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 04/06/23 EST. NO. 019 TIME 10:25 AM R.E. NAME: LANG, TIM 05-1F8204 --------------------------------------------------------------------------- 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 04/06/23 EST. NO. 019 TIME 10:25 AM R.E. NAME: LANG, TIM 05-1F8204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS CEM-2402F -10,000.00 017 RECD CEM-2402F 10,000.00 018 0.00 0.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -10,000.00 017 RECD PAYROLLS 10,000.00 018 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/06/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8204 TIME 10:25 AM ESTIMATE NO. 019 BID OPENING 09/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/22 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 04/06/23 LOCATION FINAL ESTIMATE 05-MON-101-R6.7/R6.7 -------------- WHITAKER CONSTRUCTION GROUP, IN MONTEREY COUNTY NEAR KING CITY INC. AT THE SAN ANTONIO RIVER BRIDGE 2752 CONCRETE CT.; PASO ROBLES CA 93446 FED. AID NO. ACNH-Q101(376)E SEISMIC RETROFIT 2 BRIDGES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,720.0000 380,800.00 140.000 380,800 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 8,000.00 1.000 2,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 1.000 30,000 006 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 1.000 130,000 007 TYPE III BARRICADE EA 75.0000 450.00 4.000 300 008 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 36,800.00 20,570.000 41,140 009 TEMPORARY PAVEMENT MARKING (TAPE) SQFT 9.0000 3,780.00 126.000 1,134 010 CHANNELIZER (SURFACE MOUNTED) EA 65.0000 15,600.00 154.000 10,010 011 PORTABLE RADAR SPEED FEEDBACK SIGN LS 9,700.0000 9,700.00 1.000 9,700 SYSTEMS 012 TEMPORARY PAVEMENT MARKER EA 3.5000 700.00 139.000 486 013 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 19,000.0000 19,000.00 1.000 19,000 014 TEMPORARY RAILING (TYPE K) LF 36.0000 141,840.00 4,140.000 149,040 015 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,630.0000 33,780.00 4.000 22,520 016 TEMPORARY RADAR SPEED FEEDBACK EA 930.0000 8,370.00 4.000 3,720 SIGN SYSTEM 017 JOB SITE MANAGEMENT LS 22,000.0000 22,000.00 1.000 22,000 018 PREPARE STORM WATER POLLUTION PREVENTION LS 3,500.0000 3,500.00 0.900 3,150 PLAN 019 RAIN EVENT ACTION PLAN EA 500.0000 3,000.00 3.000 1,500 020 STORM WATER SAMPLING AND ANALYSIS DAY EA 1,000.0000 2,000.00 3.000 3,000 021 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 022 MOVE-IN/MOVE-OUT EA 600.0000 1,200.00 2.000 1,200 (TEMPORARY EROSION CONTROL) PROGRAM CAS145 PAGE 2 DATE 04/06/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8204 TIME 10:25 AM ESTIMATE NO. 019 BID OPENING 09/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/22 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 04/06/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY HYDRAULIC MULCH SQYD 1.0000 23,000.00 0.000 0 (BONDED FIBER MATRIX) 024 TEMPORARY CHECK DAM LF 10.0000 2,000.00 0.000 0 025 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 500.00 1.000 100 026 TEMPORARY FIBER ROLL LF 7.0000 56,000.00 675.000 4,725 027 TEMPORARY LARGE SEDIMENT BARRIER LF 13.0000 7,800.00 0.000 0 028 TEMPORARY CONSTRUCTION ENTRANCE EA 3,800.0000 15,200.00 3.000 11,400 029 STREET SWEEPING LS 21,000.0000 21,000.00 1.000 21,000 030 TEMPORARY CONCRETE WASHOUT LS 1,100.0000 1,100.00 1.000 1,100 031 TREATED WOOD WASTE LB 0.5000 9,100.00 12,440.000 6,220 032 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 033 BAT/SWALLOW EXCLUSION LS 33,000.0000 33,000.00 1.000 33,000 034 CLEARING AND GRUBBING (LS) LS 18,200.0000 18,200.00 1.000 18,200 035 ROADWAY EXCAVATION CY 35.0000 51,450.00 1,331.000 