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. 004 TIME 09:19 AM R.E. NAME: ALBERT REED SR/PHIL GASTON ARE 05-1J8604 --------------------------------------------------------------------------- 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. 004 TIME 09:19 AM R.E. NAME: ALBERT REED SR/PHIL GASTON ARE 05-1J8604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 203 -6,239.65 003 OVERBID ITEM NO. 203 -3,119.82 004 -3,119.82 -9,359.47 TOTAL DEDUCTIONS -3,119.82 -9,359.47 PROGRAM CAS145 PAGE 1 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE DATE OF THIS ESTIMATE 08/21/25 LOCATION PROGRESS ESTIMATE 05-SLO-101-7.8/16.5 ----------------- PAPICH CONSTRUCTION COMPANY, SAN LUIS OBISPO COUNTY IN AND NEAR ARROYO INC. GRANDE AND PISMO BEACH FROM LOS BERROS 398 SUNRISE TERRACE ROAD UNDERCROSSING TO PISMO CREEK BRIDGE ARROYO GRANDE CA 93420 FED. AID NO. ACNH-Q101(432)E COLD PLANE AC PAVEMENT, RHMA-G, DRAINAGE S ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,200.0000 3,200.00 1.000 3,200 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 14,000.0000 14,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 4,187.0000 1,402,645.00 21.000 87,927.00 70.000 293,090 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 54,000.00 1.000 6,000.00 1.000 6,000 005 HOURLY OFF-SITE HR 200.0000 36,000.00 8.000 1,600.00 8.000 1,600 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 66,925.0000 66,925.00 0.010 669.25 0.770 51,532 007 TRAFFIC CONTROL SYSTEM LS 995,439.0900 995,439.09 0.060 59,726.35 0.200 199,087 008 TRAFFIC CONTROL SUPERVISOR DAY 1,250.0000 412,500.00 25.000 31,250.00 64.000 80,000 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,089.0000 206,910.00 50.000 54,450.00 127.000 138,303 010 FLASHING ARROW SIGN EA 3,000.0000 6,000.00 0.000 0 011 TYPE III BARRICADE EA 185.0000 1,665.00 0.000 0 012 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 16,200.00 780.000 1,170 013 CHANNELIZER (SURFACE MOUNTED) EA 100.0000 46,000.00 38.000 3,800.00 270.000 27,000 014 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 153.0000 50,490.00 60.000 9,180.00 129.000 19,737 SYSTEM 015 TEMPORARY PAVEMENT MARKER EA 15.0000 3,600.00 0.000 0 016 TEMPORARY BARRIER SYSTEM LF 35.7500 589,875.00 840.000 30,030.00 6,660.000 238,095 017 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 0.000 0 018 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 35,000.0000 35,000.00 0.060 2,100.00 0.200 7,000 019 END OF QUEUE MONITORING AND WARNING WITH EA 1,450.0000 478,500.00 37.000 53,650.00 109.000 158,050 TRUCK MOUNTED CHANGEABLE MESSAGE SIGN DAY 020 MOBILE BARRIER SYSTEM DAY 1,754.0000 157,860.00 16.000 28,064.00 34.000 59,636 021 TEMPORARY CRASH CUSHION TL-3 EA 4,000.0000 172,000.00 4.000 16,000.00 25.000 100,000 PROGRAM CAS145 PAGE 2 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 022 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 4,000.0000 80,000.00 8.000 32,000 SYSTEM 023 JOB SITE MANAGEMENT LS 114,784.0000 114,784.00 0.060 6,887.04 0.210 24,104 024 STORMWATER POLLUTION PREVENTION PLAN LS 3,500.0000 3,500.00 0.060 210.00 0.210 735 025 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 6,050.00 0.000 0 026 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 027 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,250.0000 10,000.00 0.000 0 CONTROL) 028 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 0.7000 84,700.00 0.000 0 MATRIX) 029 TEMPORARY CHECK DAM LF 21.2300 15,922.50 0.000 0 030 TEMPORARY DRAINAGE