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 08/26/14 EST. NO.31 TIME 02:51 PM R.E. NAME: AZIMA, HASSAN 07-245404 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0055 807.68 E.W. @ F.A.(+) 011714 N 0085.1 0056 2,720.56 080514 Y 0274.0 0057 4,970.12 080614 Y 0275.0 0058 1,787.30 080714 Y 0276.0 0059 2,245.14 080814 Y 0277.0 0060 901.88 081114 Y 0278.0 0061 5,547.75 081214 Y 0279.0 0062 4,236.69 081314 Y 0280.0 0063 4,904.03 081414 Y 0281.0 0064 3,992.81 081514 Y 0282.0 008 0009 3,779.72 E.W. @ F.A.(+) 010914 N 0235.0 0010 1,585.04 031414 N 0236.0 009 0013 1,836.92 E.W. @ U.P (+) 081414 N 0237.0 010 0007 562.74 E.W. @ F.A.(+) 010814 Y 0238.0 0008 2,297.27 010914 Y 0239.0 012 0112 299.86 E.W. @ F.A.(+) 051514 Y 0226.0 0113 2,423.11 061114 Y 0227.0 0114 2,530.00 070814 Y 0228.0 0115 6,249.10 071114 Y 0229.0 0116 6,720.95 071414 Y 0230.0 0117 15,695.54 071514 Y 0231.0 0118 15,358.11 071614 Y 0232.0 0122 665.23 061114 Y 0241.0 0126 5,018.40 061614 Y 0246.0 0129 690.00 070314 N 0250.0 0167 39.49 072314 Y 0296.0 0171 113.59 072514 Y 0300.0 97,979.03 TOTAL THIS ESTIMATE 4,842,777.03 TOTAL PREVIOUS ESTIMATE 4,940,756.06 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 08/26/14 EST. NO.31 TIME 02:51 PM R.E. NAME: AZIMA, HASSAN 07-245404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE REOPENING LANES -21,000.00 13 ANNUAL 2013 SOLID WS -10,000.00 22 ANNUAL 2013SOLID WS 10,000.00 23 LATE CLOSURE OPENING -24,000.00 28 0.00 -45,000.00 TOTAL DEDUCTIONS 0.00 -45,000.00 PROGRAM CAS145 PAGE 1 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-245404 TIME 02:51 PM ESTIMATE NO. 31 BID OPENING 02/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 08/26/14 LOCATION PROGRESS ESTIMATE 07-LA-10-31.1/32.3 ----------------- 07-LA-605-20.2/20.2 M C M CONSTRUCTION IN LA COUNTY IN SAN GABRIEL RIVER FWY P.O. BOX 620 (RTE 605) & SAN BERNARDINO FWY (RTE 10) FR NORTH HIGHLANDS, CA 945603001 10 & 605 INTER TO 0.8 M E/RTE 10&605 INTER AT RTE 10 FED. AID NO. NHI-X037(154)N INTERCHANGE IMPROVEMENTS DESIGN BUILD ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,572,625.0000 1,572,625.00 0.975 1,533,309 002 SYSTEM TESTING AND DOCUMENTATION LS 3,750,000.0000 3,750,000.00 0.975 3,656,250 003 HEALTH AND SAFETY PLAN LS 80,000.0000 80,000.00 0.975 78,000 004 PUBLIC INFORMATION LS 300,000.0000 300,000.00 0.975 292,500 005 TIME-RELATED OVERHEAD (LS) LS 2,200,000.0000 2,200,000.00 0.025 55,000.00 1.000 2,200,000 006 BONDS & INSURANCE LS 383,750.0000 383,750.00 0.717 275,148 007 DESIGN SERVICES LS 2,900,000.0000 2,900,000.00 0.900 2,610,000 008 ENVIRONMENTAL MANAGEMENT LS 450,000.0000 450,000.00 0.975 438,750 009 UTILITIES LS 780,000.0000 780,000.00 0.448 349,440 010 GEOTECHNICAL LS 300,000.0000 300,000.00 1.000 300,000 011 SURVEYS LS 150,000.0000 150,000.00 0.638 95,700 012 JOINTED PLAIN CONCRETE PAVEMENT LS 2,200,000.0000 2,200,000.00 0.011 24,200.00 0.461 1,014,200 013 HOT MIX ASPHALT LS 430,000.0000 430,000.00 0.221 95,030 014 FINISHING ROADWAY LS 2,300,000.0000 2,300,000.00 0.005 11,500.00 0.336 772,800 015 ROADWAY EXCAVATION LS 228,000.0000 228,000.00 1.000 228,000 016 RECONSTRUCT DRAINAGE FACILITY (LS) LS 125,000.0000 125,000.00 0.440 55,000 017 STRUCTURAL CONCRETE, BRIDGE FOOTING LS 8,019,926.5000 8,019,926.50 0.016 128,318.82 0.487 3,905,704 018 STRUCTURAL CONCRETE, BRIDGE LS 8,019,926.5000 8,019,926.50 0.055 441,095.96 0.342 2,742,814 019 MINOR CONCRETE (MINOR STRUCTURE) LS 3,330,000.0000 3,330,000.00 0.396 1,318,680 020 IRRIGATION SYSTEM LS 420,000.0000 420,000.00 0.033 13,860 021 SIGNAL AND LIGHTING LS 1,100,000.0000 1,100,000.00 0.146 160,600 022 ITS LS 400,000.0000 400,000.00 0.038 15,200.00 0.638 255,200 PROGRAM CAS145 PAGE 2 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-245404 TIME 02:51 PM ESTIMATE NO. 31 BID OPENING 02/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 08/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,600,000.0000 1,600,000.00 0.041 65,600.00 0.791 1,265,600 SYSTEM ELEMENTS DURING CONSTRUCTION 024 MAINTENANCE DURING CONSTRUCTION LS 150,000.0000 150,000.00 0.975 146,250 025 MOBILIZATION, DEMOBILIZATION, LS 50,000.0000 50,000.00 0.000 0 AND FINAL CLEANUP 026 ROADWAY EXCAVATION (TYPE Z-2) LS 350,000.0000 350,000.00 0.167 58,450 (AERIALLY DEPOSITED LEAD) PROGRAM CAS145 PAGE 3 DATE 08/26/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-245404 TIME 02:51 PM ESTIMATE NO. 31 BID OPENING 02/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/14 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 08/26/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 740,914.78 23,861,287.20 ADJUSTMENT OF COMPENSATION 0.00 1,700,562.60 EXTRA WORK 97,979.03 3,240,193.46 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 838,893.81 28,802,043.26 027 MOBILIZATION LS 4,600,000.0000 4,600,000.00 1.000 4,600,000 ORIGINAL CONTRACT AMOUNT 46,189,228.00 TOTAL WORK COMPLETED 838,893.81 33,402,043.26 MATERIALS ON HAND ON SITE 387,663.02 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -45,000.00 TOTAL 838,893.81 33,744,706.28 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 04/20/12 925 04/23/12 04/23/12 08/13/15 548 17 0 0 65% 59% PROGRESS IS SATISFACTORY AZIMA, HASSAN RESIDENT ENGINEER PROGRAM CAS145 DATE 08/26/14