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 03/16/23 EST. NO. 006 TIME 11:08 AM R.E. NAME: LA SERNA, FABIO 04-0J3004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0011 333.11 E.W. @ F.A.(+) 011123 N 0018.1 0012 1,652.39 022423 N 0047.0 002 0006 1,188.55 E.W. @ F.A.(+) 020223 N 0042.0 0007 3,787.48 020323 N 0043.0 0008 976.29 022323 N 0045.0 0009 413.10 022423 N 0046.0 0010 1,652.39 022723 N 0049.0 003 0017 471.44 E.W. @ F.A.(+) 011023 N 0015.1 0018 7,835.46 011923 N 0020.0 0022 1,064.57 020123 N 0041.0 0024 826.19 022423 N 0048.0 20,200.97 TOTAL THIS ESTIMATE 113,979.38 TOTAL PREVIOUS ESTIMATE 134,180.35 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 03/16/23 EST. NO. 006 TIME 11:08 AM R.E. NAME: LA SERNA, FABIO 04-0J3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PERFORMANCE FAILURE -10,000.00 005 DEDUCTION RETURN 10,000.00 006 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 03/16/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J3004 TIME 11:08 AM ESTIMATE NO. 006 BID OPENING 06/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: LA SERNA, FABIO DATE OF THIS ESTIMATE 03/16/23 LOCATION PROGRESS ESTIMATE 04-SON-1-26.7/27.1 ----------------- ARGONAUT CONSTRUCTORS IN SONOMA COUNTY NEAR JENNER, FROM 360 SUTTON PLACE 0.3 TO 0.7 MILES NORTH OF MYERS SANTA ROSA CA 95407 GRADE ROAD FED. AID NO. ACST-P001(679)E PERMANENT RESTORATION OF ROADWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (LS) LS 150,000.0000 150,000.00 0.040 6,000.00 0.200 30,000 003 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 48,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.500 12,500 006 TRAFFIC CONTROL SYSTEM LS 400,000.0000 400,000.00 0.020 8,000.00 0.200 80,000 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.4500 4,176.00 2,585.000 3,748 008 CHANNELIZER (SURFACE MOUNTED) EA 42.0000 1,680.00 25.000 1,050 009 TEMPORARY BARRIER SYSTEM LF 35.0000 165,200.00 2,160.000 75,600 010 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 50,000.0000 50,000.00 0.020 1,000.00 0.200 10,000 011 ALTERNATIVE TEMPORARY CRASH CUSHION EA 10,000.0000 40,000.00 2.000 20,000.00 10.000 100,000 012 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.020 110.00 0.200 1,100 013 PREPARE STORM WATER POLLUTION PREVENTION LS 2,250.0000 2,250.00 0.500 1,125 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 30,000.00 5.000 2,500.00 17.000 8,500 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 375.0000 11,250.00 8.000 3,000.00 24.000 9,000 016 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 017 MOVE-IN/MOVE-OUT EA 750.0000 7,500.00 2.000 1,500.00 16.000 12,000 (TEMPORARY EROSION CONTROL) 018 TEMPORARY HYDRAULIC MULCH SQYD 1.5000 5,535.00 3,333.000 4,999.50 6,666.000 9,999 (BONDED FIBER MATRIX) 019 TEMPORARY CHECK DAM LF 12.0000 720.00 20.000 240 020 TEMPORARY DRAINAGE INLET PROTECTION EA 235.0000 7,050.00 16.000 3,760 021 TEMPORARY FIBER ROLL LF 4.0000 15,480.00 2,650.000 10,600 022 TEMPORARY GRAVEL BAG BERM LF 50.0000 5,000.00 50.000 2,500.00 131.000 6,550 PROGRAM CAS145 PAGE 2 DATE 03/16/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J3004 TIME 11:08 AM ESTIMATE NO. 006 BID OPENING 06/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: LA SERNA, FABIO DATE OF THIS ESTIMATE 03/16/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY REINFORCED SILT FENCE LF 16.2500 33,962.50 100.000 1,625.00 2,785.000 45,256 024 TEMPORARY CONSTRUCTION ENTRANCE EA 6,800.0000 13,600.00 4.000 27,200 025 STREET SWEEPING LS 16,200.0000 16,200.00 0.020 324.00 0.200 3,240 026 