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 04/24/23 EST. NO. 005 TIME 11:35 AM R.E. NAME: KARL HARTLINE 11-431064 --------------------------------------------------------------------------- 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 04/24/23 EST. NO. 005 TIME 11:35 AM R.E. NAME: KARL HARTLINE 11-431064 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM DEFICIENCIES -35,000.00 005 DBE SUB DEFICIENCY -15,000.00 005 -50,000.00 -50,000.00 TOTAL DEDUCTIONS -50,000.00 -50,000.00 PROGRAM CAS145 PAGE 1 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431064 TIME 11:35 AM ESTIMATE NO. 005 BID OPENING 05/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: KARL HARTLINE DATE OF THIS ESTIMATE 04/24/23 LOCATION RERUN PROGRESS ESTIMATE 11-SD-905-R6.4/R10.1 ----------------------- GRIFFITH COMPANY IN SAN DIEGO COUNTY IN SAN DIEGO 3050 EAST BIRCH STREET; FROM 0.3 MILE WEST OF CALIENTE BREA CA 92821 AVENUE OVERCROSSING TO 0.4 MILE EAST OF LA MEDIA ROAD UNDERCROSSING FED. AID NO. ACNH-P905(23)E CONSTRUCT SR-905 LANDSCAPING AT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 600.0000 72,000.00 21.000 12,600.00 96.000 57,600 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 19,000.0000 19,000.00 0.120 2,280.00 0.720 13,680 006 TRAFFIC CONTROL SYSTEM LS 90,000.0000 90,000.00 0.167 15,030.00 0.800 72,000 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,500.0000 7,500.00 0.000 0 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 55.0000 6,600.00 22.000 1,210.00 46.000 2,530 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 6,600.0000 26,400.00 0.050 330.00 3.049 20,123 010 JOB SITE MANAGEMENT LS 8,550.0000 8,550.00 0.167 1,427.85 0.800 6,840 011 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 0.750 2,250 PLAN 012 RAIN EVENT ACTION PLAN EA 500.0000 2,000.00 4.000 2,000 013 STORM WATER SAMPLING AND ANALYSIS DAY EA 360.0000 1,440.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 015 TEMPORARY CHECK DAM LF 13.5000 26,865.00 1,947.000 26,284 016 TEMPORARY DRAINAGE INLET PROTECTION EA 265.0000 12,720.00 21.000 5,565.00 48.000 12,720 017 TEMPORARY FIBER ROLL LF 1.5000 35,700.00 350.000 525.00 21,917.070 32,875 018 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 18,000.00 1.000 6,000 019 STREET SWEEPING LS 2,800.0000 2,800.00 0.167 467.60 0.800 2,240 020 MANAGE SOLID WASTE GENERATED HR 195.0000 68,250.00 0.000 0 BY THE PUBLIC 021 ROADSIDE CLEARING LS 55,000.0000 55,000.00 1.000 55,000 022 ROCK MULCH SQFT 4.0500 381,105.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431064 TIME 11:35 AM ESTIMATE NO. 005 BID OPENING 05/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: KARL HARTLINE DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROCK BLANKET SQFT 16.6500 62,937.00 0.000 0 024 WEED GERMINATION SQYD 0.6000 69,600.00 11,111.000 6,666.60 113,011.000 67,806 025 PACKET FERTILIZER EA 0.1000 1,470.00 0.000 0 026 PLANT (GROUP K) EA 600.0000 264,000.00 0.000 0 027 PLANT (GROUP Z) (EA) EA 1,400.0000 126,000.00 90.000 126,000.00 90.000 126,000 028 PLANT (GROUP A) EA 6.9000 47,472.00 0.000 0 029 PLANT (GROUP B) EA 21.0000 44,520.00 0.000 0 030 PLANT (GROUP U) EA 160.0000 49,600.00 0.000 0 031 PLANT ESTABLISHMENT WORK LS 95,000.0000 95,000.00 0.000 0 032 GRAVEL MULCH (TYPE 1) SQFT 2.5000 287,500.00 0.000 0 033 GRAVEL MULCH (TYPE 2) SQFT 2.7500 218,625.00 0.000 0 034 GRAVEL MULCH (TYPE 3) SQFT 2.7000 73,170.00 0.000 0 035 WOOD MULCH CY 37.0000 121,730.00 0.000 0 036 EDGING LF 10.0000 62,000.00 0.000 0 037 CONTROL AND NEUTRAL CONDUCTORS LS 104,000.0000 