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 08/23/18 EST. NO. 047 TIME 11:06 AM R.E. NAME: YACOUB, MOHAMAD 12-0J61U4 --------------------------------------------------------------------------- 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 08/23/18 EST. NO. 047 TIME 11:06 AM R.E. NAME: YACOUB, MOHAMAD 12-0J61U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J61U4 TIME 11:06 AM ESTIMATE NO. 047 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: YACOUB, MOHAMAD DATE OF THIS ESTIMATE 08/23/18 LOCATION PROGRESS ESTIMATE 12-ORA-5-19.2/22.2 ----------------- ACCU CONSTRUCTION INC IN ORANGE COUNTY - ON RTE 5 FROM 2098 S GRAND AVE SUITE A LAKE FOREST DR. TO ALTON PKWY SANTA ANA CA 92705 AND ON RTE 405 FROM RTE 5 TO 0.2M NORTH OF IRVINE CENTER DRIVE FED. AID NO. IM-X059(55)E HIGHWAY PLANTING & EROSION CONTROL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 880.0000 880.00 1.000 880 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 1.000 1,000 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,000.0000 750,000.00 271.000 813,000 004 CONSTRUCTION AREA SIGNS LS 7,200.0000 7,200.00 1.000 7,200 005 TRAFFIC CONTROL SYSTEM LS 48,000.0000 48,000.00 1.000 48,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 800.0000 800.00 1.000 800 007 JOB SITE MANAGEMENT LS 4,000.0000 4,000.00 1.000 4,000 008 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 009 RAIN EVENT ACTION PLAN EA 500.0000 7,500.00 10.000 5,000 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 640.0000 11,520.00 2.000 1,280 011 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 012 TEMPORARY COVER SQYD 2.4000 6,000.00 2,119.000 5,085 013 TEMPORARY CHECK DAM LF 4.8000 1,728.00 414.000 1,987 014 TEMPORARY DRAINAGE INLET PROTECTION EA 24.0000 1,008.00 42.000 1,008 015 TEMPORARY FIBER ROLL LF 2.0000 80,000.00 39,750.000 79,500 016 TEMPORARY GRAVEL BAG BERM LF 4.0000 1,600.00 464.000 1,856 017 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 2.000 8,000 018 STREET SWEEPING LS 6,400.0000 6,400.00 1.000 6,400 019 TEMPORARY CONCRETE WASHOUT LS 2,400.0000 2,400.00 1.000 2,400 020 REMOVE IRRIGATION FACILITY LS 25,600.0000 25,600.00 1.000 25,600 021 SALVAGE IRRIGATION FACILITY LS 4,000.0000 4,000.00 1.000 4,000 022 RELOCATE BOOSTER PUMP EA 2,400.0000 2,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J61U4 TIME 11:06 AM ESTIMATE NO. 047 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: YACOUB, MOHAMAD DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 19,200.0000 19,200.00 1.000 19,200 024 ROADSIDE CLEARING LS 19,200.0000 19,200.00 1.000 19,200 025 ROCK BLANKET SQFT 10.0000 330,000.00 38,433.000 384,330 026 SOIL AMENDMENT CY 52.0000 34,320.00 620.000 32,240 027 SLOW-RELEASE FERTILIZER LB 0.8000 4,448.00 2,800.000 2,240 028 PLANT (GROUP F) EA 0.3600 19,224.00 53,400.000 19,224 029 PLANT (GROUP H) EA 0.2240 56,672.00 253,400.000 56,761 030 PLANT (GROUP K) EA 273.6000 4,651.20 17.000 4,651 031 PLANT (GROUP A) EA 8.0000 349,600.00 43,700.000 349,600 032 PLANT (GROUP B) EA 20.8000 2,912.00 140.000 2,912 033 PLANT (GROUP U) EA 97.6000 8,588.80 88.000 8,588 034 