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 07/24/19 EST. NO. 009 TIME 09:45 AM R.E. NAME: MARK MENGONI 06-0U09U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0059-1 -695.27 E.W. @ F.A.(+) 032919 N 0059 0 DAO CORRECTING ENTRY 0061 692.62 040119 N 0061 0 0062 601.51 032919 N 0062 0 005 0001 126,075.00 E.W. @ U.P (+) 071819 N 0001 0 126,673.86 TOTAL THIS ESTIMATE 34,480.03 TOTAL PREVIOUS ESTIMATE 161,153.89 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 07/24/19 EST. NO. 009 TIME 09:45 AM R.E. NAME: MARK MENGONI 06-0U09U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CEM-2406 -10,000.00 002 MISSING CPM UPDATE -10,000.00 002 MISSING CPM UPDATE -15,000.00 003 REC CEM-2406 10,000.00 003 MISSING ANN CEM-4401 -10,000.00 004 MISSING SWPPP REPORT -6,505.75 004 MISSING CPM UPDATE -375.00 005 MISSING SWPPP REPORT -375.00 005 REC'D ANN CEM-4401 10,000.00 005 MISSING CPM UPDATE -6,875.00 006 MISSING SWPPP REPORT -6,875.00 006 REC'D CPM UPDATE 25,000.00 006 MISSING SWPPP REPORT -375.00 007 REC'D CPM UPDATE 7,250.00 007 MISS ANNUAL UPDATE -20,000.00 009 MISS SWPPP REPORTS -50,000.00 009 MISSING CEM-2406 -20,000.00 009 MISSING CPM UPDATE -25,000.00 009 -115,000.00 -129,130.75 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 003 MISSING PAYROLL -6,000.00 004 REC'D PAYROLL EST.03 10,000.00 005 REC'D PAYROLL EST.04 6,000.00 006 0.00 0.00 TOTAL DEDUCTIONS -115,000.00 -129,130.75 PROGRAM CAS145 PAGE 1 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U09U4 TIME 09:45 AM ESTIMATE NO. 009 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/24/19 LOCATION RERUN PROGRESS ESTIMATE 06-FRE-168-R36.0/65.9 ----------------------- CAL VALLEY CONSTRUCTION IN FRESNO COUNTY IN AND NEAR SHAVER 5125 N GATES AVE #102 LAKE FROM 0.2 MILE WEST OF AUBERRY FRESNO CA 93722 ROAD TO KAISER PASS ROAD FED. AID NO. B1ST-S168(64)E HMA RESURFACING AND REHAB CULVERTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 0.667 667 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,500.0000 5,500.00 0.250 1,375 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,060.0000 148,400.00 27.000 28,620.00 57.000 60,420 004 CONSTRUCTION AREA SIGNS LS 16,000.0000 16,000.00 0.060 960.00 0.722 11,552 005 TRAFFIC CONTROL SYSTEM LS 909,000.0000 909,000.00 0.200 181,800.00 0.407 369,963 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 25,000.0000 25,000.00 0.200 5,000.00 0.407 10,175 007 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.200 1,200.00 0.407 2,442 008 PREPARE STORM WATER POLLUTION PREVENTION LS 1,600.0000 1,600.00 0.500 800 PLAN 009 RAIN EVENT ACTION PLAN EA 500.0000 32,500.00 17.000 8,500 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 225.0000 10,800.00 0.000 0 011 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 012 TEMPORARY CREEK DIVERSION SYSTEM LS 8,300.0000 8,300.00 0.300 2,490.00 0.300 2,490 013 TEMPORARY COVER SQYD 5.5000 550.00 0.000 0 014 TEMPORARY DRAINAGE INLET PROTECTION EA 160.0000 1,440.00 0.000 0 015 TEMPORARY FIBER ROLL LF 8.6000 8,600.00 50.000 430.00 1,050.000 9,030 016 TEMPORARY GRAVEL BAG BERM LF 6.5000 3,380.00 35.000 227.50 331.000 2,151 017 TEMPORARY SILT FENCE LF 25.0000 3,000.00 120.000 3,000 018 STREET SWEEPING LS 99,000.0000 99,000.00 0.200 19,800.00 0.407 40,293 019 TEMPORARY CONCRETE WASHOUT LS 1,700.0000 1,700.00 0.200 340.00 0.407 691 020 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 400.0000 8,400.00 0.000 0 021 WATER QUALITY MONITORING REPORT EA 400.0000 2,400.00 0.000 0 022 WATER QUALITY ANNUAL REPORT EA 400.0000 1,200.