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. 001 TIME 10:51 AM R.E. NAME: YONG PAK 11-431644 --------------------------------------------------------------------------- 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 06/17/25 EST. NO. 001 TIME 10:51 AM R.E. NAME: YONG PAK 11-431644 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK DATE OF THIS ESTIMATE 06/17/25 LOCATION PROGRESS ESTIMATE 11-SD-78-0.0/N17.7 ----------------- SKANSKA USA CIVIL WEST PAVEMENT REHAB, ADA,ITS, OP, IMPROVEMENTS, CALIFORNIA DISTRICT INC. COMPLETE STREETS, BRIDGE RAIL UPGRADE, 1995 AGUA MANSA ROAD SAFETY RIVERSIDE CA 92509 FED. AID NO. ACNH-P078(123)E SR-78 ASSET MANAGEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000.00 1.000 6,000 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 5,500.0000 5,500.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 14,000.0000 5,880,000.00 25.000 350,000.00 25.000 350,000 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 48,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 12,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 115,000.0000 115,000.00 0.060 6,900.00 0.060 6,900 007 CONSTRUCTION AREA SIGNS LS 300,000.0000 300,000.00 0.330 99,000.00 0.330 99,000 008 TRAFFIC CONTROL SYSTEM LS 4,200,655.9600 4,200,655.96 0.060 252,039.36 0.060 252,039 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,200.0000 361,200.00 0.000 0 010 TYPE III BARRICADE EA 180.0000 1,800.00 0.000 0 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 3.5000 108,902.50 18,356.000 64,246.00 18,356.000 64,246 012 TRAFFIC DRUM EA 250.0000 102,500.00 50.000 12,500.00 50.000 12,500 013 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 65.0000 27,300.00 25.000 1,625.00 25.000 1,625 SYSTEM 014 TEMPORARY PAVEMENT MARKER EA 5.5000 3,641.00 294.000 1,617.00 294.000 1,617 (RETROREFLECTIVE) 015 TEMPORARY BARRIER SYSTEM LF 43.0000 1,951,770.00 13,260.000 570,180.00 13,260.000 570,180 016 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 22,000.0000 176,000.00 4.120 90,640.00 4.120 90,640 017 TEMPORARY CRASH CUSHION MODULE EA 405.0000 93,555.00 63.000 25,515.00 63.000 25,515 018 TEMPORARY CRASH CUSHION (EA) EA 9,000.0000 585,000.00 10.000 90,000.00 10.000 90,000 019 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 11,550.0000 46,200.00 4.000 46,200.00 4.000 46,200 SYSTEM 020 JOB SITE MANAGEMENT LS 190,000.0000 190,000.00 0.060 11,400.00 0.060 11,400 021 STORMWATER POLLUTION PREVENTION PLAN LS 5,500.0000 5,500.00 0.060 330.00 0.060 330 022 RAIN EVENT ACTION PLAN EA 500.0000 17,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 STORM WATER SAMPLING AND ANALYSIS DAY EA 550.0000 5,500.00 0.000 0 024 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 025 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,400.0000 21,000.00 0.000 0 CONTROL) 026 TEMPORARY HYDRAULIC MULCH SQYD 5.2000 39,592.80 0.000 0 027 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 250,000.00 0.000 0 028 TEMPORARY FIBER ROLL LF 12.5000 74,675.00 0.000 0 029 TEMPORARY SILT FENCE LF 31.0000 39,401.00 0.000 0 030 TEMPORARY CONSTRUCTION ENTRANCE EA 23,500.0000 94,000.00 0.000 0 031 STREET SWEEPING LS 525,000.0000 525,000.00 0.060 31,500.00 0.060 31,500 032 TEMPORARY