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 09/22/17 EST. NO. 059 TIME 01:48 PM R.E. NAME: MCMILLAN, STEVE 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 0077 206.01 E.W. @ F.A.(+) 020817 N 0542.0 0078 206.01 020917 N 0544.0 0079 206.01 021417 N 0545.0 0080 206.01 021517 N 0546.0 0081 206.01 021617 N 0547.0 0082 206.01 021717 N 0548.0 0083 206.01 022117 N 0549.0 0084 305.34 022217 N 0550.0 0085 199.29 022317 N 0551.0 0086 199.29 022417 N 0552.0 0087 238.74 021017 N 0555.0 0088 277.89 021317 N 0556.0 0089 199.29 030217 N 0557.0 0090 206.01 030317 N 0559.0 0091 206.01 030617 N 0562.0 0092 206.01 030717 N 0564.0 0093 164.35 030817 N 0565.0 0094 206.01 030917 N 0566.0 0095 206.01 121916 N 0567.0 0096 206.01 122016 N 0568.0 0097 206.01 122716 N 0569.0 0098 206.01 122816 N 0570.0 0099 206.01 122916 N 0571.0 0100 206.01 010317 N 0573.0 0101 206.01 010617 N 0574.0 0102 206.01 011017 N 0575.0 0103 206.01 031017 N 0576.0 0104 206.01 031317 N 0577.0 0105 206.01 031417 N 0578.0 0106 206.01 031517 N 0585.0 0107 206.13 032817 N 0586.0 0108 206.13 032917 N 0587.0 0109 234.49 033017 N 0588.0 0110 234.49 033117 N 0589.0 0111 232.33 040317 N 0590.0 0112 206.01 031517 N 0580.0 0113 241.21 031617 N 0581.0 0114 241.21 031717 N 0582.0 0115 241.21 032017 N 0583.0 0116 232.33 040417 N 0592.0 0117 232.33 041017 N 0593.0 0118 232.33 041117 N 0594.0 0119 232.33 041217 N 0595.0 0120 232.33 041317 N 0596.0 0121 232.33 041817 N 0598.0 0122 232.33 041917 N 0599.0 038 0018 3,566.72 E.W. @ F.A.(+) 071614 N 0616.0 0019 2,227.42 071714 N 0617.0 048 0015 3,999.20 E.W. @ F.A.(+) 071516 N 0442.0 0045 1,849.24 032916 N 0539.0 0056 575.00 012517 N 375212 PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 2 DATE 09/22/17 EST. NO. 059 TIME 01:48 PM R.E. NAME: MCMILLAN, STEVE 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 --------------------------------------------------------------------------- 053 0011 3,225.66 E.W. @ F.A.(+) 020617 N 0540.0 0012 3,240.91 020817 N 0541.0 0013 2,458.12 020917 N 0543.0 0014 1,026.11 021517 N 0553.0 0015 1,128.51 021617 N 0554.0 0016 1,355.26 030317 N 0560.0 0017 2,520.13 030617 N 0563.0 0018 838.39 122916 N 0572.0 0019 805.83 021017 N 0579.0 0020 405.00 032817 N 370939 0021 314.82 040617 N 370940 0022 317.94 070517 N 370947 0023 317.94 071317 N 370949 0024 317.94 071817 N 370951 0025 317.94 072817 N 370952 0026 314.82 041417 N 370954 0027 314.82 042117 N 370956 0028 314.82 042817 N 370957 0029 314.82 050417 N 370959 0030 314.82 053117 N 370961 0031 393.53 060217 N 370965 0032 78.71 060517 N 370967 0033 314.82 061217 N 370968 0034 314.82 061917 N 370969 058 0025 3,790.54 E.W. @ F.A.