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 06/19/25 EST. NO. 002 TIME 09:47 PM R.E. NAME: SALMAN, RIDWAN 07-370404 --------------------------------------------------------------------------- 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 06/19/25 EST. NO. 002 TIME 09:47 PM R.E. NAME: SALMAN, RIDWAN 07-370404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370404 TIME 09:47 PM ESTIMATE NO. 002 BID OPENING 01/07/25 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: SALMAN, RIDWAN DATE OF THIS ESTIMATE 06/19/25 LOCATION RERUN PROGRESS ESTIMATE 07-LA-5-R59.5/R73.7 ----------------------- GRIFFITH COMPANY LOS ANGELES COUNTY FROM LAKE HUGHES ROAD 3050 E. BIRCH ST UNDERCROSSING TO 0.7 MILE SOUTH OF VISTA BREA CA 92821 DEL LAGO ROAD OVERCROSSING. FED. AID NO. ACIM-053(999)E COLD PLANE AC PAVEMENT, PLACE HOT MIX ASPH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,700.0000 2,585,000.00 20.000 94,000.00 35.000 164,500 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 60,000.00 1.000 6,000 004 HOURLY OFF-SITE HR 200.0000 20,000.00 5.000 1,000 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 35,590.0000 35,590.00 0.036 1,281.24 0.436 15,517 006 TRAFFIC CONTROL SYSTEM LS 2,750,000.0000 2,750,000.00 0.036 99,000.00 0.076 209,000 007 CHANNELIZER (SURFACE MOUNTED) EA 56.0000 7,840.00 27.000 1,512.00 90.000 5,040 008 TEMPORARY BARRIER SYSTEM LF 25.0000 630,000.00 2,000.000 50,000.00 10,000.000 250,000 009 TEMPORARY CRASH CUSHION TL-3 EA 225.0000 36,000.00 62.000 13,950.00 160.000 36,000 010 JOB SITE MANAGEMENT LS 250,000.0000 250,000.00 0.036 9,000.00 0.076 19,000 011 STORMWATER POLLUTION PREVENTION PLAN LS 5,000.0000 5,000.00 0.065 325.00 0.065 325 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,500.0000 1,500.00 0.000 0 013 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 21,000.00 15.000 5,250.00 75.000 26,250 015 TEMPORARY FIBER ROLL LF 4.8500 186,240.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 6,000.00 0.000 0 017 STREET SWEEPING LS 125,000.0000 125,000.00 0.036 4,500.00 0.076 9,500 018 TEMPORARY CONCRETE WASHOUT LS 7,500.0000 7,500.00 0.000 0 019 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 7,440.00 17,963.000 7,185 STRIPE (HAZARDOUS WASTE) 020 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0000 6,200.00 3,100.000 6,200 MARKING (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 0.3000 14,820.00 0.000 0 022 ROADWAY EXCAVATION CY 46.0000 175,260.00 375.000 17,250.00 375.000 17,250 PROGRAM CAS145 PAGE 2 DATE 06/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370404 TIME 09:47 PM ESTIMATE NO. 002 BID OPENING 01/07/25 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: SALMAN, RIDWAN DATE OF THIS ESTIMATE 06/19/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 525.0000 52,500.00 0.000 0 DEPOSITED LEAD) 024 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 3,137.0000 6,274.00 0.000 0 025 BONDED FIBER MATRIX (SQFT) SQFT 0.2100 10,038.00 0.000 0 026 PERMANENT EROSION CONTROL ESTABLISHMENT LS 75,000.0000 75,000.00 0.000 0 WORK 027 CLASS 3 AGGREGATE BASE (CY) CY 200.0000 94,000.00 0.000 0 028 LEAN CONCRETE BASE RAPID SETTING CY 595.0000 238,000.00 0.000 0 029 BASE BOND BREAKER SQYD 1.0000 950.00 0.000 0 030 REPLACE ASPHALT CONCRETE SURFACING CY 530.0000 678,400.00 525.000 278,250.00 525.000 278,250 031 HOT MIX ASPHALT (TYPE A) TON 130.0000 1,300,000.00 4,150.000 539,500.00 4,150.000 539,500 032 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 148.0000 19,832,000.00 1,500.000 222,000.00 1,500.000 222,000 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.2500 360,750.00 0.000 0 034 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.2500 10,660.00 0.000 0 035 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 3.2500 6,077.50 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.2500 31,492.50 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.2500 34,125.00 0.000 0 038 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 100.0000 800.00 0.000 0 AREA) 039 TACK COAT TON 725.0000 217,500.00 6.000 4,350.00 6.000 4,350 040 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 77,200.00 18,675.000 37,350.00 18,675.000 37,350 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 3,030,000.00 106,300.000 318,900.00 106,300.000 318,900 042 JOINTED PLAIN CONCRETE PAVEMENT (RSC) CY 1,430.0000 414,700.00 0.000 0 043 JOINTED PLAIN CONCRETE PAVEMENT (RSC) CY 1,650.0000 313,500.00 0.000 0 RANDOM 044 DRILL AND BOND (DOWEL BAR) EA 55.0000 58,850.00 0.000 0 045 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,000.0000 108,000.00 0.000 0 (F) 046 DPP INFILTRATION AREA (ROCK INFILL) CY 258.0000 165,120.00 0.000 0 047 24" REINFORCED CONCRETE PIPE LF 315.0000 283,500.00 0.000 0 048 18" CORRUGATED STEEL PIPE (.064" THICK) LF 150.0000 13,500.00 0.000 0 049 24" CORRUGATED STEEL PIPE (.064" THICK) LF 325.0000 19,500.