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 05/19/23 EST. NO. 006 TIME 05:53 PM R.E. NAME: AZIMA, HASSAN 07-3114A4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 013 0001 1,580.67 E.W. @ F.A.(+) 020823 N 0001.0 0002 1,653.66 020923 N 0002.0 0003 2,355.12 021023 N 0003.0 0004 2,671.38 021423 N 0005.0 0005 3,458.99 021523 N 0006.0 0006 5,201.97 021623 N 0007.0 0007 2,718.34 021723 N 0008.0 0008 2,636.93 022123 N 0009.0 0009 2,355.12 022223 N 0010.0 0010 2,355.12 030723 N 0017.0 0011 2,358.98 030823 N 0018.0 0012 2,355.12 030923 N 0019.0 0013 2,355.12 031323 N 0020.0 0014 3,069.27 031623 N 0021.0 0015 2,868.02 031723 N 0022.0 0016 8,730.11 032723 N 0023.0 0017 2,355.12 032823 N 0024.0 0018 2,375.45 040323 N 0025.0 53,454.49 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 53,454.49 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 05/19/23 EST. NO. 006 TIME 05:53 PM R.E. NAME: AZIMA, HASSAN 07-3114A4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3114A4 TIME 05:53 PM ESTIMATE NO. 006 BID OPENING 10/18/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 05/19/23 LOCATION PROGRESS ESTIMATE 07-LA-101-1.7/6.8 ----------------- DIVERSIFIED LANDSCAPE COMPANY IN THE CITY OF LOS ANGELES, FROM 21730 BUNDY CANYON RD BEAUDRY AVENUE TO 0.1 MILE SOUTH OF WILDOMAR CA 92595 N. GOWER STREET. FED. AID NO. HSNH-Q101(364)E STABILIZE SOIL AND EROSION CONTROL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,040.0000 5,040.00 1.000 5,040.00 1.000 5,040 002 CONSTRUCTION AREA SIGNS LS 6,620.0000 6,620.00 0.000 0 003 TRAFFIC CONTROL SYSTEM LS 60,300.0000 60,300.00 0.100 6,030.00 0.600 36,180 004 JOB SITE MANAGEMENT LS 13,700.0000 13,700.00 0.100 1,370.00 0.600 8,220 005 PREPARE STORM WATER POLLUTION PREVENTION LS 2,330.0000 2,330.00 1.000 2,330 PLAN 006 STORM WATER ANNUAL REPORT EA 1,010.0000 1,010.00 0.000 0 007 TEMPORARY COVER SQYD 0.0000 0.00 0.000 0 008 TEMPORARY DRAINAGE INLET PROTECTION EA 290.0000 1,450.00 0.000 0 009 TEMPORARY FIBER ROLL LF 0.0000 0.00 0.000 0 010 TEMPORARY CONSTRUCTION ENTRANCE EA 0.0000 0.00 0.000 0 011 STREET SWEEPING LS 3,250.0000 3,250.00 0.100 325.00 0.600 1,950 012 TEMPORARY CONCRETE WASHOUT LS 0.0000 0.00 0.000 0 013 REMOVE CONCRETE (LF) CY 0.0000 0.00 0.000 0 014 ROADWAY EXCAVATION (TYPE Z-2) CY 0.0000 0.00 0.000 0 (AERIALLY DEPOSITED LEAD) 015 ROADSIDE CLEARING LS 103,100.0000 103,100.00 0.100 10,310.00 0.600 61,860 016 ROCK BLANKET SQFT 0.0000 0.00 0.000 0 017 RELOCATE IRRIGATION CONTROLLER EA 0.0000 0.00 0.000 0 018 PACKET FERTILIZER EA 2.0000 240.00 0.000 0 019 SLOW-RELEASE FERTILIZER LB 2.5000 35,640.00 60.000 150.00 60.000 150 020 PLANT (GROUP H) EA 0.5400 87,367.68 27,480.000 14,839.20 41,618.000 22,473 021 PLANT (GROUP Z) (EA) EA 0.0000 0.00 0.000 0 022 PLANT (GROUP A) EA 9.4500 293,772.15 2,482.000 23,454.90 2,482.000 23,454 PROGRAM CAS145 PAGE 2 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3114A4 TIME 05:53 PM ESTIMATE NO. 006 BID OPENING 10/18/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP B) EA 29.8000 3,576.00 0.000 0 024 PLANT (GROUP U) EA 170.0000 41,650.00 0.000 0 025 MAINTAIN EXISTING PLANTED AREAS LS 24,800.0000 24,800.00 0.100 2,480.00 0.600 14,880 026 PLANT ESTABLISHMENT WORK LS 433,400.0000 433,400.00 0.000 0 027 WOOD MULCH CY 89.0000 233,625.00 0.000 0 028 CHECK AND TEST EXISTING IRRIGATION LS 65,900.0000 65,900.00 0.900 59,310 FACILITIES 029 OPERATE EXISTING IRRIGATION FACILITIES LS 12,400.0000 12,400.00 0.100 1,240.00 0.600 7,440 030 REMOVE