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 12/22/16 EST. NO. 016 TIME 02:30 PM R.E. NAME: VAZIRANI, MANSUKH 07-274804 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0017 7,600.00 E.W. @ F.A.(+) 103116 N 0205.0 005 0001 952.50 E.W. @ U.P (+) 103116 N 0207.0 007 0102 279.31 E.W. @ F.A.(+) 111816 Y 0206.0 008 0002 264.40 A.C. @ U.P.(+) 103116 N 0210.0 9,096.21 TOTAL THIS ESTIMATE 697,747.93 TOTAL PREVIOUS ESTIMATE 706,844.14 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 12/22/16 EST. NO. 016 TIME 02:30 PM R.E. NAME: VAZIRANI, MANSUKH 07-274804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY 1391 FORM MISSING -10,000.00 012 1391 FORM MISSING 10,000.00 013 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 02:30 PM ESTIMATE NO. 016 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 12/22/16 LOCATION PROGRESS ESTIMATE 07-LA-18-0.1/0.1 ----------------- MCM CONSTRUCTION, INC. IN LOS ANGELES COUNTY ON ROUTE 18 6413 32ND STREET NORTH HIGHLANDS CA 95660 FED. AID NO. NHP-P018(47)E REPLACE BRIDGE DECK AND RAIL ------------------------------------------------------------------------------------------------------------------------------------ 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 0.850 2,550 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.250 750.00 0.750 2,250 003 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 0.780 7,020 004 TRAFFIC CONTROL SYSTEM LS 2,000.0000 2,000.00 0.550 1,100.00 0.750 1,500 005 TYPE III BARRICADE EA 100.0000 1,300.00 13.000 1,300 006 TEMPORARY RAILING (TYPE K) LF 28.0000 3,360.00 120.000 3,360 007 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 0.150 2,250.00 0.550 8,250 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 300.0000 300.00 0.850 255 009 TEMPORARY COVER SQYD 3.0000 1,200.00 200.000 600.00 200.000 600 010 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 1.000 300 011 TEMPORARY FIBER ROLL LF 4.0000 14,400.00 100.000 400 012 TEMPORARY GRAVEL BAG BERM LF 5.0000 1,500.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.200 300.00 1.000 1,500 014 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 2.0000 1,720.00 76.000 152 (HAZARDOUS WASTE) 015 TREATED WOOD WASTE LB 0.2500 827.50 0.000 0 016 INJECT CRACK (EPOXY) LF 75.0000 600.00 10.000 750 017 REMOVE GUARDRAIL LF 11.0000 3,850.00 350.000 3,850 018 REMOVE PAINTED TRAFFIC STRIPE LF 3.0000 2,220.00 0.000 0 019 REMOVE PAINTED PAVEMENT MARKING SQFT 3.5000 1,015.00 0.000 0 020 REMOVE PAVEMENT MARKER EA 1.0000 42.00 22.000 22 021 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 11,200.00 2,925.000 11,700.00 2,925.000 11,700 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 26.0000 3,900.00 240.000 6,240.00 240.000 6,240 PROGRAM CAS145 PAGE 2 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 02:30 PM ESTIMATE NO. 016 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.7500 12,877.50 17,130.000 12,847 024 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 108,000.00 1,040.000 104,000 025 PLACE POLYESTER CONCRETE OVERLAY SQFT 0.9000 15,453.00 17,170.000 15,453 (F) 026 CORE CONCRETE (3") LF 125.0000 1,500.00 3.200 400 027 BRIDGE REMOVAL (PORTION) LS 400,000.0000 400,000.00 1.000 400,000 028 CLEARING AND GRUBBING (LS) LS 1,500.0000 1,500.00 0.750 1,125 029 ROADWAY EXCAVATION CY 400.0000 1,600.00 0.000 0 030 STRUCTURE EXCAVATION (BRIDGE) CY 400.0000 20,800.00 52.000 20,800 (F) 031 STRUCTURE BACKFILL (BRIDGE) CY 300.0000 15,000.00 50.000 15,000.00 50.000 15,000 (F) 032 IMPORTED BORROW (CY) CY 200.0000 1,800.00 0.000 0 033 PREPAVING GRINDING DAY EA 1,200.0000 1,200.00 0.000 0 034 HOT MIX ASPHALT (TYPE A) TON 140.0000 10,220.00 0.000 0 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 580.0000 16,820.00 36.000 20,880.00 36.000 20,880 036 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.6000 3,952.