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 01/23/26 EST. NO. 007 TIME 10:42 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 01/23/26 EST. NO. 007 TIME 10:42 AM R.E. NAME: BRAR, BALJINDER 05-1H6914 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CHP LATE FEE 093025 -1,035.12 004 CHP LATE FEE 101925 -1,198.54 004 ANNUAL CEM-4401 2025 -10,000.00 007 -10,000.00 -12,233.66 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 006 REC'D PAYROLLS #6 5,000.00 007 5,000.00 0.00 TOTAL DEDUCTIONS -5,000.00 -12,233.66 PROGRAM CAS145 PAGE 1 DATE 01/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 10:42 AM ESTIMATE NO. 007 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 01/20/26 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/23/26 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 2.000 7,000.00 110.000 385,000 004 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 4.000 800 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 87,000.0000 87,000.00 0.010 870.00 0.900 78,300 007 TRAFFIC CONTROL SYSTEM LS 423,500.0000 423,500.00 0.020 8,470.00 1.000 423,500 008 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 10,400.00 140.000 9,100 009 TEMPORARY BARRIER SYSTEM LF 42.0000 508,200.00 11,660.000 489,720 010 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 3,920.0000 39,200.00 6.000 23,520 011 TEMPORARY CRASH CUSHION TL-3 EA 4,550.0000 45,500.00 7.000 31,850 012 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 3,320.0000 33,200.00 4.000 13,280 SYSTEM 013 JOB SITE MANAGEMENT LS 65,605.0000 65,605.00 0.020 1,312.10 1.000 65,605 014 STORMWATER POLLUTION PREVENTION PLAN LS 2,300.0000 2,300.00 0.250 575.00 0.900 2,070 015 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 1.000 400 CONTROL) 018 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 2.0000 15,300.00 7,650.000 15,300 MATRIX) 019 TEMPORARY CHECK DAM LF 5.5000 2,750.00 50.000 275 020 TEMPORARY DRAINAGE INLET PROTECTION EA 252.0000 8,316.00 18.000 4,536 021 TEMPORARY FIBER ROLL LF 5.0000 2,000.00 78.000 390 022 TEMPORARY GRAVEL BAG BERM LF 12.0000 2,400.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 01/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 10:42 AM ESTIMATE NO. 007 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 01/20/26 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/23/26 ------------------------------------------------------------------------------------------------------------------------------------ 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 10,500.00 144.000 3,024 024 TEMPORARY CONSTRUCTION ENTRANCE EA 5,040.0000 10,080.00 0.000 0 025 STREET SWEEPING LS 74,380.0000 74,380.00 0.290 21,570 026 TEMPORARY CONCRETE WASHOUT LS 15,230.0000 15,230.00 0.020 304.60 1.000 15,230 027 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 1,488.900 5,657 031 CLEARING AND GRUBBING (LS) LS 36,902.0000 36,902.00 1.000 36,902 032 STRUCTURE BACKFILL (SLURRY CEMENT) CY 502.0000 652,600.00 1,299.800 652,499 (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 1,085.00 306.000 1,071 039 FIBER ROLLS LF 5.0000 2,550.00 510.000 2,550 040 HYDROSEED SQFT 0.4200 8,568.00 18,250.000 7,665 041 COMPOST (CY) CY 168.0000 21,840.00 109.600 18,412 042 HOT MIX ASPHALT (TYPE A) TON 480.0000 283,200.00 342.570 164,433.60 1,161.280 557,414 043 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 187.0000 2,244.00 82.200 15,371.40 82.200 15,371 044 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 109.0000 5,668.00 92.000 10,028.00 92.000 10,028 045 TACK COAT TON 5,580.0000 11,160.00 0.570 3,180.60 1.790 9,988 046 STRUCTURAL CONCRETE, HEADWALL CY 3,730.0000 78,330.00 21.000 78,330 (F) 047 MINOR CONCRETE (MINOR STRUCTURE) CY 5,930.0000 385,450.00 64.700 383,671 (F) 048 BAR REINFORCING STEEL LB 7.0000 12,390.00 1,770.000 12,390 (F) 049 RAPID SETTING CONCRETE (PATCH) CF 76.0000 11,400.00 147.100 11,179 PROGRAM CAS145 PAGE 3 DATE 01/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 10:42 AM ESTIMATE NO. 007 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 