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 08/21/25 EST. NO. 002 TIME 09:16 AM R.E. NAME: BRAR, BALJINDER 05-1H6914 --------------------------------------------------------------------------- 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 08/21/25 EST. NO. 002 TIME 09:16 AM R.E. NAME: BRAR, BALJINDER 05-1H6914 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 09:16 AM ESTIMATE NO. 002 BID OPENING 11/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 08/21/25 LOCATION PROGRESS ESTIMATE 05-MON-101-98.8/100.3 ----------------- PRECISION GRADE, INC. MONTEREY COUNTY NEAR PRUNEDALE FROM 0.4 25 SAN JUAN GRADE ROAD, SUITE MILE NORTH OF CRAZY HORSE CANYON RD TO SALINAS CA 93906 DUNBARTON ROAD FED. AID NO. PTNH-Q101(435)E INSTALL CULVERTS, CONCRETE BARRRIER AND M ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 13,700.0000 13,700.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,500.0000 385,000.00 12.000 42,000.00 29.000 101,500 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 87,000.0000 87,000.00 0.000 0 007 TRAFFIC CONTROL SYSTEM LS 423,500.0000 423,500.00 0.110 46,585.00 0.260 110,110 008 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 10,400.00 40.000 2,600.00 40.000 2,600 009 TEMPORARY BARRIER SYSTEM LF 42.0000 508,200.00 4,120.000 173,040.00 4,120.000 173,040 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,920.0000 39,200.00 2.000 7,840.00 2.000 7,840 011 TEMPORARY CRASH CUSHION TL-3 EA 4,550.0000 45,500.00 2.000 9,100.00 2.000 9,100 012 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 3,320.0000 33,200.00 2.000 6,640.00 2.000 6,640 SYSTEM 013 JOB SITE MANAGEMENT LS 65,605.0000 65,605.00 0.110 7,216.55 0.260 17,057 014 STORMWATER POLLUTION PREVENTION PLAN LS 2,300.0000 2,300.00 0.520 1,196 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 375.0000 1,875.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 017 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 400.0000 2,000.00 0.000 0 CONTROL) 018 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 2.0000 15,300.00 0.000 0 MATRIX) 019 TEMPORARY CHECK DAM LF 5.5000 2,750.00 0.000 0 020 TEMPORARY DRAINAGE INLET PROTECTION EA 252.0000 8,316.00 0.000 0 021 TEMPORARY FIBER ROLL LF 5.0000 2,000.00 0.000 0 022 TEMPORARY GRAVEL BAG BERM LF 12.0000 2,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 09:16 AM ESTIMATE NO. 002 BID OPENING 11/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY LARGE SEDIMENT BARRIER LF 21.0000 10,500.00 0.000 0 024 TEMPORARY CONSTRUCTION ENTRANCE EA 5,040.0000 10,080.00 0.000 0 025 STREET SWEEPING LS 74,380.0000 74,380.00 0.000 0 026 TEMPORARY CONCRETE WASHOUT LS 15,230.0000 15,230.00 0.110 1,675.30 0.260 3,959 027 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 400.0000 120,000.00 0.000 0 028 WATER QUALITY MONITORING REPORT EA 500.0000 17,500.00 0.000 0 029 TEMPORARY CREEK DIVERSION SYSTEMS LS 21,200.0000 21,200.00 0.000 0 030 TEMPORARY HIGH-VISIBILITY FENCE LF 3.8000 6,726.00 361.100 1,372.18 1,488.900 5,657 031 CLEARING AND GRUBBING (LS) LS 36,902.0000 36,902.00 0.500 18,451.00 0.900 33,211 032 STRUCTURE BACKFILL (SLURRY CEMENT) CY 502.0000 652,600.00 414.400 208,028.80 609.700 306,069 (F) 033 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 034 ROADSIDE CLEARING LS 14,850.0000 14,850.00 0.000 0 035 PLANT (GROUP H) EA 19.0000 3,990.00 0.000 0 036 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0 037 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,000.0000 6,000.00 0.000 0 038 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 3.5000 1,085.00 0.000 0 039 FIBER ROLLS LF 5.0000 2,550.00 0.000 0 040 HYDROSEED SQFT 0.4200 8,568.00 0.000 0 041 COMPOST (CY) CY 168.0000 21,840.00 0.000 0 042 HOT MIX ASPHALT (TYPE A) TON 480.0000 283,200.00 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 187.0000 2,244.00 0.000 0 044 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 109.0000 5,668.00 0.000 0 045 TACK COAT TON 5,580.0000 11,160.00 0.000 0 046 STRUCTURAL CONCRETE, HEADWALL CY 3,730.0000 78,330.00 0.000 0 (F) 047 MINOR CONCRETE (MINOR STRUCTURE) CY 5,930.0000 385,450.00 -0.300 -1,779.00 8.700 51,591 (F) 048 BAR REINFORCING STEEL LB 7.0000 12,390.00 0.000 0 (F) 049 RAPID SETTING CONCRETE (PATCH) CF 76.0000 11,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 09:16 AM ESTIMATE NO. 002 BID OPENING 