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 11/22/21 EST. NO. 003 TIME 11:04 AM R.E. NAME: MORGAN-MARBET, TAI-AQUA 01-0F5004 --------------------------------------------------------------------------- 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 11/22/21 EST. NO. 003 TIME 11:04 AM R.E. NAME: MORGAN-MARBET, TAI-AQUA 01-0F5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 06/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 11/22/21 LOCATION PROGRESS ESTIMATE 01-HUM-36-17.9/R23.9 ----------------- 01-HUM-211-R75.1/ .0 AMERICAN CIVIL CONSTRUCTORS IN HUMBOLDT AND LAKE COUNTIES AT 01-LAK-29-R43.7/ .0 WEST COAST LLC VARIOUS LOCATIONS 2990 BAY VISTA COURT, SUITE D BENICIA CA 94510 FED. AID NO. N O N E FOUR BRIDGES DECK PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (LS) LS 165,000.0000 165,000.00 0.100 16,500.00 0.740 122,100 003 DEVELOP WATER SUPPLY LS 500.0000 500.00 1.000 500 004 CONSTRUCTION AREA SIGNS LS 13,995.0000 13,995.00 0.500 6,997 005 TRAFFIC CONTROL SYSTEM LS 165,000.0000 165,000.00 0.100 16,500.00 0.740 122,100 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.9500 9,880.00 10,052.000 9,549 007 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 5.0000 115.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 0.100 1,500.00 0.740 11,100 009 TEMPORARY RAILING (TYPE K) LF 100.0000 16,000.00 160.000 16,000.00 160.000 16,000 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 011 JOB SITE MANAGEMENT LS 1,507.5000 1,507.50 0.100 150.75 0.740 1,115 012 PREPARE WATER POLLUTION CONTROL PROGRAM LS 2,000.0000 2,000.00 1.000 2,000 013 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 800.00 8.000 800 014 STREET SWEEPING LS 9,000.0000 9,000.00 0.100 900.00 0.740 6,660 015 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 1.000 8,000 016 ASBESTOS COMPLIANCE PLAN LS 6,000.0000 6,000.00 1.000 6,000 017 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 10,200.00 3,988.000 9,970 STRIPE (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 0.9000 8,379.00 0.000 0 019 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 15,000.0000 15,000.00 1.000 15,000 020 BAT EXCLUSION DEVICE LS 7,500.0000 7,500.00 1.000 7,500 021 SHOULDER BACKING TON 600.0000 12,000.00 0.000 0 022 STRAW SQFT 8.0000 5,040.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 06/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COMPOST (CY) CY 800.0000 4,800.00 0.000 0 024 CLASS 2 AGGREGATE BASE (CY) CY 1,000.0000 27,000.00 0.000 0 025 HOT MIX ASPHALT (TYPE A) TON 328.1500 82,037.50 85.000 27,892.75 256.750 84,252 026 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 170.0000 9,860.00 0.000 0 027 TACK COAT TON 1,000.0000 1,200.00 0.100 100.00 1.000 1,000 028 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 20.0000 30,800.00 0.000 0 029 REMOVE ASPHALT CONCRETE DIKE LF 15.0000 11,400.00 0.000 0 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 12,480.00 421.000 2,526.00 2,073.000 12,438 031 GRIND EXISTING BRIDGE DECK SQYD 40.0000 30,760.00 770.000 30,800 032 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 5,000.0000 15,000.00 3.000 15,000 (F) 033 CLEAN EXPANSION JOINT LF 40.0000 6,000.00 152.000 6,080 034 JOINT SEAL (MR 1 1/2") LF 80.0000 3,120.00 0.000 0 035 JOINT SEAL (MR 2") LF 90.0000 9,990.00 0.000 0 036 BAR REINFORCING STEEL (BRIDGE) LB 2.0000 234.00 117.000 234 (F) 037 PUBLIC SAFETY PLAN LS 12,000.0000 12,000.00 1.000 12,000 038 ABANDON BRIDGE DECK DRAIN EA 1,500.0000 18,000.00 12.000 18,000 039 RAPID SETTING CONCRETE (PATCH) CF 15.0000 1,905.00 635.000 9,525 040 REMOVE UNSOUND CONCRETE CF 175.0000 22,225.00 635.000 111,125 041 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.7500 37,686.00 50,280.000 37,710 042 REFINISH WINGWALL SQFT 1,500.0000 4,500.00 3.000 4,500.00 3.000 4,500 043 FURNISH POLYESTER CONCRETE OVERLAY CF 98.0000 257,544.00 2,631.000 257,838 044 PLACE POLYESTER CONCRETE OVERLAY SQFT 6.0000 175,698.00 29,283.000 175,698 (F) 045 TREAT BRIDGE DECK SQFT 1.0000 20,965.00 20,965.000 20,965 (F) 046 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 55.0000 12,870.00 251.000 13,805 047 BRIDGE REMOVAL (PORTION) LS 30,000.0000 30,000.00 1.000 30,000 048 RECONSTRUCT STEEL COVER PLATE EA 2,000.0000 8,000.00 4.000 8,000 049 GALVANIC ANODE EA 30.0000 900.00 303.000 9,090 PROGRAM CAS145 PAGE 3 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 06/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ABANDON CULVERT (EA) EA 2,000.0000 4,000.00 0.000 0 051 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 4,000.0000 4,000.00 0.000 0 052 REMOVE PAVEMENT MARKER EA 2.0000 220.00 110.000 220 053 GUARD RAILING DELINEATOR EA 12.0000 144.00 0.000 0 054 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 640.00 0.000 0 055 PAVEMENT MARKER EA 15.0000 1,470.00 0.000 0 (RETROREFLECTIVE-RECESSED) 056 REMOVE METAL POST EA 600.0000 600.00 0.000 0 057 RESET OBJECT MARKER EA 50.0000 250.00 0.000 0 058 ROADSIDE SIGN - ONE POST EA 500.0000 500.00 0.000 0 059 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 100.0000 3,800.00 0.000 0 060 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 125.0000 12,500.00 0.000 0 061 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 55,300.00 0.000 0 062 TRANSITION RAILING (TYPE WB-31) EA 8,000.0000 8,000.00 0.000 0 063 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,300.0000 1,300.00 0.000 0 064 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 14,000.00 0.000 0 065 CONCRETE BARRIER TRANSITION LF 4,200.0000 37,800.00 9.000 37,800.00 9.000 37,800 (F) 066 REMOVE GUARDRAIL LF 5.0000 1,950.00 0.000 0 067 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 184.00 0.000 0 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,015.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 069 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 1,456.00 4,160.000 1,456 070 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 7.0000 43,400.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 11/22/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 11:04 AM ESTIMATE NO. 003 BID OPENING 06/17/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/21 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 11/22/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 126,369.50 1,248,928.96 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 126,369.50 1,248,928.96 071 MOBILIZATION LS 169,000.0000 169,000.00 1.000 169,000 ORIGINAL CONTRACT AMOUNT 1,690,420.00 TOTAL WORK COMPLETED 126,369.50 1,417,928.96 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 126,369.50 1,417,928.96 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 07/22/21 42 09/07/21 08/12/21 12/08/21 30 38 0 0 86% 71% PROGRESS IS SATISFACTORY MORGAN-MARBET, TAI-AQUA RESIDENT ENGINEER PROGRAM CAS145 DATE 11/22/21