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 07/22/14 EST. NO.23 TIME 12:38 PM R.E. NAME: NICKERSON, NANCY 11-2T2004 --------------------------------------------------------------------------- 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 0021 190.75 E.W. @ F.A.(+) 060614 N 0083.0 0022 190.75 060514 N 0084.0 0023 190.75 060414 N 0085.0 0024 190.75 060314 N 0086.0 0025 190.75 060214 N 0087.0 011 0001 252,855.58 E.W. @ L.S.(+) 071514 N 0095.0 014 0001 1,812.73 E.W. @ L.S.(+) 042414 N 0090.0 016 0001 887.84 E.W. @ L.S.(+) 042414 N 0091.0 021 0001 66,691.99 E.W. @ L.S.(+) 011714 N 0092.0 023 0001 12,346.40 E.W. @ L.S.(+) 042414 N 0093.0 024 0025 1,614.56 E.W. @ F.A.(+) 051314 N 0088.0 0026 688.92 050914 N 89 0 027 0001 14,013.46 E.W. @ L.S.(+) 022414 N 0094.0 030 0001 922.59 E.W. @ F.A.(+) 032614 N 0047.0 0002 954.45 032714 N 0048.0 0003 273.47 040114 N 0049.0 0004 2,144.07 040314 N 0050.0 0005 4,902.47 040814 N 0056.0 0006 1,770.60 040914 N 0057.0 0007 5,490.90 040714 N 0058.0 0008 4,014.17 040414 N 0059.0 372,337.95 TOTAL THIS ESTIMATE 1,020,389.70 TOTAL PREVIOUS ESTIMATE 1,392,727.65 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 07/22/14 EST. NO.23 TIME 12:38 PM R.E. NAME: NICKERSON, NANCY 11-2T2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM SCHD. NON-COMPL -5,000.00 12 DED. REM. SAFETY MGR -25,000.00 12 LATE LANE OPENING -8,400.00 17 LATE LANE OPENING -2,000.00 20 0.00 -40,400.00 LABOR COMPLIANCE VIOLATION DEL AUG 12 CPR -3,000.00 01 DEL SEPT 12 CPR -7,000.00 02 DEL OCT 12 CPR -5,000.00 03 PRTL SEPT 12 DEL 3,000.00 03 RECD AUG 12 DEL 3,000.00 03 DEL NOV 12 CPR -4,000.00 04 PRTL OCT 12 DEL 4,000.00 04 RECD SEPT 12 DEL 4,000.00 04 DEL DEC 12 CPR -2,000.00 05 PRTL NOV 12 DEL 3,000.00 06 RECD DEC 12 DEL 2,000.00 06 RECD OCT 12 DEL 1,000.00 06 RECD NOV 12 DEL 1,000.00 07 DEL MAR 13 CPR -3,000.00 08 DEL APR 13 CPR -2,000.00 09 RECD MAR 13 DEL 3,000.00 09 RECD APR 13 DEL 2,000.00 10 DEL JUNE 13 CPR -5,000.00 11 DEL JULY 13 CPR -3,000.00 12 PRTL JUNE 13 DEL 4,000.00 12 DEL AUG 13 CPR -3,000.00 13 RECD JULY 13 DEL 3,000.00 13 RECD JUNE 13 DEL 1,000.00 13 DEL SEPT 13 CPR -5,000.00 14 DEL OCT 13 CPR -10,000.00 15 PRTL AUG 13 DEL 1,000.00 15 PRTL SEPT 13 DEL 3,000.00 15 DEL NOV 13 CPR -5,000.00 16 PRTL OCT 13 DEL 9,000.00 16 RECD AUG 13 DEL 2,000.00 16 DEL DEC 13 CPR -5,000.00 17 DEL JAN 14 CPR -5,000.00 18 PRTL DEC 13 DEL 2,000.00 18 PRTL NOV 13 DEL 2,000.00 18 RECD OCT 13 DEL 1,000.00 18 RECD SEPT. 13 DEL 2,000.00 18 DEL FEB 14 CPR -5,000.00 19 PRTL DEC 13 DEL 2,000.00 19 PRTL JAN 14 DEL 3,000.00 19 DEL MAR 14 CPR -7,000.00 20 DEL APR 14 CPR -10,000.00 21 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 07/22/14 EST. NO.23 TIME 12:38 PM R.E. NAME: NICKERSON, NANCY 11-2T2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- PRTL MAR 14 DEL 5,000.00 21 RECD DEC 13 DEL 1,000.00 21 RECD FEB 14 DEL 5,000.00 21 RECD NOV 13 DEL 3,000.00 21 DEL MAY 14 CPR -10,000.00 22 DEL JUNE 14 CPR -10,000.00 23 PRTL APR 14 DEL 5,000.00 23 PRTL MAY 14 DEL 7,000.00 23 RECD JAN 14 DEL 2,000.00 23 4,000.00 -20,000.00 TOTAL DEDUCTIONS 4,000.00 -60,400.00 PROGRAM CAS145 PAGE 1 DATE 07/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2004 TIME 12:38 PM ESTIMATE NO. 23 BID OPENING 02/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: NICKERSON, NANCY DATE OF THIS ESTIMATE 07/22/14 LOCATION PROGRESS ESTIMATE 11-SD-805-23.7/27.6 ----------------- SKANSKA USA CIVIL WEST IN SAN DIEGO COUNTY ON I-805 FROM CALIFORNIA