11/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REPAIR SPALLED SURFACE AREA SQFT 25.0000 12,500.00 0.000 0 051 18" REINFORCED CONCRETE PIPE LF 374.0000 15,334.00 0.000 0 052 24" REINFORCED CONCRETE PIPE TRENCHLESS LF 736.0000 95,680.00 0.000 0 INSTALLATION METHOD 053 24" REINFORCED CONCRETE PIPE LF 317.0000 719,590.00 132.900 42,129.30 322.500 102,232 054 30" REINFORCED CONCRETE PIPE LF 459.0000 146,880.00 189.500 86,980.50 292.700 134,349 055 36" REINFORCED CONCRETE PIPE LF 693.0000 145,530.00 125.700 87,110.10 190.000 131,670 056 36" REINFORCED CONCRETE PIPE TRENCHLESS LF 1,576.0000 157,600.00 0.000 0 INSTALLATION METHOD 057 24" STEEL FLARED END SECTION EA 2,230.0000 2,230.00 0.000 0 058 24" CONCRETE FLARED END SECTION EA 2,620.0000 18,340.00 5.000 13,100.00 7.000 18,340 059 30" CONCRETE FLARED END SECTION EA 3,065.0000 18,390.00 3.000 9,195.00 6.000 18,390 060 36" CONCRETE FLARED END SECTION EA 3,460.0000 17,300.00 2.000 6,920.00 4.000 13,840 061 48" PRECAST CONCRETE PIPE MANHOLE (EA) EA 15,400.0000 15,400.00 0.500 7,700 062 ABANDON CULVERT (LF) LF 47.0000 19,740.00 0.000 0 063 REMOVE CULVERT (LF) LF 22.0000 60,720.00 243.300 5,352.60 629.400 13,846 064 REMOVE DOWNDRAIN (EA) EA 2,830.0000 2,830.00 1.000 2,830 065 REMOVE INLET EA 3,221.0000 51,536.00 2.000 6,442.00 4.000 12,884 066 REMOVE HEADWALL EA 3,460.0000 10,380.00 0.000 0 067 REMOVE MANHOLE EA 3,640.0000 3,640.00 1.000 3,640 068 REMOVE FLARED END SECTION (EA) EA 1,582.0000 3,164.00 2.000 3,164.00 2.000 3,164 069 SAND BACKFILL CY 170.0000 5,610.00 0.000 0 070 30" CURED-IN-PLACE PIPELINER LF 984.0000 57,072.00 0.000 0 071 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 507.0000 9,126.00 0.000 0 METHOD B) (CY) 072 ROCK SLOPE PROTECTION (GRAVEL FILTER) CY 554.0000 1,662.00 3.000 1,662.00 3.000 1,662 073 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 126.0000 1,134.00 0.000 0 074 MISCELLANEOUS IRON AND STEEL LB 1.0000 13,727.00 865.700 865.70 956.000 956 (F) 075 FENCE (TYPE BW, WOOD POST) LF 25.0000 9,750.00 110.800 2,770 076 REMOVE FENCE (TYPE BW) LF 14.0000 5,460.00 110.800 1,551 PROGRAM CAS145 PAGE 4 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 09:16 AM ESTIMATE NO. 002 BID OPENING 11/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 GUARD RAILING DELINEATOR EA 28.0000 4,480.00 0.000 0 078 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 750.00 0.000 0 079 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 61.0000 29,280.00 0.000 0 080 VEGETATION CONTROL (INERT MATERIAL) SQYD 172.0000 37,840.00 0.000 0 081 END CAP (TYPE TC) EA 100.0000 100.00 0.000 0 082 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 3,200.0000 3,200.00 0.000 0 083 CONCRETE BARRIER (TYPE 60MC) LF 202.0000 511,060.00 0.000 0 084 CONCRETE BARRIER TRANSITION LF 477.0000 305,280.00 0.000 0 (F) 085 REMOVE GUARDRAIL LF 26.0000 12,480.00 0.000 0 086 REMOVE CONCRETE BARRIER LF 75.0000 237,750.00 0.000 0 087 6" THERMOPLASTIC TRAFFIC STRIPE (BROKEN LF 21.0000 8,610.00 0.000 0 36-12) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 26.0000 21,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 089 6" RUMBLE STRIP (ASPHALT CONCRETE STA 7,500.0000 7,500.00 0.000 0 PAVEMENT) 090 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 091 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 580.0000 46,400.00 23.000 13,340.00 34.000 19,720 092 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 275.0000 16,500.00 23.000 6,325.00 34.000 9,350 SYSTEM 093 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 46,150.0000 46,150.00 0.110 5,076.50 0.260 11,999 094 IMPORTED BORROW (CY) CY 180.0000 16,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 09:16 AM ESTIMATE NO. 002 BID OPENING 11/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/25 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 810,432.53 1,342,467.92 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 810,432.53 1,342,467.92 095 MOBILIZATION LS 390,000.0000 390,000.00 0.450 175,500.00 0.950 370,500 ORIGINAL CONTRACT AMOUNT 6,818,314.00 TOTAL WORK COMPLETED 985,932.53 1,712,967.92 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 985,932.53 1,712,967.92 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 04/29/25 360 06/23/25 06/23/25 12/07/26 39 3 0 0 25% 11% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY BRAR, BALJINDER RESIDENT ENGINEER