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 06/17/25 EST. NO. 040 TIME 09:11 AM R.E. NAME: KOURY, PETER 08-1C0814 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 014 0049 5,504.61 E.W. @ F.A.(+) 042825 N 0174.0 0050 179,655.01 E.W. @ L.S.(+) 060625 N 162 022 0001 278,040.00 E.W. @ U.P (+) 060125 N 1 463,199.62 TOTAL THIS ESTIMATE 2,559,573.25 TOTAL PREVIOUS ESTIMATE 3,022,772.87 TOTAL TO DATE 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 06/17/25 EST. NO. 040 TIME 09:11 AM R.E. NAME: KOURY, PETER 08-1C0814 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE B ITEM #7 VIOLATION -873,123.62 017 ITEM 7 RLS DEDUCT 873,123.62 018 BID ITEM 12-H.DROP -6,000.00 028 BID ITEM 7 25% OFF -7,187.50 029 ITEM 11-NCR 45 & 50 -11,534.69 029 BID ITEM 7 25%OFFRLS 7,187.50 038 BID ITEM#11 NCR87 -10,000.00 038 0.00 -27,534.69 LABOR COMPLIANCE VIOLATION JUNE 2023 -2,000.00 016 JULY 2023 -3,000.00 017 JUNE 2023 2,000.00 017 JULY 2023 RLS 3,000.00 019 NOVEMBER 2023 -2,000.00 021 DECEMBER 2023 -10,000.00 022 JANUARY 2024 -8,000.00 023 FEBRUARY 2024 -1,000.00 024 FEBRUARY 2024 RLS 1,000.00 025 APRIL 2024 -4,000.00 026 DECEMBER 2023 RLS 10,000.00 027 NOVEMBER 2023 RLS 2,000.00 028 OCTOBER 2024 -3,000.00 032 JANUARY 2024 RLS 8,000.00 033 APRIL 2024 RLS 4,000.00 038 OCTOBER 2024 RLS 3,000.00 038 0.00 0.00 TOTAL DEDUCTIONS 0.00 -27,534.69 PROGRAM CAS145 PAGE 1 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C0814 TIME 09:11 AM ESTIMATE NO. 040 BID OPENING 02/04/22 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: KOURY, PETER DATE OF THIS ESTIMATE 06/17/25 LOCATION PROGRESS ESTIMATE 08-RIV-10-R60.7/R74.3 ----------------- COFFMAN SPECIALTIES, INC. RIVERSIDE COUNTY IN COACHELLA AND AT 9685 VIA EXCELENCIA SUITE 200 CACTUS CITY FROM 1.8 MILES EAST OF DILLON SAN DIEGO CA 92126 ROAD UNDERCROSSING TO 0.5 MILES WEST OF EAST CACTUS CITY UNDERCROSSING FED. AID NO. N O N E PAVEMENT REHAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONTRACT MANAGEMENT LS 2,000,000.0000 2,000,000.00 0.027 54,000.00 0.952 1,904,000 002 QUALITY MANAGEMENT LS 1,500,000.0000 1,500,000.00 0.027 40,500.00 0.952 1,428,000 003 SAFETY MANAGEMENT LS 750,000.0000 750,000.00 0.027 20,250.00 0.952 714,000 004 PUBLIC INFORMATION MANAGEMENT LS 350,000.0000 350,000.00 0.027 9,450.00 0.952 333,200 005 BONDS AND INSURANCE LS 5,500,000.0000 5,500,000.00 1.000 5,500,000 006 DESIGN SERVICES LS 15,000,000.0000 15,000,000.00 0.900 13,500,000 007 ENVIRONMENTAL MANAGEMENT LS 1,250,000.0000 1,250,000.00 0.027 33,750.00 0.952 1,190,000 008 UTILITIES LS 250,000.0000 250,000.00 0.130 32,500.00 0.920 230,000 009 GEOTECHNICAL LS 375,000.0000 375,000.00 1.000 375,000 010 SURVEYS LS 1,000,000.0000 1,000,000.00 1.000 1,000,000 011 CONCRETE PAVEMENT LS 42,500,000.0000 42,500,000.00 1.000 42,500,000 012 HOT MIX ASPHALT PAVEMENT LS 13,000,000.0000 13,000,000.00 0.002 26,000.00 1.000 13,000,000 013 GRADING AND ROADWAYS LS 45,006,100.0000 45,006,100.00 0.007 315,042.70 0.975 43,880,947 