INLET PROTECTION EA 121.0000 14,520.00 66.000 7,986 031 TEMPORARY FIBER ROLL LF 5.8100 23,240.00 0.000 0 032 TEMPORARY GRAVEL BAG BERM LF 11.6100 11,610.00 0.000 0 033 TEMPORARY LARGE SEDIMENT BARRIER LF 15.0600 41,565.60 0.000 0 034 TEMPORARY CONSTRUCTION ENTRANCE EA 4,780.0000 14,340.00 1.000 4,780 035 STREET SWEEPING LS 75,000.0000 75,000.00 0.100 7,500.00 0.100 7,500 036 TEMPORARY CONCRETE WASHOUT LS 11,500.0000 11,500.00 0.000 0 037 TREATED WOOD WASTE LB 0.3200 125,760.00 13,560.000 4,339.20 13,560.000 4,339 038 REMOVE CONCRETE (SQYD) SQYD 260.0000 23,920.00 34.000 8,840.00 34.000 8,840 039 TEMPORARY HIGH-VISIBILITY FENCE LF 6.3000 35,406.00 105.000 661.50 5,203.000 32,778 040 TEMPORARY BOUNDARY SIGN (ON POST) EA 300.0000 4,200.00 10.000 3,000 041 CLEARING AND GRUBBING (LS) LS 131,900.0000 131,900.00 0.200 26,380 042 ROADWAY EXCAVATION CY 97.2000 417,960.00 3,472.900 337,565.88 4,534.220 440,726 043 ROADWAY EXCAVATION (TOPSOIL) CY 116.0000 20,880.00 175.600 20,369.60 175.600 20,369 044 SHOULDER BACKING TON 151.0000 194,790.00 0.000 0 045 STRUCTURE EXCAVATION (BRIDGE) CY 1,860.0000 24,180.00 0.000 0 (F) 046 STRUCTURE BACKFILL (BRIDGE) CY 1,918.0000 24,934.00 0.000 0 (F) 047 ROADSIDE CLEARING LS 23,690.0000 23,690.00 0.000 0 048 PRUNE EXISTING PLANTS LS 4,280.0000 4,280.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 049 ROCK BLANKET SQFT 184.7700 5,173.56 0.000 0 050 SOIL AMENDMENT CY 1,290.0000 2,193.00 0.000 0 051 PLANT TUBE EA 169.0000 1,014.00 0.000 0 052 PLANT (GROUP H) EA 7.5000 2,325.00 0.000 0 053 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 054 TEMPORARY IRRIGATION SYSTEM LS 62,796.0000 62,796.00 0.000 0 055 CHECK AND TEST EXISTING IRRIGATION LS 26,580.0000 26,580.00 1.000 26,580 FACILITIES 056 OPERATE EXISTING IRRIGATION FACILITIES LS 2,320.0000 2,320.00 0.070 162.40 0.070 162 057 REMOVE IRRIGATION FACILITY LS 5,950.0000 5,950.00 0.500 2,975 058 CONTROL AND NEUTRAL CONDUCTORS LS 5,185.0000 5,185.00 0.000 0 059 1" WYE STRAINER ASSEMBLY EA 1,830.0000 1,830.00 0.000 0 060 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 164.0000 2,788.00 0.000 0 061 RISER SPRINKLER ASSEMBLY EA 175.0000 1,225.00 0.000 0 062 3" GATE VALVE EA 2,275.0000 4,550.00 0.000 0 063 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.0000 2,824.00 0.000 0 (F) LINE) 064 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 1,432.00 0.000 0 (F) (SUPPLY LINE) 065 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 10.0000 2,260.00 0.000 0 (F) LINE) 066 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 12.0000 12,180.00 0.000 0 (F) LINE) 067 PVC PIPE CONDUIT (SLEEVE) LF 120.0000 9,240.00 0.000 0 (F) 068 12" CORRUGATED HIGH DENSITY POLYETHYLENE LF 236.0000 18,172.00 23.000 5,428.00 100.000 23,600 PIPE CONDUIT 069 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,572.0000 7,860.00 0.000 0 070 IMPORTED TOPSOIL (CY) CY 7,500.0000 2,250.00 0.000 0 071 DRY SEED (SQFT) SQFT 0.4000 11,560.00 0.000 0 072 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 2.0000 16,360.00 0.000 0 073 FIBER ROLLS LF 7.3000 35,916.00 0.000 0 074 STRAW SQFT 0.5600 16,184.00 0.000 0 075 HYDROSEED SQFT 0.2500 154,250.