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370404 TIME 09:47 PM ESTIMATE NO. 002 BID OPENING 01/07/25 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: SALMAN, RIDWAN DATE OF THIS ESTIMATE 06/19/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ABANDON INLET EA 2,500.0000 5,000.00 0.000 0 051 ABANDON PIPELINE EA 2,500.0000 5,000.00 0.000 0 052 REMOVE OVERSIDE DRAIN EA 1,500.0000 1,500.00 0.000 0 053 REMOVE PIPE (LF) LF 70.0000 10,500.00 0.000 0 054 REMOVE INLET EA 2,000.0000 8,000.00 0.000 0 055 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 056 CELLULAR CONFINEMENT SYSTEM (SQFT) SQFT 12.0000 144,000.00 0.000 0 057 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 550.0000 4,950.00 0.000 0 METHOD B) (CY) 058 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 320.0000 60,800.00 0.000 0 METHOD B) (CY) 059 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 7.5000 3,750.00 0.000 0 060 MISCELLANEOUS IRON AND STEEL LB 5.0000 16,850.00 0.000 0 (F) 061 REMOVE PAVEMENT MARKER EA 1.0000 830.00 830.000 830 062 GUARD RAILING DELINEATOR EA 30.0000 207,300.00 714.000 21,420.00 714.000 21,420 063 PAVEMENT MARKER EA 9.0000 122,400.00 0.000 0 (RETROREFLECTIVE-RECESSED) 064 TREATMENT BEST MANAGEMENT PRACTICE EA 326.0000 1,956.00 0.000 0 MARKER 065 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 27.5000 1,100.00 0.000 0 (0.080"-UNFRAMED) 066 ROADSIDE SIGN - ONE POST EA 1,320.0000 2,640.00 0.000 0 067 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 35.5500 3,053,745.00 15,550.000 552,802.50 15,550.000 552,802 068 VEGETATION CONTROL (MINOR CONCRETE) SQYD 77.0000 1,324,400.00 0.000 0 069 TRANSITION RAILING (TYPE AGT) EA 3,900.0000 42,900.00 0.000 0 070 END CAP (TYPE A) EA 644.0000 1,288.00 0.000 0 071 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,317.0000 69,801.00 0.000 0 072 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 073 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,805.0000 7,610.00 0.000 0 074 CONCRETE BARRIER (TYPE 60SD) LF 1,050.0000 199,500.00 0.000 0 075 CONCRETE BARRIER TRANSITION LF 1,200.0000 180,000.00 0.000 0 (F) 076 REMOVE GUARDRAIL LF 5.0000 343,000.00 14,192.000 70,960.00 14,192.000 70,960 PROGRAM CAS145 PAGE 4 DATE 06/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370404 TIME 09:47 PM ESTIMATE NO. 002 BID OPENING 01/07/25 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: SALMAN, RIDWAN DATE OF THIS ESTIMATE 06/19/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE CONCRETE BARRIER LF 300.0000 3,900.00 8.000 2,400.00 8.000 2,400 078 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 92,510.00 0.000 0 079 PAINT TRAFFIC STRIPE (2-COAT) LF 1.0000 6,150.00 0.000 0 080 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 13,440.00 26,456.000 10,582 081 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 2,180.00 1,090.000 2,180 082 12" RUMBLE STRIP (ASPHALT CONCRETE STA 69.0000 190,440.00 0.000 0 PAVEMENT) 083 12" TRAFFIC STRIPE TAPE LF 10.0000 40,000.00 0.000 0 (WARRANTY)(RECESSED) 084 CONTRAST STRIPE PAINT (2-COAT) LF 0.3000 15,390.00 0.000 0 085 6" TRAFFIC STRIPE TAPE LF 2.0000 1,460.00 0.000 0 (WARRANTY)(RECESSED) (BROKEN 17-7) 086 6" TRAFFIC STRIPE TAPE LF 2.0000 888,000.00 0.000 0 (WARRANTY)(RECESSED) (BROKEN 36-12) 087 6" TRAFFIC STRIPE TAPE LF 5.3000 1,637,700.00 0.000 0 (WARRANTY)(RECESSED) 088 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 089 TRAFFIC MONITORING STATION SYSTEM LS 198,000.0000 198,000.00 0.000 0 090 CAMERA SYSTEMS LS 54,000.0000 54,000.00 0.000 0 091 MODIFYING LIGHTING SYSTEMS LS 274,000.0000 274,000.00 0.000 0 092 MODIFYING TRAFFIC MONITORING STATIONS LS 160,000.0000 160,000.00 0.000 0 093 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 094 REMOVE CONCRETE PAVEMENT (SQYD) SQYD 100.0000 29,000.00 0.000 0 095 MINOR CONCRETE (MINOR STRUCTURE) CY 3,200.0000 12,160.00 0.000 0 (F) 096 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 3,651.0000 226,362.00 5.000 18,255.00 5.000 18,255 PROGRAM CAS145 PAGE 5 DATE 06/19/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-370404 TIME 09:47 PM ESTIMATE NO. 002 BID OPENING 01/07/25 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: SALMAN, RIDWAN DATE OF THIS ESTIMATE 06/19/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,362,255.74 2,857,547.34 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,362,255.74 2,857,547.34 097 MOBILIZATION LS 3,628,896.0000 3,628,896.00 0.500 1,814,448.00 0.500 1,814,448 ORIGINAL CONTRACT AMOUNT 47,662,735.00 TOTAL WORK COMPLETED 4,176,703.74 4,671,995.34 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 4,176,703.74 4,671,995.34 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 02/27/25 800 04/24/25 00/00/00 07/16/27 35 5 0 0 10% 6% PROGRESS IS SATISFACTORY SALMAN, RIDWAN RESIDENT ENGINEER