CONCRETE WASHOUT LS 41,500.0000 41,500.00 0.060 2,490.00 0.060 2,490 033 ASBESTOS COMPLIANCE PLAN LS 5,800.0000 5,800.00 0.000 0 034 HEALTH AND SAFETY PLAN LS 5,800.0000 5,800.00 1.000 5,800.00 1.000 5,800 035 MANAGE SOLID WASTE GENERATED BY THE HR 415.0000 261,450.00 0.000 0 PUBLIC 036 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 2.3000 21,024.30 0.000 0 (HAZARDOUS WASTE) 037 TREATED WOOD WASTE LB 0.7500 150,638.25 0.000 0 038 BIOLOGICAL MITIGATION (ON-SITE) LS 28,000.0000 28,000.00 0.000 0 039 REMOVE CONCRETE (STRUCTURE) CY 15,000.0000 15,000.00 0.000 0 040 ROADWAY EXCAVATION CY 150.0000 862,500.00 0.000 0 041 STRUCTURE EXCAVATION CY 1,200.0000 123,600.00 0.000 0 (F) 042 STRUCTURE EXCAVATION (BRIDGE) CY 1,900.0000 17,100.00 0.000 0 (F) 043 STRUCTURE BACKFILL (BRIDGE) CY 2,150.0000 17,200.00 0.000 0 (F) 044 STRUCTURE BACKFILL (CULVERT) CY 220.0000 22,880.00 0.000 0 (F) 045 ROADSIDE CLEARING LS 310,000.0000 310,000.00 0.000 0 046 ROCK BLANKET SQFT 38.0000 40,318.00 0.000 0 047 ROCK MULCH (TYPE 1) SQFT 12.5000 17,250.00 0.000 0 048 WEED GERMINATION SQYD 0.3000 3,153.30 0.000 0 049 PACKET FERTILIZER EA 0.6500 1,469.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 050 SLOW-RELEASE FERTILIZER LB 12.0000 7,140.00 0.000 0 051 PLANT (GROUP H) (CARPOBROTUS EDULIS) EA 0.8500 72,642.70 0.000 0 052 PLANT (GROUP A) EA 21.0000 36,120.00 0.000 0 053 PLANT (GROUP B) EA 58.0000 5,800.00 0.000 0 054 PLANT (GROUP U) EA 345.0000 16,215.00 0.000 0 055 MAINTAIN EXISTING PLANTED AREAS LS 125,000.0000 125,000.00 0.000 0 056 PLANT ESTABLISHMENT WORK LS 130,000.0000 130,000.00 0.000 0 057 GRAVEL MULCH SQFT 11.0000 113,300.00 0.000 0 058 WOOD MULCH CY 225.0000 155,250.00 0.000 0 059 INSTALL BENCH LS 4,000.0000 4,000.00 0.000 0 060 CHECK AND TEST EXISTING IRRIGATION LS 53,000.0000 53,000.00 0.000 0 FACILITIES 061 OPERATE EXISTING IRRIGATION FACILITIES LS 20,000.0000 20,000.00 0.000 0 062 REMOVE IRRIGATION FACILITY LS 9,500.0000 9,500.00 0.000 0 063 CONTROL AND NEUTRAL CONDUCTORS LS 83,000.0000 83,000.00 0.000 0 064 MODIFY IRRIGATION CONTROLLER AND LS 7,300.0000 7,300.00 0.000 0 ENCLOSURE '39B' 065 1" REMOTE CONTROL VALVE EA 700.0000 9,100.00 0.000 0 066 1 1/2" REMOTE CONTROL VALVE EA 867.7200 29,502.48 0.000 0 067 2" REMOTE CONTROL VALVE (MASTER) EA 1,680.0000 11,760.00 0.000 0 068 48 STATION IRRIGATION CONTROLLER AND EA 33,243.6600 33,243.66 0.000 0 ENCLOSURE '191A' 069 48 STATION IRRIGATION CONTROLLER AND EA 40,000.0000 40,000.00 0.000 0 ENCLOSURE '192A' 070 48 STATION IRRIGATION CONTROLLER AND EA 33,000.0000 33,000.00 0.000 0 ENCLOSURE '192B' 071 48 STATION IRRIGATION CONTROLLER AND EA 40,000.0000 40,000.00 0.000 0 ENCLOSURE '193A' 072 48 STATION IRRIGATION CONTROLLER AND EA 33,000.0000 33,000.00 0.000 0 ENCLOSURE '193B' 073 48 STATION IRRIGATION CONTROLLER AND EA 33,000.0000 33,000.00 0.000 0 ENCLOSURE '195A' 074 48 STATION IRRIGATION CONTROLLERS AND EA 55,000.0000 55,000.00 0.000 0 ENCLOSURE '194A' & '194B' 075 48 STATION IRRIGATION CONTROLLER AND EA 33,000.0000 33,000.00 0.000 0 ENCLOSURE '196A' 076 RECYCLED WATER IDENTIFICATION AND LS 28,000.0000 28,000.00 0.000 0 WARNING SIGNS PROGRAM CAS145 PAGE 4 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 077 FLOW SENSOR EA 