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U09U4 TIME 09:45 AM ESTIMATE NO. 009 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.1600 7,568.00 0.000 0 024 TEMPORARY HIGH-VISIBILITY FENCE LF 5.2000 10,088.00 0.000 0 025 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.790 7,900 026 WOOD MULCH CY 84.0000 21,000.00 0.000 0 027 CLASS 2 AGGREGATE BASE (CY) CY 72.0000 12,240.00 19.300 1,389.60 110.600 7,963 028 SAND COVER (SEAL) TON 45.5000 31,850.00 0.000 0 029 ASPHALT-RUBBER BINDER TON 477.0000 414,990.00 0.000 0 030 ASPHALTIC EMULSION (FLUSH COAT) TON 848.0000 49,184.00 0.000 0 031 CRACK TREATMENT LNMI 8,350.0000 334,000.00 0.000 0 032 PRECOATED AGGREGATE (SEAL COAT) TON 236.0000 1,397,120.00 0.000 0 033 PREPAVING INERTIAL PROFILER LS 2,800.0000 2,800.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 132.0000 6,230,400.00 112.200 14,810.40 413.950 54,641 035 DATA CORE LS 12,000.0000 12,000.00 0.000 0 036 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.3000 3,729.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.3000 9,207.00 0.000 0 038 PLACE HOT MIX ASPHALT SQYD 400.0000 9,600.00 0.000 0 (MISCELLANEOUS AREA) 039 TACK COAT TON 500.0000 110,000.00 0.000 0 040 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 16,800.00 0.000 0 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.7000 1,283,900.00 0.000 0 042 STRUCTURAL CONCRETE, HEADWALL CY 4,452.0000 57,876.00 10.800 48,081 (F) 043 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,604.0000 79,288.00 11.800 42,527 (F) 044 BAR REINFORCING STEEL (EPOXY COATED) LB 4.0000 4,812.00 473.000 1,892.00 1,675.800 6,703 (F) 045 CONCRETE BACKFILL (PIPE TRENCH) CY 689.0000 41,340.00 9.200 6,338.80 64.700 44,578 (F) 046 18" REINFORCED CONCRETE PIPE LF 503.5000 31,217.00 62.000 31,217 047 24" REINFORCED CONCRETE PIPE LF 503.5000 543,780.00 182.000 91,637.00 1,310.000 659,585 048 36" REINFORCED CONCRETE PIPE LF 503.5000 37,762.50 68.000 34,238.00 68.000 34,238 049 24" REINFORCED CONCRETE PIPE LF 503.5000 105,735.00 48.000 24,168 (CLASS II, RUBBER GASKET JOINT) PROGRAM CAS145 PAGE 3 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U09U4 TIME 09:45 AM ESTIMATE NO. 009 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FLUME DOWNDRAIN LF 62.5000 16,250.00 0.000 0 051 TAPERED INLET EA 950.0000 12,350.00 0.000 0 052 12" ANCHOR ASSEMBLY EA 350.0000 9,100.00 0.000 0 053 18" CONCRETE FLARED END SECTION EA 1,378.0000 2,756.00 2.000 2,756 054 24" CONCRETE FLARED END SECTION EA 2,438.0000 60,950.00 4.000 9,752.00 24.000 58,512 055 36" CONCRETE FLARED END SECTION EA 2,968.0000 2,968.00 1.000 2,968.00 1.000 2,968 056 36" PRECAST CONCRETE PIPE INLET LF 848.0000 9,328.00 24.000 20,352 057 ABANDON CULVERT (LF) LF 106.0000 38,160.00 94.000 9,964.00 175.800 18,634 058 REMOVE ENTRANCE TAPER EA 106.0000 1,378.00 0.000 0 059 REMOVE CULVERT (LF) LF 100.0000 29,000.00 45.000 4,500.00 202.000 20,200 060 REMOVE DOWNDRAIN (EA) EA 780.0000 10,140.00 0.000 0 061 REMOVE INLET EA 2,544.0000 7,632.00 3.000 7,632 062 REMOVE HEADWALL EA 2,544.0000 25,440.00 1.000 2,544.00 10.000 25,440 063 CONCRETE