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 06/18/18 EST. NO. 013 TIME 11:29 AM R.E. NAME: TRAN, QUANG 04-4G5104 --------------------------------------------------------------------------- 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 0050 2,536.78 E.W. @ F.A.(+) 041318 Y 0068.0 007 0007 1,276.07 E.W. @ F.A.(+) 032918 Y 0061.0 008 0003 512.00 A.C. @ U.P.(+) 051718 N 0069.0 4,324.85 TOTAL THIS ESTIMATE 68,112.21 TOTAL PREVIOUS ESTIMATE 72,437.06 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 06/18/18 EST. NO. 013 TIME 11:29 AM R.E. NAME: TRAN, QUANG 04-4G5104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 002 RETURN DEDUCT EST 02 10,000.00 003 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 LOCATION PROGRESS ESTIMATE 04-SOL-80-31.3/32.9 ----------------- M.C.M. CONSTRUCTION, INC. NEAR VACAVILLE, AT MERIDIAN ROAD 6413 32ND STREET OVERCROSSING NO. 23-0147 AND MIDWAY NORTH HIGHLANDS CA 95660 ROAD OVERCROSSING NO. 23-0148. FED. AID NO. ACIM-080 -2(368)E REHABILITATE AND REPLACE 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 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.750 3,750 003 TIME-RELATED OVERHEAD (LS) LS 350,000.0000 350,000.00 0.047 16,450.00 1.000 350,000 004 CONSTRUCTION AREA SIGNS LS 30,000.0000 30,000.00 0.500 15,000 005 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.950 95,000 006 TYPE III BARRICADE EA 100.0000 3,500.00 0.000 0 007 TEMPORARY TRAFFIC STRIPE (TAPE) LF 2.0000 3,600.00 2,010.000 4,020 008 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 2,000.00 98.500 4,925 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.950 9,500 010 TEMPORARY RAILING (TYPE K) LF 34.0000 44,540.00 1,748.000 59,432 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 5,000.0000 25,000.00 0.300 1,500.00 4.000 20,000 012 JOB SITE MANAGEMENT LS 35,000.0000 35,000.00 0.950 33,250 013 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 1.000 2,000 PLAN 014 RAIN EVENT ACTION PLAN EA 500.0000 29,500.00 0.000 0 015 STORM WATER SAMPLING AND ANALYSIS DAY EA 200.0000 6,200.00 0.000 0 016 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 017 TEMPORARY HYDRAULIC MULCH SQYD 0.5500 17,050.00 9,753.000 5,364 (BONDED FIBER MATRIX) 018 TEMPORARY COVER SQYD 5.0000 5,000.00 1,841.000 9,205 019 TEMPORARY CHECK DAM LF 5.0000 1,500.00 46.000 230 020 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 2.000 600 021 TEMPORARY FIBER ROLL LF 3.0000 18,450.00 458.000 1,374 022 TEMPORARY GRAVEL BAG BERM LF 12.0000 1,200.00 3.000 36 PROGRAM CAS145 PAGE 2 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY SILT FENCE LF 2.5000 15,875.00 219.000 547 024 TEMPORARY CONSTRUCTION ENTRANCE EA 3,500.0000 14,000.00 2.000 7,000 025 STREET SWEEPING LS 10,000.0000 10,000.00 0.950 9,500 026 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.000 0 027 WATER QUALITY SAMPLING AND ANALYSIS DAY EA 950.0000 9,500.00 0.000 0 028 WATER QUALITY MONITORING REPORT EA 250.0000 500.00 0.000 0 029 TEMPORARY FENCE (TYPE ESA) LF 3.0000 29,610.00 6,000.000 18,000 030 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.0000 5,960.00 1,178.000 2,356 STRIPE (HAZARDOUS WASTE) 031 TREATED WOOD WASTE LB 1.0000 1,880.00 3,134.000 3,134 032 CORE AND PRESSURE GROUT DOWEL LF 200.0000 15,000.00 75.000 15,000 033 REMOVE GUARDRAIL LF 12.0000 4,680.00 800.000 9,600 034 REMOVE FLARED END SECTION EA 200.0000 400.00 2.000 400 035 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,700.00 2,198.000 1,099 036 REMOVE PAVEMENT MARKER EA 1.0000 730.00 530.000 530 037 REMOVE DOWNDRAIN (EA) EA 500.0000 1,000.00 2.000 1,000 038 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 1,000.0000 1,000.00 2.000 2,000 039 SALVAGE METAL BRIDGE RAILING LF 25.0000 30,450.00 1,218.000 30,450 040 RELOCATE CONCRETE BARRIER (TYPE K) LF 4.5000 12,600.00 1,340.000 6,030.00 2,680.000 12,060 041 REMOVE CONCRETE (CY) CY 200.0000 1,000.00 5.000 1,000 042 