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 07/25/16 EST. NO. 006 TIME 09:32 AM R.E. NAME: NADERI, ARSALAN 12-0E31A4 --------------------------------------------------------------------------- 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 07/25/16 EST. NO. 006 TIME 09:32 AM R.E. NAME: NADERI, ARSALAN 12-0E31A4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E31A4 TIME 09:32 AM ESTIMATE NO. 006 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/25/16 LOCATION PROGRESS ESTIMATE 12-ORA-74-0.0/1.6 ----------------- STL LANDSCAPE, INC. IN SAN JUAN CAPISTRANO FROM I-5/ 8122 COMPTON AVE. EAST CITY LIMIT LOS ANGELES CA 90001 FED. AID NO. NHP-IMP ( ) ,X059-062 -E( ) HIGHWAY REPLACEMMENT PLANTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.400 400.00 0.600 600 003 CONSTRUCTION AREA SIGNS LS 4,533.0000 4,533.00 0.750 3,399 004 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.200 14,000.00 0.600 42,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.000 0 006 JOB SITE MANAGEMENT LS 100.0000 100.00 0.100 10.00 0.600 60 007 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.100 250.00 0.600 1,500 PLAN 008 RAIN EVENT ACTION PLAN EA 500.0000 11,000.00 0.000 0 009 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 4,500.00 0.000 0 010 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 011 TEMPORARY CHECK DAM LF 5.0000 900.00 0.000 0 012 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 1,500.00 7.000 3,500 013 TEMPORARY FIBER ROLL LF 2.7500 55,000.00 19,740.000 54,285 014 TEMPORARY GRAVEL BAG BERM LF 5.0000 750.00 0.000 0 015 STREET SWEEPING LS 2,000.0000 2,000.00 0.100 200.00 0.600 1,200 016 ROADSIDE CLEARING LS 25,000.0000 25,000.00 0.200 5,000.00 0.600 15,000 017 WEED GERMINATION SQYD 0.6000 18,000.00 15,000.000 9,000 018 SOIL AMENDMENT CY 60.0000 12,000.00 100.000 6,000.00 100.000 6,000 019 SLOW-RELEASE FERTILIZER LB 5.0000 550.00 80.000 400.00 80.000 400 020 PLANT (GROUP F) EA 0.6500 7,865.00 0.000 0 021 PLANT (GROUP K) EA 350.0000 18,200.00 52.000 18,200.00 52.000 18,200 022 PLANT (GROUP A) EA 6.2500 82,500.00 12,697.000 79,356.25 12,697.000 79,356 PROGRAM CAS145 PAGE 2 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E31A4 TIME 09:32 AM ESTIMATE NO. 006 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP B) EA 25.0000 3,250.00 113.000 2,825.00 113.000 2,825 024 PLANT (GROUP U) EA 110.0000 5,830.00 53.000 5,830.00 53.000 5,830 025 SOD SQYD 15.0000 3,600.00 0.000 0 026 MAINTAIN EXISTING PLANTED AREAS LS 1,000.0000 1,000.00 0.020 20.00 0.100 100 027 PLANT ESTABLISHMENT WORK LS 144,000.0000 144,000.00 0.000 0 028 WOOD MULCH CY 30.0000 24,000.00 0.000 0 029 CHECK AND TEST EXISTING IRRIGATION LS 5,000.0000 5,000.00 1.000 5,000 FACILITIES 030 CONTROL AND NEUTRAL CONDUCTORS LS 25,000.0000 25,000.00 0.000 0 031 2" REMOTE CONTROL VALVE EA 750.0000 3,000.00 0.000 0 032 48 STATION IRRIGATION CONTROLLER EA 10,000.0000 20,000.00 1.800 18,000 (WALL MOUNTED) 033 TREE WELL SPRINKLER ASSEMBLY EA 70.0000 11,340.00 179.000 12,530.00 179.000 12,530 034 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 70.0000 19,880.00 284.000 19,880 035 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 90.0000 5,670.00 63.000 5,670 036 RISER SPRINKLER ASSEMBLY EA 30.0000 1,110.00 55.000 1,650 037 DRIP VALVE ASSEMBLY EA 750.0000 750.00 0.000 0 038 SPRINKLER ASSEMBLY (RISER WITH ROTARY EA 40.0000 7,080.00 169.000 6,760 NOZZLE) 039 SPRINKLER ASSEMBLY (POP-UP WITH ROTARY EA 60.0000 420.00 7.000 420 NOZZLE) 040 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.8000 8,792.00 3,140.000 8,792 (F) LINE) 041 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 35,310.00 11,770.000 35,310 (F) LINE) 042 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.2000 16,768.00 5,240.000 16,768 (F) (SUPPLY LINE) 043 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.4000 9,894.00 2,910.000 9,894 (F) (SUPPLY LINE) 044 2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 9,480.00 2,370.000 9,480 (F) (SUPPLY LINE) 045 3" PLASTIC PIPE (CLASS 315) LF 20.0000 1,800.00 0.000 0 (SUPPLY LINE) 046 BALL VALVE EA 600.0000 1,800.00 0.000 0 047 COMPOST SQFT 0.3500 50,750.00 0.000 0 048 4' CHAIN LINK GATE (TYPE CL-6) EA 2,300.0000 4,600.00 0.000 0 049 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.200 100.00 0.600 300 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 07/25/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E31A4 TIME 09:32 AM ESTIMATE NO. 006 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/16 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/25/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 145,121.25 396,210.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 145,121.25 396,210.00 050 MOBILIZATION LS 70,000.0000 70,000.00 0.950 66,500 ORIGINAL CONTRACT AMOUNT 818,022.00 TOTAL WORK COMPLETED 145,121.25 462,710.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 145,121.25 462,710.00 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 10/14/15 900 01/25/16 12/08/15 07/23/19 126 28 0 0 56% 14% PROGRESS IS SATISFACTORY NADERI, ARSALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/25/16