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 09/18/15 EST. NO. 046 TIME 11:59 AM 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 --------------------------------------------------------------------------- 001 0027 812.50 E.W. @ U.P (+) 012115 N 0474.0 0028 825.00 102714 N 0475.0 0029 825.00 082615 N 0476.0 021 0001 120.59 E.W. @ F.A.(+) 052015 Y 0452.0 0002 1,710.63 052615 Y 0453.0 0003 1,566.20 052615 Y 0454.0 0004 2,566.37 052715 Y 0455.0 0005 699.69 052915 Y 0456.0 0006 3,431.46 061015 Y 0457.0 0007 922.79 061515 Y 0458.0 0008 2,214.73 061615 Y 0459.0 0009 2,652.69 061715 Y 0460.0 0010 29.35 061815 Y 0461.0 0011 2,008.07 061715 Y 0462.0 0012 2,294.93 061815 Y 0463.0 0013 2,294.93 061915 Y 0464.0 0014 73.73 062215 Y 0465.0 0015 2,051.70 062215 Y 0466.0 0016 1,636.89 062315 Y 0467.0 0017 939.92 062515 Y 0468.0 0018 1,298.34 063015 Y 0469.0 0019 411.70 070115 Y 0470.0 0020 1,741.60 070215 Y 0471.0 0021 265.46 071015 Y 0472.0 024 0001 202,098.46 E.W. @ L.S.(+) 091415 N 0477.0 235,492.73 TOTAL THIS ESTIMATE 7,126,242.11 TOTAL PREVIOUS ESTIMATE 7,361,734.84 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 09/18/15 EST. NO. 046 TIME 11:59 AM R.E. NAME: AZIMA, HASSAN 07-245404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE REOPENING LANES -21,000.00 013 ANNUAL 2013 SOLID WS -10,000.00 022 ANNUAL 2013SOLID WS 10,000.00 023 LATE CLOSURE OPENING -24,000.00 028 0.00 -45,000.00 LABOR COMPLIANCE VIOLATION CWAPA FROM DIR -29,800.00 040 CWAPA FROM DIR 29,800.00 044 0.00 0.00 TOTAL DEDUCTIONS 0.00 -45,000.00 PROGRAM CAS145 PAGE 1 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-245404 TIME 11:59 AM ESTIMATE NO. 046 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 09/20/15 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 09/18/15 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 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 1.000 780,000 010 GEOTECHNICAL LS 300,000.0000 300,000.00 1.000 300,000 011 SURVEYS LS 150,000.0000 150,000.00 0.966 144,900 012 JOINTED PLAIN CONCRETE PAVEMENT LS 2,200,000.0000 2,200,000.00 0.029 63,800.00 0.974 2,142,800 013 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 0.785 1,805,500 015 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 0.052 6,500.00 0.852 106,500 017 STRUCTURAL CONCRETE, BRIDGE FOOTING LS 8,019,926.5000 8,019,926.50 1.000 8,019,926 018 STRUCTURAL CONCRETE, BRIDGE LS 8,019,926.5000 8,019,926.50 0.009 72,179.34 0.980 7,859,527 019 MINOR CONCRETE (MINOR STRUCTURE) LS 3,330,000.0000 3,330,000.00 0.030 99,900.00 0.963 3,206,790 020 IRRIGATION SYSTEM LS 420,000.0000 420,000.00 0.033 13,860.00 0.066 27,720 021 SIGNAL AND LIGHTING LS 1,100,000.0000 1,100,000.00 0.076 83,600.00 0.601 661,100 022 ITS LS 400,000.0000 400,000.00 0.038 15,200.00 0.926 370,400 PROGRAM CAS145 PAGE 2 DATE 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-245404 TIME 11:59 AM ESTIMATE NO. 046 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 09/20/15 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 09/18/15 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.947 1,515,200 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 09/18/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-245404 TIME 11:59 AM ESTIMATE NO. 046 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 09/20/15 R.E. NAME: AZIMA, HASSAN DATE OF THIS ESTIMATE 09/18/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 355,039.34 38,552,052.60 ADJUSTMENT OF COMPENSATION 0.00 3,114,633.57 EXTRA WORK 235,492.73 4,247,101.27 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 590,532.07 45,913,787.44 027 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 590,532.07 50,513,787.44 MATERIALS ON HAND ON SITE 88,158.01 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -45,000.00 TOTAL 590,532.07 50,556,945.45 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 10/13/15 560 17 0 0 93% 61% PROGRESS IS SATISFACTORY AZIMA, HASSAN RESIDENT ENGINEER PROGRAM CAS145 DATE 09/18/15