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 04/23/20 EST. NO. 004 TIME 08:16 AM 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 04/23/20 EST. NO. 004 TIME 08:16 AM 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 04/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 08:16 AM ESTIMATE NO. 004 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 04/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 04/23/20 LOCATION RERUN 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 0.750 7,575 002 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 0.750 16,500 003 TRAFFIC CONTROL SYSTEM LS 33,900.0000 33,900.00 0.100 3,390.00 0.200 6,780 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 44,400.0000 44,400.00 0.100 4,440.00 0.200 8,880 005 JOB SITE MANAGEMENT LS 29,200.0000 29,200.00 0.100 2,920.00 0.200 5,840 006 PREPARE STORM WATER POLLUTION PREVENTION LS 3,140.0000 3,140.00 0.750 2,355 PLAN 007 RAIN EVENT ACTION PLAN EA 500.0000 4,500.00 1.000 500.00 2.000 1,000 008 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 1,035.000 4,088.25 1,035.000 4,088 011 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 4,200.00 2.000 420.00 6.000 1,260 012 TEMPORARY FIBER ROLL LF 3.4500 14,041.50 1,610.000 5,554.50 2,910.000 10,039 013 TEMPORARY GRAVEL BAG BERM LF 11.4000 34,542.00 1,270.000 14,478.00 2,197.000 25,045 014 STREET SWEEPING LS 2,570.0000 2,570.00 0.100 257.00 0.200 514 015 TEMPORARY CONCRETE WASHOUT LS 3,260.0000 3,260.00 0.500 1,630.00 0.500 1,630 016 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 3.5000 3,500.00 1,000.000 3,500.00 1,000.000 3,500 017 ROADWAY EXCAVATION CY 140.0000 54,600.00 116.000 16,240.00 170.000 23,800 018 ROADSIDE CLEARING LS 37,300.0000 37,300.00 0.300 11,190.00 0.400 14,920 019 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 04/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 08:16 AM ESTIMATE NO. 004 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 04/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 04/23/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.050 700.00 0.100 1,400 025 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 1.000 3,330 FACILITIES 028 OPERATE EXISTING IRRIGATION FACILITIES LS 9,730.0000 9,730.00 0.050 486.50 0.100 973 029 REMOVE IRRIGATION FACILITY LS 12,600.0000 12,600.00 0.750 9,450 030 CONTROL AND NEUTRAL CONDUCTORS LS 118,800.0000 118,800.00 0.150 17,820.00 0.150 17,820 (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 13.000 587.60 13.000 587 038 POP-UP SPRINKLER ASSEMBLY EA 90.0000 4,590.00 0.000 0 039 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0500 44,844.00 240.000 1,212.00 240.000 1,212 (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 04/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 08:16 AM ESTIMATE NO. 004 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 04/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 04/23/20 ------------------------------------------------------------------------------------------------------------------------------------ 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 55.000 36,300.00 73.500 48,510 PROGRAM CAS145 PAGE 4 DATE 04/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 08:16 AM ESTIMATE NO. 004 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 04/20/20 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 04/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 125,713.85 217,010.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 125,713.85 217,010.15 052 MOBILIZATION LS 61,500.0000 61,500.00 0.250 15,375.00 0.750 46,125 ORIGINAL CONTRACT AMOUNT 1,386,499.60 TOTAL WORK COMPLETED 141,088.85 263,135.15 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 141,088.85 263,135.15 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 02/13/20 10/17/19 10/20/21 34 90 0 0 19% 14% PROGRESS IS SATISFACTORY NADERI, ARSALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/20