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 10/21/19 EST. NO. 008 TIME 12:50 PM R.E. NAME: ZWISSLER, MICHAEL 12-0N5004 --------------------------------------------------------------------------- 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 10/21/19 EST. NO. 008 TIME 12:50 PM R.E. NAME: ZWISSLER, MICHAEL 12-0N5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5004 TIME 12:50 PM ESTIMATE NO. 008 BID OPENING 10/09/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/19 R.E. NAME: ZWISSLER, MICHAEL DATE OF THIS ESTIMATE 10/21/19 LOCATION PROGRESS ESTIMATE 12-ORA-22-R11.7/R13.2 ----------------- ACCU CONSTRUCTION, INC. IN ORANGE, SANTA ANA, AND TUSTIN ON 2098 S. GRAND AVE. SUITE A ROUTE 55 FROM 0.3 MILE NORTH OF SANTA ANA CA 92705 17TH STREET TO 0.06 MILE SOUTH OF SANTIAGO CREEK AND ON ROUTE 22 FROM ROUTE 55 TO 0.03 MILE WEST OF FED. AID NO. ACNH-X059(77)E RELOCATE FACILITIES AWAY FROM NONE ------------------------------------------------------------------------------------------------------------------------------------ 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 CONSTRUCTION AREA SIGNS LS 15,000.0000 15,000.00 0.750 11,250 003 TRAFFIC CONTROL SYSTEM LS 60,000.0000 60,000.00 0.130 7,800.00 0.880 52,800 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1,000.0000 1,000.00 0.130 130.00 0.880 880 005 JOB SITE MANAGEMENT LS 36,000.0000 36,000.00 0.130 4,680.00 0.880 31,680 006 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000 PLAN 007 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 1.000 2,000 008 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 5,400.00 7.000 2,100 009 TEMPORARY FIBER ROLL LF 4.0000 8,240.00 1,825.000 7,300 010 TEMPORARY SILT FENCE LF 6.0000 4,020.00 670.000 4,020 011 TEMPORARY CONSTRUCTION ENTRANCE EA 1,500.0000 1,500.00 0.500 750.00 1.000 1,500 012 STREET SWEEPING LS 1,000.0000 1,000.00 0.130 130.00 0.880 880 013 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.130 130.00 0.880 880 014 ROADSIDE CLEARING LS 22,400.0000 22,400.00 0.130 2,912.00 0.880 19,712 015 GRAVEL MULCH (CELLULAR CONFINEMENT) SQFT 15.0000 93,000.00 6,200.000 93,000 016 SOIL AMENDMENT CY 200.0000 800.00 0.000 0 017 PLANT (GROUP A) EA 30.0000 8,700.00 0.000 0 018 MAINTAIN EXISTING PLANTED AREAS LS 2,800.0000 2,800.00 0.130 364.00 0.880 2,464 019 CHECK AND TEST EXISTING IRRIGATION LS 2,800.0000 2,800.00 0.130 364.00 0.880 2,464 FACILITIES 020 OPERATE EXISTING IRRIGATION FACILITIES LS 1,120.0000 1,120.00 0.130 145.60 0.880 985 021 REMOVE IRRIGATION FACILITY LS 2,800.0000 2,800.00 1.000 2,800.00 1.000 2,800 022 CONTROL AND NEUTRAL CONDUCTORS LS 15,000.0000 15,000.00 0.500 7,500.00 0.500 7,500 (ARMOR-CLAD) PROGRAM CAS145 PAGE 2 DATE 10/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5004 TIME 12:50 PM ESTIMATE NO. 008 BID OPENING 10/09/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/19 R.E. NAME: ZWISSLER, MICHAEL DATE OF THIS ESTIMATE 10/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 1" REMOTE CONTROL VALVE EA 500.0000 6,500.00 1.000 500.00 1.000 500 024 RISER SPRINKLER ASSEMBLY EA 50.0000 15,000.00 0.000 0 025 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 50,100.00 900.000 4,500.00 900.000 4,500 (F) LINE) 026 2" PLASTIC PIPE (CLASS 315) LF 6.0000 390.00 0.000 0 (F) (SUPPLY LINE) 027 PVC PIPE CONDUIT (SLEEVE) LF 150.0000 17,250.00 0.000 0 (F) 028 CLASS 3 AGGREGATE BASE (CY) CY 150.0000 58,500.00 7.000 1,050.00 322.000 48,300 029 ROADSIDE PAVING (MISCELLANEOUS AREAS) SQYD 150.0000 85,500.00 407.500 61,125.00 407.500 61,125 030 SLOPE PAVING (CONCRETE) CY 1,170.0000 526,500.00 113.000 132,210.00 450.000 526,500 031 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 10.0000 227,000.00 18,700.000 187,000.00 18,700.000 187,000 PROGRAM CAS145 PAGE 3 DATE 10/21/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5004 TIME 12:50 PM ESTIMATE NO. 008 BID OPENING 10/09/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/19 R.E. NAME: ZWISSLER, MICHAEL DATE OF THIS ESTIMATE 10/21/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 414,090.60 1,077,140.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 414,090.60 1,077,140.60 032 MOBILIZATION LS 20,000.0000 20,000.00 1.000 20,000 ORIGINAL CONTRACT AMOUNT 1,298,320.00 TOTAL WORK COMPLETED 414,090.60 1,097,140.60 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 414,090.60 1,097,140.60 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 01/02/19 180 02/25/19 02/25/19 11/15/19 161 4 0 0 82% 89% PROGRESS IS SATISFACTORY ZWISSLER, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/19