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 10/21/14 EST. NO.01 TIME 08:11 AM R.E. NAME: TONY CIPPONERI 10-0V6804 --------------------------------------------------------------------------- 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 10/21/14 EST. NO.01 TIME 08:11 AM R.E. NAME: TONY CIPPONERI 10-0V6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:11 AM ESTIMATE NO. 01 BID OPENING 06/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 10/21/14 LOCATION PROGRESS ESTIMATE 10-STA-120-6.1/11.3 ----------------- GEORGE REED, INC. IN STANISLAS COUNTY IN AND NEAR 140 EMPIRE AVE OAKDALE ON STATE ROUTE 120 FROM MODESTO CA 95354 MAAG ROAD TO 0.1 MILE WEST OF LANCASTER ROAD FED. AID NO. NHP-P120(56)E DIGOUT AND REPAIR LOCALIZED ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,800.0000 2,800.00 1.000 2,800.00 1.000 2,800 002 CONSTRUCTION AREA SIGNS LS 5,200.0000 5,200.00 0.750 3,900.00 0.750 3,900 003 TRAFFIC CONTROL SYSTEM LS 544,000.0000 544,000.00 0.300 163,200.00 0.300 163,200 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.300 3,000.00 0.300 3,000 005 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.300 1,650.00 0.300 1,650 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600.00 0.750 600 007 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 1,625.00 13.000 1,625.00 13.000 1,625 008 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 1.000 600.00 1.000 600 009 TREATED WOOD WASTE LB 0.0500 213.00 0.000 0 010 REMOVE GUARDRAIL LF 12.0000 900.00 0.000 0 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,400.00 2,521.000 5,042.00 2,521.000 5,042 012 REMOVE PAVEMENT MARKER EA 0.5000 1,095.00 2,190.000 1,095.00 2,190.000 1,095 013 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 350.0000 700.00 0.000 0 014 REMOVE ROADSIDE SIGN EA 52.0000 3,120.00 0.000 0 015 REMOVE SIGN FROM ELECTROLIER EA 63.0000 63.00 0.000 0 016 REMOVE ROADSIDE SIGN EA 103.0000 206.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 017 REMOVE ASPHALT CONCRETE DIKE LF 1.0500 19,740.00 18,871.000 19,814.55 18,871.000 19,814 018 RESET ROADSIDE SIGN EA 150.0000 450.00 0.000 0 019 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.3500 139,695.00 40,417.000 135,396.95 40,417.000 135,396 021 REMOVE CONCRETE (CY) CY 245.0000 8,575.00 35.000 8,575.00 35.000 8,575 022 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500 PROGRAM CAS145 PAGE 2 DATE 10/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:11 AM ESTIMATE NO. 01 BID OPENING 06/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 10/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SHOULDER BACKING TON 35.0000 39,900.00 0.000 0 024 WOOD MULCH CY 100.0000 170.00 0.000 0 025 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 0.750 1,875.00 0.750 1,875 026 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 77.0000 476,630.00 5,510.260 424,290.02 5,510.260 424,290 027 RUBBERIZED HOT MIX ASPHALT, TON 74.0000 1,635,400.00 5,330.940 394,489.56 5,330.940 394,489 SUPERPAVE (GAP GRADED) 028 SHOULDER RUMBLE STRIP STA 330.0000 9,570.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 029 DATA CORE LS 6,000.0000 6,000.00 0.500 3,000.00 0.500 3,000 030 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.2500 9,525.00 0.000 0 031 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.0000 25.00 0.000 0 032 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 14,000.00 0.000 0 033 PLACE HOT MIX ASPHALT SQYD 15.0000 10,950.00 0.000 0 (MISCELLANEOUS AREA) 034 TACK COAT TON 1.0000 67.00 20.000 20.00 20.000 20 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 4,920.00 0.000 0 (0.063"-UNFRAMED) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 4,160.00 0.000 0 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,240.00 0.000 0 (0.063"-FRAMED) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 930.00 0.000 0 (0.080"-FRAMED) 039 ROADSIDE SIGN - ONE POST EA 200.0000 11,600.00 0.000 0 040 ROADSIDE SIGN - TWO POST EA 250.0000 3,000.00 0.000 0 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 91.0000 273.00 0.000 0 METHOD) 042 DETECTABLE WARNING SURFACE SQFT 21.0000 1,491.00 71.000 1,491.00 71.000 1,491 043 MINOR CONCRETE (MISCELLANEOUS CY 650.0000 22,750.00 35.000 22,750.00 35.000 22,750 CONSTRUCTION) 044 DELINEATOR (CLASS 1) EA 50.0000 200.00 0.000 0 045 GUARD RAILING DELINEATOR EA 28.0000 84.00 0.000 0 046 OBJECT MARKER (TYPE L) EA 82.0000 82.00 0.000 0 047 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 68.0000 5,100.00 0.000 0 048 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0 049 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 11,370.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:11 AM ESTIMATE NO. 01 BID OPENING 06/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 10/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 THERMOPLASTIC TRAFFIC STRIPE LF 0.1500 15,750.00 0.000 0 (SPRAYABLE) 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 5,850.00 0.000 0 052 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.300 300.00 0.300 300 SYSTEM ELEMENTS DURING CONSTRUCTION 053 MODIFY TRAFFIC MONITORING STATION LS 3,100.0000 3,100.00 1.000 3,100.00 1.000 3,100 054 MODIFY SIGNAL LS 14,890.0000 14,890.00 0.900 13,401.00 0.900 13,401 PROGRAM CAS145 PAGE 4 DATE 10/21/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:11 AM ESTIMATE NO. 01 BID OPENING 06/04/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 10/21/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,214,515.08 1,214,515.08 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,214,515.08 1,214,515.08 055 MOBILIZATION LS 300,000.0000 300,000.00 0.950 285,000.00 0.950 285,000 ORIGINAL CONTRACT AMOUNT 3,371,209.00 TOTAL WORK COMPLETED 1,499,515.08 1,499,515.08 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,499,515.08 1,499,515.08 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 08/21/14 50 09/29/14 00/00/00 12/11/14 15 0 0 0 44% 30% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 10/21/14