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 076 COMPOST (CY) CY 80.0000 568,000.00 0.000 0 077 INCORPORATE MATERIALS SQFT 0.1000 30,900.00 0.000 0 078 CLASS 2 AGGREGATE BASE (CY) CY 506.0000 192,280.00 349.260 176,725 079 LEAN CONCRETE BASE CY 1,104.0000 55,200.00 0.000 0 080 REPLACE ASPHALT CONCRETE SURFACING CY 7,545.0000 105,630.00 0.000 0 081 HOT MIX ASPHALT (TYPE A) TON 200.0000 666,000.00 0.000 0 082 MINOR HOT MIX ASPHALT TON 702.0000 252,720.00 0.000 0 083 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 159.0000 8,109,000.00 0.000 0 084 HOT MIX ASPHALT (BRIDGE) TON 435.0000 35,670.00 0.000 0 085 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.7800 69,598.00 0.000 0 086 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.7800 35,600.00 0.000 0 087 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.7800 8,490.60 0.000 0 088 TACK COAT TON 780.0000 156,078.00 0.000 0 089 REMOVE ASPHALT CONCRETE DIKE LF 1.7900 114,381.00 793.000 1,419.47 793.000 1,419 090 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.4600 1,262,180.00 0.000 0 091 GRIND EXISTING BRIDGE DECK SQYD 290.0000 20,010.00 0.000 0 092 STRUCTURAL CONCRETE, BRIDGE CY 2,100.0000 65,100.00 0.000 0 (F) 093 AGGREGATE BASE (APPROACH SLAB) CY 1,600.0000 17,600.00 0.000 0 094 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 3,100.0000 319,300.00 0.000 0 R) 095 STRUCTURAL CONCRETE, HEADWALL CY 7,500.0000 120,000.00 0.000 0 (F) 096 STRUCTURAL CONCRETE, DRAINAGE INLET CY 5,900.0000 8,850.00 0.000 0 (F) 097 PAVING NOTCH EXTENSION CF 738.0000 41,328.00 0.000 0 098 DRILL AND BOND DOWEL LF 99.0000 15,048.00 0.000 0 099 JOINT SEAL (MR 1/2") LF 210.0000 15,540.00 0.000 0 100 BAR REINFORCING STEEL (BRIDGE) LB 10.0000 42,930.00 0.000 0 (F) 101 PUBLIC SAFETY PLAN LS 17,500.0000 17,500.00 0.000 0 102 RAPID SETTING CONCRETE (PATCH) CF 275.0000 2,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 103 REPAIR SPALLED SURFACE AREA SQFT 164.0000 93,480.00 0.000 0 104 REMOVE ASPHALT CONCRETE SURFACING SQFT 5.9000 36,863.20 0.000 0 105 REMOVE UNSOUND CONCRETE CF 275.0000 2,200.00 0.000 0 106 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 4.0000 46,384.00 0.000 0 107 FURNISH POLYESTER CONCRETE OVERLAY CF 110.0000 53,240.00 0.000 0 108 PLACE POLYESTER CONCRETE OVERLAY SQFT 11.0000 53,251.00 0.000 0 (F) 109 TREAT BRIDGE DECK SQFT 5.0000 33,775.00 0.000 0 (F) 110 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 90.0000 6,750.00 0.000 0 111 BRIDGE REMOVAL (PORTION), LOCATION A LS 9,700.0000 9,700.00 0.500 4,850.00 1.000 9,700 112 BRIDGE REMOVAL (PORTION), LOCATION B LS 9,700.0000 9,700.00 0.500 4,850.00 1.000 9,700 113 BRIDGE REMOVAL (PORTION), LOCATION C LS 175,000.0000 175,000.00 0.000 0 114 24" HDPE LF 800.0000 88,000.00 0.000 0 115 18" ALTERNATIVE PIPE CULVERT LF 340.0000 23,800.00 75.000 25,500 116 24" REINFORCED CONCRETE PIPE LF 1,060.0000 22,260.00 0.000 0 117 24" REINFORCED CONCRETE PIPE TRENCHLESS LF 1,744.0000 143,008.00 0.000 0 INSTALLATION METHOD 118 18" CORRUGATED STEEL PIPE (.109" THICK) LF 461.0000 15,213.00 0.000 0 119 18" STEEL FLARED END SECTION EA 1,791.0000 1,791.00 0.000 0 120 18" ALTERNATIVE FLARED END SECTION EA 1,791.0000 3,582.00 2.000 3,582.00 2.000 3,582 121 24" ALTERNATIVE FLARED END SECTION EA 1,900.0000 3,800.00 0.000 0 122 ABANDON CULVERT (LF) LF 125.0000 15,000.00 0.000 0 123 REMOVE CULVERT (LF) LF 109.0000 29,430.00 88.000 9,592.00 159.600 17,396 124 REMOVE INLET EA 4,800.0000 9,600.00 0.000 0 125 REMOVE HEADWALL EA 4,800.0000 4,800.00 0.000 0 126 ADJUST INLET EA 5,000.0000 15,000.00 0.000 0 127 CLEANING, INSPECTING, AND PREPARING LF 238.0000 18,088.00 0.000 0 CULVERT (LF) 128 CULVERT SLURRY-CEMENT BACKFILL CY 489.0000 31,296.00 13.680 6,689 129 SAND BACKFILL CY 325.0000 97,500.