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 08/22/17 EST. NO. 022 TIME 09:24 AM 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 --------------------------------------------------------------------------- 007 0128 1,095.66 E.W. @ F.A.(+) 060316 Y 0265.0 0130 8,506.49 062416 N 0122.2 9,602.15 TOTAL THIS ESTIMATE 837,034.65 TOTAL PREVIOUS ESTIMATE 846,636.80 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 08/22/17 EST. NO. 022 TIME 09:24 AM R.E. NAME: VAZIRANI, MANSUKH 07-274804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OEM 4401 2016 S.W. -10,000.00 017 0.00 -10,000.00 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 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 09:24 AM ESTIMATE NO. 022 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 08/20/17 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 08/22/17 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 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 1.000 3,000 003 CONSTRUCTION AREA SIGNS LS 9,000.0000 9,000.00 1.000 9,000 004 TRAFFIC CONTROL SYSTEM LS 2,000.0000 2,000.00 1.000 2,000 005 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 1.000 15,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 300.0000 300.00 1.000 300 009 TEMPORARY COVER SQYD 3.0000 1,200.00 200.000 600 010 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 600.00 4.000 1,200 011 TEMPORARY FIBER ROLL LF 4.0000 14,400.00 200.000 800 012 TEMPORARY GRAVEL BAG BERM LF 5.0000 1,500.00 0.000 0 013 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 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 6,040.000 1,510 016 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 1,812.000 5,436 019 REMOVE PAINTED PAVEMENT MARKING SQFT 3.5000 1,015.00 144.000 504 020 REMOVE PAVEMENT MARKER EA 1.0000 42.00 22.000 22 021 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 11,200.00 3,015.000 12,060 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 26.0000 3,900.00 240.000 6,240 PROGRAM CAS145 PAGE 2 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 09:24 AM ESTIMATE NO. 022 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 08/20/17 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 17,170.000 12,877 024 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 108,000.00 1,057.000 105,700 025 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 1.000 1,500 029 ROADWAY EXCAVATION CY 400.0000 1,600.00 4.000 1,600 030 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 (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 78.000 10,920 035 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 580.0000 16,820.00 119.780 69,472 036 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.6000 3,952.00 2,833.000 4,532 037 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.6000 320.00 200.000 320 038 TACK COAT TON 3,100.0000 620.00 1.000 3,100 039 STRUCTURAL CONCRETE, BRIDGE CY 1,035.0000 439,875.00 425.000 439,875 (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 2.000 100 046 SNOWPLOW DEFLECTOR EA 150.0000 4,500.00 30.000 4,500 047 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 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 09:24 AM ESTIMATE NO. 022 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 08/20/17 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 (F) 053 SILANE WATERPROOFING TREATMENT SQFT 5.0000 350.00 195.000 975 054 COLUMN CASING LB 5.8500 170,820.00 29,200.000 170,820 (F) 055 ROADSIDE SIGN - ONE POST EA 500.0000 2,000.00 4.000 2,000 056 MISCELLANEOUS METAL LB 20.0000 1,900.00 95.000 1,900 (F) (RESTRAINER - CABLE TYPE) 057 OBJECT MARKER (TYPE P) EA 80.0000 320.00 4.000 320 058 MIDWEST GUARDRAIL SYSTEM (7' POST) LF 26.5000 66,250.00 2,625.000 69,562 059 VEGETATION CONTROL (MINOR CONCRETE) SQYD 53.0000 41,340.00 1,334.000 70,702 060 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 4.000 16,000 062 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,100.0000 12,400.00 4.000 12,400 063 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 9,265.000 6,022 065 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.5000 725.00 178.000 445 066 PAVEMENT MARKER EA 60.0000 2,520.00 57.000 3,420 (RETROREFLECTIVE-RECESSED) PROGRAM CAS145 PAGE 4 DATE 08/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-274804 TIME 09:24 AM ESTIMATE NO. 022 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 08/20/17 R.E. NAME: VAZIRANI, MANSUKH DATE OF THIS ESTIMATE 08/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,952,606.45 ADJUSTMENT OF COMPENSATION 0.00 264.40 EXTRA WORK 9,602.15 846,372.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 9,602.15 2,799,243.25 067 MOBILIZATION LS 206,963.0000 206,963.00 1.000 206,963 ORIGINAL CONTRACT AMOUNT 2,070,732.00 TOTAL WORK COMPLETED 9,602.15 3,006,206.25 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 9,602.15 2,996,206.25 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 07/20/18 256 275 0 0 99% 100% PROGRESS IS SATISFACTORY VAZIRANI, MANSUKH RESIDENT ENGINEER PROGRAM CAS145 DATE 08/22/17