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 05/24/19 EST. NO. 013 TIME 02:27 PM R.E. NAME: NADERI, ARSALAN 12-0N0804 --------------------------------------------------------------------------- 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 05/24/19 EST. NO. 013 TIME 02:27 PM R.E. NAME: NADERI, ARSALAN 12-0N0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 02:27 PM ESTIMATE NO. 013 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 05/24/19 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-5-33.3/34.5 ----------------------- ACCU CONSTRUCTION, INC. IN SANTA ANA ON RTE 5 FROM BROADWAY 2098 S. GRAND AVE. SUITE A TO SANTA ANA RIVER, RTE 22 FROM SANTA ANA CA 92705 SANTA ANA RIVER TO MAIN ST (PM 9.8/ 11.0), ON RTE 57 FROM RTE 5 TO CHAPMAN (PM 10.6/11.3). FED. AID NO. ACNH-X059(75)E PLANTING, IRRIGATION, ROCK BLANKET ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 10,000.0000 10,000.00 0.050 500.00 0.800 8,000 003 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.700 21,000 004 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 0.067 26,800.00 0.737 294,800 005 TRAFFIC PLASTIC DRUM EA 100.0000 8,100.00 46.000 4,600 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.750 2,250 007 TEMPORARY RAILING (TYPE K) LF 32.0000 57,600.00 1,580.000 50,560 008 TEMPORARY CRASH CUSHION MODULE EA 95.0000 3,990.00 21.000 1,995 009 TEMPORARY ALTERNATIVE CRASH CUSHION EA 1,850.0000 14,800.00 5.000 9,250 010 JOB SITE MANAGEMENT LS 14,000.0000 14,000.00 0.067 938.00 0.737 10,318 011 PREPARE STORM WATER POLLUTION PREVENTION LS 1,700.0000 1,700.00 0.800 1,360 PLAN 012 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 013 TEMPORARY COVER SQYD 3.0000 900.00 883.000 2,649 014 TEMPORARY CHECK DAM LF 10.0000 600.00 0.000 0 015 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 12,000.00 29.000 8,700 016 TEMPORARY FIBER ROLL LF 4.0000 40,800.00 2,033.000 8,132 017 TEMPORARY GRAVEL BAG BERM LF 7.0000 10,500.00 0.000 0 018 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 2,000.00 0.000 0 019 STREET SWEEPING LS 2,000.0000 2,000.00 0.067 134.00 0.737 1,474 020 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.030 30.00 0.700 700 021 TREATED WOOD WASTE LB 0.2000 19,120.00 33,990.000 6,798 022 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 0.800 40,000 PROGRAM CAS145 PAGE 2 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 02:27 PM ESTIMATE NO. 013 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE Y-1) CY 1,000.0000 6,000.00 0.000 0 (AERIALLY DEPOSITED LEAD) 024 IMPORTED BORROW (CY) CY 200.0000 40,000.00 250.000 50,000 025 ROADSIDE CLEARING LS 70,000.0000 70,000.00 0.050 3,500.00 0.750 52,500 026 ROCK BLANKET SQFT 17.0000 453,900.00 30,279.000 514,743 027 WEED GERMINATION SQYD 1.0000 5,710.00 740.000 740.00 5,150.000 5,150 028 SOIL AMENDMENT CY 200.0000 3,000.00 0.000 0 029 SLOW-RELEASE FERTILIZER LB 3.0000 930.00 0.000 0 030 PLANT (GROUP H) EA 0.5000 10,550.00 0.000 0 031 PLANT (GROUP K) EA 400.0000 4,000.00 0.000 0 032 PLANT (GROUP A) EA 25.0000 22,500.00 0.000 0 033 SOD SQYD 20.0000 38,200.00 0.000 0 034 MAINTAIN EXISTING PLANTED AREAS LS 40,000.0000 40,000.00 0.037 1,480.00 0.407 16,280 035 PLANT ESTABLISHMENT WORK LS 60,000.0000 60,000.00 0.000 0 036 GRAVEL MULCH SQFT 4.0000 69,200.00 6,550.000 26,200.00 10,550.000 42,200 037 WOOD MULCH CY 40.0000 20,000.00 0.000 0 038 CHECK AND TEST EXISTING IRRIGATION LS 6,000.0000 6,000.00 1.000 6,000 FACILITIES 039 OPERATE EXISTING IRRIGATION FACILITIES LS 5,000.0000 5,000.00 0.037 185.00 0.407 2,035 040 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 0.100 800.00 0.700 5,600 041 SALVAGE IRRIGATION FACILITY LS 5,000.0000 5,000.00 0.100 500.00 0.700 3,500 042 CONTROL AND NEUTRAL CONDUCTORS LS 100,000.0000 100,000.00 0.150 15,000.00 0.500 50,000 043 1" REMOTE CONTROL VALVE EA 450.0000 450.00 1.000 450 044 1 1/2" REMOTE CONTROL VALVE EA 500.0000 4,500.00 1.000 500 045 2" REMOTE CONTROL VALVE EA 800.0000 19,200.00 5.000 4,000 046 3" REMOTE CONTROL VALVE EA 1,500.0000 3,000.00 1.000 1,500.00 2.000 3,000 047 TWO-WIRE IRRIGATION CONTROLLER EA 12,000.0000 48,000.00 1.000 12,000.00 2.000 24,000 048 STATION VALVE DECODER EA 400.0000 84,000.00 56.000 22,400.00 56.000 22,400 049 TREE WELL SPRINKLER ASSEMBLY EA 50.0000 1,000.00 20.000 1,000 PROGRAM CAS145 PAGE 3 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 02:27 PM ESTIMATE NO. 013 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 70.0000 8,400.00 48.000 3,360 051 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 3,600.00 0.000 0 052 RISER SPRINKLER ASSEMBLY EA 50.0000 5,000.00 0.000 0 053 DRIP VALVE