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 10/22/20 EST. NO. 012 TIME 02:26 PM R.E. NAME: SUSHMA LEE 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 --------------------------------------------------------------------------- 003 0002 1,150.00 E.W. @ F.A.(+) 091020 N 0043.0 006 0002 810.57 E.W. @ F.A.(+) 083120 N 0044.0 007 0002 125,150.00 E.W. @ L.S.(+) 102020 N 001 0 127,110.57 TOTAL THIS ESTIMATE 234,552.35 TOTAL PREVIOUS ESTIMATE 361,662.92 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 10/22/20 EST. NO. 012 TIME 02:26 PM R.E. NAME: SUSHMA LEE 03-3F5504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5504 TIME 02:26 PM ESTIMATE NO. 012 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 10/20/20 R.E. NAME: SUSHMA LEE DATE OF THIS ESTIMATE 10/22/20 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 0.750 11,250 003 TIME-RELATED OVERHEAD (LS) LS 1,185,000.0000 1,185,000.00 0.120 142,200.00 0.940 1,113,900 004 JOB SITE MANAGEMENT LS 70,000.0000 70,000.00 0.150 10,500.00 0.910 63,700 005 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 22.000 9,900.00 175.000 78,750 007 WATER QUALITY MONITORING REPORT EA 300.0000 72,000.00 22.000 6,600.00 175.000 52,500 008 WATER QUALITY ANNUAL REPORT EA 1,250.0000 3,750.00 1.000 1,250 009 TREATED WOOD WASTE LB 0.1000 168,000.00 1,680,000.060 168,000 010 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 75,000.0000 75,000.00 0.820 61,500 011 NATURAL RESOURCE PROTECTION PLAN LS 7,500.0000 7,500.00 1.000 7,500 012 FIBERGLASS REINFORCED GRATING SQFT 24.0000 54,720.00 333.000 7,992.00 2,280.000 54,720 (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 294,800.00 880.000 294,800 015 INSTALL 24" STEEL PIPE PILE EA 15,000.0000 1,440,000.00 96.000 1,440,000 016 INSTALL 36" STEEL PIPE PILE EA 7,500.0000 60,000.00 8.000 60,000 017 STRUCTURAL STEEL (BRIDGE) LB 16.0000 3,437,600.00 25,280.000 404,480.00 214,850.000 3,437,600 (F) 018 PLASTIC LUMBER MFBM 9,999.0000 559,944.00 7.000 69,993.00 56.000 559,944 (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 1.000 410,000 021 MISCELLANEOUS METAL (BRIDGE) LB 19.0000 241,034.00 4,289.000 81,491.00 12,686.000 241,034 (F) 022 ELECTRICAL WORK LS 75,000.0000 75,000.00 0.300 22,500.00 0.800 60,000 PROGRAM CAS145 PAGE 2 DATE 10/22/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5504 TIME 02:26 PM ESTIMATE NO. 012 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 10/20/20 R.E. NAME: SUSHMA LEE DATE OF THIS ESTIMATE 10/22/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 755,656.00 9,803,448.01 ADJUSTMENT OF COMPENSATION 0.00 16,265.82 EXTRA WORK 127,110.57 345,397.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 882,766.57 10,165,110.93 023 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 882,766.57 11,165,110.93 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 882,766.57 11,165,110.93 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 11/04/20 160 241 0 0 97% 94% PROGRESS IS SATISFACTORY SUSHMA LEE RESIDENT ENGINEER PROGRAM CAS145 DATE 10/22/20