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 11/20/23 EST. NO. 001 TIME 03:39 PM R.E. NAME: PATENIA, DANILO 04-0K6304 --------------------------------------------------------------------------- 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 11/20/23 EST. NO. 001 TIME 03:39 PM R.E. NAME: PATENIA, DANILO 04-0K6304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K6304 TIME 03:39 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PATENIA, DANILO DATE OF THIS ESTIMATE 11/20/23 LOCATION PROGRESS ESTIMATE 04-NAP-29-16.4/19.0 ----------------- GORDON N. BALL, INC. NAPA COUNTY NEAR YOUNTVILLE AT VARIOUS 333 CAMILLE AVENUE LOCATIONS FROM 0.1 MILE SOUTH OF DRY CREEK ALAMO CA 94507 BRIDGE TO 0.1 MILE NORTH OF CALIFORNIA DRIVE UNDERCROSSIG FED. AID NO. N O N E BRIDGE RAIL REPLACEMENT AND SHOULDER WIDEN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.000 0 003 TIME-RELATED OVERHEAD (LS) LS 230,000.0000 230,000.00 0.000 0 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.750 7,500.00 0.750 7,500 007 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.050 3,500.00 0.050 3,500 008 TYPE II BARRICADE EA 100.0000 600.00 0.000 0 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 14,900.00 2,040.000 4,080.00 2,040.000 4,080 010 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 17,550.00 30.000 1,350.00 30.000 1,350 011 PORTABLE RADAR SPEED FEEDBACK SIGN EA 50.0000 20,000.00 0.000 0 SYSTEM DAY 012 TEMPORARY BARRIER SYSTEM LF 50.0000 191,000.00 3,160.000 158,000.00 3,160.000 158,000 013 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 10,000.0000 40,000.00 0.000 0 014 TEMPORARY CRASH CUSHION MODULE EA 300.0000 48,000.00 56.000 16,800.00 56.000 16,800 015 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 9,000.0000 54,000.00 0.000 0 SYSTEM 016 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.000 0 017 PREPARE WATER POLLUTION CONTROL PROGRAM LS 5,000.0000 5,000.00 0.750 3,750.00 0.750 3,750 018 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 019 RAIN EVENT ACTION PLAN EA 500.0000 35,000.00 0.000 0 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 425.0000 17,850.00 0.000 0 021 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 022 TEMPORARY COVER SQYD 5.0000 650.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K6304 TIME 03:39 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PATENIA, DANILO DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 200.00 0.000 0 024 TEMPORARY FIBER ROLL LF 3.0000 4,800.00 0.000 0 025 TEMPORARY SILT FENCE LF 3.0000 1,200.00 0.000 0 026 TEMPORARY CONSTRUCTION ENTRANCE EA 1,000.0000 2,000.00 0.000 0 027 STREET SWEEPING LS 4,000.0000 4,000.00 0.000 0 028 TEMPORARY CONCRETE WASHOUT LS 1,000.0000 1,000.00 0.000 0 029 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 800.0000 32,000.00 0.000 0 030 WATER QUALITY MONITORING REPORT EA 250.0000 2,000.00 0.000 0 031 WATER QUALITY ANNUAL REPORT EA 750.0000 2,250.00 0.000 0 032 TEMPORARY CREEK DIVERSION SYSTEMS LS 30,000.0000 30,000.00 0.000 0 033 ASBESTOS COMPLIANCE PLAN LS 5,000.0000 5,000.00 0.000 0 034 TREATED WOOD WASTE LB 0.8000 8,480.00 0.000 0 035 REMOVE CONCRETE (SQYD) SQYD 250.0000 6,250.00 0.000 0 036 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 20.0000 2,800.00 0.000 0 037 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.000 0 038 ROADWAY EXCAVATION CY 100.0000 30,000.00 0.000 0 039 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 425.0000 18,700.00 0.000 0 DEPOSITED LEAD) 040 STRUCTURE EXCAVATION (CULVERT) CY 300.0000 47,400.00 0.000 0 (F) 041 STRUCTURE BACKFILL (CULVERT) CY 100.0000 3,100.00 0.000 0 (F) 042 STRUCTURE BACKFILL (SLURRY CEMENT) CY 500.0000 7,500.00 0.000 0 (F) 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 IMPORTED BORROW (CY) CY 10.0000 680.00 0.000 0 045 EMBANKMENT CY 10.0000 680.00 0.000 0 046 SUBGRADE ENHANCEMENT GEOGRID SQYD 5.0000 2,080.00 0.000 0 047 ROADSIDE CLEARING LS 5,000.0000 5,000.00 0.000 0 048 PLANT ESTABLISHMENT WORK (MINIMUM BID) LS 36,000.0000 36,000.00 0.000 0 049 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K6304 TIME 03:39 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PATENIA, DANILO DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 2.0000 1,940.00 0.000 0 051 HYDROMULCH SQFT 0.3000 1,563.00 0.000 0 052 FIBER ROLLS LF 4.0000 3,720.00 0.000 0 053 HYDROSEED SQFT 0.4000 2,084.00 0.000 0 054 COMPOST (CY) CY 265.0000 5,035.00 0.000 0 055 INCORPORATE MATERIALS SQFT 2.0000 1,940.00 0.000 0 056 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 7,250.00 0.000 0 057 HOT MIX ASPHALT (TYPE A) TON 225.0000 141,750.00 0.000 0 058 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 10.0000 500.00 0.000 0 059 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 10.0000 3,600.00 0.000 0 060 TACK COAT TON 1,000.0000 2,500.00 0.000 0 061 REMOVE ASPHALT CONCRETE DIKE LF 10.0000 4,100.00 0.000 0 062 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 10.0000 36,200.00 0.000 0 063 STRUCTURAL