ASSEMBLY EA 1,000.0000 1,000.00 0.000 0 054 3" GATE VALVE EA 700.0000 4,900.00 4.000 2,800 055 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 10,960.00 680.000 2,720 (F) LINE) 056 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 17,640.00 890.000 4,005 (F) LINE) 057 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 8,700.00 500.000 2,500 (F) (SUPPLY LINE) 058 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 5,170.00 410.000 2,255 (F) (SUPPLY LINE) 059 2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 11,040.00 710.000 4,260 (F) (SUPPLY LINE) 060 3" PLASTIC PIPE (CLASS 315) LF 8.0000 22,800.00 1,000.000 8,000 (F) (SUPPLY LINE) 061 1 1/4" SCHEDULE 40 POLYVINYL CHLORIDE LF 10.0000 2,200.00 220.000 2,200 CONDUIT 062 4" SCHEDULE 40 POLYVINYL CHLORIDE LF 30.0000 1,200.00 40.000 1,200.00 40.000 1,200 CONDUIT 063 BALL VALVE EA 500.0000 5,000.00 1.000 500 064 8" CORRUGATED HIGH DENSITY LF 30.0000 10,800.00 360.000 10,800 POLYETHYLENE PIPE CONDUIT 065 8" WELDED STEEL PIPE CONDUIT LF 250.0000 30,000.00 120.000 30,000 066 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 71,000.00 87.000 8,700.00 416.000 41,600 067 HOT MIX ASPHALT (TYPE A) TON 100.0000 500.00 0.000 0 068 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 15.0000 7,800.00 389.000 5,835 069 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 60.0000 93,000.00 0.000 0 070 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,040.00 464.000 928 071 MINOR CONCRETE (MINOR STRUCTURE) CY 1,900.0000 13,300.00 3.500 6,650 (F) 072 REMOVE ASPHALT CONCRETE SURFACING SQFT 25.0000 1,200.00 60.000 1,500 073 SMALL-ROCK SLOPE PROTECTION CY 250.0000 127,750.00 511.000 127,750 (F) 074 SLOPE PAVING (CONCRETE) CY 950.0000 85,500.00 0.000 0 075 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 12.0000 59,640.00 4,989.000 59,868 CONCRETE) 076 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 10.0000 187,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 02:27 PM ESTIMATE NO. 013 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MINOR CONCRETE (TEXTURED PAVING) CY 800.0000 440,000.00 591.000 472,800 078 CHAIN LINK FENCE (TYPE CL-5) LF 55.0000 3,300.00 0.000 0 079 12' CHAIN LINK GATE (TYPE CL-5) EA 1,470.0000 8,820.00 0.000 0 080 GUARD RAILING DELINEATOR EA 20.0000 9,000.00 202.000 4,040 081 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 28.0000 204,960.00 3,588.000 100,464 082 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 4,850.00 0.000 0 083 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 45.0000 12,150.00 50.000 2,250 (WOOD POST) 084 DOUBLE THRIE BEAM BARRIER (WOOD POST) LF 53.0000 13,250.00 0.000 0 085 TRANSITION RAILING (TYPE WB-31) EA 3,230.0000 32,300.00 5.000 16,150 086 RETURN CAP (TYPE TA) EA 270.0000 270.00 0.000 0 087 RETURN CAP (TYPE A) EA 185.0000 185.00 0.000 0 088 END CAP (TYPE A) EA 195.0000 585.00 3.000 585 089 END CAP (TYPE TC) EA 175.0000 175.00 0.000 0 090 END ANCHOR ASSEMBLY (TYPE SFT) EA 630.0000 12,600.00 5.000 3,150 091 END ANCHOR ASSEMBLY (TYPE CA) EA 1,130.0000 2,260.00 0.000 0 092 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,535.0000 50,700.00 0.000 0 093 SOFTSTOP TERMINAL SYSTEMS EA 3,390.0000 3,390.00 5.000 16,950 094 ALTERNATIVE CRASH CUSHION EA 38,771.0000 116,313.00 2.000 77,542 095 CONCRETE BARRIER TRANSITION LF 1,000.0000 67,000.00 40.100 40,100 096 REMOVE GUARDRAIL LF 7.4000 70,744.00 3,474.500 25,711 097 REMOVE CRASH CUSHION EA 90.0000 1,080.00 12.000 1,080 098 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 12,777.0000 12,777.00 0.268 3,424.24 0.670 8,560 SYSTEM ELEMENTS DURING CONSTRUCTION 099 MODIFYING EXISTING ELECTRICAL SYSTEM LS 145,000.0000 145,000.00 0.080 11,600.00 0.947 137,315 100 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 101 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 10,080.00 2,520.000 10,080 PROGRAM CAS145 PAGE 5 DATE 05/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 02:27 PM ESTIMATE NO. 013 BID OPENING 12/19/17 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 05/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 137,631.24 2,515,452.89 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 137,631.24 2,515,452.89 102 MOBILIZATION LS 160,000.0000 160,000.00 1.000 160,000 ORIGINAL CONTRACT AMOUNT 3,996,179.00 TOTAL WORK COMPLETED 137,631.24 2,675,452.89 MATERIALS ON HAND ON SITE 134,363.96 DEDUCTIONS 0.00 0.00 TOTAL 137,631.24 2,809,816.85 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 03/05/18 600 05/29/18 04/30/18 09/23/20 251 12 0 0 65% 72% PROGRESS IS SATISFACTORY NADERI, ARSALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/19