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 07/21/11 EST. NO.02 TIME 08:50 AM R.E. NAME: TONY CIPPONERI 10-0P5904 --------------------------------------------------------------------------- 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 07/21/11 EST. NO.02 TIME 08:50 AM R.E. NAME: TONY CIPPONERI 10-0P5904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0P5904 TIME 08:50 AM ESTIMATE NO. 02 BID OPENING 10/12/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/21/11 LOCATION PROGRESS ESTIMATE 10-MER-165-0.0/11.7 ----------------- TEICHERT CONSTRUCTION IN MERCED COUNTY IN AND NEAR LOS P O BOX 3367 BANOS FROM ROUTE 5 TO HENRY MILLER TURLOCK CA 95381 AVENUE P O BOX 3367 TURLOCK CA 95381 FED. AID NO. STP-P165(9)E RESURFACE ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 500.0000 500.00 0.250 125.00 0.250 125.00 02 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 1.000 2,500.00 PROGRAM 03 CONSTRUCTION AREA SIGNS LS 11,000.0000 11,000.00 0.500 5,500.00 0.750 8,250.00 04 TRAFFIC CONTROL SYSTEM LS 49,000.0000 49,000.00 0.250 12,250.00 0.500 24,500.00 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 12,000.0000 12,000.00 0.250 3,000.00 0.500 6,000.00 06 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.6500 11,570.00 22,250.000 14,462.50 22,250.000 14,462.50 STRIPE (HAZARDOUS WASTE) 07 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 22,125.00 95,684.000 23,921.00 95,684.000 23,921.00 08 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 837.00 0.000 0.00 09 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.2500 220,725.00 67,987.000 152,970.75 67,987.000 152,970.75 10 LEAD COMPLIANCE PLAN LS 1,000.0000 1,000.00 1.000 1,000.00 11 IMPORTED MATERIAL (SHOULDER BACKING) TON 11.0000 113,300.00 0.000 0.00 12 HOT MIX ASPHALT TON 63.0000 2,601,900.00 1,348.190 84,935.97 1,348.190 84,935.97 13 DATA CORE LS 4,500.0000 4,500.00 0.000 0.00 14 TACK COAT TON 500.0000 36,500.00 0.000 0.00 15 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 432.00 0.000 0.00 (0.063"-UNFRAMED) 16 ROADSIDE SIGN - ONE POST EA 250.0000 1,000.00 0.000 0.00 17 DELINEATOR (CLASS 1) EA 36.0000 864.00 0.000 0.00 18 GUARD RAILING DELINEATOR EA 21.0000 420.00 0.000 0.00 19 OBJECT MARKER (TYPE P) EA 45.0000 720.00 0.000 0.00 20 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 1,867.50 0.000 0.00 21 THERMOPLASTIC PAVEMENT MARKING SQFT 2.1000 6,027.00 0.000 0.00 22 THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 48,500.00 0.000 0.00 (SPRAYABLE) PROGRAM CAS145 PAGE 2 DATE 07/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0P5904 TIME 08:50 AM ESTIMATE NO. 02 BID OPENING 10/12/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 5,580.00 0.000 0.00 24 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 7,560.00 0.000 0.00 25 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.250 250.00 0.250 250.00 SYSTEM ELEMENTS DURING CONSTRUCTION 26 MODIFY SIGNAL (LOCATION 1) LS 10,000.0000 10,000.00 1.000 10,000.00 1.000 10,000.00 27 MODIFY SIGNAL (LOCATION 2) LS 6,000.0000 6,000.00 0.000 0.00 28 MODIFY SIGNAL (LOCATION 3) LS 5,500.0000 5,500.00 0.250 1,375.00 0.250 1,375.00 PROGRAM CAS145 PAGE 3 DATE 07/21/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0P5904 TIME 08:50 AM ESTIMATE NO. 02 BID OPENING 10/12/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/21/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 308,790.22 330,290.22 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 308,790.22 330,290.22 29 MOBILIZATION LS 58,000.0000 58,000.00 0.750 43,500.00 0.750 43,500.00 ORIGINAL CONTRACT AMOUNT 3,240,927.50 TOTAL WORK COMPLETED 352,290.22 373,790.22 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 352,290.22 373,790.22 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 12/16/10 90 06/16/11 12/31/10 10/25/11 23 115 0 0 12% 26% PROGRESS IS SATISFACTORY CCO TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/21/11