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 04/27/23 EST. NO. 001 TIME 10:16 AM R.E. NAME: WILSON, RYAN 06-0R2104 --------------------------------------------------------------------------- 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 04/27/23 EST. NO. 001 TIME 10:16 AM R.E. NAME: WILSON, RYAN 06-0R2104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 LOCATION PROGRESS ESTIMATE 06-MAD-41-6.3/9.2 ----------------- CAL VALLEY CONSTRUCTION MADERA COUNTY NEAR MADERA FROM 0.1 MILE 5125 N GATES AVE STE 102 NORTH OF AVENUE 15 TO 2.2 MILES NORTH OF FRESNO CA CA 93722 FRIANT MADERA CANAL BRIDGE FED. AID NO. ACNH-P041(603)E REMOVE ASPHALT PAVEMENT, REPLACE WITH HMA, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,400.0000 1,400.00 0.500 700.00 0.500 700 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 10,000.0000 10,000.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,900.0000 427,500.00 0.000 0 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 36,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 8,600.0000 8,600.00 0.000 0 007 TRAFFIC CONTROL SYSTEM LS 718,000.0000 718,000.00 0.000 0 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 9,160.00 0.000 0 009 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 800.00 0.000 0 010 TEMPORARY PAVEMENT MARKER EA 4.0000 3,000.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.000 0 012 TEMPORARY RAILING (TYPE K) LF 17.0000 215,900.00 0.000 0 013 TEMPORARY CRASH CUSHION MODULE EA 400.0000 11,200.00 0.000 0 014 ALTERNATIVE TEMPORARY CRASH CUSHION EA 275.0000 1,100.00 0.000 0 015 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 1,000.0000 2,000.00 0.000 0 SYSTEM 016 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 10.0000 3,600.00 0.000 0 017 JOB SITE MANAGEMENT LS 3,000.0000 3,000.00 0.000 0 018 PREPARE STORM WATER POLLUTION PREVENTION LS 1,500.0000 1,500.00 0.500 750.00 0.500 750 PLAN 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 020 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,250.0000 15,000.00 0.000 0 CONTROL) 021 TEMPORARY HYDRAULIC MULCH SQYD 0.4500 55,800.00 0.000 0 022 TEMPORARY FIBER ROLL LF 4.0000 32,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 5,000.00 0.000 0 024 STREET SWEEPING LS 7,500.0000 7,500.00 0.000 0 025 TEMPORARY CONCRETE WASHOUT LS 1,200.0000 1,200.00 0.000 0 026 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 250.0000 5,000.00 0.000 0 027 WATER QUALITY MONITORING REPORT EA 400.0000 3,200.00 0.000 0 028 ASBESTOS COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.000 0 029 TREATED WOOD WASTE LB 0.6500 6,890.00 0.000 0 030 TEMPORARY FENCE (WILDLIFE EXCLUSION LF 8.0000 228,000.00 0.000 0 CALIFORNIA TIGER SALAMANDER) 031 BIRD EXCLUSION DEVICES LS 50,000.0000 50,000.00 0.500 25,000.00 0.500 25,000 032 INVASIVE SPECIES CONTROL LS 8,000.0000 8,000.00 0.000 0 033 TEMPORARY WETLAND PROTECTION MAT (SQFT) SQFT 11.0000 238,700.00 0.000 0 034 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.000 0 035 ROADWAY EXCAVATION CY 9.0000 390,600.00 0.000 0 036 STRUCTURE EXCAVATION (BRIDGE) CY 6,000.0000 10,200.00 0.000 0 (F) 037 STRUCTURE BACKFILL (BRIDGE) CY 6,000.0000 13,200.00 0.000 0 (F) 038 IMPORTED BORROW (CY) CY 1.0000 4,020.00 0.000 0 039 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,250.0000 2,500.00 0.000 0 040 HYDROMULCH SQFT 0.0500 55,500.00 0.000 0 041 FIBER ROLLS LF 3.6000 191,520.00 0.000 0 042 HYDROSEED SQFT 0.0600 66,600.00 0.000 0 043 COMPOST (CY) CY 48.0000 262,560.00 0.000 0 044 INCORPORATE MATERIALS SQFT 0.0500 39,150.00 0.000 0 045 CLASS 2 AGGREGATE BASE (CY) CY 55.0000 946,000.00 0.000 