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 12/24/24 EST. NO. 007 TIME 09:09 AM R.E. NAME: JAVIER HUERTA 06-0X7004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0001 25,957.36 E.W. @ U.P (+) 081224 N 0001 25,957.36 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 25,957.36 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 12/24/24 EST. NO. 007 TIME 09:09 AM R.E. NAME: JAVIER HUERTA 06-0X7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE B2GNOW NONCOMPLIANCE -10,000.00 004 MISSING CEM 2406&04 -10,000.00 004 MISSING CEM 2410 -20,000.00 004 B2GNOW NONCOMPLIANCE -10,000.00 005 MISSING CEM 2404&06 -10,000.00 005 B2GNONCOMPLIANCE -10,000.00 007 RCVD CEM 2410S 20,000.00 007 RECD CEM 2406&04 10,000.00 007 RECD CEM 2406&04 10,000.00 007 30,000.00 -30,000.00 TOTAL DEDUCTIONS 30,000.00 -30,000.00 PROGRAM CAS145 PAGE 1 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X7004 TIME 09:09 AM ESTIMATE NO. 007 BID OPENING 09/06/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: JAVIER HUERTA DATE OF THIS ESTIMATE 12/24/24 LOCATION RERUN PROGRESS ESTIMATE 06-TUL-63-5.8/L8.0 ----------------------- CAL VALLEY CONSTRUCTION, INC. TULARE COUNTY IN VISALIA FROM 0.2 MILE 5125 N GATES AVE STE 102 SOUTH OF CALDWELL AVENUE TO ROUTE 63/198 FRESNO CA 93722 SEPARATION FED. AID NO. ACNH-P063(23)E COLD PLANE PAVEMENT, PLACE RHMA-G, MODIFY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,600.0000 2,600.00 0.025 65.00 0.882 2,293 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 210,000.00 99.811 149,716 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 0.666 1,332 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.015 195.00 0.830 10,790 006 TRAFFIC CONTROL SYSTEM LS 899,000.0000 899,000.00 0.050 44,950.00 0.765 687,735 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 130.0000 13,000.00 0.000 0 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.050 750.00 0.765 11,475 009 JOB SITE MANAGEMENT LS 3,800.0000 3,800.00 0.050 190.00 0.765 2,907 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.020 20.00 0.805 805 011 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 21,350.00 61.002 21,350 012 STREET SWEEPING LS 4,400.0000 4,400.00 0.050 220.00 0.765 3,366 013 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.050 75.00 0.766 1,149 014 TREATED WOOD WASTE LB 2.2500 3,465.00 0.000 0 015 REMOVE CONCRETE (CY) CY 125.0000 53,750.00 233.614 29,201 016 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.050 750.00 0.766 11,490 017 ROADWAY EXCAVATION CY 2,000.0000 136,000.00 0.000 0 018 SEGMENT CORRECTION EA 1,275.0000 10,200.00 0.000 0 019 HOT MIX ASPHALT (TYPE A) TON 245.0000 34,300.00 42.200 10,339 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 130.0000 1,807,000.00 12,282.070 1,596,669 021 TACK COAT TON 1.0000 35.00 47.380 47 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 274,000.00 125,062.700 250,125 PROGRAM CAS145 PAGE 2 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X7004 TIME 09:09 AM ESTIMATE NO. 007 BID OPENING 09/06/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: JAVIER HUERTA DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE CY 250.0000 100.00 0.400 100 (F) 024 CONCRETE BACKFILL (PIPE TRENCH) CY 1,150.0000 19,780.00 0.000 0 (F) 025 DRAINAGE INLET MARKER EA 55.0000 3,355.00 0.000 0 026 DETECTABLE WARNING SURFACE SQFT 30.0000 23,100.00 707.000 21,210 027 MINOR CONCRETE (MISCELLANEOUS CY 602.0000 216,720.00 170.876 102,867 CONSTRUCTION) 028 PRE/POST CONSTRUCTION SURVEYS EA 492.0000 49,200.00 0.000 0 029 FRAME AND GRATE EA 2,450.0000 149,450.00 0.000 0 030 PAINT CURB (2-COAT) SQFT 1.7500 24,675.00 0.000 0 031 REMOVE PAVEMENT MARKER EA 2.5000 3,825.00 0.000 0 032 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.5000 13,005.00 0.000 0 033 OBJECT MARKER (TYPE K) EA 100.0000 7,000.00 0.000 0 034 REMOVE ROADSIDE SIGN EA 50.0000 16,000.00 0.000 0 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 22,500.00 0.000 0 (0.063"-UNFRAMED) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 1,095.00 0.000 0 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 6,200.00 0.000 0 (0.063"-FRAMED) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 2,200.00 0.000 0 (0.080"-FRAMED) 039 METAL (RAIL MOUNTED SIGN) LB 10.0000 4,800.00 0.000 0 040 ROADSIDE SIGN - ONE POST EA 650.0000 35,100.00 0.000 0 041 ROADSIDE SIGN - TWO POST EA 800.0000 3,200.00 0.000 0 042 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 48,000.00 0.000 0 METHOD) 043 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 500.0000 39,000.00 0.000 0 044 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 14,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 54,000.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 8,820.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.7500 29,425.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 6.8500 169,880.00 2,412.000 16,522.20 17,635.000 120,799 MARKING (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X7004 TIME 09:09 AM ESTIMATE NO. 007 BID OPENING 09/06/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: JAVIER HUERTA DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 12,975.00 1,284.000 9,630 050 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 11,500.00 4,189.000 41,890 051 8" TRAFFIC STRIPE TAPE (BROKEN 12-3) LF 8.5000 4,080.00 471.000 4,003.50 471.000 4,003 052 METHYL METHACRYLATE PAINT TRAFFIC STRIPE SQFT 10.0000 142,000.00 0.000 0 CROSSWALK AND PAVEMENT MARKING 053 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 8.0000 8,560.00 1,071.000 8,568.00 1,071.000 8,568 054 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 3.2500 134,225.00 40,229.000 130,744.25 40,229.000 130,744 (BROKEN 17-7) 055 8" TRAFFIC STRIPE TAPE (WARRANTY) LF 9.5000 7,600.00 779.000 7,400.50 779.000 7,400 056 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 2,132,000.0000 2,132,000.00 0.272 579,904 057 MODIFYING TRAFFIC MONITORING STATIONS LS 60,000.0000 60,000.00 0.000 0 058 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 059 VEGETATION CONTROL (MINOR CONCRETE) SQYD 135.0000 16,200.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/24/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0X7004 TIME 09:09 AM ESTIMATE NO. 007 BID OPENING 09/06/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: JAVIER HUERTA DATE OF THIS ESTIMATE 12/24/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 214,453.45 3,817,909.38 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 25,957.36 25,957.36 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 240,410.81 3,843,866.74 060 MOBILIZATION LS 755,000.0000 755,000.00 0.050 37,750.00 1.000 755,000 ORIGINAL CONTRACT AMOUNT 7,779,370.00 TOTAL WORK COMPLETED 278,160.81 4,598,866.74 MATERIALS ON HAND ON SITE 142,748.00 142,748.00 DEDUCTIONS 30,000.00 -30,000.00 TOTAL 450,908.81 4,711,614.74 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 12/01/23 140 00/00/00 00/00/00 02/19/25 107 30 0 0 59% 76% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H JAVIER HUERTA RESIDENT ENGINEER