01/20/26 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/23/26 ------------------------------------------------------------------------------------------------------------------------------------ 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 12,500.00 490.500 12,262 051 18" REINFORCED CONCRETE PIPE LF 374.0000 15,334.00 41.000 15,334 052 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 2,270.000 719,590 054 30" REINFORCED CONCRETE PIPE LF 459.0000 146,880.00 307.000 140,913 055 36" REINFORCED CONCRETE PIPE LF 693.0000 145,530.00 204.500 141,718 056 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 1.000 2,230 058 24" CONCRETE FLARED END SECTION EA 2,620.0000 18,340.00 7.000 18,340 059 30" CONCRETE FLARED END SECTION EA 3,065.0000 18,390.00 6.000 18,390 060 36" CONCRETE FLARED END SECTION EA 3,460.0000 17,300.00 5.000 17,300 061 48" PRECAST CONCRETE PIPE MANHOLE (EA) EA 15,400.0000 15,400.00 1.000 15,400 062 ABANDON CULVERT (LF) LF 47.0000 19,740.00 207.100 9,733 063 REMOVE CULVERT (LF) LF 22.0000 60,720.00 2,760.000 60,720 064 REMOVE DOWNDRAIN (EA) EA 2,830.0000 2,830.00 1.000 2,830 065 REMOVE INLET EA 3,221.0000 51,536.00 16.000 51,536 066 REMOVE HEADWALL EA 3,460.0000 10,380.00 3.000 10,380 067 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 3,164 069 SAND BACKFILL CY 170.0000 5,610.00 13.500 2,295 070 30" CURED-IN-PLACE PIPELINER LF 984.0000 57,072.00 57.200 56,284 071 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 507.0000 9,126.00 17.700 8,973 METHOD B) (CY) 072 ROCK SLOPE PROTECTION (GRAVEL FILTER) CY 554.0000 1,662.00 3.000 1,662 073 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 126.0000 1,134.00 9.000 1,134 074 MISCELLANEOUS IRON AND STEEL LB 1.0000 13,727.00 13,727.000 13,727 (F) 075 FENCE (TYPE BW, WOOD POST) LF 25.0000 9,750.00 142.800 3,570.00 253.600 6,340 076 REMOVE FENCE (TYPE BW) LF 14.0000 5,460.00 142.800 1,999.20 253.600 3,550 PROGRAM CAS145 PAGE 4 DATE 01/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 10:42 AM ESTIMATE NO. 007 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 01/20/26 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/23/26 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,480.00 160.000 4,480 078 PAVEMENT MARKER (RETROREFLECTIVE) EA 25.0000 750.00 0.000 0 079 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 61.0000 29,280.00 661.000 40,321 080 VEGETATION CONTROL (INERT MATERIAL) SQYD 172.0000 37,840.00 0.000 0 081 END CAP (TYPE TC) EA 100.0000 100.00 2.000 200 082 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 3,200.0000 3,200.00 2.000 6,400 083 CONCRETE BARRIER (TYPE 60MC) LF 202.0000 511,060.00 2,530.000 511,060 084 CONCRETE BARRIER TRANSITION LF 477.0000 305,280.00 640.000 305,280 (F) 085 REMOVE GUARDRAIL LF 26.0000 12,480.00 661.000 17,186 086 REMOVE CONCRETE BARRIER LF 75.0000 237,750.00 3,170.000 237,750 087 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 10.000 5,800.00 115.000 66,700 092 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 275.0000 16,500.00 34.000 9,350 SYSTEM 093 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 46,150.0000 46,150.00 0.020 923.00 1.000 46,150 094 IMPORTED BORROW (CY) CY 180.0000 16,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 01/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H6914 TIME 10:42 AM ESTIMATE NO. 007 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 01/20/26 R.E. NAME: BRAR, BALJINDER DATE OF THIS ESTIMATE 01/23/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 223,837.50 5,970,926.82 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 223,837.50 5,970,926.82 095 MOBILIZATION LS 390,000.0000 390,000.00 1.000 390,000 ORIGINAL CONTRACT AMOUNT 6,818,314.00 TOTAL WORK COMPLETED 223,837.50 6,360,926.82 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -5,000.00 -12,233.66 TOTAL 218,837.50 6,348,693.16 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 12/31/26 119 24 0 0 89% 33% PROGRESS IS SATISFACTORY PROGRESS IS SATISFACTORY BRAR, BALJINDER RESIDENT ENGINEER