IRRIGATION FACILITY LS 0.0000 0.00 0.000 0 031 CONTROL AND NEUTRAL CONDUCTORS LS 0.0000 0.00 0.000 0 032 1" REMOTE CONTROL VALVE EA 0.0000 0.00 0.000 0 033 1 1/2" REMOTE CONTROL VALVE EA 0.0000 0.00 0.000 0 034 2" REMOTE CONTROL VALVE EA 0.0000 0.00 0.000 0 035 2 1/2" REMOTE CONTROL VALVE EA 0.0000 0.00 0.000 0 036 24-32 STATION IRRIGATION CONTROLLER EA 0.0000 0.00 0.000 0 (WALL MOUNTED) 037 2" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 0.0000 0.00 0.000 0 (F) 038 2 1/2" GALVANIZED STEEL PIPE LF 0.0000 0.00 0.000 0 (F) (SUPPLY LINE) 039 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 0.0000 0.00 0.000 0 (F) 040 IRRIGATION CONTROLLER ENCLOSURE EA 0.0000 0.00 0.000 0 CABINET 041 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 0.0000 0.00 0.000 0 042 2" BACKFLOW PREVENTER ASSEMBLY EA 0.0000 0.00 0.000 0 043 2 1/2" BACKFLOW PREVENTER ASSEMBLY EA 0.0000 0.00 0.000 0 044 3" BACKFLOW PREVENTER ASSEMBLY EA 0.0000 0.00 0.000 0 045 TREE WELL SPRINKLER ASSEMBLY EA 0.0000 0.00 0.000 0 046 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 0.0000 0.00 0.000 0 047 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 0.0000 0.00 0.000 0 048 RISER SPRINKLER ASSEMBLY EA 0.0000 0.00 0.000 0 049 1 1/2" GATE VALVE EA 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3114A4 TIME 05:53 PM ESTIMATE NO. 006 BID OPENING 10/18/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 2" GATE VALVE EA 0.0000 0.00 0.000 0 051 2 1/2" GATE VALVE EA 0.0000 0.00 0.000 0 052 3" GATE VALVE EA 0.0000 0.00 0.000 0 053 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 0.0000 0.00 0.000 0 (F) LINE) 054 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 0.0000 0.00 0.000 0 (F) LINE) 055 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 0.0000 0.00 0.000 0 (F) (SUPPLY LINE) 056 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 0.0000 0.00 0.000 0 (F) (SUPPLY LINE) 057 2" PLASTIC PIPE (SCHEDULE 40) LF 0.0000 0.00 0.000 0 (F) (SUPPLY LINE) 058 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 0.0000 0.00 0.000 0 (F) (SUPPLY LINE) 059 3" PLASTIC PIPE (SCHEDULE 40) LF 0.0000 0.00 0.000 0 (F) (SUPPLY LINE) 060 BALL VALVE EA 0.0000 0.00 0.000 0 061 PVC PIPE CONDUIT (SLEEVE) LF 0.0000 0.00 0.000 0 (F) 062 CLASS 3 AGGREGATE BASE (CY) CY 0.0000 0.00 0.000 0 063 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 0.0000 0.00 0.000 0 064 MINOR CONCRETE (TEXTURED PAVING) CY 0.0000 0.00 0.000 0 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 0.0000 0.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 066 ELECTRIC SERVICE FOR IRRIGATION LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/19/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-3114A4 TIME 05:53 PM ESTIMATE NO. 006 BID OPENING 10/18/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/23 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 05/19/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 65,239.10 243,288.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 53,454.49 53,454.49 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 118,693.59 296,743.11 067 MOBILIZATION LS 18,400.0000 18,400.00 0.200 3,680.00 0.950 17,480 ORIGINAL CONTRACT AMOUNT 1,447,570.83 TOTAL WORK COMPLETED 122,373.59 314,223.11 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 122,373.59 314,223.11 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 11/30/22 553 12/05/22 12/05/22 03/24/25 97 17 0 0 35% 18% PROGRESS IS SATISFACTORY AZIMA, HASSAN RESIDENT ENGINEER