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 03/23/23 EST. NO. 007 TIME 03:42 PM R.E. NAME: JONES, DAVID 05-0N71Y4 --------------------------------------------------------------------------- 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 03/23/23 EST. NO. 007 TIME 03:42 PM R.E. NAME: JONES, DAVID 05-0N71Y4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM NON COMPLIANCE -14,827.70 006 NON PERFORMANCE -37,069.25 006 CPM NON COMPLIANCE -10,379.90 007 NON PERFORMANCE -25,949.75 007 -36,329.65 -88,226.60 TOTAL DEDUCTIONS -36,329.65 -88,226.60 PROGRAM CAS145 PAGE 1 DATE 03/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N71Y4 TIME 03:42 PM ESTIMATE NO. 007 BID OPENING 01/31/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: JONES, DAVID DATE OF THIS ESTIMATE 03/23/23 LOCATION PROGRESS ESTIMATE 05-SB-101-1.4/4.8 ----------------- GRANITE CONSTRUCTION COMPANY SANTA BARBARA COUNTY IN CARPENTERIA FROM 5335 DEBBIE ROAD 0.2 MILE SOUTH OF BAILARD AVENUE SANTA BARBARA, CA 93111 OVERCROSSING TO 0.7 MILE SOUTH OF SOUTH PADARO LANE FED. AID NO. N O N E INSTALL MITIGATION PLANTING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,700.0000 2,700.00 1.000 2,700 002 TIME-RELATED OVERHEAD (WDAY) WDAY 400.0000 84,000.00 7.000 2,800.00 109.000 43,600 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 1,000.0000 6,000.00 1.000 1,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 2.000 400.00 2.000 400 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.500 6,000 006 TRAFFIC CONTROL SYSTEM LS 550,900.0000 550,900.00 0.033 18,179.70 0.519 285,917 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 135.7000 28,497.00 7.000 949.90 109.000 14,791 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 39,830.0000 39,830.00 0.033 1,314.39 0.519 20,671 009 JOB SITE MANAGEMENT LS 39,000.0000 39,000.00 0.033 1,287.00 0.519 20,241 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,720.0000 2,720.00 0.033 89.76 0.519 1,411 011 TEMPORARY DRAINAGE INLET PROTECTION EA 272.0000 4,352.00 19.000 5,168 012 INVASIVE SPECIES CONTROL LS 27,200.0000 27,200.00 0.181 4,923 013 ROADSIDE CLEARING LS 103,400.0000 103,400.00 0.150 15,510.00 0.700 72,380 014 CULTIVATION SQYD 3.0500 9,546.50 0.000 0 015 AGRICULTURAL GYPSUM LB 5.4500 2,343.50 0.000 0 016 SOIL AMENDMENT CY 70.7000 14,847.00 3.000 212 017 ORGANIC FERTILIZER LB 4.4000 7,282.00 50.000 220 018 SLOW-RELEASE FERTILIZER LB 5.4500 599.50 0.000 0 019 PLANT (GROUP H) EA 114.2500 1,599.50 14.000 1,599 020 PLANT (GROUP K) EA 565.5000 1,131.00 0.000 0 021 PLANT (GROUP A) EA 17.5000 117,810.00 565.000 9,887 022 PLANT (GROUP B) EA 39.2500 33,009.25 44.000 1,727 PROGRAM CAS145 PAGE 2 DATE 03/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N71Y4 TIME 03:42 PM ESTIMATE NO. 007 BID OPENING 01/31/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: JONES, DAVID DATE OF THIS ESTIMATE 03/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLANT (GROUP U) EA 206.7500 97,586.00 0.000 0 024 NATIVE GRASS SOD SQFT 3.2000 35,040.00 0.000 0 025 MAINTAIN EXISTING PLANTED AREAS LS 70,725.0000 70,725.00 0.000 0 026 PLANT ESTABLISHMENT WORK (MINIMUM BID) LS 228,480.0000 228,480.00 0.000 0 027 WOOD MULCH CY 57.5000 471,500.00 428.000 24,610 028 ROOT PROTECTOR EA 39.2000 19,796.00 0.000 0 029 CHECK AND TEST EXISTING IRRIGATION LS 10,880.0000 10,880.00 1.000 10,880 FACILITIES 030 OPERATE EXISTING IRRIGATION FACILITIES LS 13,055.0000 13,055.00 0.180 2,349 031 REMOVE IRRIGATION FACILITY LS 19,040.0000 19,040.00 0.000 0 032 CONTROL AND NEUTRAL CONDUCTORS LS 102,820.0000 102,820.00 0.700 71,974 033 1" REMOTE