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 07/20/11 EST. NO.02 TIME 02:30 PM R.E. NAME: TONY CIPPONERI 10-3A3404 --------------------------------------------------------------------------- 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 07/20/11 EST. NO.02 TIME 02:30 PM R.E. NAME: TONY CIPPONERI 10-3A3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 02:30 PM ESTIMATE NO. 02 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/20/11 LOCATION PROGRESS ESTIMATE 10-MER-99-1.0/ .0 ----------------- 10-STA-99-1.0/ .0 TRAFFIC DEVELOPMENT SERVICES IN MERCED, STANISLAUS AND SAN 10-SJ-205-1.0/ .0 INC JOAQUIN COUNTIES AT VARIOUS 4215 TIERRA REJADA ROAD LOCATIONS MOORPARK CA 93021 FED. AID NO. NH-000C(321)E INSTALL CLOSED CIRCUIT TV CAMERAS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) LF 5.0000 6,050.00 907.500 4,537.50 02 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500.00 0.750 3,750.00 03 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 04 TEMPORARY FIBER ROLL LF 6.0000 900.00 0.000 0.00 05 STREET SWEEPING LS 1,000.0000 1,000.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,200.0000 1,200.00 0.500 600.00 0.500 600.00 07 CONSTRUCTION AREA SIGNS LS 100.0000 100.00 0.750 75.00 08 TRAFFIC CONTROL SYSTEM LS 94,685.7500 94,685.75 0.250 23,671.44 0.500 47,342.88 09 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,000.0000 1,000.00 0.250 250.00 0.250 250.00 10 ROADWAY EXCAVATION CY 90.0000 2,610.00 15.000 1,350.00 15.000 1,350.00 11 LEAD COMPLIANCE PLAN LS 500.0000 500.00 1.000 500.00 12 IMPORTED BORROW CY 20.0000 5,600.00 100.000 2,000.00 100.000 2,000.00 13 HIGHWAY PLANTING LS 22,000.0000 22,000.00 0.314 6,908.00 0.314 6,908.00 14 ROADSIDE CLEARING LS 25,000.0000 25,000.00 0.750 18,750.00 1.000 25,000.00 15 EROSION CONTROL (COMPOST BLANKET) CY 135.0000 14,850.00 0.000 0.00 16 MAINTAIN EXISTING PLANTED AREAS LS 6,000.0000 6,000.00 0.000 0.00 17 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 0.000 0.00 18 MAINTAIN EXISTING IRRIGATION FACILITIES LS 6,000.0000 6,000.00 0.000 0.00 19 IRRIGATION SYSTEM LS 35,000.0000 35,000.00 0.000 0.00 20 CLASS 2 AGGREGATE BASE CY 70.0000 5,390.00 38.400 2,688.00 38.400 2,688.00 21 MINOR HOT MIX ASPHALT TON 85.0000 3,995.00 0.000 0.00 22 PLACE HOT MIX ASPHALT SQYD 50.0000 17,500.00 0.000 0.00 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 2 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 02:30 PM ESTIMATE NO. 02 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FURNISH PILING (CLASS 90)(ALTERNATIVE LF 46.0000 14,720.00 310.000 14,260.00 310.000 14,260.00 "Y") 24 DRIVE PILE (CLASS 90)(ALTERNATIVE "Y") EA 2,300.0000 27,600.00 12.000 27,600.00 12.000 27,600.00 25 FURNISH SIGN STRUCTURE (TRUSS) LB 2.7500 190,770.25 0.000 0.00 F) 26 INSTALL SIGN STRUCTURE (TRUSS) LB 1.0000 69,371.00 0.000 0.00 F) 27 STRUCTURE EXCAVATION (SIGN FOUNDATION) CY 75.0000 9,750.00 130.000 9,750.00 130.000 9,750.00 F) 28 STRUCTURE BACKFILL (SIGN FOUNDATION) CY 120.0000 9,600.00 32.000 3,840.00 32.000 3,840.00 F) 29 STRUCTURAL CONCRETE (SIGN FOUNDATION) CY 220.0000 11,000.00 50.000 11,000.00 50.000 11,000.00 F) 30 BAR REINFORCING STEEL (SIGN FOUNDATION) LB 1.5000 8,505.00 5,670.000 8,505.00 5,670.000 8,505.00 F) 31 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 775.0000 34,100.00 44.000 34,100.00 44.000 34,100.00 (SIGN FOUNDATION) 32 4' WIRE MESH GATE EA 800.0000 2,400.00 0.000 0.00 33 4' CHAIN LINK GATE (TYPE CL-6) EA 750.0000 2,250.00 0.000 0.00 34 GUARD RAILING DELINEATOR EA 15.0000 120.00 6.000 90.00 6.000 90.00 35 OBJECT MARKER (TYPE L-1) EA 40.0000 160.00 3.000 120.00 3.000 120.00 36 METAL BEAM GUARD RAILING (WOOD POST) LF 45.0000 6,750.00 112.500 5,062.50 112.500 5,062.50 37 WEED CONTROL MAT (RUBBER) SQYD 76.0000 16,720.00 0.000 0.00 38 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 3,600.00 3.000 2,700.00 3.000 2,700.00 39 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 11,200.00 3.000 8,400.00 3.000 8,400.00 40 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.400 200.00 0.400 200.00 SYSTEM ELEMENTS DURING CONSTRUCTION 41 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 52,000.0000 52,000.00 0.320 16,640.00 0.320 16,640.00 1) 42 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 20,800.0000 20,800.00 0.230 4,784.00 0.230 4,784.00 2) 43 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 62,400.0000 62,400.00 0.270 16,848.00 0.270 16,848.00 3) 44 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 41,600.0000 41,600.00 0.389 16,182.40 0.389 16,182.40 4) 45 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 21,000.0000 21,000.00 0.230 4,830.00 0.230 4,830.00 5) 46 WEATHER MONITORING STATION (LOCATION 1) LS 35,000.0000 35,000.00 0.030 1,050.00 0.030 1,050.00 47 WEATHER MONITORING STATION (LOCATION 2) LS 35,000.0000 35,000.00 0.030 1,050.00 0.030 1,050.00 48 WEATHER MONITORING STATION (LOCATION 3) LS 35,000.0000 35,000.00 0.030 1,050.00 0.030 1,050.00 49 WEATHER MONITORING STATION (LOCATION 4) LS 35,000.0000 35,000.00 0.030 1,050.00 0.030 1,050.00 PROGRAM CAS145 PAGE 3 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 02:30 PM ESTIMATE NO. 02 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 WEATHER MONITORING STATION (LOCATION 5) LS 35,000.0000 35,000.00 0.030 1,050.00 0.030 1,050.00 51 MICROWAVE VEHICLE DETECTION SYSTEM EA 14,500.0000 159,500.00 0.000 0.00 52 VEHICLE CLASSIFICATION STATION (LOCATION LS 18,000.0000 18,000.00 0.227 4,086.00 0.227 4,086.00 1) 53 VEHICLE CLASSIFICATION STATION (LOCATION LS 45,000.0000 45,000.00 0.124 5,580.00 0.124 5,580.00 2) 54 VEHICLE CLASSIFICATION STATION (LOCATION LS 24,000.0000 24,000.00 0.116 2,784.00 0.116 2,784.00 3) 55 VEHICLE CLASSIFICATION STATION (LOCATION LS 18,000.0000 18,000.00 0.227 4,086.00 0.227 4,086.00 4) 56 VEHICLE CLASSIFICATION STATION (LOCATION LS 18,000.0000 18,000.00 0.227 4,086.00 0.227 4,086.00 5) 57 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 (LOCATION 1) 58 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.032 800.00 0.032 800.00 (LOCATION 2) 59 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.032 800.00 0.032 800.00 (LOCATION 3) 60 CLOSED CIRCUIT TELEVISION SYSTEM LS 22,000.0000 22,000.00 0.000 0.00 (LOCATION 4) 61 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 0.000 0.00 (LOCATION 5) PROGRAM CAS145 PAGE 4 DATE 07/20/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 02:30 PM ESTIMATE NO. 02 BID OPENING 09/29/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/11 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 07/20/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 271,101.34 308,385.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 271,101.34 308,385.28 62 MOBILIZATION LS 80,000.0000 80,000.00 0.950 76,000.00 0.950 76,000.00 ORIGINAL CONTRACT AMOUNT 1,546,797.00 TOTAL WORK COMPLETED 347,101.34 384,385.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 347,101.34 384,385.28 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 12/08/10 170 06/13/11 04/04/11 08/23/11 25 68 0 0 25% 15% PROGRESS IS SATISFACTORY CCO TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 07/20/11