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 11/22/25 EST. NO. 009 TIME 10:19 AM R.E. NAME: AMIR ZAMANIAN 06-360304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 7,821.18 E.W. @ F.A.(+) 080725 N 1 006 0001 7,500.00 E.W. @ L.S.(+) 111725 N 1010 009 0001 29,335.00 E.W. @ L.S.(+) 111725 N 1020 44,656.18 TOTAL THIS ESTIMATE 17,000.00 TOTAL PREVIOUS ESTIMATE 61,656.18 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 11/22/25 EST. NO. 009 TIME 10:19 AM R.E. NAME: AMIR ZAMANIAN 06-360304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE B2GNOW NONCOMPLIANCE -10,000.00 004 B2GNOW COMPLIANCE 10,000.00 005 B2GNOW NONCOMPLIANCE -10,000.00 008 B2GNOW COMPLIANCE 10,000.00 009 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-360304 TIME 10:19 AM ESTIMATE NO. 009 BID OPENING 04/04/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: AMIR ZAMANIAN DATE OF THIS ESTIMATE 11/22/25 LOCATION PROGRESS ESTIMATE 06-TUL-99-30.2/35.2 ----------------- EMPIRE LANDSCAPING INC. TULARE COUNTY IN AND NEAR TULARE FROM 0.4 26945 COUNTY ROAD 97D MILE SOUTH OF PROSPERITY AVENUE DAVIS CA 95616 OVERCROSSING TO 1.2 MILES SOUTH OF AVENUE 280 OVERCROSSING FED. AID NO. N O N E INSTALL IRRIGATION SYSTEM AND PLANTING. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 13,000.00 9.000 900.00 130.000 13,000 003 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.017 340.00 0.908 18,160 004 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.069 3,450.00 1.000 50,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 150.0000 9,000.00 0.000 0 SYSTEM 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.069 690.00 1.000 10,000 007 JOB SITE MANAGEMENT LS 100,000.0000 100,000.00 0.069 6,900.00 1.000 100,000 008 WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.069 345.00 1.000 5,000 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 10,600.00 42.400 8,480 010 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 27,000.00 2.000 6,000 011 STREET SWEEPING LS 1,000.0000 1,000.00 0.069 69.00 1.000 1,000 012 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.069 69.00 1.000 1,000 013 ROADSIDE CLEARING LS 20,000.0000 20,000.00 0.500 10,000 014 SOIL AMENDMENT CY 70.0000 4,410.00 63.000 4,410 015 PACKET FERTILIZER EA 0.5000 2,885.00 144.000 72.00 5,804.000 2,902 016 PLANT (GROUP A) EA 20.0000 70,600.00 14.000 280.00 3,369.000 67,380 017 PLANT (GROUP B) EA 50.0000 26,000.00 520.000 26,000 018 PLANT (GROUP U) EA 150.0000 21,000.00 37.000 5,550.00 180.000 27,000 019 MAINTAIN EXISTING PLANTED AREAS LS 30,000.0000 30,000.00 0.069 2,070.00 1.000 30,000 020 PLANT ESTABLISHMENT WORK LS 250,000.0000 250,000.00 0.000 0 021 WOOD MULCH CY 45.0000 361,350.00 480.000 21,600.00 7,320.000 329,400 022 ROOT PROTECTOR EA 30.0000 4,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-360304 TIME 10:19 AM ESTIMATE NO. 009 BID OPENING 04/04/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: AMIR ZAMANIAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY IRRIGATION SYSTEM LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000 024 CHECK AND TEST EXISTING IRRIGATION LS 10,000.0000 10,000.00 1.000 10,000 FACILITIES 025 OPERATE EXISTING IRRIGATION FACILITIES LS 10,000.0000 10,000.00 0.069 690.00 1.000 10,000 026 CONTROL AND NEUTRAL CONDUCTORS LS 30,000.0000 30,000.00 0.069 2,070.00 1.000 30,000 (ARMOR-CLAD) 027 1" REMOTE CONTROL VALVE EA 1,700.0000 18,700.00 8.800 14,960 028 1 1/2" REMOTE CONTROL VALVE EA 1,800.0000 30,600.00 13.600 24,480 029 2" REMOTE CONTROL VALVE EA 1,900.0000 72,200.00 30.400 57,760 030 2" WYE STRAINER ASSEMBLY EA 1,600.0000 16,000.00 10.000 16,000 031 48 STATION IRRIGATION CONTROLLER EA 33,000.0000 132,000.00 2.000 66,000 (PEDESTAL MOUNTED) WITH CABINET 032 FLOW SENSOR EA 1,500.0000 6,000.00 0.000 0 033 TREE WELL SPRINKLER ASSEMBLY EA 50.0000 4,900.00 98.000 4,900 034 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 100.0000 48,000.00 478.000 47,800 035 POP-UP SPRINKLER ASSEMBLY EA 70.0000 116,200.00 44.000 3,080.00 1,507.000 105,490 036 3" GATE VALVE EA 1,500.0000 4,500.00 3.000 4,500 037 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 83,920.00 16,392.000 81,960 (F) LINE) 038 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 7.0000 46,718.00 6,292.000 44,044 (F) LINE) 039 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 111,294.00 12,110.000 108,990 (F) (SUPPLY LINE) 040 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 12.0000 111,912.00 8,944.000 107,328 (F) LINE) 041 2 1/2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 15.0000 97,125.00 6,475.000 97,125 (F) LINE) 042 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 18.0000 163,836.00 9,102.000 163,836 (F) LINE) 043 BALL VALVE EA 1,500.0000 16,500.00 11.000 16,500 044 6" WELDED STEEL PIPE CONDUIT LF 300.0000 19,500.00 71.000 21,300 045 BONDED FIBER MATRIX (SQFT) SQFT 0.4000 34,800.00 28,043.000 11,217.20 28,043.000 11,217 046 ELECTRIC SERVICE FOR BOOSTER PUMP LS 10,000.0000 10,000.00 0.750 7,500 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 REMOVE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.500 2,500 PROGRAM CAS145 PAGE 3 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-360304 TIME 10:19 AM ESTIMATE NO. 009 BID OPENING 04/04/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: AMIR ZAMANIAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 79,392.20 1,784,922.20 ADJUSTMENT OF COMPENSATION 0.00 17,000.00 EXTRA WORK 44,656.18 44,656.18 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 124,048.38 1,846,578.38 049 MOBILIZATION LS 140,000.0000 140,000.00 1.000 140,000 ORIGINAL CONTRACT AMOUNT 2,397,750.00 TOTAL WORK COMPLETED 124,048.38 1,986,578.38 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 134,048.38 1,986,578.38 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 05/17/24 880 06/03/24 00/00/00 11/22/28 135 24 0 0 82% 15% PROGRESS IS SATISFACTORY AMIR ZAMANIAN RESIDENT ENGINEER