0 046 HOT MIX ASPHALT (TYPE A, STATISTICAL PAY TON 108.0000 3,542,400.00 0.000 0 FACTOR) 047 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 133.0000 1,094,590.00 0.000 0 048 HOT MIX ASPHALT-OPEN GRADED (OPEN GRADED TON 170.0000 443,700.00 0.000 0 FRICTION COURSE) 049 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 6.0000 11,880.00 0.000 0 AREA) PROGRAM CAS145 PAGE 3 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 TACK COAT TON 1,900.0000 127,300.00 0.000 0 051 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 0.0800 28,320.00 0.000 0 052 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.5000 94,850.00 0.000 0 053 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 2,500.0000 55,000.00 0.000 0 (SIGN FOUNDATION) 054 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 14,000.0000 336,000.00 0.000 0 (F) FIBER) 055 STRUCTURAL CONCRETE, BOX CULVERT CY 13,000.0000 67,600.00 0.000 0 (F) 056 STRUCTURAL CONCRETE, HEADWALL CY 2,250.0000 315,450.00 0.000 0 (F) 057 MINOR CONCRETE CY 2,500.0000 27,750.00 0.000 0 (F) 058 DRILL AND BOND DOWEL LF 60.0000 15,000.00 0.000 0 059 BAR REINFORCING STEEL LB 2.5000 33,640.00 0.000 0 (F) 060 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 14,822.00 0.000 0 (F) 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 063 REMOVE SIGN STRUCTURE (EA) EA 3,500.0000 3,500.00 0.000 0 064 INJECT CRACK (EPOXY) LF 350.0000 7,000.00 0.000 0 065 RAPID SETTING CONCRETE (PATCH) CF 1,000.0000 11,000.00 0.000 0 066 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.6500 1,303.90 0.000 0 067 REMOVE UNSOUND CONCRETE CF 1,000.0000 11,000.00 0.000 0 068 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 1.0000 2,167.00 0.000 0 069 FURNISH POLYESTER CONCRETE OVERLAY CF 110.0000 19,800.00 0.000 0 070 PLACE POLYESTER CONCRETE OVERLAY SQFT 31.0000 67,177.00 0.000 0 (F) 071 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 072 BRIDGE REMOVAL (PORTION) LS 60,000.0000 60,000.00 0.000 0 073 24" ALTERNATIVE PIPE CULVERT LF 139.0000 169,580.00 0.000 0 074 36" ALTERNATIVE PIPE CULVERT LF 185.0000 13,135.00 0.000 0 075 18" TEMPORARY CULVERT LF 185.0000 38,850.00 0.000 0 076 TEMPORARY DRAINAGE INLET EA 3,900.0000 15,600.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 18" REINFORCED CONCRETE PIPE (CLASS V) LF 135.0000 5,400.00 0.000 0 078 30" REINFORCED CONCRETE PIPE (CLASS V) LF 200.0000 12,400.00 0.000 0 079 48" CORRUGATED STEEL PIPE (.079" THICK) LF 350.0000 26,250.00 0.000 0 080 18" CONCRETE FLARED END SECTION EA 3,000.0000 6,000.00 0.000 0 081 30" CONCRETE FLARED END SECTION EA 2,300.0000 4,600.00 0.000 0 082 24" ALTERNATIVE FLARED END SECTION EA 2,300.0000 64,400.00 0.000 0 083 36" ALTERNATIVE FLARED END SECTION EA 3,000.0000 6,000.00 0.000 0 084 REMOVE CULVERT (LF) LF 12.0000 9,480.00 0.000 0 085 REMOVE INLET EA 2,000.0000 2,000.00 0.000 0 086 REMOVE HEADWALL EA 1,500.0000 7,500.00 0.000 0 087 REMOVE FLARED END SECTION (EA) EA 500.0000 1,500.00 0.000 0 088 MODIFY INLET EA 3,500.0000 14,000.00 0.000 0 089 CLEANING, INSPECTING, AND PREPARING LF 75.0000 12,750.00 0.000 0 CULVERT (LF) 090 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 450.0000 58,500.00 0.000 0 METHOD B) (CY) 091 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 300.0000 117,000.00 0.000 0 METHOD B) (CY) 092 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 0.5000 600.00 0.000 0 093 MISCELLANEOUS METAL (BRIDGE) LB 100.0000 5,400.00 0.000 0 094 ADJUST MONUMENT COVER TO GRADE EA 1,500.0000 1,500.00 0.000 0 095 REMOVE AND REPLACE MONUMENT EA 1,500.0000 3,000.00 0.000 0 096 STAIN GALVANIZED SURFACES (LS) LS 8,500.0000 8,500.00 0.000 0 097 FENCE (TYPE WM, METAL POST) LF 8.8500 52,215.00 0.000 0 098 TEMPORARY FENCE (TYPE WM) LF 8.0000 47,600.00 0.000 0 099 REMOVE FENCE LF 7.0000 4,270.00 0.000 0 100 REMOVE FENCE (TYPE BW) LF 5.0000 85,500.00 0.000 0 101 REMOVE FENCE (TYPE WM) LF 3.0000 41,100.00 0.000 0 102 REMOVE CHAIN LINK FENCE LF 2.5000 242.50 0.000 0 103 REMOVE GATE EA 32.0000 160.