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.5000 22,480.00 8,992.000 22,480 043 FURNISH POLYESTER CONCRETE OVERLAY CF 62.0000 46,500.00 765.300 47,448 044 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.0000 35,968.00 8,992.000 35,968 (F) 045 CORE CONCRETE (3") LF 250.0000 1,000.00 4.000 1,000 046 CARBON FIBER REINFORCED POLYMER STRIPS LF 30.0000 94,020.00 3,134.000 94,020 (F) 047 BRIDGE REMOVAL LS 175,000.0000 175,000.00 1.000 175,000 048 BRIDGE REMOVAL (PORTION) LS 70,000.0000 70,000.00 1.000 70,000 049 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.750 30,000 PROGRAM CAS145 PAGE 3 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.000 0 051 ROADWAY EXCAVATION CY 50.0000 67,500.00 1,402.000 70,100 052 STRUCTURE EXCAVATION (BRIDGE) CY 60.0000 46,320.00 772.000 46,320 (F) 053 STRUCTURE BACKFILL (BRIDGE) CY 160.0000 91,520.00 572.000 91,520 (F) 054 STRUCTURE BACKFILL (SLURRY CEMENT) CY 290.0000 8,990.00 31.000 8,990 (F) 055 IMPORTED BORROW (CY) CY 20.0000 106,800.00 5,522.000 110,440 056 ROADSIDE CLEARING LS 6,000.0000 6,000.00 0.000 0 057 SOIL AMENDMENT CY 110.0000 660.00 6.000 660 058 PACKET FERTILIZER EA 0.6500 234.00 359.000 233 059 PLANT (GROUP A) EA 27.0000 7,830.00 281.000 7,587 060 PLANT (GROUP B) EA 75.0000 3,000.00 39.000 2,925 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.088 2,200.00 0.088 2,200 063 WOOD MULCH CY 40.0000 20,000.00 534.000 21,360 064 2" WYE STRAINER ASSEMBLY EA 445.0000 890.00 2.000 890 065 RISER SPRINKLER ASSEMBLY EA 10.0000 3,200.00 319.000 3,190 066 CAM COUPLER ASSEMBLY EA 535.0000 1,070.00 2.000 1,070 067 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.5000 12,670.00 3,620.000 12,670 LINE) 068 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 1,350.00 280.000 1,400 LINE) 069 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 1,800.00 360.000 1,800 (SUPPLY LINE) 070 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 700.00 140.000 700 (SUPPLY LINE) 071 2" PLASTIC PIPE (SCHEDULE 40) LF 7.0000 5,320.00 420.000 2,940.00 760.000 5,320 (SUPPLY LINE) 072 BALL VALVE EA 310.0000 1,240.00 4.000 1,240 073 4" WELDED STEEL PIPE CONDUIT LF 100.0000 8,000.00 100.000 10,000 074 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 450.0000 2,700.00 5.000 2,250 075 IMPORTED TOPSOIL (CY) CY 200.0000 780.00 3.900 780 076 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.5000 8,950.00 15,100.000 7,550 PROGRAM CAS145 PAGE 4 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 HYDROMULCH SQFT 0.0400 1,500.00 37,828.000 1,513 078 FIBER ROLLS LF 3.5000 16,835.00 3,400.000 11,900 079 STRAW SQFT 0.0800 984.00 6,682.000 534 080 HYDROSEED SQFT 0.0700 2,625.00 43,300.000 3,031 081 COMPOST SQFT 0.1000 4,830.00 43,300.000 4,330 082 INCORPORATE MATERIALS SQFT 0.1500 852.00 0.000 0 083 PRIME COAT TON 500.0000 5,500.00 5.000 2,500 084 HOT MIX ASPHALT (TYPE A) TON 98.0000 237,160.00 2,500.780 245,076 085 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 200.0000 98,000.00 121.250 24,250 086 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 5.0000 2,750.00 475.000 2,375 087 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 5.0000 2,400.00 840.000 4,200 088 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 5.0000 3,300.00 468.000 2,340 089 TACK COAT TON 1,050.0000 1,155.00 0.000 0 090 FURNISH STEEL PILING (HP 14 X 89) LF 48.0000 202,368.00 4,216.000 202,368 091 DRIVE STEEL PILE (HP 14 X 89) EA 1,800.0000 158,400.00 88.000 158,400 092 PRESTRESSING CAST-IN-PLACE CONCRETE LS 90,000.0000 90,000.00 1.000 90,000 093 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 450.0000 84,150.00 187.000 84,150 (F) 094 STRUCTURAL CONCRETE, BRIDGE CY 764.0000 662,388.00 867.000 662,388 (F) 095 STRUCTURAL CONCRETE, BRIDGE CY 625.0000 280,000.00 448.000 280,000 (F) (POLYMER FIBER) 096 AGGREGATE BASE (APPROACH SLAB) CY 100.0000 1,000.00 10.000 1,000 097 STRUCTURAL CONCRETE, APPROACH SLAB CY 645.0000 97,395.00 151.000 