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 03/23/06 EST. NO.04 TIME 09:20 AM R.E. NAME: SPRAY, MIKE 08-451504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 20,319.00 E.W. @ L.S.(+) 022706 N 2 0 20,319.00 TOTAL THIS ESTIMATE 12,310.97 TOTAL PREVIOUS ESTIMATE 32,629.97 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 03/23/06 EST. NO.04 TIME 09:20 AM R.E. NAME: SPRAY, MIKE 08-451504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-451504 TIME 09:20 AM ESTIMATE NO. 04 BID OPENING 10/06/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: SPRAY, MIKE DATE OF THIS ESTIMATE 03/23/06 LOCATION PROGRESS ESTIMATE 08-SBD-60-R0.6/R3.5 ----------------- BELAIRE WEST LANDSCAPE INC IN SAN BERNARDINO COUNTY IN CHINO P O BOX 6270 FROM 1.0 KM EAST OF THE BUENA PARK CA 90622 LOS ANGELES COUNTY LINE TO 0.32 KM WEST OF MOUNTAIN AVENUE UNDERCROSSING 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 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 02 WATER POLLUTION CONTROL LS 30,000.0000 30,000.00 0.050 1,500.00 0.600 18,000.00 03 CONSTRUCTION AREA SIGNS LS 19,875.0000 19,875.00 0.027 536.63 0.781 15,522.38 04 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.133 1,330.00 0.396 3,960.00 S) 05 REMOVE ASPHALT CONCRETE DIKE M 100.0000 4,000.00 0.000 0.00 06 ROADSIDE CLEARING LS 50,000.0000 50,000.00 0.013 650.00 0.939 46,950.00 07 PRUNE EXISTING PLANTS LS 5,000.0000 5,000.00 0.000 0.00 08 MULCH M3 28.0000 61,600.00 0.000 0.00 09 PLANT (GROUP A) EA 10.0000 10,840.00 0.000 0.00 10 PLANT ESTABLISHMENT WORK LS 75,000.0000 75,000.00 0.000 0.00 11 MAINTAIN EXISTING IRRIGATION FACILITIES LS 5,000.0000 5,000.00 0.050 250.00 0.212 1,060.00 12 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 0.000 0.00 13 32 MM ELECTRIC REMOTE CONTROL VALVE EA 300.0000 600.00 1.600 480.00 1.600 480.00 14 40 MM ELECTRIC REMOTE CONTROL VALVE EA 350.0000 700.00 1.600 560.00 1.600 560.00 15 50 MM ELECTRIC REMOTE CONTROL VALVE EA 400.0000 2,000.00 3.200 1,280.00 3.200 1,280.00 16 75 MM ELECTRIC REMOTE CONTROL VALVE EA 450.0000 450.00 0.000 0.00 17 18 STATION IRRIGATION CONTROLLER EA 3,000.0000 6,000.00 0.850 2,550.00 (PEDESTAL MOUNTED) 18 75 MM PLASTIC PIPE (PR 315) M 15.0000 18,675.00 67.200 1,008.00 67.200 1,008.00 F) (SUPPLY LINE) 19 150 MM PLASTIC PIPE (PR 315) M 35.0000 4,200.00 0.000 0.00 F) (SUPPLY LINE) 20 WATER METER EA 3,000.0000 3,000.00 0.000 0.00 21 75 MM BACKFLOW PREVENTER ASSEMBLY EA 3,000.0000 3,000.00 0.000 0.00 22 SPRINKLER (TYPE B-1) EA 18.0000 19,494.00 413.500 7,443.00 413.500 7,443.00 PROGRAM CAS145 PAGE 2 DATE 03/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-451504 TIME 09:20 AM ESTIMATE NO. 04 BID OPENING 10/06/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: SPRAY, MIKE DATE OF THIS ESTIMATE 03/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 50 MM GATE VALVE EA 300.0000 300.00 0.000 0.00 24 75 MM GATE VALVE EA 350.0000 1,400.00 0.000 0.00 25 100 MM GATE VALVE EA 400.0000 800.00 0.000 0.00 26 25 MM PLASTIC PIPE (SCHEDULE 40) M 7.0000 16,975.00 1,291.900 9,043.30 1,523.140 10,661.98 F) (SUPPLY LINE) 27 32 MM PLASTIC PIPE (SCHEDULE 40) M 8.0000 7,624.00 437.900 3,503.20 631.420 5,051.36 F) (SUPPLY LINE) 28 40 MM PLASTIC PIPE (SCHEDULE 40) M 9.0000 3,141.00 210.380 1,893.42 290.740 2,616.66 F) (SUPPLY LINE) 29 50 MM PLASTIC PIPE (SCHEDULE 40) M 10.0000 7,160.00 374.460 3,744.60 374.460 3,744.60 F) (SUPPLY LINE) 30 MAINTENANCE VEHICLE PULLOUT EA 6,000.0000 24,000.00 0.750 4,500.00 0.750 4,500.00 31 ASPHALT CONCRETE TONN 500.0000 1,000.00 0.000 0.00 32 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 100.0000 2,500.00 0.000 0.00 33 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 100.0000 1,400.00 0.000 0.00 34 METAL BEAM GUARD RAILING (WOOD POST) M 160.0000 1,920.00 0.000 0.00 35 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 1,100.0000 1,100.00 0.000 0.00 36 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,500.0000 3,500.00 0.000 0.00 37 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 38 STORM WATER POLLUTION PREVENTION PLAN LS 6,000.0000 6,000.00 0.750 4,500.00 PROGRAM CAS145 PAGE 3 DATE 03/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-451504 TIME 09:20 AM ESTIMATE NO. 04 BID OPENING 10/06/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/06 R.E. NAME: SPRAY, MIKE DATE OF THIS ESTIMATE 03/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 37,722.15 129,887.98 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 20,319.00 32,629.97 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 58,041.15 162,517.95 39 MOBILIZATION LS 26,000.0000 26,000.00 0.950 24,700.00 ORIGINAL CONTRACT AMOUNT 444,254.00 TOTAL WORK COMPLETED 58,041.15 187,217.95 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 58,041.15 187,217.95 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 10/27/05 400 11/14/05 00/00/00 07/30/07 76 9 17 0 37% 18% PROGRESS IS SATISFACTORY SPRAY, MIKE RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 03/23/06