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 10/26/06 EST. NO.06 TIME 11:44 AM R.E. NAME: WOOD, JAMES 02-397504 --------------------------------------------------------------------------- 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 10/26/06 EST. NO.06 TIME 11:44 AM R.E. NAME: WOOD, JAMES 02-397504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-397504 TIME 11:44 AM ESTIMATE NO. 06 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 10/26/06 LOCATION PROGRESS ESTIMATE 02-SHA-44-R7.0/ .0 ----------------- AUBURN GARDENING AND LANDSCAPE IN SHASTA COUNTY AT PALO CEDRO AT P O BOX 2080 DESCHUTES ROAD UNDERCROSSING POLLOCK PINES CA 95726 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 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.250 375.00 1.000 1,500.00 PROGRAM 02 WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.250 375.00 1.000 1,500.00 03 TEMPORARY FIBER ROLL M 6.0000 1,260.00 0.000 0.00 04 TEMPORARY SILT FENCE M 6.0000 1,620.00 0.000 0.00 05 CONSTRUCTION AREA SIGNS LS 2,300.0000 2,300.00 0.020 46.00 1.000 2,300.00 S) 06 TRAFFIC CONTROL SYSTEM LS 2,000.0000 2,000.00 0.190 380.00 0.770 1,540.00 S) 07 ROADSIDE CLEARING LS 5,000.0000 5,000.00 1.000 5,000.00 08 SOIL AMENDMENT M3 80.0000 1,360.00 17.000 1,360.00 09 MULCH M3 75.0000 14,250.00 9.500 712.50 190.000 14,250.00 10 COMMERCIAL FERTILIZER (PACKET) EA 0.5000 380.00 760.000 380.00 11 STRAW (EROSION CONTROL) TONN 500.0000 500.00 1.000 500.00 1.000 500.00 12 PURE LIVE SEED (EROSION CONTROL) KG 20.0000 500.00 25.000 500.00 25.000 500.00 13 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 7.0000 175.00 25.000 175.00 25.000 175.00 14 PLANT (GROUP A) EA 25.0000 75.00 3.000 75.00 15 PLANT (GROUP B) EA 40.0000 10,000.00 250.000 10,000.00 16 MAINTAIN EXISTING PLANTED AREAS LS 500.0000 500.00 0.200 100.00 1.000 500.00 17 PLANT ESTABLISHMENT WORK LS 14,000.0000 14,000.00 0.075 1,050.00 0.075 1,050.00 18 MAINTAIN EXISTING IRRIGATION FACILITIES LS 500.0000 500.00 0.150 75.00 1.000 500.00 19 CONTROL AND NEUTRAL CONDUCTORS LS 19,000.0000 19,000.00 0.200 3,800.00 1.000 19,000.00 20 25 MM ELECTRIC REMOTE CONTROL VALVE EA 400.0000 2,000.00 0.750 300.00 5.000 2,000.00 21 32 MM ELECTRIC REMOTE CONTROL VALVE EA 400.0000 1,200.00 0.450 180.00 3.000 1,200.00 22 FIELD UNIT EA 12,000.0000 12,000.00 0.100 1,200.00 1.000 12,000.00 PROGRAM CAS145 PAGE 2 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-397504 TIME 11:44 AM ESTIMATE NO. 06 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 10/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 IRRIGATION CONTROLLER ENCLOSURE EA 2,350.0000 2,350.00 0.100 235.00 1.000 2,350.00 CABINET 24 WATER METER EA 8,000.0000 8,000.00 0.100 800.00 1.000 8,000.00 25 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 3,900.0000 3,900.00 0.200 780.00 1.000 3,900.00 26 65 MM BACKFLOW PREVENTER ASSEMBLY EA 3,850.0000 3,850.00 0.200 770.00 1.000 3,850.00 27 SPRINKLER (TYPE C-2) EA 30.0000 7,800.00 52.000 1,560.00 260.000 7,800.00 28 65 MM GATE VALVE EA 300.0000 1,500.00 5.000 1,500.00 29 20 MM PLASTIC PIPE (SCHEDULE 40) M 7.0000 9,590.00 1,370.000 9,590.00 F) (SUPPLY LINE) 30 25 MM PLASTIC PIPE (SCHEDULE 40) M 7.5000 4,800.00 640.000 4,800.00 F) (SUPPLY LINE) 31 32 MM PLASTIC PIPE (SCHEDULE 40) M 9.0000 1,440.00 160.000 1,440.00 160.000 1,440.00 F) (SUPPLY LINE) 32 40 MM PLASTIC PIPE (SCHEDULE 40) M 10.0000 2,800.00 280.000 2,800.00 280.000 2,800.00 F) (SUPPLY LINE) 33 50 MM PLASTIC PIPE (SCHEDULE 40) M 15.0000 4,845.00 323.000 4,845.00 323.000 4,845.00 F) (SUPPLY LINE) 34 65 MM PLASTIC PIPE (SCHEDULE 40) M 18.0000 18,972.00 1,054.000 18,972.00 F) (SUPPLY LINE) 35 25 MM WYE STRAINER EA 300.0000 1,500.00 5.000 1,500.00 36 32 MM WYE STRAINER EA 300.0000 1,200.00 4.000 1,200.00 37 40 MM WYE STRAINER EA 400.0000 400.00 1.000 400.00 38 65 MM REMOTE CONTROL VALVE MASTER WITH EA 1,500.0000 1,500.00 1.000 1,500.00 FLOW SENSOR 39 ELECTRIC SERVICE (IRRIGATION) LS 10,500.0000 10,500.00 0.030 315.00 1.000 10,500.00 S) PROGRAM CAS145 PAGE 3 DATE 10/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-397504 TIME 11:44 AM ESTIMATE NO. 06 BID OPENING 03/07/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/06 R.E. NAME: WOOD, JAMES DATE OF THIS ESTIMATE 10/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 23,313.50 160,277.00 ADJUSTMENT OF COMPENSATION 0.00 5,283.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 23,313.50 165,560.00 40 MOBILIZATION LS 5,000.0000 5,000.00 1.000 5,000.00 ORIGINAL CONTRACT AMOUNT 181,567.00 TOTAL WORK COMPLETED 23,313.50 170,560.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 23,313.50 170,560.00 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 04/18/06 215 05/04/06 05/03/06 04/20/07 92 27 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY *** SUSPENDED ON 05/24/06. WOOD, JAMES RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/06