(+) 011816 N 0612.0 061 0030 3,218.99 E.W. @ F.A.(+) 030217 N 0558.0 0031 877.60 030317 N 0561.0 51,363.13 TOTAL THIS ESTIMATE 8,478,174.56 TOTAL PREVIOUS ESTIMATE 8,529,537.69 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 09/22/17 EST. NO. 059 TIME 01:48 PM R.E. NAME: MCMILLAN, STEVE 11-2T2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CPM SCHD. NON-COMPL -5,000.00 012 DED. REM. SAFETY MGR -25,000.00 012 LATE LANE OPENING -8,400.00 017 LATE LANE OPENING -2,000.00 020 PILING CIDH ANOMALIE -30,000.00 028 COLUMN STRENGTHS -8,965.95 036 0.00 -79,365.95 EQUAL EMPLOYMENT OPPORTUNITY DEL 1391 JULY 2014 -10,000.00 024 RECD JUL 14 DEL 1391 10,000.00 025 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL AUG 12 CPR -3,000.00 001 DEL SEPT 12 CPR -7,000.00 002 DEL OCT 12 CPR -5,000.00 003 PRTL SEPT 12 DEL 3,000.00 003 RECD AUG 12 DEL 3,000.00 003 DEL NOV 12 CPR -4,000.00 004 PRTL OCT 12 DEL 4,000.00 004 RECD SEPT 12 DEL 4,000.00 004 DEL DEC 12 CPR -2,000.00 005 PRTL NOV 12 DEL 3,000.00 006 RECD DEC 12 DEL 2,000.00 006 RECD OCT 12 DEL 1,000.00 006 RECD NOV 12 DEL 1,000.00 007 DEL MAR 13 CPR -3,000.00 008 DEL APR 13 CPR -2,000.00 009 RECD MAR 13 DEL 3,000.00 009 RECD APR 13 DEL 2,000.00 010 DEL JUNE 13 CPR -5,000.00 011 DEL JULY 13 CPR -3,000.00 012 PRTL JUNE 13 DEL 4,000.00 012 DEL AUG 13 CPR -3,000.00 013 RECD JULY 13 DEL 3,000.00 013 RECD JUNE 13 DEL 1,000.00 013 DEL SEPT 13 CPR -5,000.00 014 DEL OCT 13 CPR -10,000.00 015 PRTL AUG 13 DEL 1,000.00 015 PRTL SEPT 13 DEL 3,000.00 015 DEL NOV 13 CPR -5,000.00 016 PRTL OCT 13 DEL 9,000.00 016 RECD AUG 13 DEL 2,000.00 016 DEL DEC 13 CPR -5,000.00 017 DEL JAN 14 CPR -5,000.00 018 PRTL DEC 13 DEL 2,000.00 018 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 09/22/17 EST. NO. 059 TIME 01:48 PM R.E. NAME: MCMILLAN, STEVE 11-2T2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- PRTL NOV 13 DEL 2,000.00 018 RECD OCT 13 DEL 1,000.00 018 RECD SEPT. 13 DEL 2,000.00 018 DEL FEB 14 CPR -5,000.00 019 PRTL DEC 13 DEL 2,000.00 019 PRTL JAN 14 DEL 3,000.00 019 DEL MAR 14 CPR -7,000.00 020 DEL APR 14 CPR -10,000.00 021 PRTL MAR 14 DEL 5,000.00 021 RECD DEC 13 DEL 1,000.00 021 RECD FEB 14 DEL 5,000.00 021 RECD NOV 13 DEL 3,000.00 021 DEL MAY 14 CPR -10,000.00 022 DEL JUNE 14 CPR -10,000.00 023 PRTL APR 14 DEL 5,000.00 023 PRTL MAY 14 DEL 7,000.00 023 RECD JAN 14 DEL 2,000.00 023 DEL JULY 14 CPR -10,000.00 024 PRTL JUL 14 DEL 5,000.00 025 DEL AUG 14 CPR -10,000.00 025 PRTL APR 14 DEL 2,000.00 025 RECD JUN 14 DEL 10,000.00 025 DEL SEPT 14 CPR -5,000.00 026 PRTL AUG 14 DEL 5,000.00 026 PRTL MAY 14 DEL 2,000.00 026 PRTL JULY 14 