DISTRICT INC JUST NORTH OF SR52 TO JUST NORTH OF 1995 AGUA MANSA ROAD MIRA MESA BOULEVARD RIVERSIDE CA 92509 FED. AID NO. CMLN-6211(106) 1 HOV LN IN EACH DIR AND A S FACING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONTRACT MANAGEMENT LS 4,400,000.0000 4,400,000.00 0.024 105,600.00 0.640 2,816,000 002 QUALITY MANAGEMENT LS 2,945,000.0000 2,945,000.00 0.023 67,735.00 0.641 1,887,745 003 SAFETY MANAGEMENT LS 440,000.0000 440,000.00 0.022 9,680.00 0.661 290,840 004 PUBLIC INFORMATION MANAGEMENT LS 100,000.0000 100,000.00 0.017 1,700.00 0.730 73,000 005 MOBILIZATION LS 7,300,000.0000 7,300,000.00 0.935 6,825,500 006 TIME RELATED OVERHEAD LS 2,500,000.0000 2,500,000.00 0.024 60,000.00 0.614 1,535,000 007 BONDS AND INSURANCE LS 3,010,000.0000 3,010,000.00 0.021 63,210.00 0.664 1,998,640 008 NOT USED LS 0.0000 0.00 0.000 0 009 DESIGN SERVICES LS 5,500,000.0000 5,500,000.00 0.010 55,000.00 0.889 4,889,500 010 ENVIRONMENTAL MANAGEMENT LS 625,000.0000 625,000.00 0.112 70,000.00 0.667 416,875 011 CLEARING AND GRUBBING LS 425,000.0000 425,000.00 0.764 324,700 012 UTILITIES LS 10,000.0000 10,000.00 0.400 4,000 013 GEOTECHNICAL LS 100,000.0000 100,000.00 0.005 500.00 0.980 98,000 014 SURVEYS LS 600,000.0000 600,000.00 0.015 9,000.00 0.686 411,600 015 CONCRETE PAVEMENT LS 5,200,000.0000 5,200,000.00 0.573 2,979,600 016 HOT MIX ASPHALT PAVEMENT LS 1,850,000.0000 1,850,000.00 0.588 1,087,800 017 GRADING AND ROADWAYS LS 4,750,000.0000 4,750,000.00 0.043 204,250.00 0.510 2,422,500 018 DRAINAGE LS 400,000.0000 400,000.00 0.270 108,000.00 0.664 265,600 019 BRIDGES LS 20,000,000.0000 20,000,000.00 0.043 860,000.00 0.207 4,140,000 020 RETAINING WALLS LS 5,500,000.0000 5,500,000.00 0.016 88,000.00 0.016 88,000 021 SOUND WALLS LS 200,000.0000 200,000.00 0.000 0 022 HIGHWAY PLANTING AND IRRIGATION LS 625,000.0000 625,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2004 TIME 12:38 PM ESTIMATE NO. 23 BID OPENING 02/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: NICKERSON, NANCY DATE OF THIS ESTIMATE 07/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SIGNING, STRIPING, SIGNALS, LIGHTING LS 2,550,000.0000 2,550,000.00 0.058 147,900.00 0.157 400,350 024 ITS LS 600,000.0000 600,000.00 0.073 43,800.00 0.572 343,200 025 MAINTENANCE OF TRAFFIC LS 1,500,000.0000 1,500,000.00 0.015 22,500.00 0.700 1,050,000 026 MAINTENANCE DURING CONSTRUCTION LS 30,000.0000 30,000.00 0.016 480.00 0.752 22,560 027 ASPHALT PRICE INDEX FLUTUATION ALLOWANCE LS 200,000.0000 200,000.00 0.000 0 028 RAILROAD COSTS LS 425,000.0000 425,000.00 0.470 199,750 029 FINAL ACCEPTANCE LS 100,000.0000 100,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 07/22/14 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2004 TIME 12:38 PM ESTIMATE NO. 23 BID OPENING 02/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/14 R.E. NAME: NICKERSON, NANCY DATE OF THIS ESTIMATE 07/22/14 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,917,355.00 34,570,760.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 372,337.95 1,392,727.65 SUBTOTAL AMOUNT EARNED 2,289,692.95 35,963,487.65 ORIGINAL CONTRACT AMOUNT 71,885,000.00 TOTAL WORK COMPLETED 2,289,692.95 35,963,487.65 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 4,000.00 -60,400.00 TOTAL 2,293,692.95 35,903,087.65 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 03/30/12 780 07/30/12 07/30/12 10/04/16 479 10 0 0 49% 61% PROGRESS IS SATISFACTORY NICKERSON, NANCY RESIDENT ENGINEER PROGRAM CAS145 DATE 07/22/14