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 09/19/16 EST. NO. 033 TIME 01:19 PM R.E. NAME: DICKSON, ERIC 12-0H4404 --------------------------------------------------------------------------- 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 09/19/16 EST. NO. 033 TIME 01:19 PM R.E. NAME: DICKSON, ERIC 12-0H4404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NON-SUBTL CEM4401/14 -10,000.00 014 RET CEM4401(2014) 10,000.00 015 0.00 0.00 LABOR COMPLIANCE VIOLATION ORTIZ-PENDING RECEIP -3,000.00 011 RET. DEDUC. AMENDED 3,000.00 012 DIVERSIFIED REST CHK -6,000.00 013 RET DIVERSIFIED REST 6,000.00 015 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 09/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H4404 TIME 01:19 PM ESTIMATE NO. 033 BID OPENING 10/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: DICKSON, ERIC DATE OF THIS ESTIMATE 09/19/16 LOCATION PROGRESS ESTIMATE 12-ORA-73-10.0/24.5 ----------------- ORTIZ ENTERPRISES INCORPORATED IN VARIOUS LOCATIONS SR73 6 CUSHING WAY SUITE 200 STORM WATER MITIGATION AND SLOPE ST IRVINE CA 92618 FED. AID NO. NH-P073(104)E STORM WATER MITIGATION & SLOPE STAB ------------------------------------------------------------------------------------------------------------------------------------ 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 15,000.0000 15,000.00 0.750 11,250 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,115.0000 401,400.00 360.000 401,400 004 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 1.000 20,000 005 TRAFFIC CONTROL SYSTEM LS 35,000.0000 35,000.00 1.000 35,000 006 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 150.00 3.000 150 (LEFT IN PLACE) 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 1.000 30,000 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 009 PREPARE STORM WATER POLLUTION PREVENTION LS 65,000.0000 65,000.00 0.900 58,500 PLAN 010 RAIN EVENT ACTION PLAN EA 500.0000 22,500.00 8.000 4,000 011 STORM WATER SAMPLING AND ANALYSIS DAY EA 750.0000 13,500.00 0.000 0 012 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000.00 3.000 6,000 013 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 2,800.00 2,191.666 2,191 (BONDED FIBER MATRIX) 014 TEMPORARY COVER SQYD 6.0000 16,800.00 0.000 0 015 TEMPORARY CHECK DAM LF 5.0000 20,900.00 3,817.000 19,085 016 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 75,000.00 173.000 43,250 017 TEMPORARY FIBER ROLL LF 2.5000 285,000.00 38,637.000 96,592 018 TEMPORARY GRAVEL BAG BERM LF 5.0000 14,150.00 880.000 4,400 019 TEMPORARY CONSTRUCTION ENTRANCE EA 2,300.0000 4,600.00 2.000 4,600 020 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000 021 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 1.000 3,500 022 TEMPORARY FENCE (TYPE ESA) LF 2.0000 18,800.00 8,600.000 17,200 PROGRAM CAS145 PAGE 2 DATE 09/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H4404 TIME 01:19 PM ESTIMATE NO. 033 BID OPENING 10/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: DICKSON, ERIC DATE OF THIS ESTIMATE 09/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PALEONTOLOGICAL MITIGATION LS 1,500.0000 1,500.00 1.000 1,500 024 REMOVE CHAIN LINK FENCE LF 10.5000 2,415.00 230.000 2,415 025 REMOVE GATE EA 300.0000 300.00 1.000 300 026 REMOVE METAL BEAM GUARD RAILING LF 15.0000 6,750.00 353.000 5,295 027 REMOVE IRRIGATION FACILITY LS 47,400.0000 47,400.00 1.000 47,400 028 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 46,850.00 9,370.000 46,850 029 REMOVE OVERSIDE DRAIN EA 370.0000 9,990.00 7.000 2,590 030 ADJUST INLET EA 1,900.0000 5,700.00 3.000 5,700 031 REMOVE CONCRETE APRON EA 400.0000 1,200.00 3.000 1,200 032 REMOVE CONCRETE DITCH LF 9.0000 1,800.00 200.000 1,800 033 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 1.000 25,000 034 ROADWAY EXCAVATION CY 128.0000 442,880.00 4,099.000 524,672 035 STRUCTURE EXCAVATION (RETAINING WALL) CY 9.0000 4,770.00 530.000 4,770 (F) 036 STRUCTURE BACKFILL (RETAINING WALL) CY 40.0000 16,800.00 420.000 16,800 (F) 037 DITCH EXCAVATION CY 68.0000 4,896.00 72.000 4,896 038 IMPORTED BORROW (CY) CY 20.0000 36,600.00 1,830.000 36,600 039 ROADSIDE CLEARING LS 5,000.0000 5,000.00 1.000 5,000 040 ENDOMYCORRHIZAL-INOCULUM LB 1.3000 1,521.00 1,126.240 1,464 041 PREPARE HOLE EA 79.0000 133,510.00 2,018.000 159,422 042 GRAVEL MULCH (CELLULAR CONFINEMENT) SQFT 3.0000 855,000.00 274,693.000 824,079 043 SOIL AMENDMENT CY 32.0000 11,200.00 311.306 9,961 044 MULCH CY 34.0000 435,200.00 5,200.000 176,800 045 ROCK STAIN SQFT 0.2500 5,775.00 23,100.000 5,775 046 PLANT (GROUP A) EA 10.0000 182,000.00 17,708.000 177,080 047 PLANT (GROUP U) EA 120.0000 4,200.00 30.000 3,600 048 MAINTAIN EXISTING PLANTED AREAS LS 76,300.0000 76,300.00 0.020 1,526.00 0.640 48,832 049 PLANT ESTABLISHMENT WORK LS 1,400,000.0000 1,400,000.00 0.027 37,800.00 0.545 763,000 PROGRAM CAS145 PAGE 3 DATE 09/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H4404 TIME 01:19 PM ESTIMATE NO. 033 BID OPENING 10/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: DICKSON, ERIC DATE OF THIS ESTIMATE 09/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 GRAVEL MULCH (SQFT) SQFT 1.6000 302,400.00 189,863.000 303,780 051 CHECK AND TEST EXISTING IRRIGATION LS 36,800.0000 36,800.00 1.000 36,800 FACILITIES 052 MAINTAIN EXISTING IRRIGATION FACILITIES LS 78,500.0000 78,500.00 0.020 1,570.00 0.640 50,240 053 CONTROL AND NEUTRAL CONDUCTORS LS 114,000.0000 114,000.00 1.000 114,000 054 1" ELECTRIC REMOTE CONTROL VALVE EA 240.0000 2,880.00 12.000 2,880 055 1 1/2" ELECTRIC REMOTE CONTROL VALVE EA 330.0000 19,800.00 61.000 20,130 056 2" ELECTRIC REMOTE CONTROL VALVE EA 390.0000 19,500.00 54.000 21,060 057 24 STATION IRRIGATION CONTROLLER EA 460.0000 460.00 0.000 0 (WALL MOUNTED) 058 36 STATION IRRIGATION CONTROLLER EA 5,600.0000 11,200.00 0.000 0 (WALL MOUNTED) 059 48 STATION IRRIGATION CONTROLLER EA 6,700.0000 6,700.00 0.000 0 (WALL MOUNTED) 060 2" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 22.0000 176.00 8.000 176 (F) 061 CERTIFY BACKFLOW PREVENTERS LS 2,500.0000 2,500.00 0.000 0 062 SPRINKLER (TYPE A-3) EA 27.0000 18,360.00 667.000 18,009 063 SPRINKLER (TYPE A-5) EA 28.0000 22,400.00 839.000 23,492 064 SPRINKLER (TYPE A-6) EA 63.0000 1,260.00 17.000 1,071 065 SPRINKLER (TYPE A-7) EA 28.0000 12,040.00 437.000 12,236 066 SPRINKLER (TYPE C-3) EA 26.0000 83,200.00 4,250.000 110,500 067 FILTER ASSEMBLY UNIT EA 390.0000 5,460.00 15.000 5,850 068 CAM COUPLER ASSEMBLY EA 410.0000 1,230.00 3.000 1,230 069 2" GATE VALVE EA 370.0000 740.00 2.000 740 070 3" GATE VALVE EA 660.0000 5,280.00 8.000 5,280 071 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.7000 205,387.00 57,335.000 212,139 (F) LINE) 072 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.8000 56,848.00 16,627.000 63,182 (F) (SUPPLY LINE) 073 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.9000 44,967.00 11,788.000 45,973 (F) (SUPPLY LINE) 074 2" PLASTIC PIPE (SCHEDULE 40) LF 5.2000 109,148.00 21,667.000 112,668 (F) (SUPPLY LINE) 075 3" PLASTIC PIPE (SCHEDULE 40) LF 11.0000 48,400.00 6,200.000 68,200 (F) (SUPPLY LINE) 076 PRESSURE REGULATING VALVE EA 420.0000 1,260.00 3.000 1,260 PROGRAM CAS145 PAGE 4 DATE 09/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H4404 TIME 01:19 PM ESTIMATE NO. 033 BID OPENING 10/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: DICKSON, ERIC DATE OF THIS ESTIMATE 09/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BALL VALVE EA 160.0000 8,800.00 50.000 8,000 078 4" CORRUGATED HIGH DENSITY POLYETHYLENE LF 170.0000 1,700.00 10.000 1,700 PIPE CONDUIT 079 10" CORRUGATED HIGH DENSITY LF 190.0000 22,800.00 120.000 22,800 POLYETHYLENE PIPE CONDUIT 080 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 250.0000 7,500.00 4.000 1,000 081 IMPORTED TOPSOIL (CY) CY 26.0000 46,800.00 1,680.310 43,688 082 DUFF ACRE 7,500.0000 3,750.00 0.500 3,750 083 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.0700 11,550.00 124,779.000 8,734 084 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1500 