2,800.0000 19,600.00 0.000 0 078 TREE WELL SPRINKLER ASSEMBLY EA 90.0000 21,600.00 0.000 0 079 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 83.0000 6,640.00 0.000 0 080 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 170.0000 27,200.00 0.000 0 081 RISER SPRINKLER ASSEMBLY EA 105.0000 32,550.00 0.000 0 082 POP-UP SPRINKLER ASSEMBLY EA 170.0000 680.00 0.000 0 083 REPLACE VALVE BOX COVER EA 125.0000 22,750.00 0.000 0 084 2" GATE VALVE EA 855.0000 10,260.00 0.000 0 085 3" GATE VALVE EA 2,300.0000 6,900.00 0.000 0 086 4" GATE VALVE EA 2,700.0000 5,400.00 0.000 0 087 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 8.0000 88,240.00 0.000 0 (F) LINE) 088 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 8.5000 30,591.50 0.000 0 (F) (SUPPLY LINE) 089 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 9.0000 10,278.00 0.000 0 (F) (SUPPLY LINE) 090 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 10.0000 33,230.00 0.000 0 (F) LINE) 091 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 12.0000 4,128.00 0.000 0 (F) (SUPPLY LINE) 092 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 30.0000 77,220.00 0.000 0 (F) LINE) 093 4" PLASTIC PIPE (CLASS 315) (SUPPLY LF 40.0000 146,280.00 0.000 0 (F) LINE) 094 PVC PIPE CONDUIT LF 180.0000 18,360.00 0.000 0 095 FIBER ROLLS LF 6.0000 43,200.00 0.000 0 096 HYDROSEED SQFT 0.2500 38,748.75 0.000 0 097 COMPOST (CY) CY 105.0000 4,725.00 0.000 0 098 CLASS 2 AGGREGATE SUBBASE CY 115.0000 120,520.00 0.000 0 099 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 182,550.00 0.000 0 100 LEAN CONCRETE BASE RAPID SETTING CY 1,040.0000 293,280.00 0.000 0 101 ASPHALTIC EMULSION (FOG SEAL COAT) TON 1,395.0000 210,645.00 0.000 0 102 REPLACE ASPHALT CONCRETE SURFACING CY 240.0000 64,320.00 0.000 0 103 HOT MIX ASPHALT (TYPE A) TON 170.0000 849,660.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 104 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 170.0000 21,507,210.00 0.000 0 105 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 175.0000 654,850.00 0.000 0 (OPEN GRADED FRICTION COURSE) 106 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 14,580.00 0.000 0 107 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.2500 377,782.50 0.000 0 108 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 73,860.00 0.000 0 109 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 140.0000 221,200.00 0.000 0 AREA) 110 TACK COAT TON 1,000.0000 187,000.00 0.000 0 111 REMOVE ASPHALT CONCRETE PAVEMENT (CY) CY 585.0000 157,950.00 0.000 0 112 REMOVE ASPHALT CONCRETE DIKE LF 2.2500 272,513.25 0.000 0 113 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 6,564,576.00 0.000 0 114 JOINTED PLAIN CONCRETE PAVEMENT CY 1,400.0000 957,600.00 0.000 0 115 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,500.0000 67,500.00 0.000 0 (SIGN FOUNDATION) 116 STRUCTURAL CONCRETE, BRIDGE CY 6,300.0000 69,300.00 0.000 0 (F) 117 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 5,000.0000 195,000.00 0.000 0 (F) FIBER) 118 STRUCTURAL CONCRETE, HEADWALL CY 7,000.0000 35,000.00 0.000 0 (F) 119 STRUCTURAL CONCRETE, DRAINAGE INLET CY 6,700.0000 221,100.00 0.000 0 (F) 120 STRUCTURE CONCRETE, ENERGY DISSIPATOR CY 10,500.0000 273,000.00 