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 07/22/25 EST. NO. 023 TIME 12:58 PM R.E. NAME: SHAHIDI, MONA/CE-NGUYEN, IRVIN 12-0Q9704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 011 0034 1,139.25 E.W. @ F.A.(+) 102324 N 0074.0 0035 1,616.65 102424 N 0075.0 0036 716.19 101024 N 0076.0 0037 154.33 031925 N 0095.0 0038 154.33 032025 N 0096.0 0039 184.49 032425 N 0097.0 0040 187.33 031925 N 0098.0 0042 533.54 022025 N 0127.0 0043 503.32 022525 N 0128.0 0044 2,079.00 022625 N 0129.0 0046 1,751.41 031125 N 0116.0 0047 5,133.93 040225 N 0117.0 0048 7,435.93 040325 N 0118.0 0049 6,101.28 040425 N 0119.0 0050 2,348.28 040725 N 0120.0 0051 11,014.38 041025 N 0121.0 0054 4,087.40 041725 N 0124.0 0055 2,364.93 041825 N 0125.0 47,505.97 TOTAL THIS ESTIMATE -98,384.05 TOTAL PREVIOUS ESTIMATE -50,878.08 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 07/22/25 EST. NO. 023 TIME 12:58 PM R.E. NAME: SHAHIDI, MONA/CE-NGUYEN, IRVIN 12-0Q9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CEM4401 CY2023 -10,000.00 007 CEM 4401 CY 2023 10,000.00 008 OUT OF STATE INSPECT -5,000.00 017 CEM4401 CY2024 -10,000.00 018 OUT OF STATE INSPECT -10,000.00 018 0.00 -25,000.00 TOTAL DEDUCTIONS 0.00 -25,000.00 PROGRAM CAS145 PAGE 1 DATE 07/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q9704 TIME 12:58 PM ESTIMATE NO. 023 BID OPENING 07/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: SHAHIDI, MONA/CE-NGUYEN, IRVIN DATE OF THIS ESTIMATE 07/22/25 LOCATION PROGRESS ESTIMATE 12-ORA-405-0.2/11.4 ----------------- GUY F. ATKINSON CONSTRUCTION, IN ORANGE COUNTY IN IRVINE AND LLC DBA GUY F. ATKINSON IN ORANGE COUNTY IN IRVINE AND 611 ANTON BLVD., SUITE 1100 COSTA MESA ON RTE 405 FROM I-5 TO COSTA MESA, CA 92626 HARBOR BLVD FED. AID NO. ACIM-4052(3)E PAVEMENT REHAB, ROADSIDE SAFETY IMPROVEMEN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (LS) LS 15,570,000.0000 15,570,000.00 0.029 451,530.00 0.720 11,210,400 002 CONTRACT MANAGEMENT LS 1,900,000.0000 1,900,000.00 0.029 55,100.00 0.720 1,368,000 003 QUALITY MANAGEMENT LS 7,600,000.0000 7,600,000.00 0.029 220,400.00 0.720 5,472,000 004 SAFETY MANAGEMENT LS 972,375.0000 972,375.00 0.029 28,198.88 0.720 700,110 005 PUBLIC INFORMATION MANAGEMENT LS 580,000.0000 580,000.00 0.029 16,820.00 0.720 417,600 006 BONDS AND INSURANCE (SUM OF 7A, 7B, AND LS 5,800,000.0000 5,800,000.00 0.634 3,677,200 7C) 007 DESIGN SERVICES LS 27,000,000.0000 27,000,000.00 0.002 54,000.00 0.895 24,165,000 008 ENVIRONMENTAL MANAGEMENT LS 2,725,000.0000 2,725,000.00 0.029 79,025.00 0.720 1,962,000 009 UTILITIES LS 665,000.0000 665,000.00 1.000 665,000 010 GEOTECHNICAL LS 2,300,000.0000 2,300,000.00 1.000 2,300,000 011 SURVEYS LS 1,650,000.0000 1,650,000.00 0.031 51,150.00 0.722 1,191,300 012 CONCRETE PAVEMENT LS 11,725,000.0000 11,725,000.00 0.045 527,625.00 0.550 6,448,750 013 HOT MIX ASPHALT PAVEMENT LS 19,050,000.0000 19,050,000.00 0.096 1,828,800.00 0.341 6,496,050 014 GRADING AND ROADWAYS LS 16,450,000.0000 16,450,000.00 0.051 838,950.00 0.548 9,014,600 015 DRAINAGE LS 6,190,000.0000 6,190,000.00 0.067 414,730.00 0.664 4,110,160 016 HIGHWAY PLANTING AND IRRIGATION LS 9,700,000.0000 9,700,000.00 0.108 1,047,600.00 0.117 1,134,900 017 SIGNING, STRIPING, SIGNALS, LIGHTING LS 24,300,000.0000 24,300,000.00 0.083 2,016,900.00 0.337 8,189,100 018 ITS LS 17,500,000.0000 17,500,000.00 0.038 665,000.00 0.077 1,347,500 019 MAINTENANCE OF TRAFFIC LS 10,050,000.0000 10,050,000.00 0.159 1,597,950.00 0.603 6,060,150 020 MAINTENANCE DURING CONSTRUCTION LS 810,000.0000 810,000.00 0.031 25,110.00 0.722 584,820 021 ZERO EMISSION VEHICLE CHARGING STATION LS 670,000.0000 670,000.00 0.000 0 SYSTEMS 022 ASPHALT PRICE INDEX FLUCTUATION LS 937,813.2000 937,813.20 0.000 0 ALLOWANCE PROGRAM CAS145 PAGE 2 DATE 07/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q9704 TIME 12:58 PM ESTIMATE NO. 023 BID OPENING 07/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: SHAHIDI, MONA/CE-NGUYEN, IRVIN DATE OF THIS ESTIMATE 07/22/25 ------------------------------------------------------------------------------------------------------------------------------------ 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 MINOR STRUCTURES LS 2,075,000.0000 2,075,000.00 0.096 199,200.00 0.178 369,350 025 INDIVIDUAL SLAB REPLACEMENT LS 3,660,000.0000 3,660,000.00 0.868 3,176,880 026 SPALL REPAIR LS 265,000.0000 265,000.00 0.851 225,515 027 DOWEL BAR RETROFIT LS 140,000.0000 140,000.00 0.843 118,020 028 BRIDGES (SHALL EQUAL SUMMATION OF ALL LS 3,895,000.0000 3,895,000.00 0.021 81,795.00 0.048 186,960 FORM 14S) PROGRAM CAS145 PAGE 3 DATE 07/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q9704 TIME 12:58 PM ESTIMATE NO. 023 BID OPENING 07/27/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: SHAHIDI, MONA/CE-NGUYEN, IRVIN DATE OF THIS ESTIMATE 07/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 10,199,883.88 100,591,365.00 ADJUSTMENT OF COMPENSATION 0.00 -469,497.84 EXTRA WORK 47,505.97 418,619.76 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 10,247,389.85 100,540,486.92 029 MOBILIZATION LS 21,600,000.0000 21,600,000.00 0.950 20,520,000 ORIGINAL CONTRACT AMOUNT 216,030,188.20 TOTAL WORK COMPLETED 10,247,389.85 121,060,486.92 MATERIALS ON HAND ON SITE 3,443,861.71 DEDUCTIONS 0.00 -25,000.00 TOTAL 10,247,389.85 124,479,348.63 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 08/18/23 625 09/01/23 09/01/23 04/03/26 451 14 0 0 56% 72% PROGRESS IS SATISFACTORY SHAHIDI, MONA/CE-NGUYEN, IRVIN RESIDENT ENGINEER