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 07/22/21 EST. NO. 019 TIME 03:19 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 07/22/21 EST. NO. 019 TIME 03:19 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 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 03:19 PM ESTIMATE NO. 019 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 07/20/21 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/22/21 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 1.000 10,100 002 CONSTRUCTION AREA SIGNS LS 22,000.0000 22,000.00 1.000 22,000 003 TRAFFIC CONTROL SYSTEM LS 33,900.0000 33,900.00 1.000 33,900 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 44,400.0000 44,400.00 1.000 44,400 005 JOB SITE MANAGEMENT LS 29,200.0000 29,200.00 1.000 29,200 006 PREPARE STORM WATER POLLUTION PREVENTION LS 3,140.0000 3,140.00 0.900 2,826 PLAN 007 RAIN EVENT ACTION PLAN EA 500.0000 4,500.00 3.000 1,500 008 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 1.000 2,000 010 TEMPORARY COVER SQYD 3.9500 8,018.50 1,325.000 5,233 011 TEMPORARY DRAINAGE INLET PROTECTION EA 210.0000 4,200.00 14.000 2,940 012 TEMPORARY FIBER ROLL LF 3.4500 14,041.50 4,120.000 14,214 013 TEMPORARY GRAVEL BAG BERM LF 11.4000 34,542.00 3,131.000 35,693 014 STREET SWEEPING LS 2,570.0000 2,570.00 1.000 2,570 015 TEMPORARY CONCRETE WASHOUT LS 3,260.0000 3,260.00 1.000 3,260 016 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 3.5000 3,500.00 1,000.000 3,500 017 ROADWAY EXCAVATION CY 140.0000 54,600.00 364.000 50,960 018 ROADSIDE CLEARING LS 37,300.0000 37,300.00 1.000 37,300 019 ROCK BLANKET SQFT 14.0000 156,800.00 10,970.000 153,580 020 CONCRETE GRID UNITS SQFT 10.8000 190,080.00 17,830.000 192,564 021 PLANT (GROUP F) EA 0.4800 7,824.00 16,250.000 7,800 022 PLANT (GROUP H) EA 0.4000 21,160.00 52,850.000 21,140 PROGRAM CAS145 PAGE 2 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 03:19 PM ESTIMATE NO. 019 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 07/20/21 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 47.000 1,931 024 MAINTAIN EXISTING PLANTED AREAS LS 14,000.0000 14,000.00 0.050 700.00 0.850 11,900 025 PLANT ESTABLISHMENT WORK LS 34,900.0000 34,900.00 0.080 2,792.00 0.760 26,524 026 WOOD MULCH CY 51.1000 73,584.00 1,240.000 63,364 027 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 0.850 8,270 029 REMOVE IRRIGATION FACILITY LS 12,600.0000 12,600.00 1.000 12,600 030 CONTROL AND NEUTRAL CONDUCTORS LS 118,800.0000 118,800.00 0.608 72,230 (ARMOR-CLAD) 031 1" REMOTE CONTROL VALVE EA 600.0000 600.00 1.000 600 032 1 1/2" REMOTE CONTROL VALVE EA 690.0000 14,490.00 21.000 14,490 033 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 47.000 1,565 035 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 56.6000 6,792.00 117.000 6,622 036 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 84.2000 9,262.00 106.000 8,925 037 RISER SPRINKLER ASSEMBLY EA 45.2000 2,666.80 59.000 2,666 038 POP-UP SPRINKLER ASSEMBLY EA 90.0000 4,590.00 51.000 4,590 039 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0500 44,844.00 8,880.000 44,844 (F) LINE) 040 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.2000 9,412.00 1,810.000 9,412 (F) (SUPPLY LINE) 041 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.3000 7,049.00 1,330.000 7,049 (F) (SUPPLY LINE) 042 2" PLASTIC PIPE (SCHEDULE 40) LF 5.6500 3,220.50 570.000 3,220 (F) (SUPPLY LINE) 043 2" PLASTIC PIPE (CLASS 315) LF 26.8000 2,680.00 100.000 2,680 (F) (SUPPLY LINE) 044 3" PLASTIC PIPE (CLASS 315) LF 38.4000 6,528.00 170.000 6,528 (F) (SUPPLY LINE) 045 BALL VALVE EA 640.0000 3,840.00 6.000 3,840 046 PVC PIPE CONDUIT (SLEEVE) LF 33.7000 2,527.50 75.000 2,527 (F) 047 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 91,500.00 592.000 88,800 048 HOT MIX ASPHALT (TYPE A) TON 490.0000 49,000.00 86.000 42,140 049 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 36.1000 3,068.50 91.000 3,285 PROGRAM CAS145 PAGE 3 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 03:19 PM ESTIMATE NO. 019 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 07/20/21 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ 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 85.000 1,742 051 MINOR CONCRETE (TEXTURED PAVING) CY 660.0000 92,400.00 156.540 103,316 PROGRAM CAS145 PAGE 4 DATE 07/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0N5104 TIME 03:19 PM ESTIMATE NO. 019 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 07/20/21 R.E. NAME: NADERI, ARSALAN DATE OF THIS ESTIMATE 07/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,978.50 1,235,676.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,978.50 1,235,676.05 052 MOBILIZATION LS 61,500.0000 61,500.00 1.000 61,500 ORIGINAL CONTRACT AMOUNT 1,386,499.60 TOTAL WORK COMPLETED 3,978.50 1,297,176.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,978.50 1,297,176.05 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 03/02/22 347 90 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY NADERI, ARSALAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/21