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 05/26/21 EST. NO. 001 TIME 11:50 AM R.E. NAME: MANOHARAN SELVENDRAN 03-3F5604 --------------------------------------------------------------------------- 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 05/26/21 EST. NO. 001 TIME 11:50 AM R.E. NAME: MANOHARAN SELVENDRAN 03-3F5604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5604 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: MANOHARAN SELVENDRAN DATE OF THIS ESTIMATE 05/26/21 LOCATION PROGRESS ESTIMATE 03-SUT-20 ----------------- CALIFORNIA ENGINEERING IN YUBA AND SUTTER COUNTIES, IN CONTRACTORS, INC. YUBA CITY AND MARYSVILLE, AT THE 20 HAPPY VALLEY ROAD; FEATHER RIVER BRIDGE AND OVERHEAD. PLEASANTON CA 94566 FED. AID NO. ACNH-P020(194) E SCOUR MITIGATION AND RETROFIT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1,000.0000 1,000.00 0.069 69.00 0.069 69 003 TIME-RELATED OVERHEAD (LS) LS 2,030,000.0000 2,030,000.00 0.069 140,070.00 0.069 140,070 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 6,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.069 1,380.00 0.069 1,380 007 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 1,000.0000 2,000.00 0.000 0 008 TEMPORARY RAILING (TYPE K) LF 50.0000 4,000.00 80.000 4,000.00 80.000 4,000 009 TEMPORARY DEWATERING OPERATION LS 50,000.0000 50,000.00 0.000 0 010 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.069 690.00 0.069 690 011 PREPARE STORM WATER POLLUTION PREVENTION LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 PLAN 012 RAIN EVENT ACTION PLAN EA 500.0000 32,000.00 0.000 0 013 STORM WATER SAMPLING AND ANALYSIS DAY EA 50.0000 5,500.00 0.000 0 014 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 015 TEMPORARY EROSION CONTROL BLANKET SQYD 2.0000 10,520.00 0.000 0 016 MOVE-IN/MOVE-OUT EA 750.0000 9,000.00 1.000 750.00 1.000 750 (TEMPORARY EROSION CONTROL) 017 TEMPORARY HYDRAULIC MULCH SQYD 0.6500 6,890.00 0.000 0 (BONDED FIBER MATRIX) 018 TEMPORARY COVER SQYD 1.0500 5,523.00 0.000 0 019 TEMPORARY CHECK DAM LF 25.0000 675.00 0.000 0 020 TEMPORARY FIBER ROLL LF 3.0000 18,000.00 0.000 0 021 TEMPORARY GRAVEL BAG BERM LF 7.5000 7,500.00 0.000 0 022 TEMPORARY REINFORCED SILT FENCE LF 10.0000 30,000.00 558.000 5,580.00 558.000 5,580 PROGRAM CAS145 PAGE 2 DATE 05/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5604 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: MANOHARAN SELVENDRAN DATE OF THIS ESTIMATE 05/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 2,500.0000 7,500.00 2.000 5,000.00 2.000 5,000 024 STREET SWEEPING LS 15,000.0000 15,000.00 0.250 3,750.00 0.250 3,750 025 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 026 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 100.0000 16,000.00 0.000 0 027 WATER QUALITY MONITORING REPORT EA 300.0000 9,900.00 0.000 0 028 WATER QUALITY ANNUAL REPORT EA 1,000.0000 4,000.00 0.000 0 029 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 50,000.0000 50,000.00 0.069 3,450.00 0.069 3,450 030 TEMPORARY HIGH-VISIBILITY FENCE LF 3.5000 11,130.00 2,380.000 8,330.00 2,380.000 8,330 031 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.800 8,000.00 0.800 8,000 032 SHOULDER BACKING TON 275.0000 1,925.00 0.000 0 033 STRUCTURE EXCAVATION (TYPE A) CY 500.0000 203,000.00 100.000 50,000.00 100.000 50,000 (F) 034 STRUCTURE EXCAVATION (TYPE D) CY 70.0000 243,250.00 3,194.000 223,580.00 3,194.000 223,580 (F) 035 