104,000.00 0.120 12,480.00 0.950 98,800 038 1" REMOTE CONTROL VALVE EA 460.0000 15,180.00 33.000 15,180.00 33.000 15,180 039 1 1/2" REMOTE CONTROL VALVE EA 490.0000 49,000.00 94.000 46,060.00 94.000 46,060 040 2" REMOTE CONTROL VALVE EA 540.0000 11,340.00 18.000 9,720.00 18.000 9,720 041 48 STATION IRRIGATION CONTROLLER EA 15,500.0000 15,500.00 0.000 0 AND ENCLOSURE '164A' 042 48 STATION IRRIGATION CONTROLLER EA 15,500.0000 15,500.00 0.000 0 AND ENCLOSURE '165A' 043 48 STATION IRRIGATION CONTROLLER EA 18,000.0000 18,000.00 0.000 0 AND ENCLOSURE '166A' 044 48 STATION IRRIGATION CONTROLLER EA 15,000.0000 15,000.00 0.000 0 AND ENCLOSURE '166B' 045 3" DUCTILE IRON PIPE (SUPPLY LINE) LF 160.0000 83,200.00 0.000 0 046 2" BACKFLOW PREVENTER ASSEMBLY EA 7,000.0000 21,000.00 1.000 7,000.00 1.000 7,000 047 FLOW SENSOR EA 1,305.0000 3,915.00 1.000 1,305.00 1.000 1,305 048 TREE WELL SPRINKLER ASSEMBLY EA 58.0000 110,200.00 170.000 9,860.00 170.000 9,860 049 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 71.0000 14,910.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431064 TIME 11:35 AM ESTIMATE NO. 005 BID OPENING 05/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: KARL HARTLINE DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 110.0000 34,100.00 0.000 0 051 RISER SPRINKLER ASSEMBLY EA 60.0000 7,200.00 0.000 0 052 POP-UP SPRINKLER ASSEMBLY EA 89.0000 99,680.00 0.000 0 053 2" GATE VALVE EA 425.0000 16,575.00 10.000 4,250.00 10.000 4,250 054 3" GATE VALVE EA 870.0000 20,880.00 0.000 0 055 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.6000 187,611.00 4,965.000 22,839.00 40,785.000 187,611 (F) LINE) 056 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.1000 136,904.40 1,636.000 8,343.60 26,844.000 136,904 (F) (SUPPLY LINE) 057 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5000 36,751.00 300.000 1,650.00 6,682.000 36,751 (F) (SUPPLY LINE) 058 2" PLASTIC PIPE (SCHEDULE 40) LF 6.3500 49,542.70 1,640.000 10,414.00 7,700.000 48,895 (F) (SUPPLY LINE) 059 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.8000 112,112.00 1,320.000 11,616.00 10,302.000 90,657 (F) (SUPPLY LINE) 060 3" PLASTIC PIPE (CLASS 315) LF 12.0000 149,928.00 1,354.000 16,248.00 12,494.000 149,928 (F) (SUPPLY LINE) 061 PVC PIPE CONDUIT LF 56.0000 14,560.00 240.000 13,440 062 PVC PIPE CONDUIT (SLEEVE) LF 95.0000 7,600.00 0.000 0 (F) 063 HYDROSEED SQFT 0.1000 79,700.00 0.000 0 064 COMPOST (CY) CY 34.0000 40,120.00 0.000 0 065 SUBSURFACE LOCATOR LS 9,400.0000 9,400.00 0.235 2,209 066 ELECTRIC SERVICE FOR IRRIGATION LS 50,000.0000 50,000.00 0.844 42,200 067 WATER METER CHARGES LS 118,000.0000 118,000.00 0.017 2,006.00 0.017 2,006 068 IRRIGATION WATER SERVICE CHARGES LS 60,000.0000 60,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/24/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431064 TIME 11:35 AM ESTIMATE NO. 005 BID OPENING 05/17/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: KARL HARTLINE DATE OF THIS ESTIMATE 04/24/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 351,073.65 1,411,227.11 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 351,073.65 1,411,227.11 069 MOBILIZATION LS 159,000.0000 159,000.00 0.950 151,050 ORIGINAL CONTRACT AMOUNT 4,247,463.10 TOTAL WORK COMPLETED 351,073.65 1,562,277.11 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -50,000.00 -50,000.00 TOTAL 301,073.65 1,512,277.11 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 08/02/22 870 11/07/22 00/00/00 12/31/25 96 14 0 0 37% 80% PROGRESS UNSATISFACTORY KARL HARTLINE RESIDENT ENGINEER