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 130 MINOR CONCRETE (INVERT PAVING) CY 3,100.0000 18,600.00 0.000 0 131 ROCK SLOPE PROTECTION VOID FILLER CY 6,000.0000 12,000.00 0.000 0 132 SLOPE PAVING (EXPOSED AGGREGATE) CY 4,100.0000 262,400.00 0.000 0 133 GRAVEL FILTER CY 2,100.0000 10,500.00 0.000 0 134 ROCK SLOPE PROTECTION (150 LB, CLASS CY 520.0000 3,640.00 0.000 0 III, METHOD B) (CY) 135 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 660.0000 4,620.00 0.000 0 METHOD B) (CY) 136 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 758.0000 6,064.00 0.000 0 METHOD B) (CY) 137 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 83.0000 1,577.00 0.000 0 138 MINOR CONCRETE (CURB) (CY) CY 3,200.0000 80,000.00 6.190 19,808.00 21.660 69,312 139 DETECTABLE WARNING SURFACE SQFT 50.0000 15,500.00 0.000 0 140 MINOR CONCRETE (CURB AND GUTTER) CY 5,027.0000 231,242.00 43.930 220,836 141 MINOR CONCRETE (STAMPED CONCRETE) SQFT 45.2000 623,760.00 3,272.750 147,928.30 3,272.750 147,928 142 MINOR CONCRETE (SEEDED AGGREGATE SQFT 42.0000 185,220.00 4,532.000 190,344.00 4,532.000 190,344 CONCRETE) 143 MINOR CONCRETE (CURB RAMP) CY 5,900.0000 200,600.00 0.000 0 144 REMOVE CONCRETE CURB AND SIDEWALK (SQYD) SQYD 169.0000 59,150.00 0.000 0 145 PRE/POST CONSTRUCTION SURVEYS EA 1,740.0000 29,580.00 8.500 14,790 146 MISCELLANEOUS IRON AND STEEL LB 3.6000 946.80 0.000 0 (F) 147 ANTI-GRAFFITI COATING SQFT 1.5000 7,881.00 0.000 0 (F) 148 CHAIN LINK FENCE (TYPE CL-6) LF 40.8000 21,624.00 0.000 0 149 4' CHAIN LINK GATE (TYPE CL-6) EA 2,455.0000 2,455.00 0.000 0 150 REMOVE CHAIN LINK FENCE LF 16.2000 8,586.00 0.000 0 151 REMOVE PAVEMENT MARKER EA 1.0000 240.00 0.000 0 152 RESET MARKERS AND DELINEATORS EA 65.0000 2,340.00 0.000 0 153 GUARD RAILING DELINEATOR EA 24.4400 1,710.80 0.000 0 154 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 34,000.00 0.000 0 155 MILEPOST MARKER EA 125.0000 4,500.00 0.000 0 156 TREATMENT BEST MANAGEMENT PRACTICE EA 186.0000 1,860.00 0.000 0 MARKER PROGRAM CAS145 PAGE 7 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 157 OBJECT MARKER (TYPE P) EA 185.0000 5,920.00 0.000 0 158 REMOVE ROADSIDE SIGN EA 125.0000 2,875.00 0.000 0 159 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.6000 2,142.00 0.000 0 (0.063"-UNFRAMED) 160 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.3300 3,065.90 0.000 0 (0.080"-UNFRAMED) 161 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.1000 352.30 0.000 0 (0.063"-FRAMED) 162 ROADSIDE SIGN - ONE POST EA 425.0000 8,075.00 0.000 0 163 POST SLEEVE EA 975.0000 3,900.00 18.000 17,550.00 18.000 17,550 164 INSTALL FRAMED SIGN PANEL EA 1,200.0000 2,400.00 0.000 0 165 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 36.2500 235,262.50 1,387.500 50,296.88 1,387.500 50,296 166 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 44.3600 109,569.20 0.000 0 167 VEGETATION CONTROL (CRUSHED SHALE) SQYD 42.0300 1,235,682.00 53.500 2,248.61 53.500 2,248 168 REMOVE VEGETATION CONTROL SQYD 40.0000 37,600.00 0.000 0 169 WILDLIFE PASSAGE WAY (TYPE S) EA 266.0000 6,650.00 0.000 0 170 SINGLE THRIE BEAM BARRIER (TYPE M) LF 44.0000 311,960.00 0.000 0 171 DOUBLE THRIE BEAM BARRIER (TYPE M) LF 66.0000 1,108,800.00 0.000 0 172 TRANSITION RAILING (TYPE AGT) EA 5,382.6500 123,800.95 10.000 53,826.50 10.000 53,826 173 TRANSITION RAILING ANCHOR BLOCK LF 496.0000 29,760.00 30.000 14,880 174 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,995.0000 23,960.00 0.000 0 175 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 4,777.0000 100,317.00 6.000 28,662.00 6.000 