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 06/16/25 EST. NO. 032 TIME 01:13 PM R.E. NAME: CHAUDHARI, SUSHIL 07-301704 --------------------------------------------------------------------------- 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 06/16/25 EST. NO. 032 TIME 01:13 PM R.E. NAME: CHAUDHARI, SUSHIL 07-301704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM APR -10,000.00 007 MISSING CPM UPDATE -10,000.00 010 MISSING CPM UPDATE -10,000.00 011 MISSING CPM UPDATE -10,000.00 013 MISSING CPM UPDATE -10,000.00 014 MISSING CPM UPDATE 40,000.00 024 MISSING CPM APR 10,000.00 027 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/16/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301704 TIME 01:13 PM ESTIMATE NO. 032 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: CHAUDHARI, SUSHIL DATE OF THIS ESTIMATE 06/16/25 LOCATION PROGRESS ESTIMATE 07-LA-210-R33.6/R36.5 ----------------- GRIFFITH COMPANY ON RTE 210 FROM 0.1 MILE WEST OF 3050 EAST BIRCH STREET SOUTH MAGNOLIA AVE UC TO 0.1 MILE BREA CA 92821 EAST OF RTE 210/605 SEP AND RTE 605 FROM 0.1 MILE SOUTH TO 0.2 MILE NORTH OF RTE 210/605 SEPARATION FED. AID NO. ACNH-X037(227)E STABILIZE SOIL AND EROSION CONTROL. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 225.0000 56,250.00 250.000 56,250 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 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 35,000.0000 35,000.00 1.000 35,000 006 TRAFFIC CONTROL SYSTEM LS 185,000.0000 185,000.00 0.985 182,225 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 960.00 0.000 0 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 9,500.0000 76,000.00 6.000 57,000 009 JOB SITE MANAGEMENT LS 19,500.0000 19,500.00 1.000 19,500 010 PREPARE STORM WATER POLLUTION PREVENTION LS 1,200.0000 1,200.00 1.000 1,200 PLAN 011 RAIN EVENT ACTION PLAN EA 500.0000 9,500.00 17.000 8,500 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 590.0000 590.00 3.000 1,770 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 014 TEMPORARY COVER SQYD 19.2500 385.00 10.000 192 015 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 1,100.00 5.000 1,100 016 TEMPORARY FIBER ROLL LF 3.6500 7,300.00 625.000 2,281 017 TEMPORARY CONSTRUCTION ENTRANCE EA 3,000.0000 15,000.00 0.000 0 018 STREET SWEEPING LS 2,800.0000 2,800.00 1.000 2,800 019 TEMPORARY CONCRETE WASHOUT LS 1,800.0000 1,800.00 1.000 1,800 020 TREATED WOOD WASTE LB 3.1500 1,575.00 385.000 1,212 021 REMOVE CONCRETE (CY) CY 1,525.0000 1,525.00 1.000 1,525 022 CLEARING AND GRUBBING (LS) LS 36,000.0000 36,000.00 1.000 36,000 PROGRAM CAS145 PAGE 2 DATE 06/16/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301704 TIME 01:13 PM ESTIMATE NO. 032 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: CHAUDHARI, SUSHIL DATE OF THIS ESTIMATE 06/16/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 635.0000 762.00 0.000 0 024 ROADWAY EXCAVATION (TYPE Z-2) CY 355.0000 170,400.00 235.000 83,425 (AERIALLY DEPOSITED LEAD) 025 ROADSIDE CLEARING LS 118,000.0000 118,000.00 1.000 118,000 026 PRUNE EXISTING PLANTS LS 8,000.0000 8,000.00 1.000 8,000 027 IRON SULFATE (LB) LB 0.7500 300.00 400.000 300 028 SOIL AMENDMENT CY 40.0000 40.00 1.000 40 029 SLOW-RELEASE FERTILIZER LB 0.4500 855.00 1,500.000 675 030 PLANT (GROUP H) EA 0.7700 10,164.00 13,200.000 10,164 031 PLANT (GROUP A) EA 8.1500 47,107.00 5,269.000 42,942 032 PLANT (GROUP B) EA 25.0000 12,500.00 500.000 12,500 033 PLANT (GROUP U) EA 135.0000 20,250.00 130.000 17,550 034 MAINTAIN EXISTING PLANTED AREAS LS 50,000.0000 50,000.00 0.015 750.00 0.860 43,000 035 PLANT ESTABLISHMENT WORK LS 110,000.0000 110,000.00 0.025 2,750.00 0.725 79,750 036 WOOD MULCH CY 54.0000 235,440.00 3,766.000 203,364 037 CHECK AND TEST EXISTING IRRIGATION LS 6,000.0000 6,000.00 1.000 6,000 FACILITIES 038 REMOVE IRRIGATION FACILITY LS 35,000.0000 35,000.00 1.000 35,000 039 CONTROL AND NEUTRAL CONDUCTORS LS 110,000.0000 110,000.00 1.000 110,000 040 1" REMOTE CONTROL VALVE EA 640.0000 58,240.00 90.000 57,600 041 1 1/2" REMOTE CONTROL VALVE EA 665.0000 35,910.00 48.000 31,920 042 2" REMOTE CONTROL VALVE EA 750.0000 9,000.00 11.000 8,250 043 24-32 STATION IRRIGATION CONTROLLER EA 16,000.0000 48,000.00 2.000 32,000 (PEDESTAL MOUNTED) 044 12 STATION IRRIGATION CONTROLLER EA 13,500.0000 13,500.00 1.000 13,500 (PEDESTAL MOUNTED) 045 2" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 