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 10/24/11 EST. NO.03 TIME 12:01 PM R.E. NAME: NARINE, OUNGKAR 01-3994U4 --------------------------------------------------------------------------- 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 0005 133.02 E.W. @ F.A.(+) 092311 N 5 0 0006 415.41 100311 N 6 0 003 0002 250.00 E.W. @ F.A.(+) 080311 N 2 0 004 0002 862.50 E.W. @ F.A.(+) 083111 N 2 0 0003 825.00 083111 N 3 0 016 0002 5,000.00 E.W. @ L.S.(+) 091411 N 1R 0 022 0001 1,104.99 E.W. @ F.A.(+) 092911 N 1 0 0002 754.67 092811 N 2 0 9,345.59 TOTAL THIS ESTIMATE 210,231.26 TOTAL PREVIOUS ESTIMATE 219,576.85 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 10/24/11 EST. NO.03 TIME 12:01 PM R.E. NAME: NARINE, OUNGKAR 01-3994U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 10/11 -6,000.00 03 -6,000.00 -6,000.00 TOTAL DEDUCTIONS -6,000.00 -6,000.00 PROGRAM CAS145 PAGE 1 DATE 10/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-3994U4 TIME 12:01 PM ESTIMATE NO. 03 BID OPENING 05/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/11 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 10/24/11 LOCATION PROGRESS ESTIMATE 01-LAK-175-4.9/28.0 ----------------- 01-LAK-29-0.0/11.9 GRANITE CONSTRUCTION COMPANY IN LAKE & MENDOCINO COUNTIES ON 01-MEN-175-0.0/9.9 P O BOX 50085 ROUTES 175 AND 29 AT 4 LOCATIONS WATSONVILLE CA 95077 FED. AID NO. ACST-000C(339)E ,P-000C(339)E HMA OVERLAY RECONSTRUCT MBGR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 9,250.0000 9,250.00 0.200 1,850.00 0.600 5,550.00 002 TIME-RELATED OVERHEAD WDAY 1,400.0000 182,000.00 15.000 21,000.00 43.000 60,200.00 003 TEMPORARY FENCE (TYPE ESA) LF 5.2500 5,250.00 1,135.000 5,958.75 004 CONSTRUCTION SITE MANAGEMENT LS 16,500.0000 16,500.00 0.250 4,125.00 0.500 8,250.00 005 PREPARE WATER POLLUTION CONTROL LS 2,500.0000 2,500.00 1.000 2,500.00 PROGRAM 006 TEMPORARY MULCH SQYD 2.0000 4,500.00 613.400 1,226.80 613.400 1,226.80 007 TEMPORARY FIBER ROLL LF 4.2500 21,250.00 271.000 1,151.75 008 TEMPORARY CONCRETE WASHOUT (PORTABLE) EA 1,100.0000 2,200.00 2.000 2,200.00 009 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.750 18,750.00 010 TRAFFIC CONTROL SYSTEM LS 398,190.0000 398,190.00 0.250 99,547.50 0.500 199,095.00 011 PORTABLE CHANGEABLE MESSAGE SIGN LS 24,100.0000 24,100.00 0.250 6,025.00 0.500 12,050.00 012 REMOVE METAL BEAM GUARD RAILING LF 5.0000 6,850.00 526.000 2,630.00 526.000 2,630.00 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.1000 17,050.00 8,960.000 27,776.00 014 REMOVE ASPHALT CONCRETE DIKE LF 2.0500 50,635.00 595.000 1,219.75 9,457.000 19,386.85 015 RECONSTRUCT METAL BEAM GUARD RAILING LF 17.0000 37,740.00 275.000 4,675.00 275.000 4,675.00 016 RECONSTRUCT METAL BEAM GUARD RAILING LF 19.0000 38,000.00 0.000 0.00 (7' POST) 017 RECONSTRUCT METAL BEAM GUARD RAILING LF 75.0000 3,750.00 0.000 0.00 (SPECIAL) 018 RESET MARKER EA 40.0000 360.00 0.000 0.00 019 RELOCATE ROADSIDE SIGN EA 300.0000 1,200.00 0.000 0.00 020 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 94,250.00 980.000 3,185.00 26,177.000 85,075.25 021 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500.00 022 ASBESTOS COMPLIANCE PLAN LS 8,500.0000 8,500.00 1.000 8,500.00 PROGRAM CAS145 PAGE 2 DATE 10/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-3994U4 TIME 12:01 PM ESTIMATE NO. 03 BID OPENING 05/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/11 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 10/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 DUST CONTROL PLAN LS 1,500.0000 1,500.00 0.250 375.00 024 IMPORTED BORROW CY 63.0000 69,300.00 118.340 7,455.42 118.340 7,455.42 025 IMPORTED MATERIAL (SHOULDER BACKING) TON 20.0000 230,000.00 2,132.870 42,657.40 2,132.870 42,657.40 026 WEED CONTROL MAT (FIBER) SQYD 55.0000 123,750.00 325.700 17,913.50 325.700 17,913.50 027 CRACK TREATMENT LNMI 5,200.0000 468,000.00 18.500 96,200.00 22.000 114,400.00 028 REPLACE ASPHALT CONCRETE SURFACING CY 350.0000 273,000.00 1,100.220 385,077.00 1,901.950 665,682.50 029 HOT MIX ASPHALT TON 86.0000 3,121,800.00 132.760 11,417.36 7,556.580 649,865.88 030 HOT MIX ASPHALT (LEVELING) TON 75.0000 1,500,000.00 6,567.940 492,595.50 031 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 105.0000 7,360,500.00 24,760.610 2,599,864.05 41,634.460 4,371,618.30 032 CENTERLINE RUMBLE STRIP STA 60.0000 24,000.00 46.000 2,760.00 46.000 2,760.00 (HMA, GROUND-IN INDENTATIONS) 033 SHOULDER RUMBLE STRIP STA 60.0000 1,560.