0.000 0 121 MINOR CONCRETE (MINOR STRUCTURE) CY 3,800.0000 95,000.00 0.000 0 (F) 122 DRILL AND BOND DOWEL LF 80.0000 3,280.00 0.000 0 123 CLEAN EXPANSION JOINT LF 83.0000 8,134.00 0.000 0 124 JOINT SEAL (MR 1") LF 140.0000 6,860.00 0.000 0 125 JOINT SEAL (MR 2") LF 200.0000 9,800.00 0.000 0 126 BAR REINFORCING STEEL (BRIDGE) LB 2.1900 14,083.89 0.000 0 (F) 127 BAR REINFORCING STEEL (BOX CULVERT) LB 2.2500 12,460.50 0.000 0 (F) 128 WELDED WIRE REINFORCEMENT SQYD 45.0000 2,250.00 0.000 0 129 FURNISH SIGN STRUCTURE (VERSATILE TRUSS) LB 10.0000 254,630.00 0.000 0 130 INSTALL SIGN STRUCTURE (VERSATILE TRUSS) LB 0.5500 14,004.65 0.000 0 PROGRAM CAS145 PAGE 6 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 131 REMOVE PEDESTRIAN BARRICADE EA 935.0000 20,570.00 0.000 0 132 REMOVE SIGN STRUCTURE (EA) EA 8,500.0000 8,500.00 0.000 0 133 PEDESTRIAN BARRICADE EA 2,700.0000 59,400.00 0.000 0 134 PUBLIC SAFETY PLAN LS 10,000.0000 10,000.00 0.000 0 135 BRIDGE REMOVAL (PORTION), LOCATION A LS 195,000.0000 195,000.00 0.000 0 136 18" REINFORCED CONCRETE PIPE LF 600.0000 72,000.00 0.000 0 137 24" REINFORCED CONCRETE PIPE LF 390.0000 637,260.00 0.000 0 138 18" POLYMERIC SHEET COATED CORRUGATED LF 940.0000 62,980.00 0.000 0 STEEL PIPE (.138" THICK) 139 REMOVE CULVERT (LF) LF 75.0000 12,450.00 0.000 0 140 REMOVE INLET EA 5,000.0000 5,000.00 0.000 0 141 SLOPE PAVING (ROCK COBBLE) (SQFT) SQFT 48.0000 153,456.00 0.000 0 142 ROCK SLOPE PROTECTION (150 LB, CLASS CY 750.0000 5,250.00 0.000 0 III, METHOD B) (CY) 143 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 700.0000 9,800.00 0.000 0 METHOD B) (CY) 144 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 35.0000 2,415.00 0.000 0 145 MINOR CONCRETE (RSC) CY 3,000.0000 66,000.00 0.000 0 146 DETECTABLE WARNING SURFACE SQFT 50.0000 82,300.00 0.000 0 147 MINOR CONCRETE (EXPOSED AGGREGATE SQFT 55.0000 122,100.00 0.000 0 CONCRETE) 148 MINOR CONCRETE (TEXTURED PAVING) CY 14.0000 485,436.00 0.000 0 149 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 2,700.0000 1,512,000.00 0.000 0 RAMP) 150 REMOVE CONCRETE (CURB, GUTTER, AND CY 633.0000 348,783.00 0.000 0 SIDEWALK) (CY) 151 MISCELLANEOUS IRON AND STEEL LB 5.0000 23,235.00 0.000 0 (F) 152 MISCELLANEOUS METAL (BRIDGE) LB 21.0000 8,085.00 0.000 0 (F) 153 8' SECURITY FENCE (EXPANDED METAL) LF 1,200.0000 158,400.00 0.000 0 154 CHAIN LINK FENCE (TYPE CL-6) LF 155.0000 11,625.00 0.000 0 155 4' WIRE MESH GATE EA 13,100.0000 52,400.00 0.000 0 156 EXPANDED METAL SECURITY FENCE GATE (8'H EA 7,500.0000 15,000.00 0.000 0 X 4'W) 157 REMOVE CHAIN LINK FENCE LF 11.5000 28,830.50 0.000 0 PROGRAM CAS145 PAGE 7 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 158 REMOVE DELINEATOR EA 330.0000 13,860.00 0.000 0 159 DELINEATOR (CLASS 1) EA 75.0000 41,325.00 0.000 0 160 GUARD RAILING DELINEATOR (TYPE F) EA 45.0000 56,295.00 0.000 0 161 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 100,795.00 0.000 0 162 OBJECT MARKER (TYPE P) EA 60.0000 3,900.00 0.000 0 163 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 285.0000 16,245.00 0.000 0 164 REMOVE ROADSIDE SIGN EA 230.0000 81,650.00 0.000 0 165 1.5" BARRIER VISIBILITY ENHANCEMENT EA 45.0000 20,160.00 0.000 0 PANEL (YELLOW) 166 1.5" BARRIER