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 10/25/23 EST. NO. 007 TIME 11:14 AM R.E. NAME: TOFAEL ANWAR 10-3A7214 --------------------------------------------------------------------------- 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 10/25/23 EST. NO. 007 TIME 11:14 AM R.E. NAME: TOFAEL ANWAR 10-3A7214 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A7214 TIME 11:14 AM ESTIMATE NO. 007 BID OPENING 10/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 10/25/23 LOCATION RERUN PROGRESS ESTIMATE 10-MER-99-19.5/20.7 ----------------------- WABO LANDSCAPE & CONSTRUCTION, IN AND NEAR ATWATER, AT ATWATER - INC. MERCED EXPRESSWAY INTERCHANGE. 726 ALFRED NOBEL DRIVE; HERCULES CA 94547 FED. AID NO. N O N 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 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 650.0000 97,500.00 4.000 2,600.00 93.000 60,450 003 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 1.000 7,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.460 1,380.00 0.910 2,730 005 JOB SITE MANAGEMENT LS 13,000.0000 13,000.00 0.460 5,980.00 0.910 11,830 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 9,500.00 41.000 10,250 008 TEMPORARY CONSTRUCTION ENTRANCE EA 1,800.0000 1,800.00 1.000 1,800 009 STREET SWEEPING LS 4,000.0000 4,000.00 0.460 1,840.00 0.910 3,640 010 TEMPORARY CONCRETE WASHOUT LS 500.0000 500.00 1.000 500 011 ROADSIDE CLEARING LS 24,000.0000 24,000.00 0.460 11,040.00 0.910 21,840 012 DECORATIVE BOULDERS EA 260.0000 20,020.00 77.000 20,020 013 SOIL AMENDMENT CY 130.0000 16,900.00 100.000 13,000 014 SLOW-RELEASE FERTILIZER LB 2.0000 1,440.00 720.000 1,440.00 720.000 1,440 015 PLANT (GROUP A) EA 15.0000 30,000.00 0.000 0 016 PLANT (GROUP B) EA 32.0000 10,880.00 0.000 0 017 PLANT (GROUP U) EA 150.0000 52,500.00 0.000 0 018 PLANT ESTABLISHMENT WORK LS 90,000.0000 90,000.00 0.000 0 019 GRAVEL MULCH SQFT 1.5000 570.00 380.000 570 020 DECOMPOSED GRANITE SQFT 3.8000 196,080.00 2,600.000 9,880.00 50,984.000 193,739 021 WOOD MULCH CY 30.0000 85,200.00 1,440.000 43,200 022 ROOT PROTECTOR EA 12.0000 852.00 71.000 852 PROGRAM CAS145 PAGE 2 DATE 10/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A7214 TIME 11:14 AM ESTIMATE NO. 007 BID OPENING 10/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 10/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 EDGING LF 7.0000 28,490.00 4,070.000 28,490 024 CONTROL AND NEUTRAL CONDUCTORS LS 76,000.0000 76,000.00 1.000 76,000 (ARMOR-CLAD) 025 1 1/2" REMOTE CONTROL VALVE EA 720.0000 25,920.00 36.000 25,920 026 2" REMOTE CONTROL VALVE EA 750.0000 3,750.00 5.000 3,750 027 48 STATION IRRIGATION CONTROLLER EA 12,000.0000 12,000.00 1.000 12,000 028 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 100.0000 1,000.00 10.000 1,000 (F) 029 2" BACKFLOW PREVENTER ASSEMBLY EA 6,000.0000 6,000.00 1.000 6,000 030 FLOW SENSOR EA 1,500.0000 1,500.00 1.000 1,500 031 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 50.0000 9,500.00 190.000 9,500 032 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 54.0000 4,266.00 79.000 4,266 033 RISER SPRINKLER ASSEMBLY EA 28.0000 35,280.00 1,260.000 35,280 034 3" GATE VALVE EA 900.0000 12,600.00 14.000 12,600 035 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 88,596.00 22,149.000 88,596 (F) LINE) 036 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 24,110.00 5,190.000 25,950 (F) LINE) 037 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 17,060.00 3,412.000 17,060 (F) (SUPPLY LINE) 038 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 9,246.00 1,610.000 9,660 (F) (SUPPLY LINE) 039 2" PLASTIC PIPE (CLASS 315) LF 7.0000 13,699.00 1,680.000 11,760 (F) (SUPPLY LINE) 040 2 1/2" PLASTIC PIPE (CLASS 315) LF 8.0000 29,272.00 240.000 1,920 (F) (SUPPLY LINE) 041 3" PLASTIC PIPE (CLASS 315) LF 9.0000 20,250.00 6,030.000 54,270 (F) (SUPPLY LINE) 042 BALL VALVE EA 670.0000 7,370.00 11.000 7,370 043 DRY SEED (SQFT) SQFT 0.1100 1,177.00 0.000 0 044 COMPOST (CY) CY 75.0000 2,475.00 0.000 0 045 WROUGHT IRON FENCE LF 410.0000 35,260.00 86.000 35,260 046 6' CHAIN LINK GATE (TYPE CL-6) EA 4,388.0000 4,388.00 1.000 4,388 047 WROUGHT IRON GATE EA 5,998.0000 5,998.00 1.000 5,998 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 800.0000 800.00 1.000 800 SYSTEM ELEMENTS DURING CONSTRUCTION 049 ELECTRIC SERVICE FOR IRRIGATION LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 3 DATE 10/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A7214 TIME 11:14 AM ESTIMATE NO. 007 BID OPENING 10/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 10/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BUILDING WORK LS 76,000.0000 76,000.00 0.560 42,560 051 WATER METER CHARGES LS 23,200.0000 23,200.00 1.000 23,200.00 1.000 23,200 052 IRRIGATION WATER SERVICE CHARGES LS 13,000.0000 13,000.00 1.000 13,000.00 1.000 13,000 PROGRAM CAS145 PAGE 4 DATE 10/25/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A7214 TIME 11:14 AM ESTIMATE NO. 007 BID OPENING 10/25/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/23 R.E. NAME: TOFAEL ANWAR DATE OF THIS ESTIMATE 10/25/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 70,360.00 958,959.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 70,360.00 958,959.20 053 MOBILIZATION LS 139,000.0000 139,000.00 1.000 139,000 ORIGINAL CONTRACT AMOUNT 1,399,949.00 TOTAL WORK COMPLETED 70,360.00 1,097,959.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 70,360.00 1,097,959.20 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 12/21/22 900 04/03/23 04/03/23 11/13/23 116 5 0 0 76% 77% PROGRESS IS SATISFACTORY TOFAEL ANWAR RESIDENT ENGINEER