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 04/19/19 EST. NO. 005 TIME 03:50 PM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1H3414 --------------------------------------------------------------------------- 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 04/19/19 EST. NO. 005 TIME 03:50 PM R.E. NAME: OBAIDULLAH RASHID "ABDUL" 10-1H3414 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISSING CPM UPDATES -53,942.50 005 -53,942.50 -53,942.50 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -2,000.00 004 RECD PAYROLLS EST 4 2,000.00 005 2,000.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 070 -744.37 001 OVERBID ITEM NO. 070 -198.50 003 OVERBID ITEM NO. 070 -49.63 005 -49.63 -992.50 TOTAL DEDUCTIONS -51,992.13 -54,935.00 PROGRAM CAS145 PAGE 1 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3414 TIME 03:50 PM ESTIMATE NO. 005 BID OPENING 09/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/19/19 LOCATION PROGRESS ESTIMATE 10-SJ-5-R21.4/ .0 ----------------- M.C.M. CONSTRUCTION, INC. IN SAN JOAQUIN COUNTY ON INTERSTATE PO BOX 620 5 (I-5) AT PM 10.65 AND AT R21.44. NORTH HIGHLANDS CA 95660 FED. AID NO. B1IM- 005-6(351)E IMPROVING FREIGHT MOBILITY BY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.750 3,750 003 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.050 2,250.00 0.400 18,000 004 TYPE III BARRICADE EA 125.0000 1,500.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.2500 5,000.00 2,351.000 2,938.75 2,351.000 2,938 006 CHANNELIZER (SURFACE MOUNTED) EA 70.0000 1,260.00 9.000 630.00 9.000 630 007 TEMPORARY PAVEMENT MARKER EA 11.0000 792.00 37.000 407.00 76.000 836 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,500.0000 7,500.00 0.050 375.00 0.400 3,000 009 TEMPORARY RAILING (TYPE K) LF 55.0000 33,000.00 360.000 19,800.00 720.000 39,600 010 TEMPORARY CRASH CUSHION MODULE EA 350.0000 9,800.00 14.000 4,900.00 28.000 9,800 011 TEMPORARY TRAFFIC SCREEN LF 4.0000 2,400.00 300.000 1,200.00 660.000 2,640 012 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.050 500.00 0.400 4,000 013 PREPARE WATER POLLUTION CONTROL PROGRAM LS 600.0000 600.00 1.000 600 014 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 450.00 3.000 675 015 TEMPORARY FIBER ROLL LF 6.0000 2,040.00 0.000 0 016 TEMPORARY REINFORCED SILT FENCE LF 11.0000 3,740.00 250.000 2,750 017 STREET SWEEPING LS 6,000.0000 6,000.00 0.050 300.00 0.400 2,400 018 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.050 75.00 0.400 600 019 ASBESTOS COMPLIANCE PLAN LS 1,500.0000 1,500.00 0.000 0 020 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 11.0000 5,500.00 560.000 6,160 STRIPE (HAZARDOUS WASTE) 021 TREATED WOOD WASTE LB 1.0000 890.00 0.000 0 022 STRUCTURE EXCAVATION (BRIDGE) CY 700.0000 4,200.00 6.000 4,200 (F) PROGRAM CAS145 PAGE 2 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3414 TIME 03:50 PM ESTIMATE NO. 005 BID OPENING 09/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURE BACKFILL (BRIDGE) CY 1,000.0000 5,000.00 5.000 5,000 (F) 024 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 800.0000 800.00 0.000 0 025 HYDROMULCH SQFT 0.5000 1,630.00 0.000 0 026 FIBER ROLLS LF 5.0000 4,200.00 0.000 0 027 HYDROSEED SQFT 0.7500 2,445.00 0.000 0 028 HOT MIX ASPHALT (TYPE A) TON 500.0000 60,000.00 114.010 57,005.00 149.010 74,505 029 TACK COAT TON 600.0000 240.00 0.400 240.00 1.080 648 030 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 25.0000 20,500.00 759.670 18,991.75 1,010.670 25,266 031 PRESTRESSING LS 32,000.0000 32,000.00 1.000 32,000 032 STRUCTURAL CONCRETE, BRIDGE CY 2,475.0000 101,475.00 29.000 71,775 (F) 033 AGGREGATE BASE (APPROACH SLAB) CY 200.0000 3,200.00 0.000 0 034 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,900.0000 304,000.00 36.000 68,400 (TYPE R) 035 PAVING NOTCH EXTENSION CF 190.0000 14,060.00 13.500 2,565 036 DRILL AND BOND DOWEL LF 55.0000 8,580.00 125.000 6,875 037 JOINT SEAL (MR 1") LF 100.0000 11,100.00 0.000 0 038 BAR REINFORCING STEEL (BRIDGE) LB 2.5000 19,575.00 6,587.000 16,467 (F) 039 CLOSE ACCESS, DECK EA 800.0000 1,600.00 0.000 0 040 CORE CONCRETE (4") LF 500.0000 3,000.00 6.000 3,000 041 ACCESS OPENING, DECK EA 3,500.0000 7,000.00 2.000 7,000 042 ACCESS OPENING, SOFFIT EA 4,200.0000 8,400.00 2.000 8,400.00 2.000 8,400 043 BRIDGE REMOVAL (PORTION) LS 75,000.0000 75,000.00 0.500 37,500.00 1.000 75,000 044 CHAIN LINK FENCE (TYPE CL-6) LF 100.0000 3,200.00 0.000 0 045 REMOVE FENCE (TYPE BW) LF 65.0000 2,080.00 32.000 2,080 046 REMOVE PAVEMENT MARKER EA 3.0000 330.00 0.000 0 047 GUARD RAILING DELINEATOR EA 25.0000 100.00 4.000 100.00 4.000 100 048 PAVEMENT MARKER (RETROREFLECTIVE) EA 13.0000 468.00 0.000 0 049 OBJECT MARKER (TYPE L) EA 60.0000 60.00 1.000 60.00 1.000 60 PROGRAM CAS145 PAGE 3 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3414 TIME 03:50 PM ESTIMATE NO. 005 BID OPENING 09/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 OBJECT MARKER (TYPE P) EA 100.0000 100.00 1.000 100.00 1.000 100 051 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 1,200.00 0.000 0 (0.063" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 052 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 600.00 0.000 0 053 ROADSIDE SIGN - ONE POST EA 250.0000 1,000.00 0.000 0 054 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 75.0000 7,050.00 100.000 7,500.00 100.000 7,500 055 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 9,400.00 0.000 0 056 TRANSITION RAILING (TYPE WB-31) EA 4,550.0000 4,550.00 1.000 4,550.00 1.000 4,550 057 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,550.0000 4,550.00 1.000 4,550.00 1.000 4,550 058 CONCRETE BARRIER (TYPE 60MS) LF 400.0000 5,200.00 0.000 0 059 CONCRETE BARRIER (TYPE 736) LF 250.0000 79,500.00 159.000 39,750.00 159.000 39,750 (F) 060 REMOVE GUARDRAIL LF 18.0000 1,350.00 75.000 1,350.00 75.000 1,350 061 SALVAGE METAL BRIDGE RAILING LF 20.0000 6,260.00 0.000 0 062 REMOVE CONCRETE BARRIER LF 350.0000 4,550.00 0.000 0 063 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 1,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 2,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 065 REMOVE PAINTED TRAFFIC STRIPE LF 1.2500 3,125.00 1,778.000 2,222.50 1,778.000 2,222 066 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 1,875.00 840.000 2,100 067 12" RUMBLE STRIP STA 650.0000 7,800.00 0.000 0 (ASPHALT CONCRETE PAVEMENT) 068 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.050 75.00 0.750 1,125 SYSTEM ELEMENTS DURING CONSTRUCTION 069 MODIFYING EXISTING ELECTRICAL SYSTEM LS 65,000.0000 65,000.00 0.240 15,600 PROGRAM CAS145 PAGE 4 DATE 04/19/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1H3414 TIME 03:50 PM ESTIMATE NO. 005 BID OPENING 09/12/18 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/19 R.E. NAME: OBAIDULLAH RASHID "ABDUL" DATE OF THIS ESTIMATE 04/19/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 215,770.00 582,069.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 215,770.00 582,069.50 070 MOBILIZATION LS 117,500.0000 117,500.00 0.050 5,875.00 1.000 117,500 ORIGINAL CONTRACT AMOUNT 1,165,075.00 TOTAL WORK COMPLETED 221,645.00 699,569.50 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS -51,992.13 -54,935.00 TOTAL 169,652.87 644,634.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 070 MOBILIZATION 116,507.50 117,500.00 992.50 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 11/08/18 130 11/26/18 11/26/18 08/06/19 54 44 0 0 57% 42% PROGRESS IS SATISFACTORY OBAIDULLAH RASHID "ABDUL" RESIDENT ENGINEER PROGRAM CAS145 DATE 04/19/19