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 10/20/25 EST. NO. 003 TIME 04:17 PM R.E. NAME: PAULO, HARLEY 04-1K7604 --------------------------------------------------------------------------- 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 10/20/25 EST. NO. 003 TIME 04:17 PM R.E. NAME: PAULO, HARLEY 04-1K7604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K7604 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 02/11/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: PAULO, HARLEY DATE OF THIS ESTIMATE 10/20/25 LOCATION PROGRESS ESTIMATE 04-SON-1-45.4 ----------------- REGE CONSTRUCTION, INC. SONOMA COUNTY NEAR STEWARTS POINT AT 2.7 600 SANTANA DRIVE MILES SOUTH OF SKAGGS SPRINGS ROAD CLOVERDALE, CA 95425 FED. AID NO. N O N E CONSTRUCT PIPE CULVERT WINGWALL AND DRAINA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 1,947.0000 1,947.00 0.750 1,460 002 TIME-RELATED OVERHEAD (WDAY) WDAY 523.0000 20,920.00 8.000 4,184.00 38.000 19,874 003 CONSTRUCTION AREA SIGNS LS 4,616.0000 4,616.00 0.750 3,462 004 TRAFFIC CONTROL SYSTEM LS 180,488.0000 180,488.00 0.150 27,073.20 0.850 153,414 005 CHANNELIZER (SURFACE MOUNTED) EA 87.0000 1,218.00 14.000 1,218 006 TEMPORARY BARRIER SYSTEM LF 58.0000 37,700.00 240.000 13,920 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,796.0000 5,796.00 0.150 869.40 0.850 4,926 008 TEMPORARY CRASH CUSHION TL-3 EA 2,489.0000 12,445.00 2.000 4,978 009 JOB SITE MANAGEMENT LS 10,635.0000 10,635.00 0.150 1,595.25 0.850 9,039 010 WATER POLLUTION CONTROL PROGRAM LS 803.0000 803.00 1.000 803 011 TEMPORARY CHECK DAM LF 19.0000 1,140.00 15.000 285.00 75.000 1,425 012 TEMPORARY DRAINAGE INLET PROTECTION EA 301.0000 301.00 0.000 0 013 TEMPORARY FIBER ROLL LF 10.0000 2,400.00 150.000 1,500.00 150.000 1,500 014 TEMPORARY REINFORCED SILT FENCE LF 13.0000 11,180.00 559.000 7,267.00 1,075.000 13,975 015 STREET SWEEPING LS 9,834.0000 9,834.00 0.400 3,933.60 0.850 8,358 016 TEMPORARY CONCRETE WASHOUT LS 2,403.0000 2,403.00 0.250 600.75 1.000 2,403 017 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 492.0000 4,920.00 1.500 738.00 12.500 6,150 018 WATER QUALITY MONITORING REPORT EA 1,606.0000 3,212.00 2.500 4,015.00 2.500 4,015 019 WATER QUALITY ANNUAL REPORT EA 1,606.0000 1,606.00 0.000 0 020 TEMPORARY CREEK DIVERSION SYSTEMS LS 42,390.0000 42,390.00 0.250 10,597.50 1.000 42,390 021 INVASIVE SPECIES CONTROL LS 5,016.0000 5,016.00 0.150 752.40 0.850 4,263 022 TEMPORARY CONSTRUCTION MAT (EA) EA 8,899.0000 8,899.00 0.500 4,449.50 1.000 8,899 PROGRAM CAS145 PAGE 2 DATE 10/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K7604 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 02/11/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: PAULO, HARLEY DATE OF THIS ESTIMATE 10/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 CLEARING AND GRUBBING (LS) LS 3,107.0000 3,107.00 1.000 3,107 024 ROADWAY EXCAVATION (TOPSOIL) CY 135.0000 5,805.00 10.750 1,451.25 53.750 7,256 025 ROADSIDE CLEARING LS 10,893.0000 10,893.00 1.000 10,893 026 PLANT (GROUP