28,662 176 BURIED POST END ANCHOR (TYPE B-F) EA 7,862.5000 31,450.00 2.000 15,725.00 2.000 15,725 177 ALTERNATIVE CRASH CUSHION TL-3 EA 45,309.0000 407,781.00 2.000 90,618.00 4.000 181,236 178 CONCRETE BARRIER (TYPE 60MS) LF 252.0000 438,480.00 0.000 0 179 CONCRETE BARRIER (TYPE 86H) LF 1,168.0000 376,096.00 0.000 0 180 CONCRETE BARRIER TRANSITION LF 1,308.0000 470,880.00 45.000 58,860.00 210.000 274,680 (F) 181 REMOVE GUARDRAIL LF 11.7700 397,826.00 2,088.000 24,575.76 2,163.000 25,458 182 REMOVE CONCRETE BARRIER LF 1,158.0000 23,160.00 0.000 0 183 REMOVE CONCRETE BARRIER (TYPE K) LF 20.0000 27,200.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 ------------------------------------------------------------------------------------------------------------------------------------ 184 REMOVE CRASH CUSHION EA 2,775.0000 16,650.00 4.000 11,100 185 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 5.5000 56,650.00 0.000 0 WET NIGHT VISIBILITY) 186 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 430.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 187 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 220.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 188 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 258,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 189 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 480.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 190 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 12,150.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 191 12" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 64,750.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 192 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 8,760.00 0.000 0 193 12" RUMBLE STRIP (ASPHALT CONCRETE STA 54.0000 81,540.00 0.000 0 PAVEMENT) 194 CONTRAST STRIPE PAINT (1-COAT) LF 1.0000 320.00 0.000 0 195 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 1.8500 175,195.00 0.000 0 (BROKEN 36-12) 196 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 8.0000 18,640.00 0.000 0 (WARRANTY) 197 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 3.0000 3,510.00 0.000 0 (WARRANTY) (BROKEN 36-12) 198 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 184,134.0000 184,134.00 0.070 12,889.38 0.070 12,889 199 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 200 PLANT ESTABLISHMENT WORK LS 62,405.0000 62,405.00 0.000 0 201 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 202 MOBILE BARRIER TRAILER MO 43,226.0000 345,808.00 1.000 43,226.00 3.000 129,678 PROGRAM CAS145 PAGE 9 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1J8604 TIME 09:19 AM ESTIMATE NO. 004 BID OPENING 12/05/24 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: ALBERT REED SR/PHIL GASTON ARE 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 1,557,262.12 3,762,512.23 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,557,262.12 3,762,512.23 203 MOBILIZATION LS 3,210,000.0000 3,210,000.00 0.250 802,500.00 0.750 2,407,500 ORIGINAL CONTRACT AMOUNT 31,975,207.00 TOTAL WORK COMPLETED 2,359,762.12 6,170,012.23 MATERIALS ON HAND ON SITE 335,551.88 335,551.88 DEDUCTIONS -3,119.82 -9,359.47 TOTAL 2,692,194.18 6,496,204.64 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 203 MOBILIZATION 3,197,520.70 3,210,000.00 12,479.30 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 03/12/25 585 00/00/00 00/00/00 09/20/27 60 3 0 0 19% 10% PROGRESS IS SATISFACTORY ALBERT REED SR/PHIL GASTON ARE RESIDENT ENGINEER