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 12/19/14 EST. NO. 003 TIME 08:03 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 --------------------------------------------------------------------------- 001 0004 643.07 E.W. @ F.A.(+) 101214 N 0004 0 0005 566.09 101314 N 0005 0 0006 611.53 101414 N 000 0 0007 566.09 101514 N 0007 0 0008 747.86 101614 N 0008 0 0009 853.51 102614 N 0009 0 0010 853.51 102714 N 0010 0 0011 853.51 102814 N 0011 0 0012 853.51 102914 N 0012 0 0014 902.80 103014 N 0014 0 0015 902.80 110214 N 0015 0 0016 804.24 110314 N 0016 0 0017 902.80 110414 N 0017 0 0018 902.80 110514 N 0018 0 0019 607.10 110614 N 0019 0 0020 455.33 111214 N 0020 0 0021 804.24 111314 N 0021 0 0022 569.16 111614 N 0022 0 0023 379.43 111714 N 0023 0 0024 705.67 111814 N 0024 0 0025 656.39 111914 N 0025 0 0026 548.86 100614 N 0026 0 0027 636.51 100714 N 053140 0028 636.51 100814 N 0028 0 005 0001 1,162.93 A.C. @ L.S.(+) 121014 N 001 0 006 0001 750.00 E.W. @ L.S.(+) 121014 N 001 0 18,876.25 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 18,876.25 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 12/19/14 EST. NO. 003 TIME 08:03 AM R.E. NAME: TONY CIPPONERI 10-0V6804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 003 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -5,000.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 12/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:03 AM ESTIMATE NO. 003 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 12/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 12/19/14 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 2,800 002 CONSTRUCTION AREA SIGNS LS 5,200.0000 5,200.00 0.750 3,900 003 TRAFFIC CONTROL SYSTEM LS 544,000.0000 544,000.00 0.800 435,200 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.800 8,000 005 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.800 4,400 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 007 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 1,625.00 13.000 1,625 008 TEMPORARY CONCRETE WASHOUT LS 600.0000 600.00 1.000 600 009 TREATED WOOD WASTE LB 0.0500 213.00 4,260.000 213 010 REMOVE GUARDRAIL LF 12.0000 900.00 75.000 900 011 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,400.00 2,521.000 5,042 012 REMOVE PAVEMENT MARKER EA 0.5000 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 12.000 624.00 60.000 3,120 015 REMOVE SIGN FROM ELECTROLIER EA 63.0000 63.00 1.000 63.00 1.000 63 016 REMOVE ROADSIDE SIGN EA 103.0000 206.00 2.000 206 (STRAP AND SADDLE BRACKET METHOD) 017 REMOVE ASPHALT CONCRETE DIKE LF 1.0500 19,740.00 18,871.000 19,814 018 RESET ROADSIDE SIGN EA 150.0000 450.00 3.000 450 019 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.3500 139,695.00 3.000 10.05 41,014.000 137,396 021 REMOVE CONCRETE (CY) CY 245.0000 8,575.00 35.000 8,575 022 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 2 DATE 12/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:03 AM ESTIMATE NO. 003 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 12/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 12/19/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,137.510 39,812.85 2,138.860 74,860 024 WOOD MULCH CY 100.0000 170.00 0.000 0 025 PREPAVING INERTIAL PROFILER LS 2,500.0000 2,500.00 1.000 2,500 026 HOT MIX ASPHALT, SUPERPAVE (TYPE A) TON 77.0000 476,630.00 58.900 4,535.30 6,721.240 517,535 027 RUBBERIZED HOT MIX ASPHALT, TON 74.0000 1,635,400.00 18,817.570 1,392,500 SUPERPAVE (GAP GRADED) 028 SHOULDER RUMBLE STRIP STA 330.0000 9,570.00 36.000 11,880 (HMA,GROUND-IN INDENTATIONS) 029 DATA CORE LS 6,000.0000 6,000.00 0.900 5,400 030 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 25.00 116.000 116.00 207.000 207 032 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 14,000.00 18,920.000 23,650 033 PLACE HOT MIX ASPHALT SQYD 15.0000 10,950.00 730.000 10,950 (MISCELLANEOUS AREA) 034 TACK COAT TON 1.0000 67.00 67.000 67 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 4,920.00 328.000 3,936 (0.063"-UNFRAMED) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 4,160.00 256.000 3,328 (0.080"-UNFRAMED) 037 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 2,240.00 128.000 1,792 (0.063"-FRAMED) 038 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 930.00 50.000 750 (0.080"-FRAMED) 039 ROADSIDE SIGN - ONE POST EA 200.0000 11,600.00 8.000 1,600.00 55.000 11,000 040 ROADSIDE SIGN - TWO POST EA 250.0000 3,000.00 2.000 500.00 12.000 3,000 041 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 91.0000 273.00 3.000 273 METHOD) 042 DETECTABLE WARNING SURFACE SQFT 21.0000 1,491.00 71.000 1,491 043 MINOR CONCRETE (MISCELLANEOUS CY 650.0000 22,750.00 35.000 22,750 CONSTRUCTION) 044 DELINEATOR (CLASS 1) EA 50.0000 200.00 4.000 200.00 4.000 200 045 GUARD RAILING DELINEATOR EA 28.0000 84.00 3.000 84.00 3.000 84 046 OBJECT MARKER (TYPE L) EA 82.0000 82.00 1.000 82.00 1.000 82 047 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 68.0000 5,100.00 100.000 6,800 048 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 1.000 1,000 049 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 11,370.00 3,700.000 11,100 PROGRAM CAS145 PAGE 3 DATE 12/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:03 AM ESTIMATE NO. 003 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 12/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 12/19/14 ------------------------------------------------------------------------------------------------------------------------------------ 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 15,750.00 105,730.000 15,859 (SPRAYABLE) 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.5000 5,850.00 2,359.000 5,897 052 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.200 200.00 1.000 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 053 MODIFY TRAFFIC MONITORING STATION LS 3,100.0000 3,100.00 1.000 3,100 054 MODIFY SIGNAL LS 14,890.0000 14,890.00 1.000 14,890 PROGRAM CAS145 PAGE 4 DATE 12/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0V6804 TIME 08:03 AM ESTIMATE NO. 003 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 12/20/14 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 12/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 47,827.20 2,786,883.21 ADJUSTMENT OF COMPENSATION 1,162.93 1,162.93 EXTRA WORK 17,713.32 17,713.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 66,703.45 2,805,759.46 055 MOBILIZATION LS 300,000.0000 300,000.00 1.000 300,000 ORIGINAL CONTRACT AMOUNT 3,371,209.00 TOTAL WORK COMPLETED 66,703.45 3,105,759.46 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,000.00 -5,000.00 TOTAL 61,703.45 3,100,759.46 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 12/31/14 40 16 0 0 89% 80% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 12/19/14