014 DRAINAGE LS 5,750,000.0000 5,750,000.00 0.813 4,674,750 015 REPLACE UNSOUND CONCRETE LS 204,000.0000 204,000.00 0.278 56,712.00 1.000 204,000 016 HIGHWAY PLANTING AND IRRIGATION LS 500,000.0000 500,000.00 0.000 0 017 SIGNING, STRIPING, LIGHTING LS 2,750,000.0000 2,750,000.00 0.187 514,250.00 0.891 2,450,250 018 ITS LS 50,000.0000 50,000.00 0.160 8,000.00 1.000 50,000 019 MAINTENANCE OF TRAFFIC LS 2,750,000.0000 2,750,000.00 0.027 74,250.00 0.952 2,618,000 020 MAINTENANCE DURING CONSTRUCTION LS 450,000.0000 450,000.00 0.027 12,150.00 0.952 428,400 021 ZEV CHARGING STATIONS LS 1,350,000.0000 1,350,000.00 0.100 135,000.00 1.000 1,350,000 022 ASPHALT PRICE INDEX FLUCTUATION LS 1,489,900.0000 1,489,900.00 0.078 116,212 ALLOWANCE PROGRAM CAS145 PAGE 2 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C0814 TIME 09:11 AM ESTIMATE NO. 040 BID OPENING 02/04/22 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: KOURY, PETER DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FINAL ACCEPTANCE LS 250,000.0000 250,000.00 0.000 0 024 BRIDGE NUMBER 56-0201L/R - SMOKY GULCH LS 4,814,000.0000 4,814,000.00 0.066 317,724.00 0.950 4,573,300 025 BRIDGE NUMBER 56-0202L/R - SUNNY GULCH LS 3,296,000.0000 3,296,000.00 0.004 13,184.00 0.950 3,131,200 026 BRIDGE NUMBER 56-0204L/R - BROWN ARROYO LS 4,616,000.0000 4,616,000.00 0.963 4,445,208 027 BRIDGE NUMBER 56-0460L/R - W CACTUS WASH LS 1,252,000.0000 1,252,000.00 1.000 1,252,000 028 BRIDGE NUMBER 56-0461L/R - CACTUS WASH LS 2,528,000.0000 2,528,000.00 1.000 2,528,000 029 BRIDGE NUMBER 56-0462L/R - E CACTUS WASH LS 1,794,000.0000 1,794,000.00 1.000 1,794,000 030 BRIDGE NUMBER 56-0463L/R - HAZY GULCH LS 1,418,000.0000 1,418,000.00 1.000 1,418,000 031 BRIDGE NUMBER 56-0475L/R - POLARIS WASH LS 1,185,000.0000 1,185,000.00 0.182 215,670.00 0.950 1,125,750 032 BRIDGE NUMBER 56-0476L/R - ECHO DITCH LS 1,112,000.0000 1,112,000.00 0.108 120,096.00 0.950 1,056,400 033 MINOR STRUCTURES LS 250,000.0000 250,000.00 0.740 185,000 034 TIME-RELATED OVERHEAD (LS) LS 3,000,000.0000 3,000,000.00 0.027 81,000.00 0.952 2,856,000 PROGRAM CAS145 PAGE 3 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1C0814 TIME 09:11 AM ESTIMATE NO. 040 BID OPENING 02/04/22 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: KOURY, PETER DATE OF THIS ESTIMATE 06/17/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,079,528.70 161,811,617.70 ADJUSTMENT OF COMPENSATION 0.00 -448,166.89 EXTRA WORK 463,199.62 3,470,939.76 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,542,728.32 164,834,390.57 035 MOBILIZATION LS 18,865,000.0000 18,865,000.00 1.000 18,865,000 ORIGINAL CONTRACT AMOUNT 188,155,000.00 TOTAL WORK COMPLETED 2,542,728.32 183,699,390.57 MATERIALS ON HAND ON SITE -138,932.05 534,583.99 DEDUCTIONS 0.00 -27,534.69 TOTAL 2,403,796.27 184,206,439.87 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 03/28/22 830 04/11/22 04/11/22 08/26/25 784 11 0 0 94% 94% PROGRESS IS SATISFACTORY KOURY, PETER RESIDENT ENGINEER