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 07/28/20 EST. NO. 009 TIME 10:14 AM R.E. NAME: THURMAN, ANTHONY 03-3F5504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0005 5,770.97 E.W. @ F.A.(+) 073019 Y 0006.0 0006 1,402.84 073019 Y 0007.0 0007 4,187.77 073119 Y 0008.0 0008 723.15 080119 Y 0009.0 0009 7,167.90 080219 Y 0010.0 0010 19,961.15 080319 Y 0011.0 0011 12,804.50 080419 Y 0012.0 0012 9,869.71 080719 Y 0013.0 0015 6,525.39 080919 Y 0016.0 0016 17,017.80 081019 Y 0017.0 0018 7,445.33 081119 Y 0019.0 0029 765.38 073019 Y 0033.0 0030 765.38 073119 Y 0034.0 0031 1,339.42 080319 Y 0035.0 0032 1,748.89 080419 Y 0036.0 0033 382.69 080919 Y 0037.0 0034 1,530.76 081019 Y 0038.0 0035 574.04 081319 Y 0039.0 0036 287.02 081419 Y 0040.0 0037 574.04 081619 Y 0041.0 0038 861.06 081719 Y 0042.0 101,705.19 TOTAL THIS ESTIMATE 132,847.16 TOTAL PREVIOUS ESTIMATE 234,552.35 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 07/28/20 EST. NO. 009 TIME 10:14 AM R.E. NAME: THURMAN, ANTHONY 03-3F5504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5504 TIME 10:14 AM ESTIMATE NO. 009 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: THURMAN, ANTHONY DATE OF THIS ESTIMATE 07/28/20 LOCATION PROGRESS ESTIMATE 03-YOL-275-13.0/ .0 ----------------- GOLDEN STATE BRIDGE, INC. IN WEST SACRAMENTO AT SACRAMENTO 3701 MALLARD DRIVE RIVER BRIDGE 22-0021 BENICIA CA 945101195 FED. AID NO. B1NH-P275(6)E SUB-NAV PROTECTION ------------------------------------------------------------------------------------------------------------------------------------ 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 15,000.0000 15,000.00 0.060 900.00 0.560 8,400 003 TIME-RELATED OVERHEAD (LS) LS 1,185,000.0000 1,185,000.00 0.060 71,100.00 0.560 663,600 004 JOB SITE MANAGEMENT LS 70,000.0000 70,000.00 0.500 35,000 005 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.750 3,000 006 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 450.0000 108,000.00 17.000 7,650.00 113.000 50,850 007 WATER QUALITY MONITORING REPORT EA 300.0000 72,000.00 17.000 5,100.00 113.000 33,900 008 WATER QUALITY ANNUAL REPORT EA 1,250.0000 3,750.00 0.000 0 009 TREATED WOOD WASTE LB 0.1000 168,000.00 336,000.060 33,600.01 1,176,000.060 117,600 010 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 75,000.0000 75,000.00 0.060 4,500.00 0.560 42,000 011 NATURAL RESOURCE PROTECTION PLAN LS 7,500.0000 7,500.00 1.000 7,500 012 FIBERGLASS REINFORCED GRATING SQFT 24.0000 54,720.00 1,947.000 46,728 (F) 013 FURNISH 24" STEEL PIPE PILING LF 175.0000 1,680,000.00 9,600.000 1,680,000 014 FURNISH 36" STEEL PIPE PILING LF 335.0000 294,800.00 24.000 8,040.00 880.000 294,800 015 INSTALL 24" STEEL PIPE PILE EA 15,000.0000 1,440,000.00 14.000 210,000.00 62.000 930,000 016 INSTALL 36" STEEL PIPE PILE EA 7,500.0000 60,000.00 2.000 15,000.00 6.000 45,000 017 STRUCTURAL STEEL (BRIDGE) LB 16.0000 3,437,600.00 115,140.000 1,842,240 (F) 018 PLASTIC LUMBER MFBM 9,999.0000 559,944.00 42.000 419,958 (F) 019 SPOT BLAST CLEAN AND PAINT UNDERCOAT SQFT 650.0000 2,600.00 0.000 0 020 BRIDGE REMOVAL (PORTION) LS 410,000.0000 410,000.00 0.200 82,000.00 0.700 287,000 021 MISCELLANEOUS METAL (BRIDGE) LB 19.0000 241,034.00 8,397.000 159,543 (F) 022 ELECTRICAL WORK LS 75,000.0000 75,000.00 0.250 18,750.00 0.500 37,500 PROGRAM CAS145 PAGE 2 DATE 07/28/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5504 TIME 10:14 AM ESTIMATE NO. 009 BID OPENING 10/16/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/20 R.E. NAME: THURMAN, ANTHONY DATE OF THIS ESTIMATE 07/28/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 456,640.01 6,708,619.01 ADJUSTMENT OF COMPENSATION 0.00 16,265.82 EXTRA WORK 101,705.19 218,286.53 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 558,345.20 6,943,171.36 023 MOBILIZATION LS 1,000,000.0000 1,000,000.00 1.000 1,000,000 ORIGINAL CONTRACT AMOUNT 10,967,948.00 TOTAL WORK COMPLETED 558,345.20 7,943,171.36 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 558,345.20 7,943,171.36 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 12/17/18 170 03/18/19 03/18/19 11/03/20 95 240 0 0 70% 56% PROGRESS IS SATISFACTORY THURMAN, ANTHONY RESIDENT ENGINEER PROGRAM CAS145 DATE 07/28/20