DEL 2,000.00 028 RECD AUG 14 DEL 5,000.00 028 DEL DEC 14 CPR -3,000.00 029 DEL JAN 2015 CPR -10,000.00 030 PRTL JUL 2014 DEL 1,000.00 030 DEL FEB 2015 CPR -5,000.00 031 PRTL DEC 2014 DEL 1,000.00 031 PRTL JAN 2015 DEL 5,000.00 031 PRTL SEP 2014 DEL 3,000.00 031 DEL MAR 15 CPR -3,000.00 032 PRTL APR 14 DEL 1,000.00 032 PRTL DEC 14 DEL 1,000.00 032 PRTL FEB 15 DEL 3,000.00 032 PRTL JAN 15 DEL 4,000.00 032 PRTL SEPT 14 DEL 1,000.00 032 RECD JULY 14 DEL 2,000.00 032 RECD MAY 14 DEL 1,000.00 032 DEL APR 14 CPR -5,000.00 033 DEL MAY 15 CPR -5,000.00 034 PRTL APR 15 DEL 2,000.00 034 DEL JUL 15 CPR -5,000.00 036 PRTL MAY 15 DEL 2,000.00 036 DEL AUG 15 CPR -4,000.00 037 PRT MAR 15 DEL 2,000.00 037 PRTL MAR 14 DEL 1,000.00 037 RECD APR 15 DEL 3,000.00 037 PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 3 DATE 09/22/17 EST. NO. 059 TIME 01:48 PM R.E. NAME: MCMILLAN, STEVE 11-2T2004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- RECD FEB 15 DEL 2,000.00 037 RECD JAN 15 DEL 1,000.00 037 RECD JULY 15 DEL 5,000.00 037 RECD SEPT 14 DEL 1,000.00 037 DEL SEPT 15 CPR -5,000.00 038 RECD AUG 15 DEL 4,000.00 038 RECD MAR 15 DEL 1,000.00 038 DEL OCT 15 CPR -10,000.00 039 PRTL SEPT 15 DEL 2,000.00 039 RECD MAY 15 DEL 3,000.00 039 DEL NOV 2015 CPR -10,000.00 040 RECD OCT 2015 DEL 10,000.00 040 DEL DEC 15 CPR -5,000.00 041 RECD NOV 15 DEL 10,000.00 041 DEL JAN 16 CPR -10,000.00 042 PRTL DEC 15 DEL 3,000.00 042 RECD DEC 14 DEL 1,000.00 042 DEL FEB 16 CPR -10,000.00 043 PRTL JAN 16 DEL 8,000.00 043 RECD FEB 16 DEL 10,000.00 044 DEL APR 16 CPR -8,000.00 046 DEL MAY 16 CPR -4,000.00 047 PRTL APR 16 DEL 6,000.00 047 DEL JUNE 16 CPR -4,000.00 048 PRTL MAY 16 DEL 3,000.00 048 RECD APR 16 DEL 2,000.00 048 DEL JULY 16 CPR -4,000.00 049 RECD MAY 16 DEL 1,000.00 049 PRTL JUNE 16 DEL 2,000.00 050 RECD APR 14 DEL 2,000.00 050 RECD DEC 15 DEL 2,000.00 050 RECD JULY 16 DEL 4,000.00 050 RECD JUN 16 DEL 2,000.00 053 RECD JAN 16 DEL 2,000.00 054 DEL DEC 16 CPR -1,000.00 054 DEL FEB 17 CPR -4,000.00 055 RECD SEPT 15 DEL 3,000.00 055 PRTL FEB 17 DEL 3,000.00 056 RECD DEC 16 DEL 1,000.00 056 RECD FEB 17 DEL 1,000.00 057 RECD MAR 14 DEL 1,000.00 057 0.00 0.00 TOTAL DEDUCTIONS 0.00 -79,365.95 PROGRAM CAS145 PAGE 1 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2004 TIME 01:48 PM ESTIMATE NO. 059 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 09/20/17 R.E. NAME: MCMILLAN, STEVE DATE OF THIS ESTIMATE 09/22/17 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 1.000 4,400,000 002 QUALITY MANAGEMENT LS 2,945,000.0000 2,945,000.00 1.000 2,945,000 003 SAFETY MANAGEMENT LS 440,000.0000 440,000.00 1.000 440,000 