0000 630.00 0.000 0 018 PLANT (GROUP A) EA 7.0000 18,690.00 0.000 0 019 PLANT (GROUP B) EA 20.0000 9,800.00 0.000 0 020 PLANT (GROUP U) EA 70.0000 19,600.00 0.000 0 021 MAINTAIN EXISTING PLANTED AREAS LS 2,500.0000 2,500.00 0.000 0 022 PLANT ESTABLISHMENT WORK LS 125,000.0000 125,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 01:56 PM ESTIMATE NO. 003 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 09/03/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 02/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAIN EXISTING IRRIGATION FACILITIES LS 2,500.0000 2,500.00 0.000 0 024 CONTROL AND NEUTRAL CONDUCTORS LS 12,000.0000 12,000.00 0.000 0 025 3/4" ELECTRIC REMOTE CONTROL VALVE EA 275.0000 2,200.00 0.000 0 026 1" ELECTRIC REMOTE CONTROL VALVE EA 300.0000 6,600.00 0.000 0 027 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 325.0000 5,200.00 0.000 0 028 2" ELECTRIC REMOTE CONTROL VALVE EA 375.0000 1,875.00 0.000 0 029 2 1/2" ELECTRIC REMOTE CONTROL VALVE EA 450.0000 450.00 0.000 0 030 4 STATION IRRIGATION CONTROLLER (SOLAR) EA 1,000.0000 8,000.00 0.000 0 031 8 STATION IRRIGATION CONTROLLER (SOLAR) EA 1,500.0000 1,500.00 0.000 0 032 12 STATION IRRIGATION CONTROLLER EA 2,000.0000 2,000.00 0.000 0 (WALL MOUNTED) 033 24 STATION IRRIGATION CONTROLLER EA 3,000.0000 3,000.00 0.000 0 (WALL MOUNTED) 034 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 100.0000 2,000.00 0.000 0 (F) 035 3/4" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.5000 31,515.00 0.000 0 (F) 036 1" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 1.5000 6,694.50 0.000 0 (F) 037 1 1/4" PLASTIC PIPE (PR 200) LF 1.7000 3,646.50 0.000 0 (F) (SUPPLY LINE) 038 1 1/2" PLASTIC PIPE (PR 200) LF 1.8000 2,925.00 0.000 0 (F) (SUPPLY LINE) 039 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 2.0000 3,480.00 0.000 0 (F) 040 2" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 20.0000 600.00 0.000 0 (F) 041 3" PLASTIC PIPE (PR 315) (SUPPLY LINE) LF 25.0000 1,800.00 0.000 0 (F) 042 IRRIGATION CONTROLLER ENCLOSURE EA 2,000.0000 2,000.00 0.000 0 CABINET 043 IRRIGATION CONTROLLER (SOLAR) ENCLOSURE EA 1,000.0000 9,000.00 0.000 0 CABINET 044 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,750.0000 3,500.00 0.000 0 045 3" BACKFLOW PREVENTER ASSEMBLY EA 1,750.0000 3,500.00 0.000 0 046 SPRINKLER (TYPE A-6) EA 50.0000 350.00 0.000 0 047 SPRINKLER (TYPE B-3) EA 20.0000 1,400.00 0.000 0 048 SPRINKLER (TYPE C-2) EA 14.0000 33,320.00 0.000 0 049 1 1/2" GATE VALVE EA 250.0000 500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 01:56 PM ESTIMATE NO. 003 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 09/03/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 02/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2 1/2" GATE VALVE EA 350.0000 350.00 0.000 0 051 BALL VALVE EA 250.0000 4,000.00 0.000 0 052 8" WELDED STEEL PIPE CONDUIT LF 118.0000 12,980.00 0.000 0 (.250" THICK) 053 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 50.0000 12,000.00 0.000 0 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 02/26/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-246404 TIME 01:56 PM ESTIMATE NO. 003 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 09/03/10 R.E. NAME: PATEL, PRAVIN DATE OF THIS ESTIMATE 02/26/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 8,412.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 8,412.50 055 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 634,456.00 TOTAL WORK COMPLETED 40,000.00 48,412.50 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -40,000.00 -40,000.00 TOTAL 0.00 8,412.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/23/10 1000 06/02/10 04/19/10 09/03/10 98 0 0 0 100% 100% PATEL, PRAVIN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/26/16