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 06/19/14 EST. NO.14 TIME 12:55 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 --------------------------------------------------------------------------- 014 0001 219,978.65 A.C. @ L.S.(+) 042414 N 001 0 219,978.65 TOTAL THIS ESTIMATE 97,746.91 TOTAL PREVIOUS ESTIMATE 317,725.56 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 06/19/14 EST. NO.14 TIME 12:55 PM R.E. NAME: TONY CIPPONERI 10-3A3404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE ANTIC. LIQ 38D/$3000 -114,000.00 04 ANTIC LIQ 25D/$3000 -75,000.00 05 RETERN LIQ 21DAYS 63,000.00 06 NON -SUMITTAL CPM -5,000.00 07 RELEASE ANTIC LIQ 126,000.00 09 0.00 -5,000.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -5,000.00 05 REC'ED PAYROLLS 5,000.00 06 MISSING PAYROLLS -5,000.00 09 REC'ED PAYROLLS 5,000.00 11 0.00 0.00 LIQUIDATED DAMAGES 42 DAYS @$3000/DAY -126,000.00 09 0.00 -126,000.00 TOTAL DEDUCTIONS 0.00 -131,000.00 PROGRAM CAS145 PAGE 1 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 12:55 PM ESTIMATE NO. 14 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 02/16/12 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/19/14 LOCATION FINAL 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 207 W LOS ANGELES AVE. STE252 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TEMPORARY FENCE (TYPE ESA) LF 5.0000 6,050.00 1,210.000 6,050 002 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 003 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000 PROGRAM 004 TEMPORARY FIBER ROLL LF 6.0000 900.00 150.000 900 005 STREET SWEEPING LS 1,000.0000 1,000.00 1.000 1,000 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,200.0000 1,200.00 1.000 1,200 007 CONSTRUCTION AREA SIGNS LS 100.0000 100.00 1.000 100 008 TRAFFIC CONTROL SYSTEM LS 94,685.7500 94,685.75 1.000 94,685 009 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,000.0000 1,000.00 1.000 1,000 010 ROADWAY EXCAVATION CY 90.0000 2,610.00 29.000 2,610 011 LEAD COMPLIANCE PLAN LS 500.0000 500.00 1.000 500 012 IMPORTED BORROW CY 20.0000 5,600.00 1,031.110 20,622 013 HIGHWAY PLANTING LS 22,000.0000 22,000.00 1.000 22,000 014 ROADSIDE CLEARING LS 25,000.0000 25,000.00 1.000 25,000 015 EROSION CONTROL (COMPOST BLANKET) CY 135.0000 14,850.00 103.000 13,905 016 MAINTAIN EXISTING PLANTED AREAS LS 6,000.0000 6,000.00 1.000 6,000 017 PLANT ESTABLISHMENT WORK LS 15,000.0000 15,000.00 1.000 15,000 018 MAINTAIN EXISTING IRRIGATION FACILITIES LS 6,000.0000 6,000.00 1.000 6,000 019 IRRIGATION SYSTEM LS 35,000.0000 35,000.00 1.000 35,000 020 CLASS 2 AGGREGATE BASE CY 70.0000 5,390.00 77.000 5,390 021 MINOR HOT MIX ASPHALT TON 85.0000 3,995.00 47.000 3,995 022 PLACE HOT MIX ASPHALT SQYD 50.0000 17,500.00 350.000 17,500 (MISCELLANEOUS AREA) PROGRAM CAS145 PAGE 2 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 12:55 PM ESTIMATE NO. 14 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 02/16/12 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH PILING (CLASS 90)(ALTERNATIVE LF 46.0000 14,720.00 311.000 14,306 "Y") 024 DRIVE PILE (CLASS 90)(ALTERNATIVE "Y") EA 2,300.0000 27,600.00 12.000 27,600 025 FURNISH SIGN STRUCTURE (TRUSS) LB 2.7500 190,770.25 69,371.000 190,770 (F) 026 INSTALL SIGN STRUCTURE (TRUSS) LB 1.0000 69,371.00 69,371.000 69,371 (F) 027 STRUCTURE EXCAVATION (SIGN FOUNDATION) CY 75.0000 9,750.00 130.000 9,750 (F) 028 STRUCTURE BACKFILL (SIGN FOUNDATION) CY 120.0000 9,600.00 80.000 9,600 (F) 029 STRUCTURAL CONCRETE (SIGN FOUNDATION) CY 220.0000 11,000.00 50.000 11,000 (F) 030 BAR REINFORCING STEEL (SIGN FOUNDATION) LB 1.5000 