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 034 DATA CORE LS 18,000.0000 18,000.00 0.350 6,300.00 0.500 9,000.00 035 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.5000 13,110.00 3,381.000 5,071.50 3,381.000 5,071.50 036 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 0.8000 304.00 75.000 60.00 75.000 60.00 037 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.8000 11,600.00 2,707.000 2,165.60 2,707.000 2,165.60 038 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.8000 720.00 86.000 68.80 86.000 68.80 039 TACK COAT TON 650.0000 422,500.00 39.120 25,428.00 112.000 72,800.00 040 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 041 DELINEATOR (CLASS 1) EA 35.0000 12,950.00 0.000 0.00 042 DELINEATOR (CLASS 2) EA 40.0000 10,000.00 0.000 0.00 043 HIGHWAY POST MARKER EA 40.0000 3,440.00 0.000 0.00 044 GUARD RAILING DELINEATOR EA 30.0000 5,100.00 0.000 0.00 045 OBJECT MARKER (TYPE P) EA 95.0000 190.00 0.000 0.00 046 OBJECT MARKER (TYPE L-1) EA 40.0000 840.00 0.000 0.00 047 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 5,940.00 150.000 3,300.00 150.000 3,300.00 048 METAL BEAM GUARD RAILING (7' POST) LF 30.0000 1,140.00 0.000 0.00 049 TRANSITION RAILING (TYPE WB) EA 3,000.0000 27,000.00 9.000 27,000.00 9.000 27,000.00 PROGRAM CAS145 PAGE 3 DATE 10/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-3994U4 TIME 12:01 PM ESTIMATE NO. 03 BID OPENING 05/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/11 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 10/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 END CAP (TYPE A) EA 250.0000 1,000.00 0.000 0.00 051 END CAP (TYPE TC) EA 250.0000 1,250.00 9.000 2,250.00 9.000 2,250.00 052 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,500.0000 17,500.00 0.000 0.00 053 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 46,200.00 4.000 8,800.00 4.000 8,800.00 054 TERMINAL SYSTEM (TYPE X-TENSION) EA 5,000.0000 25,000.00 0.000 0.00 055 CRASH CUSHION, SAND FILLED EA 5,200.0000 10,400.00 0.000 0.00 056 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3900 358,410.00 43,130.000 16,820.70 43,130.000 16,820.70 057 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 2,208.00 960.000 384.00 960.000 384.00 058 THERMOPLASTIC PAVEMENT MARKING SQFT 4.5000 64,800.00 6,041.000 27,184.50 6,041.000 27,184.50 059 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3900 6,318.00 1,220.000 475.80 1,220.000 475.80 (BROKEN 12-3) 060 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3900 9,594.00 0.000 0.00 (BROKEN 36-12) 061 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.4000 23,800.00 343.000 1,166.20 343.000 1,166.20 062 PAVEMENT MARKER EA 7.0000 86,100.00 0.000 0.00 (RETROREFLECTIVE-RECESSED) 063 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.500 250.00 SYSTEM ELEMENTS DURING CONSTRUCTION 064 DETECTOR LOOP (TYPE A) EA 430.0000 20,640.00 38.000 16,340.00 065 PIEZO EA 1,330.0000 5,320.00 0.000 0.00 066 DETECTOR LOOP (TYPE D) EA 550.0000 7,700.00 12.000 6,600.00 067 REPLACE DETECTOR HANDHOLE EA 655.0000 9,170.00 10.000 6,550.00 068 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 069 CONCRETE BARRIER LF 400.0000 24,000.00 10.000 4,000.00 61.000 24,400.00 (F) (TRANSITION ANCHOR BLOCK) PROGRAM CAS145 PAGE 4 DATE 10/24/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-3994U4 TIME 12:01 PM ESTIMATE NO. 03 BID OPENING 05/24/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/11 R.E. NAME: NARINE, OUNGKAR DATE OF THIS ESTIMATE 10/24/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,439,303.88 7,063,486.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 9,345.59 219,576.85 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,448,649.47 7,283,062.85 070 MOBILIZATION LS 718,145.0000 718,145.00 0.950 682,237.75 ORIGINAL CONTRACT AMOUNT 16,095,874.00 TOTAL WORK COMPLETED 3,448,649.47 7,965,300.60 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -6,000.00 -6,000.00 TOTAL 3,442,649.47 7,959,300.60 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 07/07/11 130 08/10/11 08/16/11 03/01/12 39 7 0 0 47% 30% PROGRESS IS SATISFACTORY NARINE, OUNGKAR RESIDENT ENGINEER PROGRAM CAS145 DATE 10/24/11