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6000 320.00 0.000 0 038 TACK COAT TON 3,100.0000 620.00 0.200 620.00 0.200 620 039 STRUCTURAL CONCRETE, BRIDGE CY 1,035.0000 439,875.00 406.250 420,468 (F) 040 STRUCTURAL CONCRETE, BARRIER SLAB CY 900.0000 16,200.00 18.000 16,200 (F) 041 AGGREGATE BASE (APPROACH SLAB) CY 300.0000 1,500.00 6.250 1,875 042 STRUCTURAL CONCRETE CY 850.0000 40,800.00 60.000 51,000 APPROACH SLAB (TYPE R MODIFIED) 043 PAVING NOTCH EXTENSION CF 100.0000 3,200.00 32.000 3,200 044 DRILL AND BOND DOWEL LF 50.0000 3,000.00 60.000 3,000 045 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 50.0000 100.00 0.000 0 046 SNOWPLOW DEFLECTOR EA 150.0000 4,500.00 0.000 0 047 JOINT SEAL (MR 1") LF 30.0000 1,290.00 43.000 1,290 048 JOINT SEAL (MR 1 1/2") LF 40.0000 1,720.00 43.000 1,720 049 JOINT SEAL (MR 2") LF 50.0000 2,150.00 43.000 2,150 PROGRAM CAS145 PAGE 3 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 02:30 PM ESTIMATE NO. 016 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BAR REINFORCING STEEL (BRIDGE) LB 8.0000 1,960.00 245.000 1,960 (F) 051 BAR REINFORCING STEEL (EPOXY COATED) LB 1.5500 192,510.00 124,200.000 192,510 (F) (BRIDGE) 052 ASPHALT MEMBRANE WATERPROOFING SQFT 8.0000 2,720.00 340.000 2,720.00 340.000 2,720 (F) 053 SILANE WATERPROOFING TREATMENT SQFT 5.0000 350.00 195.000 975 054 COLUMN CASING LB 5.8500 170,820.00 14,000.000 81,900.00 29,200.000 170,820 (F) 055 ROADSIDE SIGN - ONE POST EA 500.0000 2,000.00 4.000 2,000.00 4.000 2,000 056 MISCELLANEOUS METAL LB 20.0000 1,900.00 75.000 1,500.00 75.000 1,500 (F) (RESTRAINER - CABLE TYPE) 057 OBJECT MARKER (TYPE P) EA 80.0000 320.00 0.000 0 058 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 26.5000 66,250.00 1,000.000 26,500.00 1,250.000 33,125 059 VEGETATION CONTROL (MINOR CONCRETE) SQYD 53.0000 41,340.00 45.000 2,385 060 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 84.0000 73,080.00 870.000 73,080 (F) 061 TRANSITION RAILING (TYPE WB-31) EA 4,000.0000 16,000.00 1.000 4,000.00 1.000 4,000 062 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 12,400.00 1.000 3,100.00 1.000 3,100 063 CONCRETE BARRIER (TYPE 732) LF 80.0000 69,600.00 870.000 69,600 (F) 064 PAINT TRAFFIC STRIPE (2-COAT) LF 0.6500 1,742.00 750.000 487 065 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.5000 725.00 94.000 235 066 PAVEMENT MARKER EA 60.0000 2,520.00 0.000 0 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 12/22/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 02:30 PM ESTIMATE NO. 016 BID OPENING 10/30/14 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/16 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 12/22/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 181,160.00 1,702,525.75 ADJUSTMENT OF COMPENSATION 264.40 264.40 EXTRA WORK 8,831.81 706,579.74 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 190,256.21 2,409,369.89 067 MOBILIZATION LS 206,963.0000 206,963.00 1.000 206,963 ORIGINAL CONTRACT AMOUNT 2,070,732.00 TOTAL WORK COMPLETED 190,256.21 2,616,332.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 190,256.21 2,616,332.89 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 12/31/14 245 10/26/15 02/24/15 04/15/17 236 218 0 0 86% 96% PROGRESS IS SATISFACTORY DEFERRED TIME CCOS VAZIRANI, MANSUKH RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/16