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 05/27/15 EST. NO. 031 TIME 02:23 PM R.E. NAME: SPENCER, OWEN 08-0K7104 --------------------------------------------------------------------------- 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 05/27/15 EST. NO. 031 TIME 02:23 PM R.E. NAME: SPENCER, OWEN 08-0K7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE BASELINE SCHEDULE -15,000.00 003 KEY PERSONNEL CHANGE -15,000.00 003 BASELINE SCHEDULE -5,000.00 004 TRAFFIC CONTROL VIOL -7,500.00 010 BASELINE SCHEDULE 20,000.00 011 UNDERPAYMENT EMPLOYE -23,305.89 011 UNDERPAYMENT EMPLOYE 3,244.44 012 UNAUTHORIZED CLOSURE -78,750.00 013 ANNUAL SOLID WASTE -10,000.00 014 FSP (DEDUCT) -18,020.00 017 FSP (DEDUCT) -45,220.00 018 UNDERPAYMENT EMPLOYE 1,717.47 018 FSP -90,358.40 021 FSP -89,063.00 023 UNDER PYMT OF WAGES -1,735.86 024 FSP -91,176.10 025 UNDERPAYMENT EMPLYEE 7,599.10 026 FSP (DEDUCT) -82,127.00 028 UNDER PYMT OF WAGES -338.20 028 UNDERPAYMENT OF WAGE 9,207.33 028 INADEQUATE CPR -3,000.00 029 FSP -84,405.00 030 INADEUAATE CPR -5,000.00 030 0.00 -623,231.11 LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -10,000.00 011 MISSING DOCUMENTS -2,000.00 012 MISSING DOCUMENTS 10,000.00 012 MISSING DOCUMENTS -2,000.00 013 MISSING DOCUMENTS 2,000.00 013 UNDER PYMT OF WAGES -1,524.55 025 MISSING DOCUMENT -10,000.00 026 MISSING DOCUMENT 2,000.00 026 INADEQUATE DOC/JAN15 -10,000.00 028 MISSING DOCUMENTS 10,000.00 028 0.00 -11,524.55 TOTAL DEDUCTIONS 0.00 -634,755.66 PROGRAM CAS145 PAGE 1 DATE 05/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K7104 TIME 02:23 PM ESTIMATE NO. 031 BID OPENING 09/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/27/15 LOCATION PROGRESS ESTIMATE 08-SBD-15-14.0/R16.4 ----------------- ATKINSON CONTRACTORS LP I-15 GLEN HELEN PKWY IC THRU I-215 18201 VON KARMAN AVE., STE800 IC TO KENWOOD IC AND I-215 FROM S/O IRVINE, CA 92612 DEVORE IC THRU I-15 IC REALIGN I-15 AND RECONFIGURE WITH I-215 FED. AID NO. STPL-6208(16) ,N-6208(16) ,ACIM-X071(63) REALIGN AND RECONFIGURE CONNECTORS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONTRACT MANAGEMENT LS 2,475,000.0000 2,475,000.00 0.023 56,925.00 0.649 1,606,275 002 QUALITY MANAGEMENT LS 6,375,000.0000 6,375,000.00 0.023 146,625.00 0.655 4,175,625 003 SAFETY MANAGEMENT LS 950,000.0000 950,000.00 0.023 21,850.00 0.649 616,550 004 PUBLIC INFORMATION MANAGEMENT LS 500,000.0000 500,000.00 0.023 11,500.00 0.649 324,500 005 MOBILIZATION LS 20,000,000.0000 20,000,000.00 1.000 20,000,000 006 TIME RELATED OVERHEAD LS 10,500,000.0000 10,500,000.00 0.023 241,500.00 0.817 8,578,500 007 BOND AND INSURANCE LS 3,900,000.0000 3,900,000.00 0.016 62,400.00 0.866 3,377,400 008 DESIGN SERVICES LS 14,000,000.0000 14,000,000.00 0.934 13,076,000 009 ENVIRONMENTAL MANAGEMENT LS 2,250,000.0000 2,250,000.00 0.277 623,250.00 0.900 2,025,000 010 UTILITIES LS 1,900,000.0000 1,900,000.00 0.935 1,776,500 011 GEOTECHNICAL LS 1,975,000.0000 1,975,000.00 1.000 1,975,000 012 SURVEYS LS 2,050,000.0000 2,050,000.00 0.152 311,600.00 0.838 1,717,900 013 CONCRETE PAVEMENT LS 28,400,000.0000 28,400,000.00 0.035 994,000.00 0.713 20,249,200 014 CONCRETE PANEL REPLACEMENT LS 650,000.0000 650,000.00 0.000 0 015 SEAL EXISTING JOINTS LS 975,000.0000 975,000.00 0.144 140,400 016 HOT MIX ASPHALT PAVEMENT LS 8,600,000.0000 8,600,000.00 0.023 197,800.00 0.762 6,553,200 017 EARTHWORK AND GRADING LS 15,900,000.0000 15,900,000.00 0.037 588,300.00 0.924 14,691,600 018 ROADWAYS LS 5,100,000.0000 5,100,000.00 0.098 499,800.00 0.689 3,513,900 019 DRAINAGE LS 8,600,000.0000 8,600,000.00 0.107 