46,585 036 STRUCTURE EXCAVATION (TYPE D) CY 61.0000 402,600.00 6,419.000 391,559 (F) 037 ROADSIDE CLEARING LS 9,000.0000 9,000.00 0.000 0 038 SOIL AMENDMENT CY 46.0000 128.80 0.000 0 039 ORGANIC FERTILIZER LB 7.0000 98.00 0.000 0 040 PLANT (GROUP H) EA 44.0000 6,160.00 178.000 7,832 041 PLANT (GROUP A) EA 52.0000 3,848.00 73.000 3,796 042 PLANT ESTABLISHMENT WORK LS 27,900.0000 27,900.00 1.000 27,900 043 WOOD MULCH CY 70.0000 490.00 7.000 490 044 1" WYE STRAINER ASSEMBLY EA 205.0000 205.00 1.000 205 045 3/4" DRIP IRRIGATION TUBING LF 1.1500 2,576.00 2,240.000 2,576 (F) 046 CAM COUPLER ASSEMBLY EA 205.0000 205.00 1.000 205 047 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 11.0000 7,040.00 640.000 7,040 (F) LINE) 048 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 14.0000 1,960.00 140.000 1,960 (F) (SUPPLY LINE) 049 PRESSURE REGULATING VALVE EA 600.0000 600.00 1.000 600 PROGRAM CAS145 PAGE 3 DATE 04/06/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8204 TIME 10:25 AM ESTIMATE NO. 019 BID OPENING 09/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/22 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 04/06/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CHECK VALVE EA 23.0000 115.00 5.000 115 051 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 600.0000 600.00 1.000 600 052 COMPOST SOCK LF 6.5000 5,720.00 290.000 1,885 053 HYDROSEED SQFT 0.1700 35,700.00 140,639.000 23,908 054 COMPOST (CY) CY 70.0000 45,500.00 405.000 28,350 055 CLASS 2 AGGREGATE BASE (CY) CY 80.0000 69,600.00 870.000 69,600 056 HOT MIX ASPHALT (TYPE A) TON 130.0000 145,600.00 869.000 112,970 057 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 15.0000 1,125.00 118.000 1,770 058 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 20.0000 740.00 39.000 780 059 TACK COAT TON 2,300.0000 1,610.00 0.700 1,610 060 REMOVE ASPHALT CONCRETE DIKE LF 7.0000 840.00 158.000 1,106 061 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 7,200.00 877.000 13,155 062 REMOVE BASE AND SURFACING CY 45.0000 60,300.00 1,338.000 60,210 063 STRUCTURAL CONCRETE, BRIDGE CY 11,000.0000 22,000.00 2.000 22,000 (F) 064 DIAPHRAGM BOLSTER EA 10,000.0000 120,000.00 12.000 120,000 065 CLEAN EXPANSION JOINT LF 100.0000 7,000.00 58.000 5,800 066 JOINT SEAL (MR 2") LF 320.0000 22,400.00 58.000 18,560 067 BAR REINFORCING STEEL LB 6.0000 3,180.00 530.000 3,180 (F) 068 INJECT CRACK (EPOXY) LF 258.0000 43,860.00 212.500 54,825 069 RAPID SETTING CONCRETE (PATCH) CF 90.0000 5,850.00 65.000 5,850 070 REPAIR SPALLED SURFACE AREA SQFT 2,700.0000 4,050.00 0.000 0 071 REMOVE UNSOUND CONCRETE CF 95.0000 6,175.00 65.000 6,175 072 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5200 13,395.20 25,808.000 13,420 073 FURNISH POLYESTER CONCRETE OVERLAY CF 119.0000 255,850.00 2,278.330 271,121 074 PLACE POLYESTER CONCRETE OVERLAY SQFT 2.0000 51,520.00 25,760.000 51,520 (F) 075 CORE CONCRETE (8") LF 700.0000 10,500.00 15.000 10,500 076 BRIDGE REMOVAL (PORTION) LS 8,200.0000 8,200.00 1.000 8,200 PROGRAM CAS145 PAGE 4 DATE 04/06/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8204 TIME 10:25 AM ESTIMATE NO. 019 BID OPENING 09/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/22 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 04/06/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 SEAT EXTENDER (PIPE TYPE) LB 16.0000 37,600.00 2,350.000 37,600 078 REMOVE SLOPE PAVING (SQYD) SQYD 5.0000 5,500.00 1,193.000 5,965 079 ROCK SLOPE PROTECTION CY 139.0000 827,050.00 5,759.000 800,501 (1T, CLASS VIII, METHOD B) 080 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 3.0000 6,390.00 2,563.000 7,689 081 TEMPORARY FENCE (TYPE BW) LF 