97,395 (F) (TYPE N) 098 STRUCTURAL CONCRETE, APPROACH SLAB CY 710.0000 68,870.00 97.000 68,870 (TYPE R MODIFIED) 099 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 7,500.00 2.910 7,275 100 CONCRETE SURFACE TEXTURE SQFT 6.2500 27,412.50 4,386.000 27,412 (F) 101 DRILL AND BOND DOWEL LF 30.0000 12,330.00 411.000 12,330 102 JOINT SEAL (MR 1 1/2") LF 95.0000 6,460.00 68.000 6,460 103 JOINT SEAL (MR 2") LF 105.0000 12,075.00 115.000 12,075 PROGRAM CAS145 PAGE 5 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 BAR REINFORCING STEEL (BRIDGE) LB 0.8500 311,689.05 366,693.000 311,689 (F) 105 ABUTMENT LUMBER BLOCKING MFBM 2,400.0000 2,400.00 1.000 2,400 (F) 106 PREPARE AND STAIN CONCRETE SQFT 4.0000 21,916.00 5,479.000 21,916.00 5,479.000 21,916 107 18" REINFORCED CONCRETE PIPE LF 250.0000 3,000.00 12.000 3,000 108 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 125.0000 11,625.00 98.900 12,362 (.079" THICK) 109 18" CONCRETE FLARED END SECTION EA 600.0000 1,200.00 2.000 1,200 110 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 250.0000 1,275.00 5.100 1,275 (CY) 111 SLOPE PAVING (CONCRETE) CY 2,100.0000 130,200.00 62.000 130,200 112 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 30.0000 360.00 12.000 360 113 MISCELLANEOUS IRON AND STEEL LB 4.0000 2,868.00 717.000 2,868 (F) 114 MISCELLANEOUS METAL (BRIDGE) LB 10.0000 7,000.00 700.000 7,000 (F) 115 GUARD RAILING DELINEATOR EA 25.0000 800.00 40.000 1,000 116 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 30.0000 9,900.00 200.000 6,000 117 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 15,000.00 0.000 0 118 CHAIN LINK RAILING (TYPE 6) LF 100.0000 60,200.00 602.000 60,200 (F) 119 TUBULAR HANDRAILING LF 91.0000 62,062.00 682.000 62,062 (F) 120 TRANSITION RAILING (TYPE WB-31) EA 5,100.0000 40,800.00 8.000 40,800 121 END ANCHOR ASSEMBLY (TYPE SFT) EA 500.0000 1,000.00 0.000 0 122 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,600.0000 28,800.00 8.000 28,800 123 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,600.0000 7,200.00 0.000 0 124 CONCRETE BARRIER (TYPE 732 MODIFIED) LF 95.0000 64,790.00 682.000 64,790 (F) 125 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 270.0000 163,620.00 606.000 163,620 (F) 126 THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 14,655.00 4,164.000 6,246.00 9,772.000 14,658 127 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 2,100.00 0.000 0 (BROKEN 36-12) 128 12" RUMBLE STRIP STA 2,500.0000 5,000.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 129 PAVEMENT MARKER (NON-REFLECTIVE) EA 6.0000 2,880.00 348.000 2,088.00 694.000 4,164 130 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 3,200.00 116.000 1,160.00 433.000 4,330 PROGRAM CAS145 PAGE 6 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 LIGHTING SYSTEM LS 100,000.0000 100,000.00 0.850 85,000 132 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 133 HOT MIX ASPHALT-OPEN GRADED TON 880.0000 14,960.00 0.000 0 (OPEN GRADED FRICTION COURSE) PROGRAM CAS145 PAGE 7 DATE 06/18/18 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4G5104 TIME 11:29 AM ESTIMATE NO. 013 BID OPENING 12/06/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/18 R.E. NAME: TRAN, QUANG DATE OF THIS ESTIMATE 06/18/18 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 60,530.00 4,659,342.77 ADJUSTMENT OF COMPENSATION 512.00 1,464.80 EXTRA WORK 3,812.85 70,972.26 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 64,854.85 4,731,779.83 134 MOBILIZATION LS 551,018.4500 551,018.45 1.000 551,018 ORIGINAL CONTRACT AMOUNT 5,511,275.00 TOTAL WORK COMPLETED 64,854.85 5,282,798.28 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 64,854.85 5,282,798.28 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 02/06/17 214 05/17/17 04/03/17 07/12/18 226 82 3 0 92% 100% PROGRESS IS SATISFACTORY PENDING CCO DAYS TRAN, QUANG RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/18