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.020 20.00 0.200 200 027 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 507.0000 30,420.00 0.000 0 028 WATER QUALITY MONITORING REPORT EA 2,500.0000 5,000.00 0.000 0 029 WATER QUALITY ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 030 TEMPORARY CREEK DIVERSION SYSTEMS LS 55,000.0000 55,000.00 0.100 5,500 031 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 5,480.00 5,500.000 11,000 STRIPE (HAZARDOUS WASTE) 032 TREATED WOOD WASTE LB 0.4500 5,265.00 14,680.000 6,606 033 INVASIVE SPECIES CONTROL LS 28,700.0000 28,700.00 0.020 574.00 0.200 5,740 034 GABION BASKETS REMOVAL (PORTION) CY 300.0000 21,000.00 0.000 0 035 TEMPORARY HIGH-VISIBILITY FENCE LF 10.0000 45,000.00 5,020.000 50,200 036 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.250 5,000.00 0.750 15,000 037 ROADWAY EXCAVATION CY 65.0000 88,400.00 50.000 3,250.00 200.000 13,000 038 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 80.0000 110,400.00 50.000 4,000.00 200.000 16,000 (F) 039 STRUCTURE BACKFILL (SLURRY CEMENT) CY 250.0000 750.00 0.000 0 (F) 040 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 180.0000 66,240.00 0.000 0 (F) 041 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 500.0000 483,500.00 137.080 68,540.00 574.360 287,180 (F) 042 LEAN CONCRETE BACKFILL CY 400.0000 117,600.00 40.940 16,376.00 166.940 66,776 (F) 043 DITCH EXCAVATION CY 710.0000 852.00 0.000 0 044 SUBGRADE ENHANCEMENT GEOTEXTILE, SQYD 1.3000 3,471.00 0.000 0 CLASS B1 045 HIGH-DENSITY POLYURETHANE INJECTION TON 11,892.0000 297,300.00 3.250 38,649.00 25.250 300,273 046 ROADSIDE CLEARING LS 20,000.0000 20,000.00 0.250 5,000.00 0.750 15,000 047 PLANT ESTABLISHMENT WORK LS 66,000.0000 66,000.00 0.000 0 048 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 1,500.00 0.000 0 049 IMPORTED TOPSOIL (CY) CY 80.0000 142,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/16/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J3004 TIME 11:08 AM ESTIMATE NO. 006 BID OPENING 06/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: LA SERNA, FABIO DATE OF THIS ESTIMATE 03/16/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DRY SEED (SQFT) SQFT 2.5600 1,100.80 0.000 0 051 HYDROMULCH SQFT 0.0900 4,032.00 0.000 0 052 FIBER ROLLS LF 4.0000 8,720.00 0.000 0 053 HYDROSEED SQFT 0.0700 3,108.00 0.000 0 054 COMPOST (CY) CY 73.0000 47,450.00 0.000 0 055 INCORPORATE MATERIALS SQFT 0.0900 2,817.00 0.000 0 056 CLASS 2 AGGREGATE SUBBASE CY 110.0000 37,400.00 0.000 0 057 FULL WIDTH SEGMENT CORRECTION EA 9,434.0000 113,208.00 0.000 0 058 HOT MIX ASPHALT (TYPE A) TON 180.0000 324,000.00 0.000 0 059 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 240.0000 242,400.00 0.000 0 060 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 3.4200 25,718.40 0.000 0 (PAVING MAT) 061 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 13.6000 2,992.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 8.1000 8,748.00 0.000 0 063 TACK COAT TON 911.0000 5,466.00 0.000 0 064 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 1,540.00 0.000 0 065 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 37,600.00 0.000 0 066 GROUND ANCHOR (SUBHORIZONTAL) EA 7,600.0000 2,006,400.00 0.000 0 067 STEEL SOLDIER PILE (HP 14 X 117) LF 135.0000 645,030.00 311.500 42,052.50 3,002.490 405,336 068 STEEL SOLDIER PILE (HP 16 X 141) LF 155.0000 531,030.00 1,023.520 158,645.60 1,453.830 225,343 069 30" DRILLED HOLE LF 260.0000 1,903,200.00 979.110 254,568.60 4,079.540 1,060,680 070 STRUCTURAL CONCRETE, WALER CY 2,050.0000 676,500.00 0.000 0 (F) 071 STRUCTURAL