VISIBILITY ENHANCEMENT EA 45.0000 127,485.00 0.000 0 PANEL (WHITE) 167 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 175.0000 26,075.00 0.000 0 BRACKET METHOD) 168 RESET ROADSIDE SIGN EA 350.0000 350.00 0.000 0 169 RELOCATE ROADSIDE SIGN EA 350.0000 1,050.00 0.000 0 170 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 58.0000 96,396.00 0.000 0 171 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 40.0000 27,040.00 0.000 0 172 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 59,392.00 0.000 0 (0.063"-UNFRAMED) 173 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 17.0000 81,226.00 0.000 0 (0.080"-UNFRAMED) 174 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 30,744.00 0.000 0 (0.063"-FRAMED) 175 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 17,416.00 0.000 0 (0.080"-FRAMED) 176 ROADSIDE SIGN - ONE POST EA 575.0000 219,075.00 0.000 0 177 ROADSIDE SIGN - TWO POST EA 1,600.0000 89,600.00 0.000 0 178 SIGN POST SUPPORT SYSTEM EA 6,300.0000 466,200.00 0.000 0 179 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 44,400.00 0.000 0 METHOD) 180 INSTALL SIGN (MAST-ARM MOUNTED) EA 635.0000 48,260.00 0.000 0 181 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 23.0000 34,960.00 0.000 0 182 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 200.0000 11,800.00 0.000 0 POST 183 INSTALL ROADSIDE SIGN (LAMINATED WOOD EA 10,000.0000 10,000.00 0.000 0 BOX POST) 184 MIDWEST GUARDRAIL SYSTEM LF 67.0000 632,346.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 185 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 110.0000 7,590.00 0.000 0 186 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 85.0000 223,635.00 0.000 0 187 STRENGTHENED MGS (STEEL POST) LF 5,500.0000 33,000.00 0.000 0 188 CHAIN LINK RAILING (TYPE 7) LF 180.0000 445,500.00 0.000 0 (F) 189 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 160.0000 34,400.00 0.000 0 190 CABLE RAILING LF 220.0000 20,460.00 0.000 0 (F) 191 TRANSITION RAILING (TYPE AGT) EA 6,800.0000 176,800.00 0.000 0 192 RAIL TENSIONING ASSEMBLY EA 1,500.0000 1,500.00 0.000 0 193 END CAP (TYPE TC) EA 1,200.0000 28,800.00 0.000 0 194 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 3,500.0000 70,000.00 0.000 0 195 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 6,900.0000 186,300.00 0.000 0 196 ALTERNATIVE CRASH CUSHION EA 65,000.0000 455,000.00 0.000 0 197 CONCRETE BARRIER (TYPE 60M) LF 185.0000 457,505.00 0.000 0 198 CONCRETE BARRIER (TYPE 60MD) LF 765.0000 43,605.00 0.000 0 199 CONCRETE BARRIER (TYPE 60MS) LF 565.0000 241,820.00 0.000 0 200 CONCRETE BARRIER (TYPE 60SD) LF 970.0000 436,500.00 0.000 0 201 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 830.0000 239,040.00 0.000 0 (F) 202 CONCRETE BARRIER TRANSITION LF 1,700.0000 416,500.00 0.000 0 (F) 203 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 370.0000 106,560.00 0.000 0 (F) 204 REMOVE GUARDRAIL LF 19.0000 103,759.00 0.000 0 205 REMOVE DOUBLE METAL BEAM BARRIER LF 20.0000 1,000.00 0.000 0 206 SALVAGE DOUBLE THRIE BEAM BARRIER LF 25.0000 14,125.00 0.000 0 207 SALVAGE METAL BRIDGE RAILING LF 27.5000 7,920.00 0.000 0 208 REMOVE CONCRETE BARRIER LF 118.0000 35,872.00 0.000 0 209 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 7.5000 285,705.00 0.000 0 WET NIGHT VISIBILITY) 210 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 21.0000 164,241.00 0.000 0 211 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 24,448.