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 08/22/18 EST. NO. 002 TIME 10:45 AM R.E. NAME: TONY CIPPONERI 10-1F6414 --------------------------------------------------------------------------- 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 08/22/18 EST. NO. 002 TIME 10:45 AM R.E. NAME: TONY CIPPONERI 10-1F6414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F6414 TIME 10:45 AM ESTIMATE NO. 002 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 08/22/18 LOCATION PROGRESS ESTIMATE 10-ALP-4-0.0/ .0 ----------------- STEVE MANNING CONSTRUCTION, IN ALPINE, AMADOR, & CALAVERAS INC. COUNTIES AT VARIOUS LOCATIONS PO BOX 491660 REDDING CA 96049 FED. AID NO. N O N E REMOVE TREES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 23,000.0000 23,000.00 0.050 1,150.00 0.350 8,050 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,088.0000 326,400.00 21.000 22,848.00 36.000 39,168 003 TRAFFIC CONTROL SYSTEM LS 885,000.0000 885,000.00 0.070 61,950.00 0.120 106,200 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 95,000.0000 95,000.00 0.070 6,650.00 0.120 11,400 005 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.070 525.00 0.120 900 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.750 3,000 007 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 10,000.00 8.000 800.00 15.000 1,500 008 TEMPORARY ESA LIMIT MARKER LS 19,800.0000 19,800.00 0.070 1,386.00 0.120 2,376 009 ROADSIDE CLEARING (REMOVE TREES) LS 6,175,000.0000 6,175,000.00 0.150 926,250.00 0.220 1,358,500 010 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 16,500.0000 16,500.00 0.070 1,155.00 0.120 1,980 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F6414 TIME 10:45 AM ESTIMATE NO. 002 BID OPENING 04/03/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/18 R.E. NAME: TONY CIPPONERI DATE OF THIS ESTIMATE 08/22/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,022,714.00 1,533,074.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,022,714.00 1,533,074.00 011 MOBILIZATION LS 800,000.0000 800,000.00 0.250 200,000.00 0.750 600,000 ORIGINAL CONTRACT AMOUNT 8,362,200.00 TOTAL WORK COMPLETED 1,222,714.00 2,133,074.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,222,714.00 2,133,074.00 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 05/16/18 300 06/25/18 06/25/18 09/13/19 36 0 0 0 25% 12% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/18