17.0000 22,610.00 1,028.000 17,476 082 CHAIN LINK FENCE (TYPE CL-6) LF 45.0000 3,150.00 70.000 3,150 083 6' CHAIN LINK GATE (TYPE CL-6) EA 2,100.0000 2,100.00 1.000 2,100 084 REMOVE FENCE LF 21.0000 1,470.00 70.000 1,470 085 RECONSTRUCT FENCE LF 44.0000 21,120.00 345.000 15,180 086 REMOVE PAVEMENT MARKER EA 1.2000 408.00 170.000 204 087 DELINEATOR (CLASS 1) EA 50.0000 1,000.00 21.000 1,050 088 GUARD RAILING DELINEATOR EA 28.0000 2,128.00 10.000 280 089 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 1,225.00 285.000 997 090 MILEPOST MARKER EA 90.0000 180.00 2.000 180 091 OBJECT MARKER (TYPE L) EA 80.0000 640.00 3.000 240 092 OBJECT MARKER (TYPE N) EA 80.0000 160.00 2.000 160 093 OBJECT MARKER (TYPE P) EA 85.0000 1,615.00 10.000 850 094 REMOVE ROADSIDE SIGN EA 200.0000 1,600.00 8.000 1,600 095 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 50.0000 3,000.00 60.000 3,000 096 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 240.00 12.000 240 (0.063"-UNFRAMED) 097 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 22.0000 1,760.00 80.000 1,760 (0.080"-UNFRAMED) 098 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 40.0000 3,000.00 75.000 3,000 (0.080"-FRAMED) 099 ROADSIDE SIGN - ONE POST EA 400.0000 2,000.00 5.000 2,000 100 ROADSIDE SIGN - TWO POST EA 1,000.0000 3,000.00 3.000 3,000 101 INSTALL ROADSIDE SIGN EA 1,800.0000 1,800.00 1.000 1,800 (LAMINATED WOOD BOX POST) 102 FURNISH LAMINATED WOOD BOX POST EA 4,200.0000 8,400.00 2.000 8,400 (TYPE M) 103 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 47,600.00 1,699.000 47,572 PROGRAM CAS145 PAGE 5 DATE 04/06/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8204 TIME 10:25 AM ESTIMATE NO. 019 BID OPENING 09/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/22 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 04/06/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 31.0000 31,620.00 1,020.000 31,620 105 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 50.0000 10,500.00 266.000 13,300 (STEEL POST) 106 TRANSITION RAILING (TYPE WB-31) EA 4,600.0000 23,000.00 4.000 18,400 107 RAIL TENSIONING ASSEMBLY EA 700.0000 1,400.00 2.000 1,400 108 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 1,700.00 2.000 1,700 109 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 10,000.0000 10,000.00 1.000 10,000 110 ALTERNATIVE MEDIAN TERMINAL SYSTEM EA 10,000.0000 20,000.00 2.000 20,000 111 CONCRETE BARRIER TRANSITION LF 760.0000 136,800.00 180.000 136,800 (F) 112 REMOVE GUARDRAIL LF 7.0000 20,370.00 2,691.000 18,837 113 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 6,037.50 6,367.000 4,775 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 114 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 17,710.00 14,496.000 15,945 (ENHANCED WET NIGHT VISIBILITY) 115 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 10,680.00 15,989.000 9,593 PROGRAM CAS145 PAGE 6 DATE 04/06/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1F8204 TIME 10:25 AM ESTIMATE NO. 019 BID OPENING 09/01/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/13/22 R.E. NAME: LANG, TIM DATE OF THIS ESTIMATE 04/06/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 3,577,240.31 ADJUSTMENT OF COMPENSATION 0.00 18,976.00 EXTRA WORK 0.00 72,864.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 3,669,080.89 116 MOBILIZATION LS 129,250.0000 129,250.00 1.000 129,250 ORIGINAL CONTRACT AMOUNT 3,935,124.50 TOTAL WORK COMPLETED 0.00 3,798,330.89 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 3,798,330.89 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 10/09/20 390 11/24/20 11/24/20 06/13/22 370 33 1 0 100% 100% LANG, TIM RESIDENT ENGINEER