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 04/23/10 EST. NO.25 TIME 02:07 PM R.E. NAME: SPRAY, MICHAEL 08-0C5104 --------------------------------------------------------------------------- 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 04/23/10 EST. NO.25 TIME 02:07 PM R.E. NAME: SPRAY, MICHAEL 08-0C5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 042 -5,747.10 01 OVERBID ITEM NO. 042 -5,172.39 02 OVERBID ITEM NO. 042 -574.72 04 0.00 -11,494.21 TOTAL DEDUCTIONS 0.00 -11,494.21 PROGRAM CAS145 PAGE 1 DATE 04/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C5104 TIME 02:07 PM ESTIMATE NO. 25 BID OPENING 02/07/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/10 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 04/23/10 LOCATION PROGRESS ESTIMATE 08-SBD-40-R142.2/R142.6 ----------------- DIVERSIFIED LANDSCAPE IN SAN BERNARDINO COUNTY IN NEEDLES MANAGEMENT INC. FROM L STREET TO 0.4 MILE WEST OF 23052-H ALICIA PARKWAY #385 D STREET OVERCROSSING MISSION VIEJO, CA 92692 FED. AID NO. N O N E HIGHWAY 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 2,500.0000 2,500.00 1.000 2,500.00 02 PREPARE STORM WATER POLLUTION LS 2,850.0000 2,850.00 0.010 28.50 0.860 2,451.00 S) PREVENTION PLAN 03 TEMPORARY COVER SQYD 2.0100 4,482.30 0.000 0.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 665.0000 1,330.00 1.900 1,263.50 05 STREET SWEEPING LS 3,700.0000 3,700.00 1.000 3,700.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,100.0000 1,100.00 1.000 1,100.00 07 CONSTRUCTION AREA SIGNS LS 4,400.0000 4,400.00 1.000 4,400.00 S) 08 TRAFFIC CONTROL SYSTEM LS 5,850.0000 5,850.00 1.000 5,850.00 S) 09 ROADSIDE CLEARING LS 19,000.0000 19,000.00 1.000 19,000.00 10 PRUNE EXISTING PLANTS LS 4,900.0000 4,900.00 1.000 4,900.00 11 IRON SULFATE LB 1.8900 604.80 320.000 604.80 12 MULCH CY 36.9300 47,270.40 1,280.000 47,270.40 13 GRAVEL MULCH SQFT 1.0000 45,800.00 45,800.000 45,800.00 14 COMMERCIAL FERTILIZER (GRANULAR) LB 1.8900 604.80 320.000 604.80 15 EROSION CONTROL (BLANKET) SQYD 2.9600 4,588.00 1,550.000 4,588.00 16 EROSION CONTROL (HYDRAULIC MATRIX) SQYD 2.3100 3,187.80 1,380.000 3,187.80 S) 17 FIBER ROLLS LF 2.4600 9,200.40 3,915.000 9,630.90 18 PLANT (GROUP B) EA 16.1400 9,199.80 570.000 9,199.80 19 PLANT (GROUP U) EA 99.2500 6,451.25 65.000 6,451.25 20 PLANT ESTABLISHMENT WORK LS 50,000.0000 50,000.00 0.028 1,400.00 0.546 27,300.00 21 MAINTAIN EXISTING IRRIGATION FACILITIES LS 6,500.0000 6,500.00 0.020 130.00 0.694 4,511.00 22 CONTROL AND NEUTRAL CONDUCTORS LS 17,480.0000 17,480.00 1.080 18,878.40 PROGRAM CAS145 PAGE 2 DATE 04/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C5104 TIME 02:07 PM ESTIMATE NO. 25 BID OPENING 02/07/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/10 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 04/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 1" ELECTRIC REMOTE CONTROL VALVE EA 207.5000 2,075.00 10.000 2,075.00 24 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 222.9300 3,343.95 15.000 3,343.95 25 2" ELECTRIC REMOTE CONTROL VALVE EA 254.2300 762.69 3.000 762.69 26 24 STATION IRRIGATION CONTROLLER EA 2,050.0000 4,100.00 2.000 4,100.00 (WALL MOUNTED) 27 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,325.0000 2,650.00 2.000 2,650.00 28 2" BACKFLOW PREVENTER ASSEMBLY EA 2,600.0000 5,200.00 2.000 5,200.00 29 SPRINKLER (TYPE C-2) EA 11.4000 8,094.00 710.000 8,094.00 30 1 1/2" GATE VALVE EA 227.0000 1,135.00 5.000 1,135.00 31 2" GATE VALVE EA 305.0000 305.00 1.000 305.00 32 2" PRESSURE REDUCING VALVE EA 556.0000 1,112.00 2.000 1,112.00 33 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.6300 26,281.20 7,240.000 26,281.20 F) LINE) 34 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.6900 6,051.60 1,640.000 6,051.60 F) LINE) 35 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.8100 9,944.10 2,610.000 9,944.10 F) (SUPPLY LINE) 36 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.8300 3,332.10 1,406.000 5,384.98 F) (SUPPLY LINE) 37 2" PLASTIC PIPE (SCHEDULE 40) LF 4.0400 6,100.40 2,418.000 9,768.72 F) (SUPPLY LINE) 38 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.5800 2,519.00 550.000 2,519.00 F) (SUPPLY LINE) 39 1 1/2" WYE STRAINER EA 201.0000 1,005.00 5.000 1,005.00 40 2" WYE STRAINER EA 287.0000 287.00 1.000 287.00 41 MINOR CONCRETE (MISCELLANEOUS CY 275.0800 35,760.40 119.000 32,734.52 S) CONSTRUCTION) PROGRAM CAS145 PAGE 3 DATE 04/23/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C5104 TIME 02:07 PM ESTIMATE NO. 25 BID OPENING 02/07/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/10 R.E. NAME: SPRAY, MICHAEL DATE OF THIS ESTIMATE 04/23/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,558.50 345,945.41 ADJUSTMENT OF COMPENSATION 0.00 6,895.20 EXTRA WORK 0.00 17,952.67 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,558.50 370,793.28 42 MOBILIZATION LS 54,000.0000 54,000.00 1.000 54,000.00 ORIGINAL CONTRACT AMOUNT 425,057.99 TOTAL WORK COMPLETED 1,558.50 424,793.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -11,494.21 TOTAL 1,558.50 413,299.07 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 042 MOBILIZATION 42,505.79 54,000.00 11,494.21 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 03/12/08 845 03/27/08 03/27/08 08/26/11 512 1 8 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY SPRAY, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 04/23/10