004 PUBLIC INFORMATION MANAGEMENT LS 100,000.0000 100,000.00 1.000 100,000 005 MOBILIZATION LS 7,300,000.0000 7,300,000.00 0.984 7,183,200 006 TIME RELATED OVERHEAD LS 2,500,000.0000 2,500,000.00 1.000 2,500,000 007 BONDS AND INSURANCE LS 3,010,000.0000 3,010,000.00 1.000 3,010,000 008 NOT USED LS 0.0000 0.00 0.000 0 009 DESIGN SERVICES LS 5,500,000.0000 5,500,000.00 0.957 5,263,500 010 ENVIRONMENTAL MANAGEMENT LS 625,000.0000 625,000.00 1.000 625,000 011 CLEARING AND GRUBBING LS 425,000.0000 425,000.00 1.000 425,000 012 UTILITIES LS 10,000.0000 10,000.00 1.000 10,000 013 GEOTECHNICAL LS 100,000.0000 100,000.00 1.000 100,000 014 SURVEYS LS 600,000.0000 600,000.00 1.000 600,000 015 CONCRETE PAVEMENT LS 5,200,000.0000 5,200,000.00 1.000 5,200,000 016 HOT MIX ASPHALT PAVEMENT LS 1,850,000.0000 1,850,000.00 1.000 1,850,000 017 GRADING AND ROADWAYS LS 4,750,000.0000 4,750,000.00 1.000 4,750,000 018 DRAINAGE LS 400,000.0000 400,000.00 1.000 400,000 019 BRIDGES LS 20,000,000.0000 20,000,000.00 1.000 20,000,000 020 RETAINING WALLS LS 5,500,000.0000 5,500,000.00 1.000 5,500,000 021 SOUND WALLS LS 200,000.0000 200,000.00 0.000 0 022 HIGHWAY PLANTING AND IRRIGATION LS 625,000.0000 625,000.00 0.915 571,875 PROGRAM CAS145 PAGE 2 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2004 TIME 01:48 PM ESTIMATE NO. 059 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 09/20/17 R.E. NAME: MCMILLAN, STEVE DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.000 2,550,000 024 ITS LS 600,000.0000 600,000.00 1.000 600,000 025 MAINTENANCE OF TRAFFIC LS 1,500,000.0000 1,500,000.00 1.000 1,500,000 026 MAINTENANCE DURING CONSTRUCTION LS 30,000.0000 30,000.00 1.000 30,000 027 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 1.000 425,000 029 FINAL ACCEPTANCE LS 100,000.0000 100,000.00 0.500 50,000 PROGRAM CAS145 PAGE 3 DATE 09/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2T2004 TIME 01:48 PM ESTIMATE NO. 059 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 09/20/17 R.E. NAME: MCMILLAN, STEVE DATE OF THIS ESTIMATE 09/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 71,028,575.00 ADJUSTMENT OF COMPENSATION 0.00 3,615,418.22 EXTRA WORK 51,363.13 4,914,119.47 SUBTOTAL AMOUNT EARNED 51,363.13 79,558,112.69 ORIGINAL CONTRACT AMOUNT 71,885,000.00 TOTAL WORK COMPLETED 51,363.13 79,558,112.69 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -79,365.95 TOTAL 51,363.13 79,478,746.74 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 1145 07/30/12 07/30/12 04/02/18 1230 266 141 0 99% 96% PROGRESS IS SATISFACTORY MCMILLAN, STEVE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/22/17