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 08/11/23 EST. NO. 020 TIME 11:00 AM R.E. NAME: LIU, CHEN-CHUNG 07-319504 --------------------------------------------------------------------------- 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 08/11/23 EST. NO. 020 TIME 11:00 AM R.E. NAME: LIU, CHEN-CHUNG 07-319504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS SYNERGY CPR NOV -1,000.00 005 MIS MARINA SPR MAR22 -1,000.00 007 MIS MARINA SPR MAR22 1,000.00 011 MISS SYNERGY CPR NOV 1,000.00 011 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/11/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-319504 TIME 11:00 AM ESTIMATE NO. 020 BID OPENING 09/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/23 R.E. NAME: LIU, CHEN-CHUNG DATE OF THIS ESTIMATE 08/11/23 LOCATION FINAL ESTIMATE 07-LA-10-46.0/48.0 -------------- MARINA LANDSCAPE INC. IN CLAREMONT AND POMONA FROM EAST 3707 W. GARDEN GROVE BLVD; 0F NORTH ORANGE GROVE AVENUE ORANGE CA 92868 UNDERCROSSING TO EAST OF SOUTH INDIAN HILL BOULEVARD UNDERCROSSING. FED. AID NO. N O N E CONSTRUCT BMPS FOR STORMWATER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,300.0000 1,300.00 1.000 1,300 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,600.0000 1,600.00 1.000 1,600 003 TIME-RELATED OVERHEAD (WDAY) WDAY 120.0000 14,400.00 120.000 14,400 004 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 1.000 11,000 005 TRAFFIC CONTROL SYSTEM LS 46,800.0000 46,800.00 1.000 46,800 006 PORTABLE RADAR SPEED FEEDBACK SIGN EA 180.0000 16,200.00 90.000 16,200 SYSTEM DAY 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,000.0000 18,000.00 3.000 18,000 008 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 010 TEMPORARY COVER SQYD 4.0000 14,800.00 3,700.000 14,800 011 TEMPORARY CHECK DAM LF 7.5000 2,700.00 360.000 2,700 012 TEMPORARY DRAINAGE INLET PROTECTION EA 170.0000 1,870.00 11.000 1,870 013 TEMPORARY FIBER ROLL LF 3.0000 1,500.00 1,200.000 3,600 014 TEMPORARY SILT FENCE LF 3.5000 735.00 333.000 1,165 015 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 6,000.00 4.000 6,000 016 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 1.000 1,200 017 ROADWAY EXCAVATION (TYPE COM) CY 250.0000 90,000.00 360.000 90,000 (AERIALLY DEPOSITED LEAD) 018 ROADSIDE CLEARING LS 33,500.0000 33,500.00 1.000 33,500 019 PRUNE EXISTING PLANTS LS 6,500.0000 6,500.00 1.000 6,500 020 SLOW-RELEASE FERTILIZER LB 2.0000 480.00 240.000 480 021 PLANT (GROUP H) EA 0.5000 3,750.00 7,500.000 3,750 022 PLANT (GROUP A) EA 5.5000 3,300.00 600.000 3,300 PROGRAM CAS145 PAGE 2 DATE 08/11/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-319504 TIME 11:00 AM ESTIMATE NO. 020 BID OPENING 09/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/23 R.E. NAME: LIU, CHEN-CHUNG DATE OF THIS ESTIMATE 08/11/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP B) EA 36.0000 756.00 21.000 756 024 PLANT (GROUP U) EA 90.0000 450.00 5.000 450 025 MAINTAIN EXISTING PLANTED AREAS LS 8,900.0000 8,900.00 1.000 8,900 026 PLANT ESTABLISHMENT WORK LS 15,500.0000 15,500.00 1.000 15,500 027 WOOD MULCH CY 70.0000 70,700.00 1,010.000 70,700 028 CHECK AND TEST EXISTING IRRIGATION LS 2,000.0000 2,000.00 1.000 2,000 FACILITIES 029 OPERATE EXISTING IRRIGATION FACILITIES LS 3,500.0000 3,500.00 1.000 3,500 030 REMOVE IRRIGATION FACILITY LS 4,500.0000 4,500.00 1.000 4,500 031 CONTROL AND NEUTRAL CONDUCTORS LS 9,500.0000 9,500.00 1.000 9,500 032 1" REMOTE CONTROL VALVE EA 270.0000 3,780.00 14.000 3,780 033 1 1/2" REMOTE CONTROL VALVE EA 300.0000 2,700.00 9.000 2,700 034 24-32 STATION IRRIGATION CONTROLLER EA 13,000.0000 39,000.00 3.000 39,000 (PEDESTAL MOUNTED) 035 12 STATION IRRIGATION CONTROLLER EA 11,000.0000 11,000.00 1.000 11,000 (PEDESTAL MOUNTED) 036 2" BACKFLOW PREVENTER ASSEMBLY EA 6,500.0000 13,000.00 2.000 13,000 037 FLOW SENSOR EA 1,000.0000 4,000.00 4.000 4,000 038 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 50.0000 3,550.00 71.000 3,550 039 RISER SPRINKLER ASSEMBLY EA 24.0000 7,680.00 320.000 7,680 040 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 23,032.00 5,758.000 23,032 (F) LINE) 041 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 5,745.00 1,915.000 5,745 (F) LINE) 042 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 1,128.00 282.000 1,128 (F) (SUPPLY LINE) 043 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 3,690.00 738.000 3,690 (F) (SUPPLY LINE) 044 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 9,960.00 1,046.000 10,460 (F) (SUPPLY LINE) 045 BALL VALVE EA 300.0000 1,800.00 6.000 1,800 046 PVC PIPE CONDUIT (SLEEVE) LF 55.0000 20,405.00 371.000 20,405 (F) 047 DPP INFILTRATION AREA (ROCK) CY 120.0000 73,200.00 610.000 73,200 048 ROCK SLOPE PROTECTION CY 230.0000 6,900.00 30.000 6,900 (20 LB, CLASS I, METHOD B) (CY) 049 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.0000 640.00 80.000 640 PROGRAM CAS145 PAGE 3 DATE 08/11/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-319504 TIME 11:00 AM ESTIMATE NO. 020 BID OPENING 09/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/23 R.E. NAME: LIU, CHEN-CHUNG DATE OF THIS ESTIMATE 08/11/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TREATMENT BEST MANAGEMENT EA 350.0000 2,100.00 6.000 2,100 PRACTICE MARKER 051 RESET ROADSIDE SIGN (ONE POST) EA 400.0000 800.00 2.000 800 052 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 08/11/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-319504 TIME 11:00 AM ESTIMATE NO. 020 BID OPENING 09/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/24/23 R.E. NAME: LIU, CHEN-CHUNG DATE OF THIS ESTIMATE 08/11/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 637,381.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 28,734.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 666,115.72 053 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 704,351.00 TOTAL WORK COMPLETED 0.00 736,115.72 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 736,115.72 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 10/22/21 370 11/08/21 11/08/21 05/24/23 369 15 0 0 100% 100% LIU, CHEN-CHUNG RESIDENT ENGINEER