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) PROGRAM CAS145 PAGE 9 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 212 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.7000 839,045.20 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 213 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 44,293.60 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 214 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 405.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 215 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.1500 171,025.65 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 216 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.7500 33,184.25 516.000 1,419.00 516.000 1,419 217 6" RUMBLE STRIP (ASPHALT CONCRETE STA 45.0000 116,370.00 0.000 0 PAVEMENT) 218 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 6.0000 145,470.00 0.000 0 (WARRANTY) (BROKEN 12-3) 219 12" TRAFFIC STRIPE TAPE WITH CONTRAST LF 23.0000 46,368.00 0.000 0 (WARRANTY) 220 CONTRAST STRIPE PAINT (2-COAT) LF 0.7000 127,240.40 0.000 0 221 REMOVE TRAFFIC STRIPE LF 1.1900 32,943.96 8,036.000 9,562.84 8,036.000 9,562 222 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 14.0000 167,916.00 0.000 0 223 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.0000 18,270.00 0.000 0 (BROKEN 6-1) 224 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 6.0000 5,778.00 0.000 0 (BROKEN 8-4) 225 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 16.5000 34,468.50 0.000 0 226 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 20.0000 222,780.00 0.000 0 (WARRANTY) 227 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.5000 73,111.50 0.000 0 (WARRANTY) (BROKEN 17-7) 228 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 5.2500 1,492,853.25 0.000 0 (WARRANTY) (BROKEN 36-12) 229 8" TRAFFIC STRIPE TAPE WITH CONTRAST LF 20.0000 171,240.00 0.000 0 (WARRANTY) 230 ELECTRIC SERVICE FOR IRRIGATION LS 80,000.0000 80,000.00 0.000 0 231 HIGHWAY ADVISORY RADIO SYSTEM LS 120,000.0000 120,000.00 0.000 0 232 CAMERA SYSTEMS LS 1,470,000.0000 1,470,000.00 0.000 0 233 FIBER OPTIC CABLE SYSTEMS LS 4,500,000.0000 4,500,000.00 0.000 0 234 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 1,175,000.0000 1,175,000.00 0.000 0 LOCATION 1 235 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 435,000.0000 435,000.00 0.000 0 LOCATION 2 236 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 450,000.0000 450,000.00 0.000 0 LOCATION 3 237 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 485,000.0000 485,000.00 0.000 0 LOCATION 4 PROGRAM CAS145 PAGE 10 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 238 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 650,000.0000 650,000.00 0.000 0 LOCATION 5 239 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 165,000.0000 165,000.00 0.000 0 LOCATION 6 240 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 850,000.0000 850,000.00 0.000 0 LOCATION 7 241 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 