920,200.00 0.796 6,845,600 020 BRIDGE #54-0772 L LS 1,078,807.0000 1,078,807.00 1.000 1,078,807 021 BRIDGE #54-0779 R LS 727,014.0000 727,014.00 0.834 606,329 022 BRIDGE #54-0779 R LS 724,827.0000 724,827.00 0.768 556,667 PROGRAM CAS145 PAGE 2 DATE 05/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K7104 TIME 02:23 PM ESTIMATE NO. 031 BID OPENING 09/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/27/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE #54-0780 R/L LS 1,658,347.0000 1,658,347.00 0.885 1,467,637 024 BRIDGE 3 54-0781 L LS 3,344,132.0000 3,344,132.00 0.543 1,815,863 025 BRIDGE #54-0781 R LS 4,643,753.0000 4,643,753.00 0.016 74,300.05 0.579 2,688,732 026 BRIDGE #54-0782 L LS 883,320.0000 883,320.00 0.988 872,720 027 BRIDGE #54-0783 R LS 587,258.0000 587,258.00 0.957 562,005 028 BRIDGE #54-0818 L LS 1,582,895.0000 1,582,895.00 0.146 231,102.67 0.369 584,088 029 BRIDGE #54-0818 R LS 2,124,378.0000 2,124,378.00 0.200 424,875.60 0.375 796,641 030 NEW "A-2" 863+00, NB, NB 1-15 FLYOVER LS 4,061,848.0000 4,061,848.00 0.086 349,318.93 0.822 3,338,839 031 NEW "C-2" 878+00, SB 1-15 ON-RAMP LS 976,807.0000 976,807.00 1.000 976,807 CONNECTOR 032 NEW "A-3" 885+00, SB, SB L-15 CONNECTOR LS 3,681,845.0000 3,681,845.00 0.079 290,865.76 0.923 3,398,342 033 NEW "C-1" 926+00, SB, L-215 DEVORE RD LS 749,881.0000 749,881.00 0.040 29,995.24 0.876 656,895 OFF-RAMP UC 034 NEW:T-3" 928+00, NB, NB L-15 TRUCK LS 858,183.0000 858,183.00 1.000 858,183 BYPASS OVER KENWOOD AVE 035 NEW "C-1" 942+00, NB, CAJON CREEK LS 4,490,034.0000 4,490,034.00 0.972 4,364,313 BRIDGE RAMP 036 BRIDGE #54-1307 LS 2,732,412.0000 2,732,412.00 0.974 2,661,369 037 BRIDGE #54-0771 E LS 94,259.0000 94,259.00 0.500 47,129.50 1.000 94,259 038 RETAINING WALLS LS 17,850,000.0000 17,850,000.00 0.053 946,050.00 0.739 13,191,150 039 HIGHWAY PLANTING AND IRRIGATION LS 2,000,000.0000 2,000,000.00 0.100 200,000.00 0.640 1,280,000 040 SIGNING AND STRIPING LS 6,325,000.0000 6,325,000.00 0.083 524,975.00 0.553 3,497,725 041 SIGNALS AND LIGHTING LS 1,800,000.0000 1,800,000.00 0.068 122,400.00 0.690 1,242,000 042 ITS LS 2,120,000.0000 2,120,000.00 0.050 106,000.00 0.614 1,301,680 043 MAINTENANCE OF TRAFFIC LS 4,500,000.0000 4,500,000.00 0.017 76,500.00 0.783 3,523,500 044 RAILROAD COSTS (FLAGGING, ETC.) LS 325,000.0000 325,000.00 0.100 32,500.00 0.648 210,600 045 MAINTENANCE DURING CONSTRUCTION LS 350,000.0000 350,000.00 0.033 11,550.00 0.653 228,550 046 CONSTRUCTION SITE BMP'S ASPHALT PRICE LS 1,275,000.0000 1,275,000.00 0.028 35,700.00 0.659 840,225 INDEX FLUCTUATION 047 ASPHALT PRICE INDEX FLUCTUATION LS 1,405,000.0000 1,405,000.00 0.000 0 048 FINAL ACCEPTANCE LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 05/27/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K7104 TIME 02:23 PM ESTIMATE NO. 031 BID OPENING 09/28/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/15 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 05/27/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 8,179,012.75 163,937,082.77 ADJUSTMENT OF COMPENSATION 0.00 4,116,301.17 EXTRA WORK 0.00 10,039,741.70 SUBTOTAL AMOUNT EARNED 8,179,012.75 178,093,125.64 ORIGINAL CONTRACT AMOUNT 208,150,000.00 TOTAL WORK COMPLETED 8,179,012.75 178,093,125.64 MATERIALS ON HAND ON SITE 502,582.09 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -634,755.66 TOTAL 8,179,012.75 177,960,952.07 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 11/26/12 960 11/26/12 11/26/12 06/05/17 613 3 160 0 80% 55% PROGRESS IS SATISFACTORY SPENCER, OWEN RESIDENT ENGINEER PROGRAM CAS145 DATE 05/27/15