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 11/20/03 EST. NO.10 TIME 02:00 PM R.E. NAME: KAMRAN EMAM 12-0126E4 --------------------------------------------------------------------------- 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 0001 1,420.09 E.W. @ F.A.(+) 070903 N 110 0 006 0006 6,216.05 E.W. @ L.S.(+) 100103 N 111 0 7,636.14 TOTAL THIS ESTIMATE 223,881.63 TOTAL PREVIOUS ESTIMATE 231,517.77 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 11/20/03 EST. NO.10 TIME 02:00 PM R.E. NAME: KAMRAN EMAM 12-0126E4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0126E4 TIME 02:00 PM ESTIMATE NO. 10 BID OPENING 06/13/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: KAMRAN EMAM DATE OF THIS ESTIMATE 11/20/03 LOCATION PROGRESS ESTIMATE 12-ORA-5-41.5/43.5 ----------------- BELAIRE WEST LANDSCAPE INC IN ORANGE COUNTY IN ANAHEIM, P O BOX 6270 FULLERTON AND BUENA PARK AT VARIOUS BUENA PARK CA 90622 LOCATIONS FED. AID NO. STPL-6212(5)E ,ER-6212(5)E PLANTING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750.00 S) PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 10,000.0000 10,000.00 0.050 500.00 0.800 8,000.00 03 CONSTRUCTION AREA SIGNS LS 6,000.0000 6,000.00 0.025 150.00 0.800 4,800.00 S) 04 TRAFFIC CONTROL SYSTEM LS 10,000.0000 10,000.00 0.900 9,000.00 S) 05 ROADSIDE CLEARING LS 20,000.0000 20,000.00 1.000 20,000.00 06 ROCK BLANKET M2 44.0000 391,600.00 8,320.000 366,080.00 07 ROCK BLANKET (TYPE II) M2 50.0000 26,000.00 510.000 25,500.00 08 PLANT (GROUP H) EA 0.2000 387,800.00 1,508,710.000 301,742.00 09 PLANT (GROUP K) EA 180.0000 149,400.00 684.000 123,120.00 10 PLANT (GROUP K1) EA 440.0000 66,000.00 116.000 51,040.00 11 TRANSPLANT PALM TREE EA 500.0000 140,000.00 8.000 4,000.00 249.000 124,500.00 S) 12 PLANT (GROUP A) EA 5.5000 17,050.00 700.000 3,850.00 2,315.000 12,732.50 13 PLANT (GROUP B) EA 16.0000 752.00 47.000 752.00 14 WILD FLOWER SEEDING KG 475.0000 12,350.00 0.000 0.00 15 PLANT ESTABLISHMENT WORK LS 125,000.0000 125,000.00 0.000 0.00 16 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 0.040 400.00 0.840 8,400.00 17 25 MM ELECTRIC REMOTE CONTROL VALVE EA 210.0000 7,350.00 26.000 5,460.00 18 40 MM ELECTRIC REMOTE CONTROL VALVE EA 220.0000 17,160.00 68.000 14,960.00 19 50 MM ELECTRIC REMOTE CONTROL VALVE EA 230.0000 24,610.00 4.000 920.00 78.000 17,940.00 20 65 MM ELECTRIC REMOTE CONTROL VALVE EA 240.0000 480.00 3.000 720.00 21 40 STATION IRRIGATION CONTROLLER EA 5,000.0000 10,000.00 2.000 10,000.00 22 FLOW SENSOR EA 450.0000 900.00 3.000 1,350.00 PROGRAM CAS145 PAGE 2 DATE 11/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0126E4 TIME 02:00 PM ESTIMATE NO. 10 BID OPENING 06/13/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: KAMRAN EMAM DATE OF THIS ESTIMATE 11/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 20 MM PLASTIC PIPE (PR 200) M 6.0000 108,030.00 75.000 450.00 13,550.000 81,300.00 F) (SUPPLY LINE) 24 25 MM PLASTIC PIPE (PR 200) M 6.5000 43,875.00 105.000 682.50 5,225.000 33,962.50 F) (SUPPLY LINE) 25 32 MM PLASTIC PIPE (PR 200) M 7.0000 41,615.00 90.000 630.00 4,765.000 33,355.00 F) (SUPPLY LINE) 26 40 MM PLASTIC PIPE (PR 200) M 7.5000 19,162.50 75.000 562.50 1,930.000 14,475.00 F) (SUPPLY LINE) 27 50 MM PLASTIC PIPE (PR 200) M 9.0000 48,060.00 90.000 810.00 4,330.000 38,970.00 F) (SUPPLY LINE) 28 65 MM PLASTIC PIPE (PR 200) M 10.0000 9,050.00 190.000 1,900.00 585.000 5,850.00 F) (SUPPLY LINE) 29 50 MM PLASTIC PIPE (PR 315) M 9.5000 2,090.00 10.000 95.00 F) (SUPPLY LINE) 30 75 MM PLASTIC PIPE (PR 315) M 12.0000 50,220.00 310.000 3,720.00 4,015.000 48,180.00 F) (SUPPLY LINE) 31 SPRINKLER (TYPE A-3) EA 20.0000 5,200.00 22.000 440.00 244.000 4,880.00 32 SPRINKLER (TYPE A-5) EA 20.0000 28,400.00 16.000 320.00 1,031.000 20,620.00 33 SPRINKLER (TYPE A-6) EA 20.0000 11,200.00 421.000 8,420.00 34 SPRINKLER (TYPE B-1) EA 10.0000 11,700.00 940.000 9,400.00 35 75 MM GATE VALVE EA 400.0000 8,800.00 14.000 5,600.00 36 75 MM BALL VALVE EA 400.0000 20,400.00 48.000 19,200.00 37 50 MM BALL VALVE EA 250.0000 2,500.00 2.000 500.00 3.000 750.00 38 FIRE HYDRANT ASSEMBLY EA 3,000.0000 3,000.00 0.000 0.00 39 ACCESS ROAD (AGGREGATE BASE) M3 30.0000 22,650.00 779.000 23,370.00 40 ASPHALT CONCRETE M2 40.0000 5,200.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 11/20/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0126E4 TIME 02:00 PM ESTIMATE NO. 10 BID OPENING 06/13/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/03 R.E. NAME: KAMRAN EMAM DATE OF THIS ESTIMATE 11/20/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 19,835.00 1,458,274.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 7,636.14 231,517.77 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 27,471.14 1,689,791.77 41 MOBILIZATION LS 15,000.0000 15,000.00 1.000 15,000.00 ORIGINAL CONTRACT AMOUNT 1,893,604.50 TOTAL WORK COMPLETED 27,471.14 1,704,791.77 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 27,471.14 1,704,791.77 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 09/05/02 1000 00/00/00 00/00/00 12/28/06 224 11 0 0 92% 22% PROGRESS IS SATISFACTORY KAMRAN EMAM RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/03