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 04/24/17 EST. NO. 002 TIME 09:22 AM R.E. NAME: TONY CIPPONERI 10-0Y5714 --------------------------------------------------------------------------- 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 04/24/17 EST. NO. 002 TIME 09:22 AM R.E. NAME: TONY CIPPONERI 10-0Y5714 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y5714 TIME 09:22 AM ESTIMATE NO. 002 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 04/24/17 LOCATION PROGRESS ESTIMATE 10-STA-99-R16.8/R19.7 ----------------- STUDEBAKER BROWN ELECTRIC,INC IN STANISLAUS COUNTY IN MODESTO ON 6643 32ND STE. 106 STATE ROUTE 99 AT KANSAS AVE AND NORTH HIGHLANDS CA 95660 BECKWITH/STANDIFORD AVE. FED. AID NO. N O N E INSTALL AUTOMATED WARNING SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 890.0000 890.00 1.000 890.00 1.000 890 002 CONSTRUCTION AREA SIGNS LS 5,814.0000 5,814.00 0.100 581.40 0.100 581 003 TRAFFIC CONTROL SYSTEM LS 27,500.0000 27,500.00 0.200 5,500.00 0.200 5,500 004 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 600.00 18.000 900.00 18.000 900 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,700.0000 2,700.00 0.200 540.00 0.200 540 006 TEMPORARY RAILING (TYPE K) LF 42.0000 22,680.00 540.000 22,680.00 540.000 22,680 007 TEMPORARY CRASH CUSHION MODULE EA 580.0000 8,120.00 14.000 8,120.00 14.000 8,120 008 JOB SITE MANAGEMENT LS 280.0000 280.00 0.200 56.00 0.200 56 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 900.0000 900.00 0.750 675.00 0.750 675 010 TEMPORARY CONCRETE WASHOUT LS 300.0000 300.00 0.000 0 011 REMOVE ASPHALT CONCRETE DIKE LF 3.5000 1,715.00 490.000 1,715.00 490.000 1,715 012 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 900.0000 1,800.00 2.000 1,800.00 2.000 1,800 013 CLEARING AND GRUBBING (LS) LS 3,400.0000 3,400.00 0.750 2,550.00 0.750 2,550 014 ROADWAY EXCAVATION CY 78.0000 10,140.00 100.000 7,800.00 100.000 7,800 015 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 960.0000 1,920.00 0.000 0 016 EROSION CONTROL (DRY SEED) (SQFT) SQFT 0.0300 1,125.00 0.000 0 017 HYDROMULCH SQFT 0.0700 2,625.00 0.000 0 018 COMPOST SQFT 0.3900 14,625.00 0.000 0 019 CLASS 2 AGGREGATE BASE (CY) CY 110.0000 24,200.00 0.000 0 020 HOT MIX ASPHALT (TYPE A) TON 320.0000 27,200.00 0.000 0 021 PLACE HOT MIX ASPHALT SQYD 67.0000 536.00 0.000 0 (MISCELLANEOUS AREA) 022 60" CAST-IN-DRILLED-HOLE CONCRETE LF 763.0000 16,786.00 0.000 0 PILE (SIGN FOUNDATION) PROGRAM CAS145 PAGE 2 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y5714 TIME 09:22 AM ESTIMATE NO. 002 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 04/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SIGN STRUCTURE (TRUSS) LB 4.5000 67,500.00 0.000 0 (F) 024 INSTALL SIGN STRUCTURE (TRUSS) LB 0.7300 10,950.00 0.000 0 (F) 025 OBJECT MARKER (TYPE L) EA 95.0000 95.00 0.000 0 026 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 26.0000 2,288.00 0.000 0 027 END ANCHOR ASSEMBLY (TYPE SFT) EA 2,500.0000 2,500.00 0.000 0 028 ALTERNATIVE FLARED TERMINAL SYSTEM EA 4,400.0000 4,400.00 0.000 0 029 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 650.0000 650.00 0.200 130.00 0.200 130 SYSTEM ELEMENTS DURING CONSTRUCTION 030 TRAFFIC OPERATION SYSTEM LS 74,000.0000 74,000.00 0.125 9,250.00 0.125 9,250 031 TRAFFIC MONITORING STATION (LOCATION 1) LS 55,000.0000 55,000.00 0.232 12,760.00 0.232 12,760 032 TRAFFIC MONITORING STATION (LOCATION 2) LS 14,500.0000 14,500.00 0.000 0 033 ROADSIDE WEATHER INFORMATION SYSTEM LS 83,400.0000 83,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-0Y5714 TIME 09:22 AM ESTIMATE NO. 002 BID OPENING 04/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/17 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 04/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 75,947.40 75,947.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 75,947.40 75,947.40 ORIGINAL CONTRACT AMOUNT 491,139.00 TOTAL WORK COMPLETED 75,947.40 75,947.40 MATERIALS ON HAND ON SITE 56,834.35 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 75,947.40 132,781.75 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 07/21/16 45 04/09/17 11/21/16 06/20/17 8 98 0 0 15% 18% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/17