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 12/23/19 EST. NO. 001 TIME 01:40 PM R.E. NAME: NADERI, ARSALAN 12-0N5104 --------------------------------------------------------------------------- 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 12/23/19 EST. NO. 001 TIME 01:40 PM R.E. NAME: NADERI, ARSALAN 12-0N5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 01:40 PM ESTIMATE NO. 001 BID OPENING 07/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 12/23/19 LOCATION PROGRESS ESTIMATE 12-ORA-5-31.0/33.3 ----------------- DIVERSIFIED LANDSCAPE CO. IN ORANGE COUNTY IN SANTA ANA FROM 21730 BUNDY CANYON ROAD; FOURTH STREET OVERCROSSING TO WILDOMAR CA 92595 BROADWAY OVERCROSSING FED. AID NO. N O N E RELOCATE FACILITIES AWAY FROM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,100.0000 10,100.00 0.500 5,050.00 0.500 5,050 002 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 0.000 0 003 TRAFFIC CONTROL SYSTEM LS 33,900.0000 33,900.00 0.000 0 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 44,400.0000 44,400.00 0.000 0 005 JOB SITE MANAGEMENT LS 29,200.0000 29,200.00 0.000 0 006 PREPARE STORM WATER POLLUTION PREVENTION LS 3,140.0000 3,140.00 0.500 1,570.00 0.500 1,570 PLAN 007 RAIN EVENT ACTION PLAN EA 500.0000 4,500.00 0.000 0 008 STORM WATER SAMPLING AND ANALYSIS DAY EA 630.0000 7,560.00 0.000 0 009 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 010 TEMPORARY COVER SQYD 3.9500 8,018.50 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 4,200.00 0.000 0 012 TEMPORARY FIBER ROLL LF 3.4500 14,041.50 0.000 0 013 TEMPORARY GRAVEL BAG BERM LF 11.4000 34,542.00 0.000 0 014 STREET SWEEPING LS 2,570.0000 2,570.00 0.000 0 015 TEMPORARY CONCRETE WASHOUT LS 3,260.0000 3,260.00 0.000 0 016 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 3.5000 3,500.00 0.000 0 017 ROADWAY EXCAVATION CY 140.0000 54,600.00 0.000 0 018 ROADSIDE CLEARING LS 37,300.0000 37,300.00 0.000 0 019 ROCK BLANKET SQFT 14.0000 156,800.00 0.000 0 020 CONCRETE GRID UNITS SQFT 10.8000 190,080.00 0.000 0 021 PLANT (GROUP F) EA 0.4800 7,824.00 0.000 0 022 PLANT (GROUP H) EA 0.4000 21,160.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 01:40 PM ESTIMATE NO. 001 BID OPENING 07/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 12/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP B) EA 41.1000 1,931.70 0.000 0 024 MAINTAIN EXISTING PLANTED AREAS LS 14,000.0000 14,000.00 0.000 0 025 PLANT ESTABLISHMENT WORK LS 34,900.0000 34,900.00 0.000 0 026 WOOD MULCH CY 51.1000 73,584.00 0.000 0 027 CHECK AND TEST EXISTING IRRIGATION LS 3,330.0000 3,330.00 0.000 0 FACILITIES 028 OPERATE EXISTING IRRIGATION FACILITIES LS 9,730.0000 9,730.00 0.000 0 029 REMOVE IRRIGATION FACILITY LS 12,600.0000 12,600.00 0.000 0 030 CONTROL AND NEUTRAL CONDUCTORS LS 118,800.0000 118,800.00 0.000 0 (ARMOR-CLAD) 031 1" REMOTE CONTROL VALVE EA 600.0000 600.00 0.000 0 032 1 1/2" REMOTE CONTROL VALVE EA 690.0000 14,490.00 0.000 0 033 CERTIFY EXISTING BACKFLOW PREVENTERS LS 1,650.0000 1,650.00 0.000 0 034 TREE WELL SPRINKLER ASSEMBLY EA 33.3000 1,565.10 0.000 0 035 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 56.6000 6,792.00 0.000 0 036 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 84.2000 9,262.00 0.000 0 037 RISER SPRINKLER ASSEMBLY EA 45.2000 2,666.80 0.000 0 038 POP-UP SPRINKLER ASSEMBLY EA 90.0000 4,590.00 0.000 0 039 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0500 44,844.00 0.000 0 (F) LINE) 040 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.2000 9,412.00 0.000 0 (F) (SUPPLY LINE) 041 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.3000 7,049.00 0.000 0 (F) (SUPPLY LINE) 042 2" PLASTIC PIPE (SCHEDULE 40) LF 5.6500 3,220.50 0.000 0 (F) (SUPPLY LINE) 043 2" PLASTIC PIPE (CLASS 315) LF 26.8000 2,680.00 0.000 0 (F) (SUPPLY LINE) 044 3" PLASTIC PIPE (CLASS 315) LF 38.4000 6,528.00 0.000 0 (F) (SUPPLY LINE) 045 BALL VALVE EA 640.0000 3,840.00 0.000 0 046 PVC PIPE CONDUIT (SLEEVE) LF 33.7000 2,527.50 0.000 0 (F) 047 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 91,500.00 0.000 0 048 HOT MIX ASPHALT (TYPE A) TON 490.0000 49,000.00 0.000 0 049 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 36.1000 3,068.50 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 01:40 PM ESTIMATE NO. 001 BID OPENING 07/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 12/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ASPHALT CONCRETE DIKE LF 20.5000 1,742.50 0.000 0 051 MINOR CONCRETE (TEXTURED PAVING) CY 660.0000 92,400.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/23/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 01:40 PM ESTIMATE NO. 001 BID OPENING 07/17/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/19 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 12/23/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 6,620.00 6,620.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 6,620.00 6,620.00 052 MOBILIZATION LS 61,500.0000 61,500.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,386,499.60 TOTAL WORK COMPLETED 6,620.00 6,620.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 6,620.00 6,620.00 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 08/23/19 500 00/00/00 10/17/19 10/20/21 0 44 0 0 0% 0% PROGRESS IS SATISFACTORY NADERI, ARSALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/19