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 02/25/11 EST. NO.23 TIME 10:51 AM R.E. NAME: SAGGESE, CARMINE T 11-260724 --------------------------------------------------------------------------- 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 02/25/11 EST. NO.23 TIME 10:51 AM R.E. NAME: SAGGESE, CARMINE T 11-260724 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS APRIL -4,042.42 02 O/S PRS JUNE -6,543.48 04 O/S PRS JULY -4,927.38 05 PRTL PRS APRIL 3,042.42 05 PRTL PRS RECD JULY 5,543.38 06 PRTL PRS RECD JULY 2,000.00 07 PRS RECD APRIL 1,000.00 08 PRTL PRS RECD JULY 2,000.00 08 PRS RECD JUNE 1,000.00 11 PRS RECD JULY 927.38 11 CORRECTION 0.10 12 O/S PRS FEB -2,000.00 12 PRS RECD FEB 2,000.00 13 O/S PRS JUNE -4,000.00 16 O/S PRS JULY -2,000.00 17 PRS RECD JUNE 4,000.00 18 PRS RECD JULY 2,000.00 18 O/S PRS SEPT -3,000.00 19 O/S PRS OCT -3,000.00 20 O/S PRS NOV -2,000.00 21 PRS RECD SEPT 3,000.00 21 PRS RECD OCT 3,000.00 21 O/S PRS DEC -2,000.00 22 PRS RECD NOV 10 2,000.00 23 PRS RECD DEC 10 2,000.00 23 4,000.00 0.00 TOTAL DEDUCTIONS 4,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260724 TIME 10:51 AM ESTIMATE NO. 23 BID OPENING 01/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: SAGGESE, CARMINE T DATE OF THIS ESTIMATE 02/25/11 LOCATION RERUN PROGRESS ESTIMATE 11-SD-15-M21.9/M23.9 ----------------------- EAST BAY CONSTRUCTION CO., INC IN SAN DIEGO COUNTY IN SAN DIEGO 41120-G ELM STREET FROM CAMINO DEL NORTE UNDERCROSSING MURRIETA CA 92562 TO 0.4 KM NORTH OF RANCHO BERNARDO ROAD UNDERCROSSING FED. AID NO. HPLU-6211(80) INSTALL PLANTING AND WATER SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 37,500.0000 37,500.00 1.000 37,500.00 02 PREPARE STORM WATER POLLUTION LS 3,562.5000 3,562.50 0.900 3,206.25 PREVENTION PLAN 03 TEMPORARY CONSTRUCTION ENTRANCE EA 11,220.0000 11,220.00 1.000 11,220.00 04 TEMPORARY CHECK DAM M 5.0000 270.00 65.000 325.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 600.00 7.000 1,400.00 06 CONSTRUCTION AREA SIGNS LS 5,300.0000 5,300.00 0.800 4,240.00 07 TRAFFIC CONTROL SYSTEM LS 55,000.0000 55,000.00 0.920 50,600.00 08 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,908.0000 3,816.00 2.000 3,816.00 09 ROADSIDE CLEARING LS 60,000.0000 60,000.00 1.000 60,000.00 10 ROCK MULCH (TYPE 1) M2 8.5800 9,009.00 1,156.000 9,918.48 11 ROCK MULCH (TYPE 2) M2 8.5800 6,949.80 907.000 7,782.06 12 ROCK MULCH (TYPE 3) M2 14.4700 76,256.90 8,638.000 124,991.86 13 IRON SULFATE KG 1.3500 621.00 496.000 669.60 14 MULCH M3 53.3900 21,356.00 99.000 5,285.61 15 COMMERCIAL FERTILIZER (SLOW RELEASE) KG 1.3700 3,699.00 2,041.590 2,796.98 16 COMMERCIAL FERTILIZER (PACKET) EA 0.0800 1,368.00 18,191.000 1,455.28 17 EROSION CONTROL (TYPE D) M2 1.0700 27,820.00 18,425.000 19,714.75 18 FIBER ROLLS M 5.0000 89,500.00 19,482.000 97,410.00 19 PLANT (GROUP F) EA 0.2400 5,784.00 42,275.000 10,146.00 20 PLANT (GROUP G) EA 0.3500 4,235.00 12,100.000 4,235.00 21 PLANT (GROUP H) EA 0.1800 145,980.00 780,700.000 140,526.00 F) 22 PLANT (GROUP K) EA 182.3600 4,923.72 33.000 6,017.88 PROGRAM CAS145 PAGE 2 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260724 TIME 10:51 AM ESTIMATE NO. 23 BID OPENING 01/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: SAGGESE, CARMINE T DATE OF THIS ESTIMATE 02/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT (GROUP M) EA 1.2500 6,500.00 5,200.000 6,500.00 24 PLANT (GROUP A) EA 5.5200 6,844.80 1,329.000 7,336.08 25 PLANT (GROUP B) EA 13.1100 20,976.00 1,717.000 22,509.87 26 PLANT (GROUP U) EA 57.2600 36,073.80 611.000 34,985.86 27 PLANT ESTABLISHMENT WORK LS 120,000.0000 120,000.00 0.029 3,480.00 0.265 31,800.00 28 STEEL EDGING M 13.4400 5,510.40 416.000 