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 08/25/23 EST. NO. 001 TIME 02:10 PM R.E. NAME: ALAWAR SHOUKIE 02-3J4304 --------------------------------------------------------------------------- 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 08/25/23 EST. NO. 001 TIME 02:10 PM R.E. NAME: ALAWAR SHOUKIE 02-3J4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3J4304 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 05/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: ALAWAR SHOUKIE DATE OF THIS ESTIMATE 08/25/23 LOCATION RERUN PROGRESS ESTIMATE 02-PLU-89-20.0/20.6 ----------------------- MARINA LANDSCAPE INC. PLUMAS COUNTY IN GREENVILLE FROM WOLF 3707 W GARDEN GROVE BLVD CREEK BRIDGE TO MILL STREET ORANGE CA 92868 FED. AID NO. N O N E INSTALL LANDSCAPING & IRRIGATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 400.0000 12,000.00 10.000 4,000.00 10.000 4,000 002 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.530 8,480.00 0.530 8,480 003 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.330 14,850.00 0.330 14,850 004 PORTABLE RADAR SPEED FEEDBACK SIGN LS 4,500.0000 4,500.00 0.330 1,485.00 0.330 1,485 SYSTEMS (LS) 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.330 1,650.00 0.330 1,650 006 AUTOMATED FLAGGER ASSISTANCE DEVICES LS 6,500.0000 6,500.00 0.330 2,145.00 0.330 2,145 007 JOB SITE MANAGEMENT LS 14,650.0000 14,650.00 0.330 4,834.50 0.330 4,834 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 8,000.0000 8,000.00 1.000 8,000.00 1.000 8,000 009 TEMPORARY COVER SQYD 12.0000 1,200.00 0.000 0 010 TEMPORARY DRAINAGE INLET PROTECTION EA 750.0000 7,500.00 0.000 0 011 TEMPORARY GRAVEL BAG BERM LF 22.0000 4,400.00 0.000 0 012 STREET SWEEPING LS 3,000.0000 3,000.00 0.330 990.00 0.330 990 013 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 014 ROADSIDE CLEARING LS 51,000.0000 51,000.00 1.000 51,000.00 1.000 51,000 015 ROCK MULCH SQFT 50.0000 9,500.00 0.000 0 016 CULTIVATION SQYD 6.0000 456.00 0.000 0 017 SOIL AMENDMENT CY 120.0000 2,280.00 0.000 0 018 ORGANIC FERTILIZER LB 2.0000 460.00 0.000 0 019 SOIL TESTING EA 500.0000 1,000.00 0.000 0 020 PLANT (GROUP E) EA 15.0000 8,850.00 0.000 0 021 PLANT (GROUP A) EA 25.0000 23,750.00 0.000 0 022 PLANT (GROUP B) EA 90.0000 21,600.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3J4304 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 05/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: ALAWAR SHOUKIE DATE OF THIS ESTIMATE 08/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP U) EA 200.0000 22,000.00 0.000 0 024 PLANT ESTABLISHMENT WORK LS 30,000.0000 30,000.00 0.000 0 025 WOOD MULCH CY 150.0000 22,500.00 0.000 0 026 ROOT PROTECTOR EA 90.0000 4,770.00 0.000 0 027 ROOT BARRIER LF 15.0000 10,050.00 446.000 6,690.00 446.000 6,690 028 EDGING LF 10.0000 4,500.00 0.000 0 029 CONTROL AND NEUTRAL CONDUCTORS LS 78,000.0000 78,000.00 0.000 0 030 1" REMOTE CONTROL VALVE EA 300.0000 6,900.00 0.000 0 031 1 1/2" REMOTE CONTROL VALVE EA 350.0000 350.00 0.000 0 032 24-32 STATION IRRIGATION CONTROLLER EA 16,000.0000 16,000.00 0.000 0 (PEDESTAL MOUNTED) 033 IRRIGATION CONTROLLER ENCLOSURE CABINET EA 5,000.0000 5,000.00 0.000 0 034 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 6,000.0000 6,000.00 0.000 0 035 FLOW SENSOR CABLE LS 100.0000 100.00 0.000 0 036 FLOW SENSOR EA 1,500.0000 1,500.00 0.000 0 037 TREE WELL SPRINKLER ASSEMBLY EA 80.0000 8,800.00 0.000 0 038 RISER SPRINKLER ASSEMBLY EA 25.0000 23,250.00 0.000 0 039 POP-UP SPRINKLER ASSEMBLY EA 85.0000 2,890.00 0.000 0 040 1 1/2" GATE VALVE EA 600.0000 600.00 0.000 0 041 2" GATE VALVE EA 500.0000 3,000.00 0.000 0 042 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 6,320.00 160.000 640.00 160.000 640 (F) LINE) 043 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 22,000.00 120.000 600.00 120.000 600 (F) LINE) 044 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 2,365.00 0.000 0 (F) (SUPPLY LINE) 045 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 5,100.00 304.000 1,824.00 304.000 1,824 (F) (SUPPLY LINE) 046 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 8.0000 6,160.00 500.000 4,000.00 500.000 4,000 (F) LINE) 047 QUICK COUPLING VALVE EA 500.0000 3,500.00 0.000 0 048 BALL VALVE EA 350.0000 5,250.00 0.000 0 049 PVC PIPE CONDUIT (SLEEVE) LF 180.0000 1,080.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 08/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-3J4304 TIME 02:10 PM ESTIMATE NO. 001 BID OPENING 05/04/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: ALAWAR SHOUKIE DATE OF THIS ESTIMATE 08/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 111,188.50 111,188.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 111,188.50 111,188.50 ORIGINAL CONTRACT AMOUNT 547,131.00 TOTAL WORK COMPLETED 111,188.50 111,188.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 111,188.50 111,188.50 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 06/26/23 280 08/02/23 08/02/23 09/18/23 13 0 0 0 20% 5% PROGRESS IS SATISFACTORY ALAWAR SHOUKIE RESIDENT ENGINEER