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 06/17/24 EST. NO. 005 TIME 06:29 PM R.E. NAME: ARIEL MENDOZA 10-1H6504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 2,528.20 E.W. @ F.A.(+) 030424 N 1 0 0002 2,905.18 031324 N 2 0 003 0003 2,219.84 E.W. @ L.S.(+) 031424 N 3.2 0 0004 2,047.93 031524 N 4.2 0 9,701.15 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 9,701.15 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 06/17/24 EST. NO. 005 TIME 06:29 PM R.E. NAME: ARIEL MENDOZA 10-1H6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE B2GNOW NON-COMPL. -10,000.00 004 MISSING CEM2404,2406 -10,000.00 004 B2GNOW COMPL. EST4 10,000.00 005 MISSING CEM-2410 -10,000.00 005 0.00 -20,000.00 TOTAL DEDUCTIONS 0.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 06/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H6504 TIME 06:29 PM ESTIMATE NO. 005 BID OPENING 08/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/24 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 06/17/24 LOCATION PROGRESS ESTIMATE 10-SJ-99-28.7/31.7 ----------------- MARINA LANDSCAPE INC. SAN JOAQUIN COUNTY IN AND NEAR LODI FROM 3707 W GARDEN GROVE BLVD 0.4 MILE NORTH OF HARNEY LANE OVERCROSSING ORANGE CA 92868 TO 0.2 MILE NORTH OF TURNER ROAD OVERCROSSING FED. AID NO. ACNH-P099(681)E HIGHWAY PLANTING AND IRRIGATION. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,750.0000 1,750.00 1.000 1,750 002 TIME-RELATED OVERHEAD (WDAY) WDAY 200.0000 50,000.00 20.000 4,000.00 84.000 16,800 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 14,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 14,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 15,500.0000 15,500.00 0.750 11,625 006 TRAFFIC CONTROL SYSTEM LS 177,000.0000 177,000.00 0.080 14,160.00 0.352 62,304 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 45,000.0000 45,000.00 0.080 3,600.00 0.332 14,940 008 JOB SITE MANAGEMENT LS 50,000.0000 50,000.00 0.080 4,000.00 0.352 17,600 009 PREPARE STORM WATER POLLUTION PREVENTION LS 11,000.0000 11,000.00 0.750 8,250 PLAN 010 RAIN EVENT ACTION PLAN EA 500.0000 1,000.00 0.000 0 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 6,600.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 013 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 500.0000 1,000.00 1.000 500 CONTROL) 014 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 1.1800 41,300.00 5,000.000 5,900.00 30,000.000 35,400 MATRIX) 015 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 9,030.00 33.000 6,930 016 TEMPORARY FIBER ROLL LF 3.6500 68,985.00 18,500.000 67,525 017 TEMPORARY CONSTRUCTION ENTRANCE EA 4,800.0000 4,800.00 1.000 4,800 018 STREET SWEEPING LS 15,000.0000 15,000.00 0.000 0 019 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.750 1,125 020 ROADSIDE CLEARING LS 145,000.0000 145,000.00 0.044 6,380.00 0.800 116,000 021 PRUNE EXISTING PLANTS LS 24,000.0000 24,000.00 1.000 24,000 022 ROCK MULCH SQFT 12.0000 460,800.00 17,585.000 211,020.00 17,585.000 211,020 PROGRAM CAS145 PAGE 2 DATE 06/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H6504 TIME 06:29 PM ESTIMATE NO. 005 BID OPENING 08/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/24 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 06/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK BLANKET SQFT 17.0000 268,600.00 13,800.000 234,600 024 SOIL AMENDMENT CY 60.0000 7,200.00 0.000 0 025 SLOW-RELEASE FERTILIZER LB 2.0000 1,180.00 0.000 0 026 PLANT (GROUP A) EA 20.0000 59,200.00 0.000 0 027 PLANT (GROUP B) EA 40.0000 54,000.00 0.000 0 028 PLANT (GROUP U) EA 150.0000 27,000.00 0.000 0 029 MAINTAIN EXISTING PLANTED AREAS LS 65,000.0000 65,000.00 0.080 5,200.00 0.352 22,880 030 PLANT ESTABLISHMENT WORK LS 92,000.0000 92,000.00 0.000 0 031 WOOD MULCH CY 48.0000 576,000.00 0.000 0 032 CHECK AND TEST EXISTING IRRIGATION LS 25,000.0000 25,000.00 1.000 25,000 FACILITIES 033 OPERATE EXISTING IRRIGATION FACILITIES LS 58,500.0000 58,500.00 0.080 4,680.00 0.352 20,592 034 REMOVE IRRIGATION FACILITY LS 75,000.0000 75,000.00 0.050 3,750.00 0.950 71,250 035 1" REMOTE CONTROL VALVE EA 500.0000 22,500.00 0.000 0 036 1" WYE STRAINER ASSEMBLY EA 2,500.0000 47,500.00 0.000 0 037 RISER SPRINKLER ASSEMBLY EA 25.0000 122,500.00 1,543.000 38,575.00 2,617.000 65,425 038 POP-UP SPRINKLER ASSEMBLY EA 92.0000 8,004.00 26.000 2,392.00 55.000 5,060 039 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 152,910.00 9,471.000 42,619.50 21,141.000 95,134 (F) LINE) 040 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.5000 113,451.00 4,305.000 27,982.50 9,056.000 58,864 (F) LINE) 041 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 53,676.00 1,134.000 7,938.00 3,159.000 22,113 (F) (SUPPLY LINE) 042 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 16,344.00 37.000 296.00 1,522.000 12,176 (F) (SUPPLY LINE) 043 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 12.0000 480.00 0.000 0 (F) LINE) 044 CHECK VALVE EA 50.0000 1,250.00 6.000 300.00 14.000 700 045 WROUGHT IRON FENCE LF 600.0000 222,000.00 0.000 0 046 WROUGHT IRON GATE EA 6,500.0000 6,500.00 0.000 0 047 8' CHAIN LINK GATE (TYPE CL-6) EA 3,000.0000 18,000.00 0.000 0 048 REMOVE CHAIN LINK FENCE LF 100.0000 4,800.00 0.000 0 049 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 15,500.0000 15,500.00 0.200 3,100.00 0.472 7,316 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 06/17/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H6504 TIME 06:29 PM ESTIMATE NO. 005 BID OPENING 08/30/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/24 R.E. NAME: ARIEL MENDOZA DATE OF THIS ESTIMATE 06/17/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 385,893.00 1,241,679.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,701.15 9,701.15 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 395,594.15 1,251,380.65 050 MOBILIZATION LS 225,000.0000 225,000.00 0.950 213,750 ORIGINAL CONTRACT AMOUNT 3,498,360.00 TOTAL WORK COMPLETED 395,594.15 1,465,130.65 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -20,000.00 TOTAL 395,594.15 1,445,130.65 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 11/28/23 1000 01/22/24 02/19/24 02/24/25 84 21 0 0 41% 34% PROGRESS IS SATISFACTORY ARIEL MENDOZA RESIDENT ENGINEER