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 03/28/22 EST. NO. 006 TIME 10:12 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 --------------------------------------------------------------------------- 001 0004 9,909.90 E.W. @ U.P (+) 031322 N 860024 002 0001 3,000.00 E.W. @ L.S.(+) 031322 N 0023.0 0002 1,624.50 E.W. @ U.P (+) 031322 N 0024.0 14,534.40 TOTAL THIS ESTIMATE 154,451.04 TOTAL PREVIOUS ESTIMATE 168,985.44 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 03/28/22 EST. NO. 006 TIME 10:12 AM R.E. NAME: MORGAN-MARBET, TAI-AQUA 01-0F5004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 12/21 -8,000.00 004 RELEASE 12/21 DEDUCT 8,000.00 005 PER 3/22 LTR -2,000.00 006 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 03/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 10:12 AM ESTIMATE NO. 006 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 03/11/22 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 03/28/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 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 0.150 24,750.00 1.000 165,000 003 DEVELOP WATER SUPPLY LS 500.0000 500.00 1.000 500 004 CONSTRUCTION AREA SIGNS LS 13,995.0000 13,995.00 0.250 3,498.75 1.000 13,995 005 TRAFFIC CONTROL SYSTEM LS 165,000.0000 165,000.00 0.150 24,750.00 1.000 165,000 006 TEMPORARY TRAFFIC STRIPE (TAPE) LF 0.9500 9,880.00 12,148.000 11,540 007 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 0.150 2,250.00 1.000 15,000 009 TEMPORARY RAILING (TYPE K) LF 100.0000 16,000.00 160.000 16,000 010 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,000.0000 2,000.00 1.000 2,000 011 JOB SITE MANAGEMENT LS 1,507.5000 1,507.50 0.150 226.13 1.000 1,507 012 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 0.150 1,350.00 1.000 9,000 015 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 9,310.000 8,379.00 9,310.000 8,379 019 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 20.000 12,000.00 20.000 12,000 022 STRAW SQFT 8.0000 5,040.00 945.000 7,560.00 945.000 7,560 PROGRAM CAS145 PAGE 2 DATE 03/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 10:12 AM ESTIMATE NO. 006 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 03/11/22 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 03/28/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 3.000 2,400.00 3.000 2,400 024 CLASS 2 AGGREGATE BASE (CY) CY 1,000.0000 27,000.00 32.000 32,000.00 32.000 32,000 025 HOT MIX ASPHALT (TYPE A) TON 328.1500 82,037.50 256.750 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 1.000 1,000 028 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 20.0000 30,800.00 1,540.000 30,800.00 1,540.000 30,800 029 REMOVE ASPHALT CONCRETE DIKE LF 15.0000 11,400.00 702.000 10,530.00 702.000 10,530 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 12,480.00 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 84.000 7,560.00 84.000 7,560 036 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 4,500 043 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 03/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 10:12 AM ESTIMATE NO. 006 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 03/11/22 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 03/28/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 2.000 4,000.00 2.000 4,000 051 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 052 REMOVE PAVEMENT MARKER EA 2.0000 220.00 110.000 220 053 GUARD RAILING DELINEATOR EA 12.0000 144.00 12.000 144.00 12.000 144 054 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 640.00 200.000 1,600.00 200.000 1,600 055 PAVEMENT MARKER EA 15.0000 1,470.00 34.000 510.00 34.000 510 (RETROREFLECTIVE-RECESSED) 056 REMOVE METAL POST EA 600.0000 600.00 0.000 0 057 RESET OBJECT MARKER EA 50.0000 250.00 5.000 250.00 5.000 250 058 ROADSIDE SIGN - ONE POST EA 500.0000 500.00 0.000 0 059 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 100.0000 3,800.00 37.500 3,750.00 37.500 3,750 060 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 125.0000 12,500.00 100.000 12,500.00 100.000 12,500 061 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.0000 55,300.00 656.000 45,920.00 656.000 45,920 062 TRANSITION RAILING (TYPE WB-31) EA 8,000.0000 8,000.00 1.000 8,000.00 1.000 8,000 063 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,300.0000 1,300.00 1.000 1,300.00 1.000 1,300 064 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 14,000.00 4.000 14,000.00 4.000 14,000 065 CONCRETE BARRIER TRANSITION LF 4,200.0000 37,800.00 9.000 37,800 (F) 066 REMOVE GUARDRAIL LF 5.0000 1,950.00 387.500 1,937.50 387.500 1,937 067 THERMOPLASTIC PAVEMENT MARKING SQFT 8.0000 184.00 24.000 192.00 24.000 192 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 6,015.00 10,333.000 15,499.50 10,333.000 15,499 (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 2,744.000 19,208.00 2,744.000 19,208 PROGRAM CAS145 PAGE 4 DATE 03/28/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0F5004 TIME 10:12 AM ESTIMATE NO. 006 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 03/11/22 R.E. NAME: MORGAN-MARBET, TAI-AQUA DATE OF THIS ESTIMATE 03/28/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 300,864.88 1,594,389.61 ADJUSTMENT OF COMPENSATION 0.00 128,131.12 EXTRA WORK 14,534.40 40,854.32 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 315,399.28 1,763,375.05 071 MOBILIZATION LS 169,000.0000 169,000.00 1.000 169,000 ORIGINAL CONTRACT AMOUNT 1,690,420.00 TOTAL WORK COMPLETED 315,399.28 1,932,375.05 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 313,399.28 1,930,375.05 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/22/21 42 09/07/21 08/12/21 03/11/22 40 105 8 0 100% 100% MORGAN-MARBET, TAI-AQUA RESIDENT ENGINEER PROGRAM CAS145 DATE 03/28/22