CONTROL VALVE EA 544.0000 2,176.00 4.000 2,176 034 1 1/2" REMOTE CONTROL VALVE EA 598.0000 38,870.00 4.000 2,392.00 34.000 20,332 035 2" REMOTE CONTROL VALVE EA 707.0000 707.00 0.000 0 036 2" WYE STRAINER ASSEMBLY EA 424.5000 2,547.00 2.000 849 037 24-32 STATION IRRIGATION CONTROLLER EA 10,665.0000 10,665.00 0.500 5,332 (WALL MOUNTED) 038 48 STATION IRRIGATION CONTROLLER (WALL EA 5,984.0000 5,984.00 0.500 2,992 MOUNTED) 039 3/4" DRIP IRRIGATION TUBING LF 2.2000 880.00 400.000 880 (F) 040 CERTIFY EXISTING BACKFLOW PREVENTERS LS 7,070.0000 7,070.00 0.000 0 041 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 4,005.0000 4,005.00 0.000 0 042 FLOW SENSOR CABLE LS 4,640.0000 4,640.00 0.000 0 043 BACKFLOW PREVENTER ENCLOSURE EA 3,155.0000 3,155.00 0.000 0 044 BACKFLOW PREVENTER BLANKET EA 1,525.0000 1,525.00 0.000 0 045 FLOW SENSOR EA 1,360.0000 1,360.00 0.000 0 046 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 71.0000 3,479.00 5.000 355 047 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 85.0000 12,665.00 35.000 2,975.00 50.000 4,250 048 RISER SPRINKLER ASSEMBLY EA 33.2000 124,334.00 345.000 11,454.00 2,200.000 73,040 049 POP-UP SPRINKLER ASSEMBLY EA 41.5000 4,606.50 62.000 2,573 PROGRAM CAS145 PAGE 3 DATE 03/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N71Y4 TIME 03:42 PM ESTIMATE NO. 007 BID OPENING 01/31/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: JONES, DAVID DATE OF THIS ESTIMATE 03/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DRIP VALVE ASSEMBLY EA 735.0000 735.00 1.000 735 051 SPRINKLER PROTECTOR EA 52.0000 7,228.00 70.000 3,640 052 REPLACE VALVE BOX COVER EA 163.0000 2,771.00 0.000 0 053 2" GATE VALVE EA 315.5000 631.00 1.000 315 054 2 1/2" GATE VALVE EA 642.0000 2,568.00 2.000 1,284 055 3" GATE VALVE EA 1,295.0000 19,425.00 10.000 12,950 056 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0600 131,560.00 1,885.000 9,538.10 13,305.000 67,323 (F) LINE) 057 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 112,200.00 1,920.000 10,560.00 10,190.000 56,045 (F) (SUPPLY LINE) 058 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 6.7500 64,125.00 2,035.000 13,736.25 4,465.000 30,138 (F) LINE) 059 2 1/2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 10.8000 55,080.00 1,160.000 12,528.00 2,875.000 31,050 (F) LINE) 060 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 15.0000 103,500.00 5,605.000 84,075 (F) LINE) 061 1" COMBINATION AIR RELIEF VALVE EA 998.0000 3,992.00 2.000 1,996 062 PRESSURE REGULATING VALVE EA 1,635.0000 1,635.00 0.000 0 063 BALL VALVE EA 332.0000 5,976.00 13.000 4,316 064 IRRIGATION FACILITY MARKER EA 218.0000 5,014.00 0.000 0 065 TREATMENT BEST MANAGEMENT PRACTICE EA 338.0000 3,380.00 0.000 0 MARKER 066 SPECIAL MARKER EA 544.0000 2,176.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 03/23/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0N71Y4 TIME 03:42 PM ESTIMATE NO. 007 BID OPENING 01/31/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: JONES, DAVID DATE OF THIS ESTIMATE 03/23/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 103,714.10 1,009,312.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 103,714.10 1,009,312.10 067 MOBILIZATION LS 78,921.0000 78,921.00 0.950 74,974 ORIGINAL CONTRACT AMOUNT 2,989,274.75 TOTAL WORK COMPLETED 103,714.10 1,084,287.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -36,329.65 -88,226.60 TOTAL 67,384.45 996,060.45 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 05/23/22 210 08/15/22 08/15/22 12/31/25 114 35 0 0 36% 54% PROGRESS IS SATISFACTORY JONES, DAVID RESIDENT ENGINEER