25.0000 13,600.00 0.000 0 (F) 046 3" GALVANIZED STEEL PIPE (SUPPLY LINE) LF 42.0000 5,712.00 0.000 0 (F) 047 2" BACKFLOW PREVENTER ASSEMBLY EA 10,000.0000 40,000.00 7.000 70,000 048 FLOW SENSOR EA 1,300.0000 14,300.00 7.000 9,100 049 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 52.0000 41,080.00 850.000 44,200 PROGRAM CAS145 PAGE 3 DATE 06/16/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301704 TIME 01:13 PM ESTIMATE NO. 032 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: CHAUDHARI, SUSHIL DATE OF THIS ESTIMATE 06/16/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 RISER SPRINKLER ASSEMBLY EA 45.0000 80,550.00 1,756.000 79,020 051 2" GATE VALVE EA 750.0000 6,000.00 8.000 6,000 052 3" GATE VALVE EA 1,700.0000 10,200.00 6.000 10,200 053 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 177,940.00 42,818.000 171,272 (F) LINE) 054 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4500 40,094.50 9,096.000 40,477 (F) LINE) 055 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.9500 58,984.20 9,271.000 45,891 (F) (SUPPLY LINE) 056 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.3000 11,755.40 2,098.000 11,119 (F) (SUPPLY LINE) 057 2" PLASTIC PIPE (SCHEDULE 40) LF 6.9000 104,624.70 15,430.000 106,467 (F) (SUPPLY LINE) 058 3" PLASTIC PIPE (SCHEDULE 40) LF 10.3000 61,058.40 5,916.000 60,934 (F) (SUPPLY LINE) 059 BALL VALVE EA 485.0000 20,855.00 39.000 18,915 060 PVC PIPE CONDUIT (SLEEVE) LF 45.0000 24,480.00 544.000 24,480 (F) 061 6" WELDED STEEL PIPE CONDUIT LF 320.0000 153,600.00 200.800 64,256 062 COMPOST (CY) CY 90.0000 1,620.00 18.000 1,620 063 CLASS 3 AGGREGATE BASE (CY) CY 60.0000 9,600.00 148.000 8,880 064 MINOR CONCRETE (MINOR STRUCTURE) CY 10,800.0000 11,880.00 1.000 10,800 (F) 065 TRASH NET (EXISTING HEADWALL) EA 18,000.0000 18,000.00 0.500 9,000 (TRANSITION CHANNEL) 066 SLOPE PAVING (ROCK COBBLE) SQFT 15.9000 201,930.00 12,700.000 201,930 067 MINOR CONCRETE (DRIVEWAY) CY 2,200.0000 11,000.00 5.000 11,000 068 MINOR CONCRETE (STAMPED CONCRETE) SQFT 16.5000 217,800.00 11,560.000 190,740 069 REMOVE CONCRETE CURB (LF) LF 130.0000 3,770.00 29.000 3,770 070 MISCELLANEOUS METAL LB 13.0000 2,080.00 160.000 2,080 (F) 071 TEMPORARY FENCE (TYPE CL-6) LF 20.0000 6,600.00 0.000 0 072 CHAIN LINK FENCE (TYPE CL-6) LF 50.0000 16,500.00 330.000 16,500 073 12' CHAIN LINK GATE (TYPE CL-6) EA 2,200.0000 17,600.00 8.000 17,600 074 REMOVE CHAIN LINK FENCE LF 16.2000 6,642.00 410.000 6,642 075 OBJECT MARKER (TYPE L-1) EA 260.0000 3,640.00 0.000 0 076 REMOVE ROADSIDE SIGN (WOOD POST) EA 360.0000 2,880.00 4.000 1,440 PROGRAM CAS145 PAGE 4 DATE 06/16/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301704 TIME 01:13 PM ESTIMATE NO. 032 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: CHAUDHARI, SUSHIL DATE OF THIS ESTIMATE 06/16/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,320.00 65.470 1,309 (0.063"-UNFRAMED) 078 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 1,456.00 15.750 441 (0.080"-UNFRAMED) 079 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 840.00 28.000 840 (0.080"-FRAMED) 080 ROADSIDE SIGN - ONE POST EA 750.0000 5,250.00 5.000 3,750 081 ROADSIDE SIGN - TWO POST EA 1,130.0000 1,130.00 0.000 0 082 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 245.0000 490.00 2.000 490 METHOD) 083 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 600.0000 600.00 0.900 540 SYSTEM ELEMENTS DURING CONSTRUCTION 084 MODIFYING RAMP METERING SYSTEMS LS 58,000.0000 58,000.00 0.950 55,100 PROGRAM CAS145 PAGE 5 DATE 06/16/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-301704 TIME 01:13 PM ESTIMATE NO. 032 BID OPENING 03/03/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: CHAUDHARI, SUSHIL DATE OF THIS ESTIMATE 06/16/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,500.00 2,632,642.10 ADJUSTMENT OF COMPENSATION 0.00 80,486.24 EXTRA WORK 0.00 151,973.91 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,500.00 2,865,102.25 085 MOBILIZATION LS 50,000.0000 50,000.00 1.000 50,000 ORIGINAL CONTRACT AMOUNT 3,081,915.20 TOTAL WORK COMPLETED 3,500.00 2,915,102.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,500.00 2,915,102.25 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 04/20/22 1000 06/14/22 06/14/22 10/06/27 429 321 0 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY CHAUDHARI, SUSHIL RESIDENT ENGINEER