MAINTAIN EXISTING PLANTED AREAS LS 12,000.0000 12,000.00 1.000 12,000 035 PLANT ESTABLISHMENT WORK LS 336,000.0000 336,000.00 0.040 13,440.00 0.800 268,800 036 WOOD MULCH CY 26.4000 130,416.00 4,940.000 130,416 037 CHECK AND TEST EXISTING IRRIGATION LS 1,000.0000 1,000.00 1.000 1,000 FACILITIES 038 OPERATE EXISTING IRRIGATION FACILITIES LS 800.0000 800.00 1.000 800 039 CONTROL AND NEUTRAL CONDUCTORS LS 107,936.0000 107,936.00 1.000 107,936 040 1 1/2" REMOTE CONTROL VALVE EA 300.0000 13,800.00 46.000 13,800 041 2" REMOTE CONTROL VALVE EA 320.0000 80,000.00 250.000 80,000 042 2 1/2" REMOTE CONTROL VALVE EA 340.0000 2,040.00 6.000 2,040 043 3" REMOTE CONTROL VALVE EA 380.0000 1,520.00 2.000 760 044 4" REMOTE CONTROL VALVE EA 800.0000 2,400.00 0.000 0 045 3" WYE STRAINER ASSEMBLY EA 480.0000 480.00 4.000 1,920 046 24-32 STATION IRRIGATION CONTROLLER EA 9,600.0000 19,200.00 0.000 0 (PEDESTAL MOUNTED) 047 30-42 STATION IRRIGATION CONTROLLER EA 11,200.0000 67,200.00 0.000 0 (PEDESTAL MOUNTED) 048 48 STATION CONTROLLER (PEDESTAL MOUNTED) EA 12,000.0000 12,000.00 2.000 24,000 049 MASTER IRRIGATION CONTROLLER EA 12,800.0000 12,800.00 1.000 12,800 PROGRAM CAS145 PAGE 3 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J61U4 TIME 11:06 AM ESTIMATE NO. 047 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: YACOUB, MOHAMAD DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 36.0000 21,600.00 320.000 11,520 051 4" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 48.0000 6,720.00 280.000 13,440 052 4" GALVANIZED STEEL PIPE LF 240.0000 26,400.00 110.000 26,400 (SUPPLY LINE ON BRIDGE) 053 WATER METER EA 50,000.0000 100,000.00 0.000 0 054 CERTIFY EXISTING BACKFLOW PREVENTERS LS 320.0000 320.00 0.000 0 055 4" BACKFLOW PREVENTER ASSEMBLY EA 4,800.0000 9,600.00 0.000 0 056 FLOW SENSOR EA 1,000.0000 9,000.00 2.000 2,000 057 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 36.0000 69,120.00 1,920.000 69,120 058 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 60.0000 35,400.00 590.000 35,400 059 RISER SPRINKLER ASSEMBLY EA 24.0000 3,600.00 150.000 3,600 060 RISER SPRINKLER ASSEMBLY EA 24.0000 27,120.00 1,130.000 27,120 (WITH ROTARY NOZZLE) 061 POP-UP SPRINKLER ASSEMBLY EA 24.0000 1,776.00 74.000 1,776 (WITH ROTARY NOZZLE) 062 2 1/2" GATE VALVE EA 360.0000 720.00 1.000 360 063 3" GATE VALVE EA 400.0000 7,600.00 23.000 9,200 064 4" GATE VALVE EA 560.0000 6,160.00 10.000 5,600 065 6" GATE VALVE EA 800.0000 800.00 1.000 800 066 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.4000 102,468.00 42,695.000 102,468 (F) LINE) 067 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 2.8000 66,382.40 23,708.000 66,382 (F) LINE) 068 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 3.2000 114,048.00 35,640.000 114,048 (F) (SUPPLY LINE) 069 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 3.6000 62,406.00 17,335.000 62,406 (F) (SUPPLY LINE) 070 2" PLASTIC PIPE (SCHEDULE 40) LF 4.0000 111,300.00 27,825.000 111,300 (F) (SUPPLY LINE) 071 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.4000 11,528.00 370.000 1,628 (F) (SUPPLY LINE) 072 4" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 2,048.00 256.000 2,048 (F) (SUPPLY LINE) 073 6" PLASTIC PIPE (SCHEDULE 40) LF 16.0000 2,048.00 128.000 2,048 (F) (SUPPLY LINE) 074 3" PLASTIC PIPE (CLASS 315) LF 8.0000 179,600.00 22,950.000 183,600 (F) (SUPPLY LINE) 075 4" PLASTIC PIPE (CLASS 315) LF 12.0000 93,600.00 8,400.000 100,800 (F) (SUPPLY LINE) 076 6" PLASTIC PIPE (CLASS 315) LF 16.8000 70,560.00 4,200.000 70,560 (F) (SUPPLY LINE) PROGRAM CAS145 PAGE 4 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J61U4 TIME 11:06 AM ESTIMATE NO. 047 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: YACOUB, MOHAMAD DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BALL VALVE EA 200.0000 18,200.00 91.000 18,200 078 10" CORRUGATED HIGH DENSITY LF 40.0000 20,800.00 580.000 23,200 POLYETHYLENE PIPE CONDUIT 079 2" WELDED STEEL PIPE CONDUIT LF 24.0000 17,040.00 710.000 17,040 080 10" WELDED STEEL PIPE CONDUIT LF 112.0000 24,640.00 220.000 24,640 081 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 800.0000 2,400.00 3.000 2,400 082 EROSION CONTROL (DRILL SEED) (SQYD) SQYD 1.1200 3,976.00 3,550.000 3,976 083 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.4800 10,752.00 23,320.000 11,193 084 COMPOST SQFT 0.2400 152,640.00 382,320.000 91,756 085 INCORPORATE MATERIALS SQFT 0.0800 2,544.00 31,800.000 2,544 086 CLASS 2 AGGREGATE BASE (CY) CY 67.2000 31,584.00 470.000 31,584 087 MINOR HOT MIX ASPHALT TON 92.0000 368.00 4.000 368 088 PLACE HOT MIX ASPHALT SQYD 160.0000 3,200.00 20.000 3,200 (MISCELLANEOUS AREA) 089 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 24.0000 40,080.00 1,670.000 40,080 090 SMALL-ROCK SLOPE PROTECTION CY 92.0000 13,800.00 150.000 13,800 091 ROCK SLOPE PROTECTION CY 88.0000 36,960.00 483.000 42,504 (FACING, METHOD B) (CY) 092 SLOPE PAVING (CONCRETE) CY 296.0000 56,240.00 179.000 52,984 093 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.8000 7,680.00 1,600.000 7,680 094 MINOR CONCRETE (TEXTURED PAVING) CY 320.0000 124,800.00 399.000 127,680 095 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,400.0000 2,400.00 1.000 2,400 SYSTEM ELEMENTS DURING CONSTRUCTION 096 ELECTRIC SERVICE (IRRIGATION) LS 142,600.0000 142,600.00 1.000 142,600 PROGRAM CAS145 PAGE 5 DATE 08/23/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0J61U4 TIME 11:06 AM ESTIMATE NO. 047 BID OPENING 07/17/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: YACOUB, MOHAMAD DATE OF THIS ESTIMATE 08/23/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 13,440.00 4,259,671.20 ADJUSTMENT OF COMPENSATION 0.00 143,219.00 EXTRA WORK 0.00 189,420.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 13,440.00 4,592,310.59 097 MOBILIZATION LS 280,000.0000 280,000.00 1.000 280,000 ORIGINAL CONTRACT AMOUNT 4,759,072.40 TOTAL WORK COMPLETED 13,440.00 4,872,310.59 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 13,440.00 4,872,310.59 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 09/08/14 1000 11/03/14 11/03/14 11/09/18 907 14 21 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY YACOUB, MOHAMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 08/23/18