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 12/28/16 EST. NO. 050 TIME 09:49 AM 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 --------------------------------------------------------------------------- 044 0001 135,444.00 E.W. @ L.S.(+) 122016 N 0258.0 135,444.00 TOTAL THIS ESTIMATE 20,321,538.31 TOTAL PREVIOUS ESTIMATE 20,456,982.31 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 12/28/16 EST. NO. 050 TIME 09:49 AM 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 FSP -88,901.50 032 RAILROAD COSTS -208,425.03 033 CONCR. LOW COMP. STR -22,428.00 034 INADEQUATE CPR -3,000.00 034 MAIN LINE CLOSURE -7,500.00 034 CONC. LOW COMP. STR -19,055.00 035 FSP -138,720.00 036 CON. LOW COMP. STR -23,273.00 037 UNDERPAYMENT EMPLOYE 9,000.00 038 CONCR. LOW COMP. STR -15,031.00 039 RAILROAD COSTS -207,644.48 040 RAILROAD COSTS -394,899.25 045 FSP -389,980.00 046 RAILROAD COSTS -5,951.02 046 WATER BD.VIOLAT.FINE -676,118.17 047 RAILROAD CREDIT 206,958.51 049 WATER BD.VIOLAT.FINE -193,531.83 049 CONCR. STREGNTH CRED 67,497.00 050 67,497.00 -2,734,233.88 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 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 2 DATE 12/28/16 EST. NO. 050 TIME 09:49 AM R.E. NAME: SPENCER, OWEN 08-0K7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- 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 INADEQUATE CPR 10,000.00 038 MISSING DOCUMENTS -60,398.26 039 UNDER PYMT OF WAGES 1,524.55 043 UNDER PYMT OF WAGES 1,187.41 043 CWAPA -60,398.26 045 MISSING DOCUMENTS 59,210.85 045 CLEARING UNDERPAY 2,730.84 046 MISSINC CPR'S REC 10,000.00 046 MISSING CPR'S -10,000.00 046 UNDERPAYMENTS -1,000.00 046 0.00 -58,667.42 TOTAL DEDUCTIONS 67,497.00 -2,792,901.30 PROGRAM CAS145 PAGE 1 DATE 12/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K7104 TIME 09:49 AM ESTIMATE NO. 050 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 12/20/16 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 12/28/16 LOCATION RERUN 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 0.003 7,425.00 1.000 2,475,000 002 QUALITY MANAGEMENT LS 6,375,000.0000 6,375,000.00 0.002 12,750.00 1.000 6,375,000 003 SAFETY MANAGEMENT LS 950,000.0000 950,000.00 0.003 2,850.00 1.000 950,000 004 PUBLIC INFORMATION MANAGEMENT LS 500,000.0000 500,000.00 0.997 498,500 005 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 0.002 21,000.00 1.000 10,500,000 007 BOND AND INSURANCE LS 3,900,000.0000 3,900,000.00 1.000 3,900,000 008 DESIGN SERVICES LS 14,000,000.0000 14,000,000.00 0.950 13,300,000 009 ENVIRONMENTAL MANAGEMENT LS 2,250,000.0000 2,250,000.00 1.000 2,250,000 010 UTILITIES LS 1,900,000.0000 1,900,000.00 1.000 1,900,000 011 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 1.000 2,050,000 013 CONCRETE PAVEMENT LS 28,400,000.0000 28,400,000.00 1.000 28,400,000 014 CONCRETE PANEL REPLACEMENT LS 650,000.0000 650,000.00 1.000 650,000 015 SEAL EXISTING JOINTS LS 975,000.0000 975,000.00 1.000 975,000 016 HOT MIX ASPHALT PAVEMENT LS 8,600,000.0000 8,600,000.00 1.000 8,600,000 017 EARTHWORK AND GRADING LS 15,900,000.0000 15,900,000.00 1.000 15,900,000 018 ROADWAYS LS 5,100,000.0000 5,100,000.00 1.000 5,100,000 019 DRAINAGE LS 8,600,000.0000 8,600,000.00 1.000 8,600,000 020 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 1.000 727,014 022 BRIDGE #54-0779 R LS 724,827.0000 724,827.00 1.000 724,827 PROGRAM CAS145 PAGE 2 DATE 12/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K7104 TIME 09:49 AM ESTIMATE NO. 050 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 12/20/16 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 12/28/16 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 1,658,347 024 BRIDGE 3 54-0781 L LS 3,344,132.0000 3,344,132.00 1.000 3,344,132 025 BRIDGE #54-0781 R LS 4,643,753.0000 4,643,753.00 1.000 4,643,753 026 BRIDGE #54-0782 L LS 883,320.0000 883,320.00 1.000 883,320 027 BRIDGE #54-0783 R LS 587,258.0000 587,258.00 1.000 587,258 028 BRIDGE #54-0818 L LS 1,582,895.0000 1,582,895.00 1.000 1,582,895 029 BRIDGE #54-0818 R LS 2,124,378.0000 2,124,378.00 1.000 2,124,378 030 NEW "A-2" 863+00, NB, NB 1-15 FLYOVER LS 4,061,848.0000 4,061,848.00 1.000 4,061,848 031 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 1.000 3,681,845 033 NEW "C-1" 926+00, SB, L-215 DEVORE RD LS 749,881.0000 749,881.00 1.000 749,881 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 1.000 4,490,034 BRIDGE RAMP 036 BRIDGE #54-1307 LS 2,732,412.0000 2,732,412.00 1.000 2,732,412 037 BRIDGE #54-0771 E LS 94,259.0000 94,259.00 1.000 94,259 038 RETAINING WALLS LS 17,850,000.0000 17,850,000.00 1.000 17,850,000 039 HIGHWAY PLANTING AND IRRIGATION LS 2,000,000.0000 2,000,000.00 0.995 1,990,000 040 SIGNING AND STRIPING LS 6,325,000.0000 6,325,000.00 1.000 6,325,000 041 SIGNALS AND LIGHTING LS 1,800,000.0000 1,800,000.00 1.000 1,800,000 042 ITS LS 2,120,000.0000 2,120,000.00 0.005 10,600.00 0.985 2,088,200 043 MAINTENANCE OF TRAFFIC LS 4,500,000.0000 4,500,000.00 1.000 4,500,000 044 RAILROAD COSTS (FLAGGING, ETC.) LS 325,000.0000 325,000.00 1.000 325,000 045 MAINTENANCE DURING CONSTRUCTION LS 350,000.0000 350,000.00 1.000 350,000 046 CONSTRUCTION SITE BMP'S ASPHALT PRICE LS 1,275,000.0000 1,275,000.00 0.999 1,273,725 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 12/28/16 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0K7104 TIME 09:49 AM ESTIMATE NO. 050 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 12/20/16 R.E. NAME: SPENCER, OWEN DATE OF THIS ESTIMATE 12/28/16 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 54,625.00 205,900,425.00 ADJUSTMENT OF COMPENSATION 0.00 6,834,299.63 EXTRA WORK 135,444.00 13,622,682.68 SUBTOTAL AMOUNT EARNED 190,069.00 226,357,407.31 ORIGINAL CONTRACT AMOUNT 208,150,000.00 TOTAL WORK COMPLETED 190,069.00 226,357,407.31 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 67,497.00 -2,792,901.30 TOTAL 257,566.00 223,564,506.01 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 07/05/17 987 24 160 0 99% 88% PROGRESS IS SATISFACTORY SPENCER, OWEN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/28/16