CONCRETE, BRIDGE CY 6,000.0000 102,000.00 0.000 0 (F) 064 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 3,000.0000 57,000.00 0.000 0 (F) FIBER) 065 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,000.0000 39,000.00 0.000 0 (F) 066 AGGREGATE BASE (APPROACH SLAB) CY 400.0000 4,240.00 0.000 0 067 STRUCTURAL CONCRETE, BOX CULVERT CY 1,500.0000 69,000.00 0.000 0 (F) 068 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,500.0000 151,500.00 0.000 0 R MODIFIED) 069 PAVING NOTCH EXTENSION CF 65.0000 8,970.00 0.000 0 070 DRILL AND BOND DOWEL LF 75.0000 25,425.00 0.000 0 071 JOINT SEAL (MR 1") LF 100.0000 20,200.00 0.000 0 072 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 40,932.00 0.000 0 (F) 073 BAR REINFORCING STEEL (BOX CULVERT) LB 2.0000 16,604.00 0.000 0 (F) 074 REMOVE SIGN PANEL FROM BRIDGE EA 500.0000 1,000.00 0.000 0 075 INSTALL SIGN PANEL ON BRIDGE EA 2,000.0000 4,000.00 0.000 0 076 REPAIR SPALLED SURFACE AREA SQFT 450.0000 49,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K6304 TIME 03:39 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PATENIA, DANILO DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 BRIDGE REMOVAL (PORTION), LOCATION A LS 150,000.0000 150,000.00 0.000 0 078 BRIDGE REMOVAL (PORTION), LOCATION B LS 250,000.0000 250,000.00 0.000 0 079 REMOVE CONCRETE (CHANNEL LINING) CY 1,000.0000 6,000.00 0.000 0 080 6" PERFORATED PLASTIC PIPE UNDERDRAIN LF 10.0000 500.00 0.000 0 081 6" NON-PERFORATED PLASTIC PIPE LF 25.0000 150.00 0.000 0 UNDERDRAIN 082 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 083 REMOVE BOX CULVERT (PORTION) LS 40,000.0000 40,000.00 0.000 0 084 CONCRETE (CHANNEL LINING) CY 1,000.0000 4,000.00 0.000 0 085 MINOR CONCRETE (MISCELLANEOUS CY 5,000.0000 2,000.00 0.000 0 CONSTRUCTION) 086 TREATMENT BEST MANAGEMENT PRACTICE EA 150.0000 300.00 0.000 0 MARKER 087 OBJECT MARKER (TYPE P) EA 150.0000 1,650.00 0.000 0 088 REMOVE MARKER EA 10.0000 110.00 0.000 0 089 REMOVE ROADSIDE SIGN EA 250.0000 2,500.00 0.000 0 090 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 200.0000 400.00 0.000 0 BRACKET METHOD) 091 REMOVE ROADSIDE SIGN PANEL EA 300.0000 300.00 0.000 0 092 RESET ROADSIDE SIGN EA 250.0000 250.00 0.000 0 093 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 1,940.00 0.000 0 (0.063"-UNFRAMED) 094 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 1,584.00 0.000 0 (0.080"-UNFRAMED) 095 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 846.00 0.000 0 (0.063"-FRAMED) 096 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 1,230.00 0.000 0 (0.080"-FRAMED) 097 ROADSIDE SIGN - ONE POST EA 300.0000 2,400.00 0.000 0 098 ROADSIDE SIGN - TWO POST EA 400.0000 1,200.00 0.000 0 099 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 300.0000 600.00 0.000 0 METHOD) 100 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 200.0000 200.00 0.000 0 POST 101 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 50.0000 37,000.00 0.000 0 102 VEGETATION CONTROL (MINOR CONCRETE) SQYD 160.0000 96,000.00 0.000 0 103 TUBULAR BICYCLE RAILING LF 175.0000 100,800.00 0.000 0 (F) PROGRAM CAS145 PAGE 5 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K6304 TIME 03:39 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PATENIA, DANILO DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 TRANSITION RAILING (TYPE WB-31) EA 5,500.0000 44,000.00 0.000 0 105 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 32,000.00 0.000 0 106 CONCRETE BARRIER (TYPE 836) LF 315.0000 16,380.00 0.000 0 (F) 107 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 280.0000 161,280.00 0.000 0 (F) 108 REMOVE GUARDRAIL LF 20.0000 7,200.00 0.000 0 109 REMOVE METAL RAILING LF 15.0000 1,800.00 0.000 0 110 6" THERMOPLASTIC TRAFFIC STRIPE LF 3.0000 10,860.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 111 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 112 TEMPORARY REINFORCED SILT FENCE LF 10.0000 15,000.00 0.000 0 113 TEMPORARY HIGH-VISIBILITY FENCE LF 3.0000 3,240.00 0.000 0 114 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 115 BIORETENTION (LS) LS 20,000.0000 20,000.00 0.000 0 116 PAVEMENT MARKER (RETROREFLECTIVE) EA 20.0000 640.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 11/20/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0K6304 TIME 03:39 PM ESTIMATE NO. 001 BID OPENING 06/01/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/23 R.E. NAME: PATENIA, DANILO DATE OF THIS ESTIMATE 11/20/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 194,980.00 194,980.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 194,980.00 194,980.00 117 MOBILIZATION LS 320,000.0000 320,000.00 0.500 160,000.00 0.500 160,000 ORIGINAL CONTRACT AMOUNT 3,246,583.00 TOTAL WORK COMPLETED 354,980.00 354,980.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 354,980.00 354,980.00 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 07/14/23 440 07/31/23 07/31/23 08/23/24 3 78 0 0 11% 1% PROGRESS IS SATISFACTORY PATENIA, DANILO RESIDENT ENGINEER