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 09/22/11 EST. NO.02 TIME 11:47 AM R.E. NAME: ALEXANDER, NATHAN 02-328044 --------------------------------------------------------------------------- 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 09/22/11 EST. NO.02 TIME 11:47 AM R.E. NAME: ALEXANDER, NATHAN 02-328044 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-328044 TIME 11:47 AM ESTIMATE NO. 02 BID OPENING 03/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 09/22/11 LOCATION PROGRESS ESTIMATE 02-SHA-44-R0.3/R1.8 ----------------- AUBURN GARDENING AND LANDSCAPE IN SHASTA COUNTY IN REDDING 2701 DEL PASO ROAD SUITE 130 SACRAMENTO CA 95835 FED. AID NO. STPE-PO44(49)E INSTALL LANDSCAPING AND IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.175 175.00 0.300 300.00 002 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 0.750 1,500.00 PROGRAM 003 TEMPORARY MULCH SQYD 1.2000 11,616.00 0.000 0.00 004 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 2,625.00 8.000 1,400.00 8.000 1,400.00 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 150.0000 150.00 0.000 0.00 006 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 0.070 280.00 0.620 2,480.00 007 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.750 1,500.00 008 ROADSIDE CLEARING LS 7,010.0000 7,010.00 0.175 1,226.75 0.300 2,103.00 009 SOIL AMENDMENT CY 15.0000 1,650.00 0.000 0.00 010 MULCH CY 16.0000 48,000.00 0.000 0.00 011 COMMERCIAL FERTILIZER (PACKET) EA 1.0000 3,190.00 0.000 0.00 012 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 4,100.0000 8,200.00 0.000 0.00 013 PLANT (GROUP A) EA 8.0000 16,960.00 0.000 0.00 014 PLANT (GROUP B) EA 40.0000 16,800.00 0.000 0.00 015 MAINTAIN EXISTING PLANTED AREAS LS 10,000.0000 10,000.00 0.175 1,750.00 0.300 3,000.00 016 PLANT ESTABLISHMENT WORK LS 55,505.0000 55,505.00 0.000 0.00 017 MAINTAIN EXISTING IRRIGATION FACILITIES LS 6,000.0000 6,000.00 0.175 1,050.00 0.300 1,800.00 018 MODIFY IRRIGATION SYSTEM LS 3,000.0000 3,000.00 0.000 0.00 019 CONTROL AND NEUTRAL CONDUCTORS LS 21,600.0000 21,600.00 0.260 5,616.00 0.260 5,616.00 020 3/4" ELECTRIC REMOTE CONTROL VALVE EA 336.0000 336.00 1.000 336.00 1.000 336.00 021 1" ELECTRIC REMOTE CONTROL VALVE EA 354.0000 2,124.00 2.000 708.00 4.000 1,416.00 022 1 1/4" ELECTRIC REMOTE CONTROL VALVE EA 375.0000 750.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 09/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-328044 TIME 11:47 AM ESTIMATE NO. 02 BID OPENING 03/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 09/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 400.0000 1,200.00 1.000 400.00 1.000 400.00 024 2" ELECTRIC REMOTE CONTROL VALVE EA 423.0000 32,994.00 22.000 9,306.00 32.000 13,536.00 025 24-STATION IRRIGATION CONTROLLER EA 4,475.0000 8,950.00 0.000 0.00 (PEDESTAL MOUNTED) 026 4" IRRIGATION SLEEVE LF 75.0000 2,175.00 0.000 0.00 027 6" IRRIGATION SLEEVE LF 40.0000 640.00 0.000 0.00 028 10" IRRIGATION SLEEVE LF 25.0000 1,125.00 26.000 650.00 26.000 650.00 029 SPRINKLER (TYPE A-6) EA 30.0000 3,300.00 12.000 360.00 16.000 480.00 030 SPRINKLER (TYPE B-1) EA 25.0000 200.00 0.000 0.00 031 SPRINKLER (TYPE B-4) EA 25.0000 75.00 0.000 0.00 032 SPRINKLER (TYPE C-2) EA 8.0000 14,320.00 177.000 1,416.00 311.000 2,488.00 033 2" GATE VALVE EA 250.0000 6,750.00 7.000 1,750.00 12.000 3,000.00 034 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 1.0000 16,000.00 3,435.000 3,435.00 5,054.000 5,054.00 (F) LINE) 035 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 1.2500 8,735.00 1,383.000 1,728.75 2,360.000 2,950.00 (F) LINE) 036 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 1.4000 9,100.00 1,313.000 1,838.20 2,120.000 2,968.00 (F) (SUPPLY LINE) 037 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 1.5000 630.00 92.000 138.00 209.000 313.50 (F) (SUPPLY LINE) 038 2" PLASTIC PIPE (SCHEDULE 40) LF 2.0000 3,200.00 453.000 906.00 735.000 1,470.00 (F) (SUPPLY LINE) 039 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 2.2500 49,500.00 2,475.000 5,568.75 5,638.000 12,685.50 (F) (SUPPLY LINE) 040 2" WYE STRAINER EA 250.0000 5,750.00 6.000 1,500.00 11.000 2,750.00 041 FLUSH VALVE EA 10.0000 1,600.00 38.000 380.00 50.000 500.00 042 EXTEND 8" CONDUIT LF 100.0000 1,600.00 0.000 0.00 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 09/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-328044 TIME 11:47 AM ESTIMATE NO. 02 BID OPENING 03/15/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/11 R.E. NAME: ALEXANDER, NATHAN DATE OF THIS ESTIMATE 09/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 41,918.45 70,696.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 41,918.45 70,696.00 044 MOBILIZATION LS 43,550.0000 43,550.00 0.200 8,710.00 0.950 41,372.50 ORIGINAL CONTRACT AMOUNT 436,910.00 TOTAL WORK COMPLETED 50,628.45 112,068.50 MATERIALS ON HAND ON SITE 27,197.17 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 50,628.45 139,265.67 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 06/06/11 870 07/26/11 08/01/11 01/25/12 36 0 0 0 29% 30% PROGRESS IS SATISFACTORY ALEXANDER, NATHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/11