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 REMOVE PAVEMENT MARKER EA 1.0000 73.00 0.000 0 105 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 1,880.00 0.000 0 106 MARKER (CULVERT) EA 90.0000 3,060.00 0.000 0 107 REMOVE ROADSIDE SIGN EA 65.0000 520.00 0.000 0 108 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 216.00 0.000 0 (0.063"-UNFRAMED) 109 ROADSIDE SIGN - ONE POST EA 480.0000 3,840.00 0.000 0 110 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 62.0000 13,640.00 0.000 0 111 VEGETATION CONTROL (MINOR CONCRETE) SQYD 105.0000 30,450.00 0.000 0 112 TRANSITION RAILING (TYPE WB-31) EA 4,350.0000 13,050.00 0.000 0 113 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,750.0000 18,750.00 0.000 0 114 ALTERNATIVE CRASH CUSHION SYSTEM EA 43,800.0000 43,800.00 0.000 0 115 CONCRETE BARRIER (TYPE 842) LF 273.0000 29,484.00 0.000 0 (F) 116 REMOVE GUARDRAIL LF 10.0000 3,500.00 0.000 0 117 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 15,625.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 118 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 119 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 63,400.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 120 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.6000 10,010.00 0.000 0 121 12" RUMBLE STRIP (ASPHALT CONCRETE STA 31.0000 12,090.00 0.000 0 PAVEMENT) 122 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 22.0000 2,640.00 0.000 0 123 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 26.0000 1,430.00 0.000 0 (WARRANTY) (BROKEN 36-12) 124 TRAFFIC MONITORING STATION SYSTEM LS 58,700.0000 58,700.00 0.000 0 125 CHANGEABLE MESSAGE SIGN SYSTEM LS 255,900.0000 255,900.00 0.000 0 126 EXTINGUISHABLE MESSAGE SIGN SYSTEM LS 43,545.0000 43,545.00 0.000 0 127 INTERCONNECTION CONDUIT AND CABLE (LS) LS 30,530.0000 30,530.00 0.000 0 128 REMOVING TRAFFIC MONITORING STATIONS LS 11,570.0000 11,570.00 0.000 0 129 REMOVING CHANGEABLE MESSAGE SIGN SYSTEMS LS 26,230.0000 26,230.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 130 REMOVING EXTINGUISHABLE MESSAGE SIGN LS 23,240.0000 23,240.00 0.000 0 SYSTEMS 131 2" CONDUIT (BRIDGE) LS 25,830.0000 25,830.00 0.000 0 (F) 132 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 133 FURNISH SIGN STRUCTURE (VERSATILE TRUSS) LB 7.2500 133,400.00 0.000 0 134 INSTALL SIGN STRUCTURE (VERSATILE TRUSS) LB 0.6000 11,040.00 0.000 0 135 ALUMINUM WALKWAY GRATING (VERSATILE SQFT 50.0000 11,500.00 0.000 0 TRUSS) PROGRAM CAS145 PAGE 7 DATE 04/27/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0R2104 TIME 10:16 AM ESTIMATE NO. 001 BID OPENING 12/08/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/23 R.E. NAME: WILSON, RYAN DATE OF THIS ESTIMATE 04/27/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 26,450.00 26,450.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 26,450.00 26,450.00 136 MOBILIZATION LS 1,300,000.0000 1,300,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 13,593,625.40 TOTAL WORK COMPLETED 26,450.00 26,450.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 26,450.00 26,450.00 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 02/15/23 225 04/04/23 05/08/23 04/04/24 0 0 0 0 0% 0% PROGRESS IS SATISFACTORY WILSON, RYAN RESIDENT ENGINEER