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 10-1F6424 --------------------------------------------------------------------------- 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 10-1F6424 --------------------------------------------------------------------------- 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 10-1F6424 TIME 10:45 AM ESTIMATE NO. 002 BID OPENING 04/05/18 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-TUO-108-0.0/ .0 ----------------- SIERRA MOUNTAIN CONSTRUCTION IN MARIPOSA, AND TUOLUMNE____ INC. COUNTIES AT VARIOUS LOCATIONS 16355 YOSEMITE RD SONORA CA 95370 FED. AID NO. N O N E TREE REMOVAL ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000.0000 3,000.00 0.100 300.00 0.500 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 500.0000 75,000.00 21.000 10,500.00 26.000 13,000 003 TRAFFIC CONTROL SYSTEM LS 215,000.0000 215,000.00 0.120 25,800.00 0.170 36,550 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.120 2,400.00 0.170 3,400 005 JOB SITE MANAGEMENT LS 80,000.0000 80,000.00 0.120 9,600.00 0.170 13,600 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 25,000.0000 25,000.00 0.750 18,750 007 TEMPORARY DRAINAGE INLET PROTECTION EA 50.0000 5,000.00 15.000 750.00 20.000 1,000 008 TEMPORARY ESA LIMIT MARKER LS 5,000.0000 5,000.00 0.120 600.00 0.170 850 009 ROADSIDE CLEARING (REMOVE TREES) LS 3,000,000.0000 3,000,000.00 0.370 1,110,000.00 0.420 1,260,000 010 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 7,000.0000 7,000.00 0.120 840.00 0.170 1,190 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 08/22/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F6424 TIME 10:45 AM ESTIMATE NO. 002 BID OPENING 04/05/18 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 1,160,790.00 1,349,840.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,160,790.00 1,349,840.00 011 MOBILIZATION LS 375,000.0000 375,000.00 0.450 168,750.00 0.950 356,250 ORIGINAL CONTRACT AMOUNT 3,810,000.00 TOTAL WORK COMPLETED 1,329,540.00 1,706,090.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,329,540.00 1,706,090.00 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 05/18/18 150 07/16/18 07/16/18 01/31/19 26 0 0 0 44% 17% PROGRESS IS SATISFACTORY TONY CIPPONERI RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/18