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 02/24/20 EST. NO. 022 TIME 08:45 AM 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 02/24/20 EST. NO. 022 TIME 08:45 AM R.E. NAME: NADERI, ARSALAN 12-0N0804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PAYROLL DISCREPANCIE -5,000.00 015 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 08:45 AM ESTIMATE NO. 022 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 02/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 02/24/20 LOCATION 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 1.000 10,000 003 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 1.000 30,000 004 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 1.000 400,000 005 TRAFFIC PLASTIC DRUM EA 100.0000 8,100.00 61.000 6,100 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 1.000 3,000 007 TEMPORARY RAILING (TYPE K) LF 32.0000 57,600.00 2,240.000 71,680 008 TEMPORARY CRASH CUSHION MODULE EA 95.0000 3,990.00 42.000 3,990 009 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 1.000 14,000 011 PREPARE STORM WATER POLLUTION PREVENTION LS 1,700.0000 1,700.00 0.950 1,615 PLAN 012 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 2.000 4,000 013 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 1.000 2,000 020 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 021 TREATED WOOD WASTE LB 0.2000 19,120.00 83,850.000 16,770 022 CLEARING AND GRUBBING (LS) LS 50,000.0000 50,000.00 1.000 50,000 PROGRAM CAS145 PAGE 2 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 08:45 AM ESTIMATE NO. 022 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 02/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 70,000 026 ROCK BLANKET SQFT 17.0000 453,900.00 38,818.000 659,906 027 WEED GERMINATION SQYD 1.0000 5,710.00 6,160.000 6,160 028 SOIL AMENDMENT CY 200.0000 3,000.00 15.000 3,000 029 SLOW-RELEASE FERTILIZER LB 3.0000 930.00 350.000 1,050 030 PLANT (GROUP H) EA 0.5000 10,550.00 26,060.000 13,030 031 PLANT (GROUP K) EA 400.0000 4,000.00 10.000 4,000 032 PLANT (GROUP A) EA 25.0000 22,500.00 900.000 22,500 033 SOD SQYD 20.0000 38,200.00 650.000 13,000 034 MAINTAIN EXISTING PLANTED AREAS LS 40,000.0000 40,000.00 0.037 1,480.00 0.740 29,600 035 PLANT ESTABLISHMENT WORK LS 60,000.0000 60,000.00 0.083 4,980.00 0.415 24,900 036 GRAVEL MULCH SQFT 4.0000 69,200.00 20,096.000 80,384 037 WOOD MULCH CY 40.0000 20,000.00 600.000 24,000 038 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 0.740 3,700 040 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 1.000 8,000 041 SALVAGE IRRIGATION FACILITY LS 5,000.0000 5,000.00 1.000 5,000 042 CONTROL AND NEUTRAL CONDUCTORS LS 100,000.0000 100,000.00 1.000 100,000 043 1" REMOTE CONTROL VALVE EA 450.0000 450.00 2.000 900 044 1 1/2" REMOTE CONTROL VALVE EA 500.0000 4,500.00 9.000 4,500 045 2" REMOTE CONTROL VALVE EA 800.0000 19,200.00 19.000 15,200 046 3" REMOTE CONTROL VALVE EA 1,500.0000 3,000.00 2.000 3,000 047 TWO-WIRE IRRIGATION CONTROLLER EA 12,000.0000 48,000.00 4.000 48,000 048 STATION VALVE DECODER EA 400.0000 84,000.00 206.000 82,400 049 TREE WELL SPRINKLER ASSEMBLY EA 50.0000 1,000.00 20.000 1,000 PROGRAM CAS145 PAGE 3 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 08:45 AM ESTIMATE NO. 022 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 02/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 8,400.00 115.000 8,050 051 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 80.0000 3,600.00 45.000 3,600 052 RISER SPRINKLER ASSEMBLY EA 50.0000 5,000.00 98.000 4,900 053 DRIP VALVE ASSEMBLY EA 1,000.0000 1,000.00 1.000 1,000 054 3" GATE VALVE EA 700.0000 4,900.00 7.000 4,900 055 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 10,960.00 2,740.000 10,960 (F) LINE) 056 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 17,640.00 3,920.000 17,640 (F) LINE) 057 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 8,700.00 1,740.000 8,700 (F) (SUPPLY LINE) 058 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 5,170.00 940.000 5,170 (F) (SUPPLY LINE) 059 2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 11,040.00 1,840.000 11,040 (F) (SUPPLY LINE) 060 3" PLASTIC PIPE (CLASS 315) LF 8.0000 22,800.00 2,850.000 22,800 (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 CONDUIT 063 BALL VALVE EA 500.0000 5,000.00 10.000 5,000 064 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 71,000.00 688.000 68,800 067 HOT MIX ASPHALT (TYPE A) TON 100.0000 500.00 6.600 660 068 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 15.0000 7,800.00 758.000 11,370 069 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 60.0000 93,000.00 1,408.000 84,480 070 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,040.00 965.000 1,930 071 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 11,466.000 114,660 PROGRAM CAS145 PAGE 4 DATE 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 08:45 AM ESTIMATE NO. 022 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 02/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 50.000 2,750 079 12' CHAIN LINK GATE (TYPE CL-5) EA 1,470.0000 8,820.00 5.000 7,350 080 GUARD RAILING DELINEATOR EA 20.0000 9,000.00 444.000 8,880 081 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 28.0000 204,960.00 8,701.750 243,649 082 VEGETATION CONTROL (MINOR CONCRETE) SQYD 50.0000 4,850.00 29.000 1,450 083 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 45.0000 12,150.00 75.000 3,375 (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 6.000 19,380 086 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 4.000 780 089 END CAP (TYPE TC) EA 175.0000 175.00 0.000 0 090 END ANCHOR ASSEMBLY (TYPE SFT) EA 630.0000 12,600.00 15.000 9,450 091 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 8.000 20,280 093 SOFTSTOP TERMINAL SYSTEMS EA 3,390.0000 3,390.00 10.000 33,900 094 ALTERNATIVE CRASH CUSHION EA 38,771.0000 116,313.00 3.000 116,313 095 CONCRETE BARRIER TRANSITION LF 1,000.0000 67,000.00 40.100 40,100 096 REMOVE GUARDRAIL LF 7.4000 70,744.00 8,460.500 62,607 097 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 1.000 12,777 SYSTEM ELEMENTS DURING CONSTRUCTION 099 MODIFYING EXISTING ELECTRICAL SYSTEM LS 145,000.0000 145,000.00 1.000 145,000 100 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 02/24/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N0804 TIME 08:45 AM ESTIMATE NO. 022 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 02/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 02/24/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,645.00 3,761,745.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,645.00 3,761,745.70 102 MOBILIZATION LS 160,000.0000 160,000.00 1.000 160,000 ORIGINAL CONTRACT AMOUNT 3,996,179.00 TOTAL WORK COMPLETED 6,645.00 3,921,745.70 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 6,645.00 3,916,745.70 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 09/23/20 438 12 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY NADERI, ARSALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 02/24/20