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 06/18/25 EST. NO. 002 TIME 11:30 AM R.E. NAME: JAGGA DHAMI 10-1K4304 --------------------------------------------------------------------------- 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 06/18/25 EST. NO. 002 TIME 11:30 AM R.E. NAME: JAGGA DHAMI 10-1K4304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4304 TIME 11:30 AM ESTIMATE NO. 002 BID OPENING 05/16/24 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: JAGGA DHAMI DATE OF THIS ESTIMATE 06/18/25 LOCATION PROGRESS ESTIMATE 10-MER-165-16.5/26.8 ----------------- CAL VALLEY CONSTRUCTION, INC. MERCED COUNTY NEAR LOS BANOS FROM 1.5 5125 N GATES AVE STE 102 MILES NORTH OF WOLFSEN ROAD TO 0.1 MILE FRESNO CA 93722 SOUTH OF ROUTE 140 FED. AID NO. N O N E RHMA (GAP GRADED), HMA AND COLD PLANE ASPH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 4,100.0000 369,000.00 36.000 147,600.00 45.000 184,500 003 CONSTRUCTION AREA SIGNS LS 10,200.0000 10,200.00 0.227 2,315.40 0.667 6,803 004 TRAFFIC CONTROL SYSTEM LS 1,035,000.0000 1,035,000.00 0.650 672,750.00 0.900 931,500 005 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 1,415.0000 22,640.00 2.000 2,830.00 2.000 2,830 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,600.0000 6,600.00 0.650 4,290.00 0.750 4,950 007 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.650 3,250.00 0.750 3,750 008 WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.500 500 009 STREET SWEEPING LS 5,000.0000 5,000.00 0.650 3,250.00 0.750 3,750 010 SHOULDER BACKING TON 50.0000 175,000.00 0.000 0 011 HOT MIX ASPHALT (TYPE A) TON 100.0000 1,080,000.00 7,254.770 725,477.00 11,332.770 1,133,277 012 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 2,220,000.00 20,726.180 2,072,618.00 20,726.180 2,072,618 013 DATA CORE LS 8,500.0000 8,500.00 0.750 6,375.00 0.750 6,375 014 TACK COAT TON 1.0000 130.00 130.000 130.00 130.000 130 015 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 277,000.00 114,463.000 114,463.00 288,000.000 288,000 016 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 7,640.00 0.000 0 017 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.5000 2,875.00 0.000 0 (0.063"-UNFRAMED) 018 ROADSIDE SIGN - ONE POST EA 670.0000 16,080.00 0.000 0 019 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.0000 3,520.00 0.000 0 WET NIGHT VISIBILITY) 020 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 395.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 021 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 23,595.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) PROGRAM CAS145 PAGE 2 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4304 TIME 11:30 AM ESTIMATE NO. 002 BID OPENING 05/16/24 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: JAGGA DHAMI DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 108,800.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 023 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 3,492.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 024 6" RUMBLE STRIP (ASPHALT CONCRETE STA 23.0000 22,540.00 0.000 0 PAVEMENT) 025 12" RUMBLE STRIP (ASPHALT CONCRETE STA 17.0000 7,480.00 0.000 0 PAVEMENT) 026 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.650 650.00 0.750 750 SYSTEM ELEMENTS DURING CONSTRUCTION 027 MODIFYING TRAFFIC MONITORING STATIONS LS 15,325.0000 15,325.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1K4304 TIME 11:30 AM ESTIMATE NO. 002 BID OPENING 05/16/24 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: JAGGA DHAMI DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,755,998.40 4,641,233.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,755,998.40 4,641,233.40 028 MOBILIZATION LS 570,000.0000 570,000.00 0.250 142,500.00 1.000 570,000 ORIGINAL CONTRACT AMOUNT 5,999,312.00 TOTAL WORK COMPLETED 3,898,498.40 5,211,233.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,898,498.40 5,211,233.40 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 07/31/24 90 05/11/25 05/11/25 09/18/25 45 0 0 0 86% 50% PROGRESS IS SATISFACTORY JAGGA DHAMI RESIDENT ENGINEER