320,000.0000 320,000.00 0.000 0 LOCATION 8 242 MODIFYING SIGNAL AND LIGHTING SYSTEMS, LS 390,000.0000 390,000.00 0.000 0 LOCATION 9 243 MODIFYING RAMP METERING SYSTEM, LOCATION LS 150,000.0000 150,000.00 0.000 0 1 244 MODIFYING RAMP METERING SYSTEM, LOCATION LS 215,000.0000 215,000.00 0.000 0 2 245 MODIFYING RAMP METERING SYSTEM, LOCATION LS 160,000.0000 160,000.00 0.000 0 3 246 MODIFYING RAMP METERING SYSTEM, LOCATION LS 160,000.0000 160,000.00 0.000 0 4 247 MODIFYING RAMP METERING SYSTEM, LOCATION LS 175,000.0000 175,000.00 0.000 0 5 248 MODIFYING RAMP METERING SYSTEM, LOCATION LS 140,000.0000 140,000.00 0.000 0 6 249 MODIFYING RAMP METERING SYSTEM, LOCATION LS 140,000.0000 140,000.00 0.000 0 7 250 MODIFYING RAMP METERING SYSTEM, LOCATION LS 180,000.0000 180,000.00 0.000 0 8 251 MODIFYING RAMP METERING SYSTEM, LOCATION LS 205,000.0000 205,000.00 0.000 0 9 252 MODIFYING RAMP METERING SYSTEM, LOCATION LS 150,000.0000 150,000.00 0.000 0 10 253 MODIFYING RAMP METERING SYSTEM, LOCATION LS 100,000.0000 100,000.00 0.000 0 11 254 MODIFYING RAMP METERING SYSTEM, LOCATION LS 135,000.0000 135,000.00 0.000 0 12 255 MODIFYING RAMP METERING SYSTEM, LOCATION LS 115,000.0000 115,000.00 0.000 0 13 256 MODIFYING RAMP METERING SYSTEM, LOCATION LS 75,000.0000 75,000.00 0.000 0 14 257 MODIFYING RAMP METERING SYSTEM, LOCATION LS 160,000.0000 160,000.00 0.000 0 15 258 MODIFYING RAMP METERING SYSTEM, LOCATION LS 100,000.0000 100,000.00 0.000 0 16 259 MODIFYING RAMP METERING SYSTEM, LOCATION LS 190,000.0000 190,000.00 0.000 0 17 260 MODIFYING RAMP METERING SYSTEM, LOCATION LS 105,000.0000 105,000.00 0.000 0 18 261 MODIFYING RAMP METERING SYSTEM, LOCATION LS 65,000.0000 65,000.00 0.000 0 19 262 MODIFYING RAMP METERING SYSTEM, LOCATION LS 70,000.0000 70,000.00 0.000 0 20 263 MODIFYING RAMP METERING SYSTEM, LOCATION LS 95,000.0000 95,000.00 0.000 0 21 264 MODIFYING RAMP METERING SYSTEM, LOCATION LS 85,000.0000 85,000.00 0.000 0 22 PROGRAM CAS145 PAGE 11 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 265 MODIFYING RAMP METERING SYSTEM, LOCATION LS 100,000.0000 100,000.00 0.000 0 23 266 MODIFYING RAMP METERING SYSTEM, LOCATION LS 125,000.0000 125,000.00 0.000 0 24 267 MODIFYING RAMP METERING SYSTEM, LOCATION LS 150,000.0000 150,000.00 0.000 0 25 268 MODIFYING RAMP METERING SYSTEM, LOCATION LS 160,000.0000 160,000.00 0.000 0 26 269 MODIFYING RAMP METERING SYSTEM, LOCATION LS 165,000.0000 165,000.00 0.000 0 27 270 MODIFYING RAMP METERING SYSTEM, LOCATION LS 125,000.0000 125,000.00 0.000 0 28 271 MODIFYING RAMP METERING SYSTEM, LOCATION LS 37,000.0000 37,000.00 0.000 0 29 272 MODIFYING RAMP METERING SYSTEM, LOCATION LS 25,000.0000 25,000.00 0.000 0 30 273 MODIFYING RAMP METERING SYSTEM, LOCATION LS 40,000.0000 40,000.00 0.000 0 31 274 MODIFYING CAMERA SYSTEMS LS 105,000.0000 105,000.00 0.000 0 275 MODIFYING LIGHTING SYSTEMS LS 400,000.0000 400,000.00 0.000 0 276 MODIFYING TRAFFIC MONITORING STATIONS LS 260,000.0000 260,000.00 0.000 0 277 MODIFYING HIGH SPEED WEIGH-IN-MOTION LS 775,000.0000 775,000.00 0.000 0 SYSTEMS 278 SUBSURFACE LOCATOR LS 675,000.0000 675,000.00 0.000 0 279 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 400,000.0000 400,000.00 0.000 0 LOCATION 10 280 