8,505.00 5,670.000 8,505 (F) 031 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 775.0000 34,100.00 44.000 34,100 (SIGN FOUNDATION) 032 4' WIRE MESH GATE EA 800.0000 2,400.00 3.000 2,400 033 4' CHAIN LINK GATE (TYPE CL-6) EA 750.0000 2,250.00 4.000 3,000 034 GUARD RAILING DELINEATOR EA 15.0000 120.00 8.000 120 035 OBJECT MARKER (TYPE L-1) EA 40.0000 160.00 4.000 160 036 METAL BEAM GUARD RAILING (WOOD POST) LF 45.0000 6,750.00 150.000 6,750 037 WEED CONTROL MAT (RUBBER) SQYD 76.0000 16,720.00 168.000 12,768 038 END ANCHOR ASSEMBLY (TYPE SFT) EA 900.0000 3,600.00 4.000 3,600 039 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 11,200.00 4.000 11,200 040 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 041 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 52,000.0000 52,000.00 1.000 52,000 1) 042 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 20,800.0000 20,800.00 1.000 20,800 2) 043 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 62,400.0000 62,400.00 1.000 62,400 3) 044 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 41,600.0000 41,600.00 1.000 41,600 4) 045 CHANGEABLE MESSAGE SIGN SYSTEM (LOCATION LS 21,000.0000 21,000.00 1.000 21,000 5) 046 WEATHER MONITORING STATION (LOCATION 1) LS 35,000.0000 35,000.00 1.000 35,000 047 WEATHER MONITORING STATION (LOCATION 2) LS 35,000.0000 35,000.00 1.000 35,000 048 WEATHER MONITORING STATION (LOCATION 3) LS 35,000.0000 35,000.00 1.000 35,000 049 WEATHER MONITORING STATION (LOCATION 4) LS 35,000.0000 35,000.00 1.000 35,000 PROGRAM CAS145 PAGE 3 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 12:55 PM ESTIMATE NO. 14 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 02/16/12 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 WEATHER MONITORING STATION (LOCATION 5) LS 35,000.0000 35,000.00 1.000 35,000 051 MICROWAVE VEHICLE DETECTION SYSTEM EA 14,500.0000 159,500.00 10.880 157,760 052 VEHICLE CLASSIFICATION STATION (LOCATION LS 18,000.0000 18,000.00 1.000 18,000 1) 053 VEHICLE CLASSIFICATION STATION (LOCATION LS 45,000.0000 45,000.00 1.000 45,000 2) 054 VEHICLE CLASSIFICATION STATION (LOCATION LS 24,000.0000 24,000.00 1.000 24,000 3) 055 VEHICLE CLASSIFICATION STATION (LOCATION LS 18,000.0000 18,000.00 1.000 18,000 4) 056 VEHICLE CLASSIFICATION STATION (LOCATION LS 18,000.0000 18,000.00 1.000 18,000 5) 057 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 (LOCATION 1) 058 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 (LOCATION 2) 059 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 (LOCATION 3) 060 CLOSED CIRCUIT TELEVISION SYSTEM LS 22,000.0000 22,000.00 1.000 22,000 (LOCATION 4) 061 CLOSED CIRCUIT TELEVISION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000 (LOCATION 5) PROGRAM CAS145 PAGE 4 DATE 06/19/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-3A3404 TIME 12:55 PM ESTIMATE NO. 14 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 02/16/12 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 06/19/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,475,518.20 ADJUSTMENT OF COMPENSATION 219,978.65 216,023.12 EXTRA WORK 0.00 101,702.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 219,978.65 1,793,243.76 062 MOBILIZATION LS 80,000.0000 80,000.00 1.000 80,000 ORIGINAL CONTRACT AMOUNT 1,546,797.00 TOTAL WORK COMPLETED 219,978.65 1,873,243.76 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -131,000.00 TOTAL 219,978.65 1,742,243.76 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 12/08/10 170 06/13/11 04/04/11 02/16/12 107 68 15 0 100% 100% TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 06/19/14