5,591.04 29 CONTROL AND NEUTRAL CONDUCTORS LS 52,684.7500 52,684.75 1.000 52,684.75 30 25 MM ELECTRIC REMOTE CONTROL VALVE EA 215.2500 13,130.25 61.000 13,130.25 31 40 MM ELECTRIC REMOTE CONTROL VALVE EA 245.2500 31,882.50 128.000 31,392.00 32 40 STATION SATELLITE IRRIGATION EA 15,720.6600 15,720.66 0.900 14,148.59 CONTROLLER WITH RADIO MODEM ASSEMBLY AND FLOW SENSOR MONITOR 33 32 STATION SATELLITE IRRIGATION EA 11,875.2200 11,875.22 0.900 10,687.70 CONTROLLER WITH RADIO MODEM ASSEMBLY AND FLOW SENSOR MONITOR 34 24 STATION SATELLITE IRRIGATION EA 10,847.5500 21,695.10 1.800 19,525.59 CONTROLLER 35 HAND HELD PORTABLE TRANSMITTER EA 1,358.0800 1,358.08 0.000 0.00 36 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 4,121.4400 8,242.88 2.000 8,242.88 (DOUBLE) 37 25 MM PLASTIC PIPE (PR 200) M 0.8400 13,466.04 15,791.000 13,264.44 F) (SUPPLY LINE) 38 32 MM PLASTIC PIPE (PR 200) M 1.3000 5,161.00 3,895.000 5,063.50 F) (SUPPLY LINE) 39 40 MM PLASTIC PIPE (PR 200) M 1.6800 6,410.88 3,478.000 5,843.04 F) (SUPPLY LINE) 40 50 MM PLASTIC PIPE (PR 200) M 2.6300 9,523.23 3,595.000 9,454.85 F) (SUPPLY LINE) 41 65 MM PLASTIC PIPE (PR 200) M 3.9000 11,040.90 2,788.000 10,873.20 F) (SUPPLY LINE) 42 75 MM PLASTIC PIPE (PR 200) M 5.8000 19,505.40 3,363.000 19,505.40 F) (SUPPLY LINE) 43 100 MM PLASTIC PIPE (PR 200) M 9.4500 15,611.40 1,652.000 15,611.40 F) (SUPPLY LINE) 44 SPRINKLER (TYPE A-5) EA 23.7300 8,542.80 350.000 8,305.50 45 SPRINKLER (TYPE A-6) EA 45.7100 1,279.88 28.000 1,279.88 46 SPRINKLER (TYPE A-7) EA 23.7300 15,661.80 647.000 15,353.31 47 SPRINKLER (TYPE A-8) EA 45.7700 1,144.25 25.000 1,144.25 48 SPRINKLER (TYPE A-11) EA 22.3000 6,690.00 300.000 6,690.00 PROGRAM CAS145 PAGE 3 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260724 TIME 10:51 AM ESTIMATE NO. 23 BID OPENING 01/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: SAGGESE, CARMINE T DATE OF THIS ESTIMATE 02/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 49 SPRINKLER (TYPE A-12) EA 44.9500 134.85 3.000 134.85 50 SPRINKLER (TYPE B-2) EA 25.1800 4,280.60 167.000 4,205.06 51 SPRINKLER (TYPE C-2 MOD) EA 17.9000 24,344.00 1,336.000 23,914.40 52 50 MM GATE VALVE EA 209.5200 9,428.40 45.000 9,428.40 53 75 MM GATE VALVE EA 595.8800 3,575.28 6.000 3,575.28 54 50 MM COMBINATION AIR RELEASE VALVE EA 935.6400 8,420.76 10.000 9,356.40 55 REPLACE VALVE BOX COVER EA 15.0000 765.00 0.000 0.00 56 200 MM WELDED STEEL PIPE CONDUIT M 511.3100 29,655.98 0.000 0.00 (6.35 MM THICK) 57 250 MM WELDED STEEL PIPE CONDUIT M 642.0100 52,002.81 0.000 0.00 (6.35 MM THICK) 58 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,855.0000 3,710.00 2.000 3,710.00 59 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION 60 ELECTRIC SERVICE (IRRIGATION) LS 20,140.0000 20,140.00 1.000 20,140.00 PROGRAM CAS145 PAGE 4 DATE 02/25/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-260724 TIME 10:51 AM ESTIMATE NO. 23 BID OPENING 01/29/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: SAGGESE, CARMINE T DATE OF THIS ESTIMATE 02/25/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,480.00 1,049,644.52 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 106,138.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,480.00 1,155,783.17 61 MOBILIZATION LS 25,000.0000 25,000.00 1.000 25,000.00 ORIGINAL CONTRACT AMOUNT 1,223,760.62 TOTAL WORK COMPLETED 3,480.00 1,180,783.17 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 0.00 TOTAL 7,480.00 1,180,783.17 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 03/20/09 1000 04/06/09 04/06/09 05/17/13 449 21 7 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY SAGGESE, CARMINE T RESIDENT ENGINEER PROGRAM CAS145 DATE 02/25/11