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 630,000.0000 630,000.00 0.000 0 LOCATION 11 281 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 330,000.0000 330,000.00 0.000 0 LOCATION 12 282 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 330,000.0000 330,000.00 0.000 0 LOCATION 13 283 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 390,000.0000 390,000.00 0.000 0 LOCATION 14 284 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 380,000.0000 380,000.00 0.000 0 LOCATION 15 285 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 295,000.0000 295,000.00 0.000 0 LOCATION 16 286 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 400,000.0000 400,000.00 0.000 0 LOCATION 17 287 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 385,000.0000 385,000.00 0.000 0 LOCATION 18 288 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 290,000.0000 290,000.00 0.000 0 LOCATION 19 289 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 300,000.0000 300,000.00 0.000 0 LOCATION 20 290 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 300,000.0000 300,000.00 0.000 0 LOCATION 21 291 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 205,000.0000 205,000.00 0.000 0 LOCATION 22 PROGRAM CAS145 PAGE 12 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 ------------------------------------------------------------------------------------------------------------------------------------ 292 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 360,000.0000 360,000.00 0.000 0 LOCATION 23 293 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 340,000.0000 340,000.00 0.000 0 LOCATION 24 294 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 350,000.0000 350,000.00 0.000 0 LOCATION 25 295 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 315,000.0000 315,000.00 0.000 0 LOCATION 26 296 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 175,000.0000 175,000.00 0.000 0 LOCATION 27 297 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 185,000.0000 185,000.00 0.000 0 LOCATION 28 298 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 180,000.0000 180,000.00 0.000 0 LOCATION 29 299 MODIFYING SIGNAL AND LIGHTING SYSTEM, LS 30,000.0000 30,000.00 0.000 0 LOCATION 30 300 MODIFYING RAMP METERING SYSTEM, LOCATION LS 140,000.0000 140,000.00 0.000 0 32 301 MODIFYING RAMP METERING SYSTEM, LOCATION LS 125,000.0000 125,000.00 0.000 0 33 302 MODIFYING RAMP METERING SYSTEM, LOCATION LS 140,000.0000 140,000.00 0.000 0 34 PROGRAM CAS145 PAGE 13 DATE 06/17/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-431644 TIME 10:51 AM ESTIMATE NO. 001 BID OPENING 01/10/25 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: YONG PAK 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 1,678,964.20 1,678,964.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,678,964.20 1,678,964.20 303 MOBILIZATION LS 10,200,000.0000 10,200,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 102,000,000.00 TOTAL WORK COMPLETED 1,678,964.20 1,678,964.20 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,678,964.20 1,678,964.20 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 03/21/25 670 05/16/25 05/16/25 01/25/28 25 0 0 0 2% 4% PROGRESS IS SATISFACTORY YONG PAK RESIDENT ENGINEER