STRUCTURE BACKFILL (BRIDGE) CY 100.0000 59,000.00 0.000 0 (F) 036 IMPORTED BORROW (CY) CY 40.0000 153,200.00 0.000 0 037 BONDED FIBER MATRIX (SQFT) SQFT 0.2500 71,500.00 0.000 0 038 COMPOST (CY) CY 60.0000 84,000.00 0.000 0 039 INCORPORATE MATERIALS SQFT 0.0200 4,540.00 0.000 0 040 CLASS 2 AGGREGATE BASE (CY) CY 200.0000 4,000.00 0.000 0 041 CRACK TREATMENT LNMI 9,000.0000 18,900.00 0.000 0 042 HOT MIX ASPHALT (TYPE A) TON 120.0000 123,600.00 0.000 0 043 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 044 TACK COAT TON 1,000.0000 4,000.00 0.000 0 045 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 150.0000 10,500.00 0.000 0 046 REMOVE BASE AND SURFACING CY 500.0000 10,000.00 0.000 0 047 FURNISH 48" CAST-IN-STEEL SHELL LF 770.0000 6,879,950.00 0.000 0 CONCRETE PILING 048 DRIVE 48" CAST-IN-STEEL SHELL CONCRETE EA 41,000.0000 2,050,000.00 0.000 0 PILE 049 SEAL COURSE CONCRETE CY 200.0000 78,400.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5604 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: MANOHARAN SELVENDRAN DATE OF THIS ESTIMATE 05/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 260.0000 1,058,200.00 0.000 0 (F) 051 DRILL AND BOND DOWEL LF 30.0000 8,100.00 0.000 0 052 BAR REINFORCING STEEL (BRIDGE) LB 1.1500 1,565,644.50 0.000 0 (F) 053 CORE CONCRETE (2") LF 55.0000 48,290.00 0.000 0 054 CORE CONCRETE (6") LF 125.0000 9,000.00 0.000 0 055 CORE CONCRETE (1 1/2") LF 55.0000 48,290.00 0.000 0 056 CORE CONCRETE (2 1/4") LF 55.0000 96,580.00 175.000 9,625.00 175.000 9,625 057 BRIDGE REMOVAL (PORTION) LS 15,000.0000 15,000.00 0.800 12,000.00 0.800 12,000 058 ROCK SLOPE PROTECTION (1T, METHOD A) CY 60.0000 192,000.00 0.000 0 (F) 059 REMOVE ROCK SLOPE PROTECTION CY 20.0000 442,000.00 22,100.000 442,000.00 22,100.000 442,000 060 RESET ROCK SLOPE PROTECTION CY 25.0000 48,000.00 0.000 0 (1/4 T, METHOD B) 061 REMOVE ROCK SLOPE PROTECTION FABRIC SQYD 1.0000 18,500.00 18,500.000 18,500.00 18,500.000 18,500 062 ROCK SLOPE PROTECTION CY 550.0000 1,650.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 063 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 9.0000 15,750.00 0.000 0 064 MINOR CONCRETE (MISCELLANEOUS CY 4,650.0000 20,925.00 0.000 0 CONSTRUCTION) 065 CHAIN LINK FENCE (TYPE CL-5) LF 100.0000 1,000.00 0.000 0 066 PROTECT ANCHORED GUY WIRE IN PLACE EA 1,500.0000 4,500.00 3.000 4,500.00 3.000 4,500 067 REMOVE FENCE LF 200.0000 2,000.00 0.000 0 068 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 069 NATURAL RESOURCE PROTECTION PLAN LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000 PROGRAM CAS145 PAGE 4 DATE 05/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3F5604 TIME 11:50 AM ESTIMATE NO. 001 BID OPENING 01/27/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/21 R.E. NAME: MANOHARAN SELVENDRAN DATE OF THIS ESTIMATE 05/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 950,274.00 950,274.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 950,274.00 950,274.00 070 MOBILIZATION LS 1,750,000.0000 1,750,000.00 0.500 875,000.00 0.500 875,000 ORIGINAL CONTRACT AMOUNT 17,748,332.50 TOTAL WORK COMPLETED 1,825,274.00 1,825,274.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,825,274.00 1,825,274.00 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 03/09/21 290 05/04/21 05/04/21 06/17/22 16 3 0 0 10% 6% PROGRESS IS SATISFACTORY MANOHARAN SELVENDRAN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/26/21