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 07/26/21 EST. NO. 002 TIME 01:45 PM R.E. NAME: MARK MENGONI 06-1C6504 --------------------------------------------------------------------------- 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 07/26/21 EST. NO. 002 TIME 01:45 PM R.E. NAME: MARK MENGONI 06-1C6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING TEST RESULTS -50,000.00 002 -50,000.00 -50,000.00 TOTAL DEDUCTIONS -50,000.00 -50,000.00 PROGRAM CAS145 PAGE 1 DATE 07/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1C6504 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/26/21 LOCATION RERUN PROGRESS ESTIMATE 06-FRE-41-0.5/5.7 ----------------------- CAL VALLEY CONSTRUCTION, INC. IN FRESNO CO. ABOUT 6 MILES NORTH 5125 N. GATES AVENUE, SUITE 1 OF LEMOORE FROM 0.5 MILES NORTH OF FRESNO CA 93722 EXCELSIOR AVE UC TO 0.4 MILES SOUTH OF ELKHORN AVE. FED. AID NO. N O N E TEMPORARY MEDIAN BARRIER ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 90,000.00 25.000 37,500.00 32.000 48,000 003 CONSTRUCTION AREA SIGNS LS 4,600.0000 4,600.00 0.160 736.00 0.760 3,496 004 TRAFFIC CONTROL SYSTEM LS 330,000.0000 330,000.00 0.533 175,890.00 0.533 175,890 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,000.0000 3,000.00 0.533 1,599.00 0.533 1,599 006 ALTERNATIVE TEMPORARY CRASH CUSHION LS 10,000.0000 10,000.00 0.000 0 007 JOB SITE MANAGEMENT LS 2,100.0000 2,100.00 0.533 1,119.30 0.533 1,119 008 PREPARE STORM WATER POLLUTION PREVENTION LS 800.0000 800.00 0.000 0 PLAN 009 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 010 MOVE-IN/MOVE-OUT EA 800.0000 800.00 0.000 0 (TEMPORARY EROSION CONTROL) 011 TEMPORARY FIBER ROLL LF 3.0000 1,500.00 0.000 0 012 STREET SWEEPING LS 3,200.0000 3,200.00 0.533 1,705.60 0.533 1,705 013 TREATED WOOD WASTE LB 1.5000 2,130.00 0.000 0 014 INVASIVE SPECIES CONTROL LS 2,200.0000 2,200.00 0.500 1,100.00 0.500 1,100 015 ROADWAY EXCAVATION CY 14.0000 175,000.00 6,200.000 86,800.00 6,200.000 86,800 016 SHOULDER BACKING TON 40.0000 126,000.00 0.000 0 017 HYDROMULCH SQFT 0.0200 16,940.00 0.000 0 018 HYDROSEED SQFT 0.0600 50,820.00 0.000 0 019 COMPOST (CY) CY 34.0000 86,020.00 0.000 0 020 INCORPORATE MATERIALS SQFT 0.0300 25,410.00 0.000 0 021 HOT MIX ASPHALT (TYPE A) TON 80.0000 2,024,000.00 9,007.670 720,613.60 9,007.670 720,613 022 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 82.0000 1,090,600.00 10,000.120 820,009.84 10,000.120 820,009 PROGRAM CAS145 PAGE 2 DATE 07/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1C6504 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 8,980.00 0.000 0 024 PLACE HOT MIX ASPHALT SQYD 70.0000 1,190.00 0.000 0 (MISCELLANEOUS AREA) 025 TACK COAT TON 1.0000 56.00 27.350 27.35 27.350 27 026 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.0000 5,880.00 2,934.000 5,868.00 2,934.000 5,868 027 24" CORRUGATED STEEL PIPE (.079" THICK) LF 225.0000 7,650.00 26.000 5,850.00 26.000 5,850 028 24" STEEL FLARED END SECTION EA 700.0000 3,500.00 3.000 2,100.00 3.000 2,100 029 REMOVE FLARED END SECTION (EA) EA 350.0000 1,750.00 4.000 1,400.00 4.000 1,400 030 REMOVE PAVEMENT MARKER EA 0.5000 1,195.00 2,346.000 1,173.00 2,346.000 1,173 031 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 4,620.00 0.000 0 032 OBJECT MARKER (TYPE P) EA 50.0000 50.00 0.000 0 033 REMOVE ROADSIDE SIGN EA 75.0000 1,650.00 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 280.00 0.000 0 (0.063"-UNFRAMED) 035 ROADSIDE SIGN - ONE POST EA 385.0000 1,925.00 0.000 0 036 WILDLIFE PASSAGEWAY (MODIFIED TYPE M) EA 6,000.0000 120,000.00 0.000 0 037 CONCRETE BARRIER (TYPE K) LF 61.0000 1,415,200.00 0.000 0 038 SEVERE-DUTY CRASH CUSHION EA 40,000.0000 320,000.00 0.000 0 039 THERMOPLASTIC PAVEMENT MARKING SQFT 4.6000 7,314.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 603.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7200 81,360.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 042 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9500 2,413.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 043 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2200 24,640.00 19,141.000 4,211.02 19,141.000 4,211 044 6" RUMBLE STRIP STA 30.0000 28,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 046 LIGHTING SYSTEM LS 151,000.0000 151,000.00 0.000 0 047 MODIFYING TRAFFIC MONITORING STATIONS LS 27,500.0000 27,500.00 0.000 0 048 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1C6504 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 07/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1C6504 TIME 01:45 PM ESTIMATE NO. 002 BID OPENING 04/22/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/21 R.E. NAME: MARK MENGONI DATE OF THIS ESTIMATE 07/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,869,702.71 1,885,462.71 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,869,702.71 1,885,462.71 050 MOBILIZATION LS 675,000.0000 675,000.00 0.950 641,250.00 0.950 641,250 ORIGINAL CONTRACT AMOUNT 6,943,676.00 TOTAL WORK COMPLETED 2,510,952.71 2,526,712.71 MATERIALS ON HAND ON SITE 655,200.00 655,200.00 DEDUCTIONS -50,000.00 -50,000.00 TOTAL 3,116,152.71 3,131,912.71 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 05/19/21 60 06/10/21 06/10/21 08/21/21 32 0 0 0 36% 53% PROGRESS IS SATISFACTORY MARK MENGONI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/21