CONCRETE, HEADWALL CY 4,000.0000 44,000.00 0.000 0 (F) 072 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,300.0000 193,200.00 0.000 0 (F) 073 BAR REINFORCING STEEL (RETAINING WALL) LB 5.1000 11,082.30 0.000 0 (F) 074 BAR REINFORCING STEEL (EPOXY COATED LB 5.1500 618,885.80 0.000 0 (F) PREFABRICATED, WALER) 075 TIMBER LAGGING MFBM 5,750.0000 632,500.00 16.500 94,875.00 16.500 94,875 (F) 076 CLEAN AND PAINT STEEL SOLDIER PILING LS 327,530.0000 327,530.00 0.100 32,753.00 0.950 311,153 PROGRAM CAS145 PAGE 4 DATE 03/16/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J3004 TIME 11:08 AM ESTIMATE NO. 006 BID OPENING 06/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: LA SERNA, FABIO DATE OF THIS ESTIMATE 03/16/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 CONCRETE BACKFILL (PIPE TRENCH) CY 275.0000 28,600.00 0.000 0 (F) 078 18" REINFORCED CONCRETE PIPE LF 260.0000 52,000.00 0.000 0 079 24" REINFORCED CONCRETE PIPE LF 310.0000 93,000.00 0.000 0 080 18" CORRUGATED STEEL PIPE (.079" THICK) LF 100.0000 10,000.00 0.000 0 081 24" CORRUGATED STEEL PIPE (.079" THICK) LF 200.0000 18,000.00 0.000 0 082 36" CORRUGATED STEEL PIPE (.079" THICK) LF 530.0000 26,500.00 0.000 0 083 CLASS 3 PERMEABLE MATERIAL (BLANKET) CY 225.0000 67,500.00 0.000 0 (F) 084 ANCHOR ASSEMBLY EA 5,000.0000 20,000.00 0.000 0 085 24" WELDED STEEL PIPE (.250" THICK) LF 500.0000 55,000.00 0.000 0 086 REMOVE CULVERT (EA) EA 2,400.0000 28,800.00 0.000 0 087 EMBANKMENT CONFINEMENT SYSTEM CY 115.0000 290,950.00 0.000 0 088 ROCK SLOPE PROTECTION CY 350.0000 4,550.00 0.000 0 (150 LB, CLASS III, METHOD B) (CY) 089 ROCK SLOPE PROTECTION CY 325.0000 14,625.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 090 MISCELLANEOUS IRON AND STEEL LB 3.0000 13,500.00 0.000 0 (F) 091 TEMPORARY FENCE (TYPE CL-6) LF 4.0000 212.00 73.000 292 092 4' CHAIN LINK GATE (TYPE CL-6) EA 10,000.0000 10,000.00 1.000 10,000 093 REMOVE GATE EA 3,000.0000 3,000.00 0.000 0 094 REMOVE PAVEMENT MARKER EA 2.0000 480.00 240.000 480 095 GUARD RAILING DELINEATOR EA 14.7500 1,224.25 0.000 0 096 PAVEMENT MARKER EA 15.0000 3,600.00 0.000 0 (RETROREFLECTIVE-RECESSED) 097 REMOVE ROADSIDE SIGN (WOOD POST) EA 150.0000 300.00 0.000 0 098 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 34.0000 70,380.00 0.000 0 099 REMOVE GUARDRAIL LF 4.5000 4,050.00 912.500 4,106 100 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 11,522.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 101 REMOVE PAINTED TRAFFIC STRIPE LF 2.0000 380.00 0.000 0 102 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 2,480.00 1,325.000 2,650 103 TEMPORARY SIGNAL SYSTEMS LS 476,000.0000 476,000.00 0.850 404,600 PROGRAM CAS145 PAGE 5 DATE 03/16/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0J3004 TIME 11:08 AM ESTIMATE NO. 006 BID OPENING 06/14/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/23 R.E. NAME: LA SERNA, FABIO DATE OF THIS ESTIMATE 03/16/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 775,862.20 3,765,960.45 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 20,200.97 134,180.35 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 796,063.17 3,900,140.80 104 MOBILIZATION LS 534,895.0000 534,895.00 0.950 508,150 ORIGINAL CONTRACT AMOUNT 12,965,088.05 TOTAL WORK COMPLETED 796,063.17 4,408,291.05 MATERIALS ON HAND ON SITE -52,414.00 628,796.00 DEDUCTIONS 10,000.00 0.00 TOTAL 753,649.17 5,037,087.05 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 08/05/22 550 09/28/22 09/28/22 03/18/25 60 59 0 0 33% 11% PROGRESS IS SATISFACTORY LA SERNA, FABIO RESIDENT ENGINEER