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 10/04/23 EST. NO. 035 TIME 04:07 PM R.E. NAME: HUERTA JAVIER 06-0U3004 --------------------------------------------------------------------------- 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 10/04/23 EST. NO. 035 TIME 04:07 PM R.E. NAME: HUERTA JAVIER 06-0U3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SWPPP NON-COMPLIANCE -45,000.00 013 REL SWPP NON-COMP 45,000.00 020 MISSING CEM-2402F -10,000.00 032 DBE VIOLATION -66,136.00 033 PENDING CO 13 APPROV -310,515.00 033 REC'D CEM-2402F 10,000.00 034 REL PART DBE VIO 62,814.48 034 0.00 -313,836.52 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 004 REC'D PAYROLL EST.04 10,000.00 005 MISSING PAYROLL -5,000.00 006 REC'D PAYROLL EST.06 5,000.00 011 MISSING PAYROLL -5,000.00 018 REC'D PAYROLL EST.18 5,000.00 019 MISSING PAYROLL -10,000.00 032 REC'D PAYROLL EST.32 10,000.00 034 0.00 0.00 TOTAL DEDUCTIONS 0.00 -313,836.52 PROGRAM CAS145 PAGE 1 DATE 10/04/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U3004 TIME 04:07 PM ESTIMATE NO. 035 BID OPENING 02/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/23/23 R.E. NAME: HUERTA JAVIER DATE OF THIS ESTIMATE 10/04/23 LOCATION FINAL ESTIMATE 06-TUL-0-0.0/ .0 -------------- STURGEON ELECTRIC CALIFORNIA, IN KINGS AND TULARE COUNTIES ON LLC. VARIOUS ROUTES AT VARIOUS LOCATIONS 13501 BENSON AVE; CHINO CA 91214 FED. AID NO. ACNH-000C(514)E WIRE THEFT RESTORATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,583.0000 5,583.00 1.000 5,583 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,584.0000 15,584.00 1.000 15,584 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,632.0000 908,000.00 490.000 1,779,680 004 CONSTRUCTION AREA SIGNS LS 2,325.0000 2,325.00 1.000 2,325 005 TRAFFIC CONTROL SYSTEM LS 131,662.0000 131,662.00 1.000 131,662 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 41,871.0000 41,871.00 0.000 0 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 41,870.0000 41,870.00 1.000 41,870 008 JOB SITE MANAGEMENT LS 22,884.0000 22,884.00 1.000 22,884 009 PREPARE STORM WATER POLLUTION PREVENTION LS 5,862.0000 5,862.00 1.000 5,862 PLAN 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 011 TEMPORARY DRAINAGE INLET PROTECTION EA 227.0000 43,130.00 16.000 3,632 012 TEMPORARY CONCRETE WASHOUT LS 6,978.0000 6,978.00 1.000 6,978 013 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 014 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 015 ROADSIDE CLEARING LS 11,200.0000 11,200.00 1.000 11,200 016 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 017 GRAVEL MULCH SQFT 1.7000 21,930.00 13,538.900 23,016 018 WOOD MULCH CY 85.0500 613,210.50 7,645.380 650,239 019 CHECK AND TEST EXISTING IRRIGATION LS 15,410.0000 15,410.00 1.000 15,410 FACILITIES 020 OPERATE EXISTING IRRIGATION FACILITIES LS 87,761.0000 87,761.00 1.000 87,761 021 REMOVE IRRIGATION FACILITY LS 14,515.0000 14,515.00 1.000 14,515 022 RELOCATE IRRIGATION FACILITY LS 13,960.0000 13,960.00 1.000 13,960 PROGRAM CAS145 PAGE 2 DATE 10/04/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U3004 TIME 04:07 PM ESTIMATE NO. 035 BID OPENING 02/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/23/23 R.E. NAME: HUERTA JAVIER DATE OF THIS ESTIMATE 10/04/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONTROL AND NEUTRAL CONDUCTORS LS 11,166.0000 11,166.00 0.000 0 (ARMOR-CLAD) 024 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 67.0000 8,040.00 0.000 0 025 POP-UP SPRINKLER ASSEMBLY EA 61.5000 14,760.00 0.000 0 026 3" GATE VALVE EA 1,117.0000 4,468.00 0.000 0 027 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0500 15,402.50 0.000 0 (F) LINE) 028 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.6000 11,480.00 0.000 0 (F) LINE) 029 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 6.7500 14,512.50 0.000 0 (F) (SUPPLY LINE) 030 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 7.9000 5,056.00 0.000 0 (F) (SUPPLY LINE) 031 2" PLASTIC PIPE (CLASS 315) LF 8.9500 3,401.00 0.000 0 (F) (SUPPLY LINE) 032 2 1/2" PLASTIC PIPE (CLASS 315) LF 10.0500 17,085.00 0.000 0 (F) (SUPPLY LINE) 033 3" PLASTIC PIPE (CLASS 315) LF 11.2500 9,787.50 0.000 0 (F) (SUPPLY LINE) 034 CHECK VALVE EA 112.0000 336.00 0.000 0 035 HYDROMULCH SQFT 0.1300 43,030.00 0.000 0 036 HYDROSEED SQFT 0.1200 39,720.00 0.000 0 037 COMPOST (CY) CY 95.2000 101,864.00 0.000 0 038 PUMPING PLANT EQUIPMENT LS 62,890.0000 62,890.00 1.000 62,890 039 PUMPING PLANT ELECTRICAL EQUIPMENT LS 449,944.0000 449,944.00 1.000 449,944 040 FENCE (TYPE BW, METAL POST) LF 221.0000 10,608.00 54.000 11,934 041 CHAIN LINK FENCE (TYPE CL-6) LF 243.0000 92,340.00 334.000 81,162 042 WROUGHT IRON FENCE LF 325.7000 1,139,950.00 3,805.043 1,239,302 043 4' CHAIN LINK GATE (TYPE CL-6) EA 1,280.0000 15,360.00 5.000 6,400 044 6' WROUGHT IRON GATE EA 2,605.0000 112,015.00 43.000 112,015 045 REMOVE FENCE LF 36.3000 49,368.00 1,200.150 43,565 046 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 11,165.0000 11,165.00 1.000 11,165 SYSTEM ELEMENTS DURING CONSTRUCTION 047 ELECTRICAL THEFT PROTECTION SYSTEM LS 5,556,531.0000 5,556,531.00 1.000 5,556,531 PROGRAM CAS145 PAGE 3 DATE 10/04/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U3004 TIME 04:07 PM ESTIMATE NO. 035 BID OPENING 02/26/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/23/23 R.E. NAME: HUERTA JAVIER DATE OF THIS ESTIMATE 10/04/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 10,411,070.66 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 354,861.82 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 10,765,932.48 048 MOBILIZATION LS 735,117.0000 735,117.00 1.000 735,117 ORIGINAL CONTRACT AMOUNT 10,543,132.00 TOTAL WORK COMPLETED 0.00 11,501,049.48 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -313,836.52 TOTAL 0.00 11,187,212.96 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/08/20 250 08/17/20 08/17/20 01/23/23 490 278 165 75 100% 100% HUERTA JAVIER RESIDENT ENGINEER