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 12/19/25 EST. NO. 006 TIME 10:29 AM R.E. NAME: TRAN, TUAN/CE- KIM, STEVEN 12-0K0244 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0004 6,774.27 E.W. @ F.A.(+) 111325 N 0057.0 005 0033 2,196.92 E.W. @ F.A.(+) 112125 N 0059.0 006 0014 2,066.65 E.W. @ F.A.(+) 110325 N 0050.0 0015 2,066.65 110425 N 0051.0 0016 2,265.22 110525 N 0052.0 0017 4,155.25 111025 N 0055.0 0018 1,713.61 111325 N 0056.0 0019 1,672.76 111325 N 0058.0 0020 2,066.65 110625 N 0053.0 0021 1,043.82 110725 N 0054.0 0022 48,742.10 E.W. @ L.S.(+) 121725 N 0022 74,763.90 TOTAL THIS ESTIMATE 92,401.02 TOTAL PREVIOUS ESTIMATE 167,164.92 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 12/19/25 EST. NO. 006 TIME 10:29 AM R.E. NAME: TRAN, TUAN/CE- KIM, STEVEN 12-0K0244 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0244 TIME 10:29 AM ESTIMATE NO. 006 BID OPENING 04/10/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/25 R.E. NAME: TRAN, TUAN/CE- KIM, STEVEN DATE OF THIS ESTIMATE 12/19/25 LOCATION PROGRESS ESTIMATE 12-ORA-5-12.4/18.9 ----------------- DIVERSCAPE, INC. DBA ORANGE COUNTY FROM 0.5 MILE SOUTH OF AVERY DIVERSIFIED LANDSCAPE CO. PARKWAY UNDERCROSSING IN SAN JUAN 21730 BUNDY CANYON ROAD CAPISTRANO TO 0.2 MILE NORTH OF EL TORO WILDOMAR CA 92595 ROAD UNDERCROSSING IN LAKE FOREST FED. AID NO. N O N E REPLACE LANDSCAPING AND IRRIGATION. INSTAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,960.0000 2,960.00 1.000 2,960 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,700.0000 425,000.00 16.000 27,200.00 109.000 185,300 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 1.000 6,000 004 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 125,200.0000 125,200.00 0.750 93,900 006 TRAFFIC CONTROL SYSTEM LS 411,400.0000 411,400.00 0.064 26,329.60 0.432 177,724 007 JOB SITE MANAGEMENT LS 41,800.0000 41,800.00 0.064 2,675.20 0.432 18,057 008 WATER POLLUTION CONTROL PROGRAM LS 2,770.0000 2,770.00 1.000 2,770 009 ROADSIDE CLEARING LS 460,400.0000 460,400.00 0.064 29,465.60 0.432 198,892 010 PRUNE EXISTING PLANTS LS 175,600.0000 175,600.00 0.800 140,480 011 WEED GERMINATION SQYD 0.2600 83,720.00 0.000 0 012 SOIL AMENDMENT CY 82.9000 24,870.00 0.000 0 013 PACKET FERTILIZER EA 0.4500 8,235.00 0.000 0 014 PLANT (GROUP F) EA 0.7200 362,160.00 0.000 0 015 PLANT (GROUP H) EA 0.5700 212,040.00 0.000 0 016 PLANT (GROUP A) EA 13.1000 165,060.00 0.000 0 017 PLANT (GROUP B) EA 30.9000 56,856.00 0.000 0 018 PLANT (GROUP U) EA 150.0000 100,500.00 0.000 0 019 MAINTAIN EXISTING PLANTED AREAS LS 23,200.0000 23,200.00 0.064 1,484.80 0.432 10,022 020 PLANT ESTABLISHMENT WORK LS 286,900.0000 286,900.00 0.000 0 021 GRAVEL MULCH SQFT 5.7500 44,907.50 0.000 0 022 WOOD MULCH CY 57.9000 1,482,240.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0244 TIME 10:29 AM ESTIMATE NO. 006 BID OPENING 04/10/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/25 R.E. NAME: TRAN, TUAN/CE- KIM, STEVEN DATE OF THIS ESTIMATE 12/19/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CHECK AND TEST EXISTING IRRIGATION LS 53,200.0000 53,200.00 1.000 53,200 FACILITIES 024 OPERATE EXISTING IRRIGATION FACILITIES LS 12,400.0000 12,400.00 0.064 793.60 0.432 5,356 025 REMOVE IRRIGATION FACILITY LS 11,700.0000 11,700.00 0.750 8,775 026 CONTROL AND NEUTRAL CONDUCTORS LS 484,100.0000 484,100.00 0.050 24,205.00 0.750 363,075 (ARMOR-CLAD) 027 1" REMOTE CONTROL VALVE EA 1,140.0000 38,760.00 27.000 30,780 028 1 1/2" REMOTE CONTROL VALVE EA 1,250.0000 55,000.00 36.000 45,000 029 2" REMOTE CONTROL VALVE EA 1,290.0000 374,100.00 224.000 288,960 030 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 031 RECYCLED WATER IDENTIFICATION AND LS 10,900.0000 10,900.00 0.000 0 WARNING SIGNS 032 TREE WELL SPRINKLER ASSEMBLY EA 55.4000 73,128.00 91.000 5,041.40 996.000 55,178 033 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 59.3000 171,970.00 257.000 15,240.10 2,069.000 122,691 034 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 100.0000 190,000.00 150.000 15,000.00 1,452.000 145,200 035 RISER SPRINKLER ASSEMBLY EA 66.9000 5,485.80 82.000 5,485 036 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.5500 645,015.45 5,885.000 32,661.75 83,016.000 460,738 (F) LINE) 037 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.8500 213,846.75 1,990.000 11,641.50 26,515.000 155,112 (F) (SUPPLY LINE) 038 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 64,008.00 817.000 4,902.00 7,825.000 46,950 (F) (SUPPLY LINE) 039 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.6000 489,112.80 7,998.000 52,786.80 56,598.000 373,546 (F) LINE) 040 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 20.4000 191,148.00 425.000 8,670.00 6,520.000 133,008 (F) LINE) 041 BALL VALVE EA 1,670.0000 108,550.00 47.000 78,490 042 CLASS 2 AGGREGATE BASE (CY) CY 130.0000 61,100.00 0.000 0 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 SALVAGE IRRIGATION FACILITY LS 1,470.0000 1,470.00 0.000 0 045 96 STATION IRRIGATION CONTROLLER WALL EA 37,600.0000 37,600.00 0.000 0 MOUNT PROGRAM CAS145 PAGE 3 DATE 12/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K0244 TIME 10:29 AM ESTIMATE NO. 006 BID OPENING 04/10/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/25 R.E. NAME: TRAN, TUAN/CE- KIM, STEVEN DATE OF THIS ESTIMATE 12/19/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 258,097.35 3,207,656.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 74,763.90 167,164.92 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 332,861.25 3,374,821.57 046 MOBILIZATION LS 490,500.0000 490,500.00 0.950 465,975 ORIGINAL CONTRACT AMOUNT 8,312,913.30 TOTAL WORK COMPLETED 332,861.25 3,840,796.57 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 332,861.25 3,840,796.57 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 06/10/25 1000 06/30/25 06/30/25 07/31/29 109 10 0 0 45% 44% PROGRESS IS SATISFACTORY TRAN, TUAN/CE- KIM, STEVEN RESIDENT ENGINEER