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 10/22/14 EST. NO.10 TIME 01:00 PM R.E. NAME: MARK MENGONI 06-0Q5404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0003 8,125.92 E.W. @ U.P (+) 091914 N 0003 0 005 0001 6,620.00 A.C. @ U.P.(+) 101914 N 0001 0 14,745.92 TOTAL THIS ESTIMATE 85,065.45 TOTAL PREVIOUS ESTIMATE 99,811.37 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 10/22/14 EST. NO.10 TIME 01:00 PM R.E. NAME: MARK MENGONI 06-0Q5404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS WPCP REPORTS -10,000.00 03 MISS WPCP REPORTS -10,000.00 04 MISS WPCP REPORTS -25,000.00 05 MISS WPCP REPORTS -50,000.00 06 RCVD WPCP REPORTS 95,000.00 07 LIQ DAMAGES 5 DAYS -27,000.00 10 MISS WPCP REPORTS -15,000.00 10 -42,000.00 -42,000.00 TOTAL DEDUCTIONS -42,000.00 -42,000.00 PROGRAM CAS145 PAGE 1 DATE 10/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q5404 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 10/22/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 10/22/14 LOCATION PROGRESS ESTIMATE 06-FRE-0-0.0/ .0 ----------------- ROADWAY ENGINEERING WORKS INC IN FRESNO AND MADERA COUNTIES AT 3442 6TH STREET VARIOUS LOCATIONS CERES CA 95307 FED. AID NO. CSTP-000C(367)E REPAIR DAMAGE ELECT. & IRRIGATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 625.0000 125,000.00 41.000 25,625.00 196.000 122,500 003 CONSTRUCTION AREA SIGNS LS 80,300.0000 80,300.00 0.295 23,688 004 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.205 30,750.00 0.980 147,000 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.000 0 006 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.205 4,100.00 0.980 19,600 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 15,000.0000 15,000.00 0.650 9,750 008 TEMPORARY DRAINAGE INLET PROTECTION EA 350.0000 3,500.00 0.000 0 009 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.205 2,050.00 0.980 9,800 010 REMOVE FENCE LF 10.0000 1,100.00 101.000 1,010 011 REMOVE GATE EA 200.0000 400.00 2.000 400 012 REMOVE IRRIGATION FACILITY LS 20,000.0000 20,000.00 1.000 20,000.00 1.000 20,000 013 REPLACE PULL BOX (NO. 5(T)) EA 830.0000 639,100.00 605.000 502,150 014 REMOVE REMOTE CONTROL VALVE (BRASS) EA 20.0000 19,000.00 85.000 1,700.00 1,239.000 24,780 015 RECONSTRUCT CHAIN LINK FENCE LF 100.0000 3,600.00 30.000 3,000 016 RELOCATE IRRIGATION FACILITIES LS 20,000.0000 20,000.00 0.800 16,000.00 0.800 16,000 017 RELOCATE GATE EA 1,000.0000 2,000.00 1.000 1,000 018 ADJUST VALVE BOX EA 500.0000 6,000.00 12.000 6,000 019 ADJUST PULL BOX EA 350.0000 63,000.00 174.000 60,900 020 CLEARING AND GRUBBING (LS) LS 18,000.0000 18,000.00 0.300 5,400 021 PRUNE EXISTING PLANTS LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 022 RELOCATE BACKFLOW PREVENTER ASSEMBLY EA 3,000.0000 15,000.00 4.000 12,000.00 4.000 12,000 PROGRAM CAS145 PAGE 2 DATE 10/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q5404 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 10/22/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 10/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 RELOCATE WATER METER EA 3,500.0000 3,500.00 0.000 0 024 RELOCATE IRRIGATION CONTROLLER EA 3,000.0000 15,000.00 5.000 15,000.00 5.000 15,000 025 WOOD MULCH CY 30.0000 55,200.00 0.000 0 026 CONTROL AND NEUTRAL CONDUCTORS LS 10,000.0000 10,000.00 0.500 5,000.00 0.500 5,000 (ARMOR-CLAD) 027 1" REMOTE CONTROL VALVE EA 250.0000 27,500.00 7.000 1,750.00 175.000 43,750 028 1 1/4" REMOTE CONTROL VALVE EA 265.0000 68,900.00 1.000 265.00 331.000 87,715 029 1 1/2" REMOTE CONTROL VALVE EA 285.0000 71,250.00 10.000 2,850.00 363.000 103,455 030 2" REMOTE CONTROL VALVE EA 325.0000 110,500.00 22.000 7,150.00 337.000 109,525 031 OPTIC LOOP THEFT DETECTOR EA 1,500.0000 165,000.00 0.000 0 032 2" BACKFLOW PREVENTER ASSEMBLY EA 2,250.0000 6,750.00 2.000 4,500.00 2.000 4,500 033 3" BACKFLOW PREVENTER ASSEMBLY EA 2,800.0000 8,400.00 0.000 0 034 BACKFLOW PREVENTER ENCLOSURE EA 2,200.0000 8,800.00 0.000 0 035 REPLACE VALVE BOX (NO. 5(T)) EA 830.0000 60,590.00 0.000 0 036 3" PLASTIC PIPE (SCHEDULE 40) LF 14.0000 10,220.00 520.000 7,280.00 520.000 7,280 (SUPPLY LINE) 037 MINOR CONCRETE (MISCELLANEOUS CY 850.0000 136,000.00 1.500 1,275.00 157.200 133,620 CONSTRUCTION) 038 BOOSTER PUMP EA 32,500.0000 97,500.00 0.000 0 039 PUMP PLANT DOOR EA 3,300.0000 75,900.00 19.000 62,700 040 SECURITY FENCE (TYPE SF-8) LF 114.0000 490,200.00 1,087.050 123,923.70 4,129.850 470,802 041 6' SECURITY GATE (TYPE SF-7) EA 1,773.0000 132,975.00 50.000 88,650.00 73.000 129,429 042 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.400 4,000 SYSTEM ELEMENTS DURING CONSTRUCTION 043 ELECTRICAL SYSTEMS (ROUTE 5) LS 7,850.0000 7,850.00 0.947 7,433 044 ELECTRICAL SYSTEMS (ROUTE 41) LS 1,226,000.0000 1,226,000.00 0.047 57,622.00 0.901 1,104,626 045 ELECTRICAL SYSTEMS (ROUTE 99) LS 1,321,000.0000 1,321,000.00 0.104 137,384.00 0.875 1,155,875 046 ELECTRICAL SYSTEMS (ROUTE 145) LS 13,560.0000 13,560.00 0.932 12,637 047 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 048 OPERATE EXISTING IRRIGATION FACILITIES LS 25,000.0000 25,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0Q5404 TIME 01:00 PM ESTIMATE NO. 10 BID OPENING 10/22/13 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 10/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 567,874.70 4,445,328.27 ADJUSTMENT OF COMPENSATION 6,620.00 6,620.00 EXTRA WORK 8,125.92 93,191.37 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 582,620.62 4,545,139.64 049 MOBILIZATION LS 596,960.0000 596,960.00 1.000 596,960 ORIGINAL CONTRACT AMOUNT 5,998,555.00 TOTAL WORK COMPLETED 582,620.62 5,142,099.64 MATERIALS ON HAND ON SITE 452,359.58 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -42,000.00 -42,000.00 TOTAL 540,620.62 5,552,459.22 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 12/09/13 200 12/26/13 12/26/13 10/20/14 196 8 0 0 83% 98% PROGRESS IS SATISFACTORY MARK MENGONI RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/14