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 06/20/16 EST. NO. 004 TIME 09:35 AM R.E. NAME: TONY CIPPONERI 10-0K3404 --------------------------------------------------------------------------- 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 06/20/16 EST. NO. 004 TIME 09:35 AM R.E. NAME: TONY CIPPONERI 10-0K3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0K3404 TIME 09:35 AM ESTIMATE NO. 004 BID OPENING 10/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/20/16 LOCATION PROGRESS ESTIMATE 10-STA-5-0.1/27.4 ----------------- 10-STA-99-0.1/24.5 TIM PAXIN'S PACIFIC ON ROUTES 5 AND 99 INSTALL TRAFFIC EXCAVATION, INC MONITORING STATIONS AT VARIOUS 9796 KENT STREET LOCATIONS IN STANISLAUS COUNTY ELK GROVE CA 95624 (TMS) FED. AID NO. NHP-X099(590)E INSTALL TRAFFIC MONITORING STATIONS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250 002 CONSTRUCTION AREA SIGNS LS 46,500.0000 46,500.00 0.750 34,875 003 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 0.400 32,000.00 0.700 56,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.400 12,000.00 0.700 21,000 005 JOB SITE MANAGEMENT LS 18,000.0000 18,000.00 0.400 7,200.00 0.700 12,600 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 0.750 450 007 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 2,500.00 15.000 1,875 008 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.800 800 009 TREATED WOOD WASTE LB 0.0500 182.00 4,770.000 238.50 4,770.000 238 010 REMOVE GUARDRAIL LF 10.0000 800.00 116.000 1,160.00 116.000 1,160 011 REMOVE ASPHALT CONCRETE DIKE LF 5.0000 550.00 73.000 365.00 73.000 365 012 MINOR HOT MIX ASPHALT TON 500.0000 1,500.00 0.000 0 013 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 40.0000 2,600.00 0.000 0 014 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 40.0000 1,600.00 0.000 0 015 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 53.1500 5,315.00 238.000 12,649.70 238.000 12,649 016 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 1,200.00 2.000 1,200.00 2.000 1,200 017 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 018 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,600.0000 2,600.00 1.000 2,600.00 1.000 2,600 019 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,500.0000 2,500.00 0.400 1,000.00 0.700 1,750 SYSTEM ELEMENTS DURING CONSTRUCTION 020 MODIFY VEHICLE CLASSIFICATION STATION LS 23,092.0000 23,092.00 0.421 9,721.73 0.442 10,206 021 TRAFFIC MONITORING STATION LS 1,046,353.0000 1,046,353.00 0.107 111,959.77 0.588 615,255 022 TRAFFIC OPERATION SYSTEM LS 821,848.0000 821,848.00 0.167 137,248.62 0.763 627,070 PROGRAM CAS145 PAGE 2 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0K3404 TIME 09:35 AM ESTIMATE NO. 004 BID OPENING 10/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FIBER OPTIC SYSTEM LS 219,749.0000 219,749.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 06/20/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0K3404 TIME 09:35 AM ESTIMATE NO. 004 BID OPENING 10/14/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/16 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/20/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 332,343.32 1,404,345.44 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 332,343.32 1,404,345.44 024 MOBILIZATION LS 20,000.0000 20,000.00 0.050 1,000.00 1.000 20,000 ORIGINAL CONTRACT AMOUNT 2,332,739.00 TOTAL WORK COMPLETED 333,343.32 1,424,345.44 MATERIALS ON HAND ON SITE 26,798.29 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 333,343.32 1,451,143.73 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 12/01/15 180 03/08/16 00/00/00 12/06/16 67 8 0 0 61% 37% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 06/20/16