H) EA 39.0000 2,808.00 0.000 0 027 PLANT ESTABLISHMENT WORK LS 73,982.0000 73,982.00 0.000 0 028 TEMPORARY IRRIGATION SYSTEM LS 5,626.0000 5,626.00 0.000 0 029 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 2,765.0000 11,060.00 0.000 0 030 IMPORTED TOPSOIL (CY) CY 232.0000 22,040.00 0.000 0 031 DRY SEED (SQFT) SQFT 4.0000 840.00 0.000 0 032 FIBER REINFORCED MATRIX (SQFT) SQFT 0.3700 5,476.00 0.000 0 033 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.0000 14,800.00 0.000 0 034 FIBER ROLLS LF 9.0000 5,400.00 0.000 0 035 HYDROSEED SQFT 0.3900 5,772.00 0.000 0 036 COMPOST (CY) CY 155.0000 14,415.00 0.000 0 037 INCORPORATE MATERIALS SQFT 0.3500 5,180.00 0.000 0 038 BASE BOND BREAKER SQYD 123.0000 615.00 5.000 615.00 5.000 615 039 HOT MIX ASPHALT (TYPE A) TON 7,964.0000 7,964.00 1.250 9,955.00 1.250 9,955 040 TACK COAT TON 10,490.0000 1,049.00 0.100 1,049.00 0.100 1,049 041 STRUCTURAL CONCRETE CY 4,604.0000 174,952.00 22.800 104,971.20 38.000 174,952 (F) 042 STRUCTURAL CONCRETE, DRAINAGE INLET CY 8,049.0000 152,931.00 19.000 152,931.00 19.000 152,931 (F) 043 BAR REINFORCING STEEL LB 6.0000 22,968.00 2,297.000 13,782.00 3,828.000 22,968 (F) 044 CONCRETE BACKFILL (PIPE TRENCH) (RSC) CY 1,033.0000 10,330.00 12.500 12,912 045 78" STEEL SPIRAL RIB PIPE (.109" THICK) LF 1,101.0000 52,848.00 16.320 17,968.32 30.320 33,382 046 DRAINAGE INLET MARKER EA 294.0000 294.00 0.000 0 047 REMOVE CULVERT (LF) LF 41.0000 1,968.00 16.320 669.12 30.320 1,243 048 REMOVE INLET EA 8,867.0000 8,867.00 1.000 8,867.00 1.000 8,867 049 REMOVE HEADWALL EA 6,267.0000 6,267.00 1.000 6,267 PROGRAM CAS145 PAGE 3 DATE 10/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K7604 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 02/11/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: PAULO, HARLEY DATE OF THIS ESTIMATE 10/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEANING AND INSPECTING CULVERT LF 28.0000 1,344.00 48.000 1,344.00 48.000 1,344 051 MISCELLANEOUS IRON AND STEEL LB 4.0000 956.00 239.000 956.00 239.000 956 (F) 052 PREPARE AND STAIN CONCRETE SQFT 72.0000 12,240.00 0.000 0 053 RESET MILEPOST MARKER EA 294.0000 588.00 0.000 0 054 CABLE RAILING LF 222.0000 6,438.00 29.000 6,438.00 29.000 6,438 (F) 055 6" THERMOPLASTIC TRAFFIC STRIPE LF 593.0000 7,116.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 4 DATE 10/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1K7604 TIME 04:17 PM ESTIMATE NO. 003 BID OPENING 02/11/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/25 R.E. NAME: PAULO, HARLEY DATE OF THIS ESTIMATE 10/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 388,857.49 761,612.09 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 388,857.49 761,612.09 ORIGINAL CONTRACT AMOUNT 1,026,808.00 TOTAL WORK COMPLETED 388,857.49 761,612.09 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 388,857.49 761,612.09 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 03/27/25 290 05/21/25 05/21/25 11/28/25 50 13 0 0 73% 17% PROGRESS IS SATISFACTORY PAULO, HARLEY RESIDENT ENGINEER