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 11/23/16 EST. NO. 006 TIME 10:53 AM R.E. NAME: TONY CIPPONERI 10-0Y1004 --------------------------------------------------------------------------- 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 11/23/16 EST. NO. 006 TIME 10:53 AM R.E. NAME: TONY CIPPONERI 10-0Y1004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1004 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/16 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 11/23/16 LOCATION PROGRESS ESTIMATE 10-STA-99-R11.7/R15.0 ----------------- TIM PAXIN'S PACIFIC IN STANISLAUS COUNTY IN AND NEAR EXCAVATION, INC CERES FROM NORTH STREET 9796 KENT STREET UNDERCROSSING TO TUOLUMNE RIVER ELK GROVE CA 95624 BRIDGE FED. AID NO. HSNH-P ( ) ,P099-594 (E ) INSTALL CONVENTIONAL HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.0000 3,000.00 0.750 2,250 003 TRAFFIC CONTROL SYSTEM LS 168,030.0000 168,030.00 0.250 42,007.50 0.750 126,022 004 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 660.00 0.250 7.50 22.250 667 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 23,600.0000 23,600.00 0.500 11,800 006 TEMPORARY RAILING (TYPE K) LF 24.2500 130,950.00 5,220.000 126,585 007 TEMPORARY CRASH CUSHION MODULE EA 125.0000 3,500.00 28.000 3,500 008 JOB SITE MANAGEMENT LS 10,500.0000 10,500.00 0.250 2,625.00 0.750 7,875 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 625.0000 625.00 0.750 468 010 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 1.000 1,000 011 REMOVE CONCRETE BARRIER LF 98.6000 42,398.00 430.000 42,398 012 CLEARING AND GRUBBING (LS) LS 17,500.0000 17,500.00 1.000 17,500 013 ROADWAY EXCAVATION (TYPE Z-2) CY 161.0000 22,540.00 0.000 0 (AERIALLY DEPOSITED LEAD) 014 SHOULDER BACKING TON 100.0000 9,200.00 0.000 0 015 WOOD MULCH CY 70.0000 10,500.00 150.000 10,500.00 150.000 10,500 016 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 350.0000 56,000.00 160.000 56,000 017 GUARD RAILING DELINEATOR EA 25.0000 200.00 8.000 200 018 OBJECT MARKER (TYPE L) EA 65.0000 130.00 2.000 130 019 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 60.0000 4,500.00 75.000 4,500 020 VEGETATION CONTROL (MINOR CONCRETE) SQYD 95.0000 9,880.00 104.000 9,880.00 104.000 9,880 021 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,125.0000 2,250.00 2.000 2,250 022 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,750.0000 7,500.00 2.000 7,500 PROGRAM CAS145 PAGE 2 DATE 11/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1004 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/16 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 11/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CONCRETE BARRIER TRANSITION LF 235.0000 101,050.00 497.000 116,795.00 497.000 116,795 024 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.250 375.00 0.750 1,125 SYSTEM ELEMENTS DURING CONSTRUCTION 025 LIGHTING LS 1,041,847.0000 1,041,847.00 0.440 458,412.68 0.991 1,032,470 026 MODIFY COMMUNICATION CONDUIT LS 83,763.0000 83,763.00 0.909 76,140.57 0.909 76,140 PROGRAM CAS145 PAGE 3 DATE 11/23/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y1004 TIME 10:53 AM ESTIMATE NO. 006 BID OPENING 01/13/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/16 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 11/23/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 716,743.25 1,658,807.70 ADJUSTMENT OF COMPENSATION 0.00 59,488.00 EXTRA WORK 0.00 60,869.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 716,743.25 1,779,165.28 027 MOBILIZATION LS 95,000.0000 95,000.00 1.000 95,000 ORIGINAL CONTRACT AMOUNT 1,848,873.00 TOTAL WORK COMPLETED 716,743.25 1,874,165.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 716,743.25 1,874,165.28 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 03/04/16 150 06/20/16 06/20/16 02/09/17 100 6 4 0 92% 65% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 11/23/16