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 06/17/19 EST. NO. 003 TIME 01:38 PM R.E. NAME: TONY CIPPONERI 10-0W9014 --------------------------------------------------------------------------- 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 06/17/19 EST. NO. 003 TIME 01:38 PM R.E. NAME: TONY CIPPONERI 10-0W9014 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W9014 TIME 01:38 PM ESTIMATE NO. 003 BID OPENING 08/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/17/19 LOCATION PROGRESS ESTIMATE 10-STA-108 ----------------- 10-STA-132-0.0/ .0 FBD VANGUARD CONSTRUCTION IN STANISLAUS COUNTY IN MODESTO ON 550 GREENVILLE ROAD STATE ROUTE 132 AT THREE LOCATIONS LIVERMORE CA 94550 AND IN RIVERBANK ON STATE ROUTE 108 AT FOUR LOCATIONS FED. AID NO. ACST-X099(622)E UPGRADE ADA RAMPS AND SIDEWALKS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 1.000 1,700 002 CONSTRUCTION AREA SIGNS LS 19,000.0000 19,000.00 0.250 4,750 003 TRAFFIC CONTROL SYSTEM LS 94,000.0000 94,000.00 0.100 9,400.00 0.250 23,500 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 0.100 600.00 0.250 1,500 005 JOB SITE MANAGEMENT LS 21,700.0000 21,700.00 0.100 2,170.00 0.250 5,425 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 0.750 675 007 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 3,400.00 4.000 800.00 8.000 1,600 008 STREET SWEEPING LS 7,400.0000 7,400.00 0.100 740.00 0.250 1,850 009 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.100 100.00 0.250 250 010 REMOVE CONCRETE (CY) CY 110.0000 8,580.00 11.200 1,232.00 25.800 2,838 011 ROADWAY EXCAVATION CY 110.0000 5,390.00 7.300 803.00 16.600 1,826 012 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 5,500.00 3.200 800.00 7.300 1,825 013 HOT MIX ASPHALT (TYPE A) TON 450.0000 27,450.00 7.900 3,555.00 18.900 8,505 014 TACK COAT TON 650.0000 1,300.00 0.300 195.00 0.600 390 015 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,850.0000 38,850.00 2.500 4,625.00 14.230 26,325 (F) 016 12" ALTERNATIVE PIPE CULVERT LF 415.0000 58,100.00 37.600 15,604.00 119.600 49,634 017 CONCRETE BACKFILL (PIPE TRENCH) CY 175.0000 6,125.00 8.600 1,505.00 21.370 3,739 (F) 018 ABANDON CULVERT (EA) EA 3,250.0000 13,000.00 3.000 9,750.00 3.000 9,750 019 REMOVE CULVERT (EA) EA 5,000.0000 10,000.00 3.000 15,000 020 REMOVE INLET EA 1,750.0000 15,750.00 2.000 3,500.00 7.000 12,250 021 REMOVE MANHOLE EA 4,500.0000 9,000.00 1.000 4,500.00 2.000 9,000 022 12" CURED-IN-PLACE PIPELINER LF 255.0000 40,800.00 153.700 39,193.50 153.700 39,193 PROGRAM CAS145 PAGE 2 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W9014 TIME 01:38 PM ESTIMATE NO. 003 BID OPENING 08/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DETECTABLE WARNING SURFACE SQFT 20.0000 6,200.00 54.500 1,090.00 479.500 9,590 024 MINOR CONCRETE (MISCELLANEOUS CY 1,000.0000 91,000.00 14.000 14,000.00 26.300 26,300 CONSTRUCTION) 025 PRE/POST CONSTRUCTION SURVEYS EA 1,270.0000 25,400.00 0.000 0 026 MISCELLANEOUS IRON AND STEEL LB 3.0000 5,736.00 478.000 1,434.00 1,434.000 4,302 (F) 027 MANHOLE FRAME AND COVER EA 1,495.0000 7,475.00 1.000 1,495.00 4.000 5,980 028 TEMPORARY FENCE (TYPE CL-6) LF 7.0000 455.00 0.000 0 029 REMOVE CHAIN LINK FENCE LF 80.0000 3,600.00 45.000 3,600 030 REMOVE ROADSIDE SIGN MOUNTED ON MAST ARM EA 110.0000 220.00 0.000 0 031 REMOVE ROADSIDE SIGN (WOOD POST) EA 110.0000 220.00 0.000 0 032 REMOVE ROADSIDE SIGN (METAL POST) EA 110.0000 110.00 0.000 0 033 RESET ROADSIDE SIGN (METAL POST) EA 250.0000 750.00 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 1,536.00 0.000 0 (0.063"-UNFRAMED) 035 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 440.00 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 036 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 2,470.00 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 037 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 850.00 0.000 0 038 ROADSIDE SIGN - ONE POST EA 320.0000 1,600.00 0.000 0 039 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 110.00 0.000 0 METHOD) 040 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 320.0000 8,000.00 0.000 0 041 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 25,190.00 0.000 0 042 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 12,760.00 0.000 0 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 29,000.0000 29,000.00 0.250 7,250.00 0.250 7,250 SYSTEM ELEMENTS DURING CONSTRUCTION 044 MODIFYING EXISTING ELECTRICAL SYSTEM LS 805,000.0000 805,000.00 0.150 120,750.00 0.186 149,730 PROGRAM CAS145 PAGE 3 DATE 06/17/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0W9014 TIME 01:38 PM ESTIMATE NO. 003 BID OPENING 08/28/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/19 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/17/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 245,091.50 428,278.75 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 245,091.50 428,278.75 045 MOBILIZATION LS 138,000.0000 138,000.00 0.200 27,600.00 0.950 131,100 ORIGINAL CONTRACT AMOUNT 1,561,067.00 TOTAL WORK COMPLETED 272,691.50 559,378.75 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 272,691.50 559,378.75 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 12/10/18 120 02/19/19 02/19/19 08/08/19 30 0 0 0 35% 25% PROGRESS IS SATISFACTORY *** SUSPENDED ON 04/19/19. TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/19