INVERT PAVING CY 5,936.0000 35,616.00 0.000 0 064 SAND BACKFILL CY 159.0000 5,883.00 0.000 0 065 18" CURED-IN-PLACE PIPELINER LF 144.0000 28,800.00 0.000 0 066 24" CURED-IN-PLACE PIPELINER LF 218.0000 252,880.00 49.000 10,682 067 30" CURED-IN-PLACE PIPELINER LF 262.0000 251,520.00 22.000 5,764 068 36" CURED-IN-PLACE PIPELINER LF 313.0000 56,340.00 29.000 9,077 069 ROCK SLOPE PROTECTION CY 570.0000 25,080.00 17.900 10,203.00 35.100 20,007 (150 LB, CLASS III, METHOD B) (CY) 070 ROCK SLOPE PROTECTION CY 594.0000 1,188.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 071 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 23.0000 4,140.00 79.000 1,817.00 151.000 3,473 072 MISCELLANEOUS IRON AND STEEL LB 9.0000 42,903.00 215.000 1,935.00 215.000 1,935 (F) 073 PREPARE AND STAIN CONCRETE SQFT 2.0000 33,600.00 0.000 0 074 STAIN GALVANIZED SURFACES (LS) LS 45,000.0000 45,000.00 0.000 0 075 OBJECT MARKER (TYPE L) EA 80.0000 480.00 0.000 0 076 OBJECT MARKER (TYPE P) EA 80.0000 800.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U09U4 TIME 09:45 AM ESTIMATE NO. 009 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE ROADSIDE SIGN EA 110.0000 440.00 0.000 0 078 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 432.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 079 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 416.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 080 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 265.00 0.000 0 081 ROADSIDE SIGN - ONE POST EA 530.0000 1,590.00 0.000 0 082 ROADSIDE SIGN - TWO POST EA 750.0000 750.00 0.000 0 083 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 67.0000 186,930.00 0.000 0 084 VEGETATION CONTROL (MINOR CONCRETE) SQYD 82.5000 153,450.00 0.000 0 085 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,700.0000 66,600.00 0.000 0 086 REMOVE GUARDRAIL LF 6.9000 23,184.00 0.000 0 087 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 1.6000 649,600.00 0.000 0 088 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.7000 2,513.00 0.000 0 (BROKEN 12-3) 089 6" TWO-COMPONENT PAINT TRAFFIC STRIPE LF 0.7000 11,270.00 0.000 0 (BROKEN 17-7) 090 TWO-COMPONENT PAINT PAVEMENT MARKING SQFT 15.0000 15,300.00 0.000 0 091 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 092 TRAFFIC MONITORING STATION SYSTEM LS 48,500.0000 48,500.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/24/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U09U4 TIME 09:45 AM ESTIMATE NO. 009 BID OPENING 05/24/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/19 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/24/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 434,856.30 1,692,586.10 ADJUSTMENT OF COMPENSATION 0.00 2,100.24 EXTRA WORK 126,673.86 159,053.65 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 561,530.16 1,853,739.99 093 MOBILIZATION LS 427,000.0000 427,000.00 0.250 106,750.00 0.750 320,250 ORIGINAL CONTRACT AMOUNT 14,768,478.50 TOTAL WORK COMPLETED 668,280.16 2,173,989.99 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -115,000.00 -129,130.75 TOTAL 553,280.16 2,044,859.24 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 09/20/18 140 10/05/18 10/05/18 11/14/19 57 135 0 0 14% 41% PROGRESS IS SATISFACTORY MARK MENGONI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/19