352,500.00 2,628,418.000 394,262 (SQFT) 085 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5400 57,780.00 110,637.000 59,743 086 FIBER ROLLS LF 3.0200 133,786.00 50,408.500 152,233 087 COMPOST SOCK LF 6.2000 299,460.00 39,742.000 246,400 088 COMPOST SQFT 0.1000 214,000.00 2,219,875.000 221,987 089 INCORPORATE MATERIALS SQFT 0.3600 113,760.00 289,621.000 104,263 090 CLASS 2 AGGREGATE BASE (CY) CY 59.0000 34,810.00 910.000 53,690 091 HOT MIX ASPHALT (TYPE A) TON 66.0000 87,780.00 1,447.760 95,552 092 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 28,470.00 9,490.000 28,470 093 PLACE HOT MIX ASPHALT SQYD 60.0000 218,400.00 3,224.000 193,440 (MISCELLANEOUS AREA) 094 STRUCTURAL CONCRETE, RETAINING WALL CY 628.0000 51,496.00 82.000 51,496 (F) 095 MINOR CONCRETE (MINOR STRUCTURE) CY 1,770.0000 53,100.00 30.000 53,100 (F) 096 BAR REINFORCING STEEL LB 3.0000 17,325.00 5,775.000 17,325 (F) 097 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 1,625.00 130.000 1,625 (0.063"-UNFRAMED) 098 ROADSIDE SIGN - ONE POST EA 335.0000 4,690.00 14.000 4,690 099 18" PLASTIC PIPE LF 300.0000 189,000.00 650.000 195,000 100 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 196.0000 6,664.00 34.000 6,664 (.079" THICK) 101 12" CONCRETE FLARED END SECTION EA 2,500.0000 2,500.00 1.000 2,500 102 36" PRECAST CONCRETE PIPE MANHOLE LF 1,040.0000 4,680.00 5.000 5,200 103 SMALL-ROCK SLOPE PROTECTION CY 107.0000 114,490.00 597.000 63,879 (F) PROGRAM CAS145 PAGE 5 DATE 09/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H4404 TIME 01:19 PM ESTIMATE NO. 033 BID OPENING 10/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: DICKSON, ERIC DATE OF THIS ESTIMATE 09/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CONCRETE (DITCH LINING) CY 485.0000 23,765.00 49.000 23,765 105 SLOPE PAVING (CONCRETE) CY 375.0000 60,000.00 160.000 60,000 106 GABION CY 190.0000 21,850.00 115.000 21,850 (F) 107 MINOR CONCRETE (MISCELLANEOUS CY 1,300.0000 10,400.00 8.000 10,400 CONSTRUCTION) 108 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 10.0000 221,000.00 24,298.000 242,980 CONCRETE) 109 CONCRETE GRID PAVING UNITS SQFT 13.2600 2,187,900.00 179,943.000 2,386,044 110 MISCELLANEOUS IRON AND STEEL LB 2.0000 7,828.00 3,914.000 7,828 (F) 111 TEMPORARY FENCE (TYPE CL-6) LF 22.5000 10,575.00 470.000 10,575 112 CHAIN LINK FENCE (TYPE CL-6) LF 35.5000 52,895.00 430.000 15,265 113 CHAIN LINK FENCE (TYPE CL-8) LF 47.0000 10,810.00 230.000 10,810 114 12' CHAIN LINK GATE (TYPE CL-6) EA 2,125.0000 6,375.00 3.000 6,375 115 6' CHAIN LINK GATE (TYPE CL-8) EA 1,680.0000 3,360.00 2.000 3,360 116 DELINEATOR (CLASS 1) EA 51.0000 867.00 17.000 867 117 METAL BEAM GUARD RAILING (STEEL POST) LF 40.0000 2,520.00 63.000 2,520 118 CABLE RAILING LF 23.0000 3,220.00 140.000 3,220 (F) 119 TRANSITION RAILING (TYPE WB) EA 3,125.0000 6,250.00 2.000 6,250 120 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 3,500.00 1.000 3,500 121 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,025.0000 3,025.00 1.000 3,025 122 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 6 DATE 09/19/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0H4404 TIME 01:19 PM ESTIMATE NO. 033 BID OPENING 10/03/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/16 R.E. NAME: DICKSON, ERIC DATE OF THIS ESTIMATE 09/19/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 42,896.00 9,779,649.31 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 404,590.20 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 42,896.00 10,184,239.51 123 MOBILIZATION LS 620,000.0000 620,000.00 1.000 620,000 ORIGINAL CONTRACT AMOUNT 11,397,909.00 TOTAL WORK COMPLETED 42,896.00 10,804,239.51 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 42,896.00 10,804,239.51 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 11/15/13 1080 01/09/14 01/09/14 05/15/18 669 3 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY DICKSON, ERIC RESIDENT ENGINEER PROGRAM CAS145 DATE 09/19/16