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 10/18/02 EST. NO.20 TIME 11:51 AM R.E. NAME: KANSIL, SOM 04-0C7024 --------------------------------------------------------------------------- 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 0028 531.92 E.W. @ F.A.(+) 082602 N AA 0 0029 504.99 082702 N 840289 0030 1,137.54 082802 N 840301 0031 286.13 082902 N 840311 0032 420.84 090702 N 840322 0033 393.92 091202 N 840323 0034 324.32 091902 N 840338 0035 145.05 091302 N ABC 0 3,744.71 TOTAL THIS ESTIMATE 263,075.86 TOTAL PREVIOUS ESTIMATE 266,820.57 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 10/18/02 EST. NO.20 TIME 11:51 AM R.E. NAME: KANSIL, SOM 04-0C7024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE AC OUT SPEC. -812.86 04 LATE LANE CLOSURE -11,200.00 05 LATE LANE CLOSURE -22,400.00 06 LATE LANE CLOSURE -16,800.00 07 LANDSCAPE DAMAGE -710.53 11 LATE CLOSURE REFUND 50,400.00 12 LATE LANE CLOSURE -11,200.00 14 CPM DEDUCTION -113,271.18 16 LANE CLOSURE REFUND 11,200.00 16 LATE LANE CLOSURE -50,400.00 17 RELEASE CPM DEDUCT 100,771.18 17 LATE LANE CLOSURE -5,600.00 18 RELEASE CPM DEDUCT 12,500.00 18 LATE LANE CLOSURES -16,800.00 19 0.00 -74,323.39 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 04 MISSING PAYROLLS -10,000.00 12 MISSING PAYROLL DOC -6,187.50 13 MISSING PAYROLLS -10,000.00 14 MISSING PAYROLL DOCS -10,000.00 15 RELEASE EST E DEDUCT 10,000.00 15 RELEASE DEDUCTION 16,187.50 16 MISSING PAYROLL -10,000.00 19 0.00 -30,000.00 LIQUIDATED DAMAGES 24 DAYS AT 5100PER -122,400.00 20 -122,400.00 -122,400.00 OVERBID ITEMS OVERBID ITEM NO. 044 -464.40 03 OVERBID ITEM NO. 044 -232.20 04 OVERBID ITEM NO. 044 -185.76 06 OVERBID ITEM NO. 044 -46.44 13 0.00 -928.80 TOTAL DEDUCTIONS -122,400.00 -227,652.19 PROGRAM CAS145 PAGE 1 DATE 10/18/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C7024 TIME 11:51 AM ESTIMATE NO. 20 BID OPENING 01/03/01 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/02 R.E. NAME: KANSIL, SOM DATE OF THIS ESTIMATE 10/18/02 LOCATION PROGRESS ESTIMATE 04-ALA-880-15.3/27.6 ----------------- GRANITE CONSTRUCTION COMPANY IN ALAMEDA COUNTY IN HAYWARD, SAN 120 GRANITE ROCK WAY LORENZO, SAN LEANDRO AND OAKLAND SAN JOSE CA 95136 AT VARIOUS LOCATIONS FED. AID NO. ACIM-880 -1(46)27E RESURFACING ASPHALT CONCRETE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH) LS 930,154.0000 930,154.00 0.750 697,615.50 002 OVERHEAD WDAY 11,200.0000 2,688,000.00 240.000 2,688,000.00 003 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 1.000 15,000.00 004 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000.00 005 CONSTRUCTION AREA SIGNS LS 60,000.0000 60,000.00 0.600 36,000.00 (S) 006 TRAFFIC CONTROL SYSTEM LS 600,000.0000 600,000.00 0.080 48,000.00 0.980 588,000.00 (S) 007 PORTABLE CHANGEABLE MESSAGE SIGN EA 1.0000 8.00 5.000 5.00 8.000 8.00 008 REMOVE ASPHALT CONCRETE DIKE M 8.0000 76,000.00 5,150.590 41,204.72 009 RECONSTRUCT METAL BEAM GUARD RAILING M 54.0000 111,240.00 63.000 3,402.00 1,748.390 94,413.06 (WOOD POST) 010 ADJUST INLET EA 400.0000 164,000.00 76.000 30,400.00 256.000 102,400.00 011 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 7.5000 20,250.00 0.000 0.00 (S) (30 MM MAXIMUM) 012 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 8.0000 1,520.00 0.000 0.00 (S) (45 MM MAXIMUM) 013 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 8.5000 157,250.00 29,281.280 248,890.88 (S) (60 MM MAXIMUM) 014 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 9.0000 642,600.00 65,196.042 586,764.38 (S) (75 MM MAXIMUM) 015 REMOVE CRASH CUSHION EA 1,300.0000 15,600.00 10.000 13,000.00 14.000 18,200.00 016 SHOULDER BACKING STA 500.0000 100,000.00 28.910 14,455.00 161.590 80,795.00 017 LEAD SAMPLING ANALYSIS LS 50,000.0000 50,000.00 1.000 50,000.00 018 IMPORTED MATERIAL (SHOULDER BACKING) TONN 50.0000 117,500.00 431.370 21,568.50 4,390.610 219,530.50 019 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 300.0000 600.00 0.000 0.00 020 REPLACE ASPHALT CONCRETE SURFACING M3 300.0000 513,000.00 1,805.310 541,593.00 021 ASPHALT CONCRETE (LEVELING) TONN 79.0000 79,000.00 0.000 0.00 022 ASPHALT CONCRETE (TYPE A) TONN 96.0000 19,200.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 10/18/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C7024 TIME 11:51 AM ESTIMATE NO. 20 BID OPENING 01/03/01 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/02 R.E. NAME: KANSIL, SOM DATE OF THIS ESTIMATE 10/18/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 ASPHALT CONCRETE (OPEN GRADED) TONN 47.0000 3,290,000.00 43.200 2,030.40 55,856.640 2,625,262.08 024 RUBBERIZED ASPHALT CONCRETE (TYPE G) TONN 50.0000 6,700,000.00 302.930 15,146.50 102,581.870 5,129,093.50 025 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 4.0000 38,000.00 1,150.000 4,600.00 6,647.000 26,588.00 026 ASPHALTIC EMULSION (PAINT BINDER) TONN 150.0000 135,000.00 59.710 8,956.50 459.710 68,956.50 027 REPLACE CONCRETE PAVEMENT M3 1,600.0000 528,000.00 288.420 461,472.00 (FAST SETTING HYDRAULIC CEMENT CONCRETE) 028 DELINEATOR (CLASS 1) EA 30.0000 9,600.00 220.000 6,600.00 029 BARRIER CAP M 60.0000 312,000.00 4,747.000 284,820.00 030 TERMINAL SYSTEM (TYPE SRT) EA 2,900.0000 116,000.00 16.000 46,400.00 031 CRASH CUSHION (TYPE REACT 9CBB) EA 38,500.0000 462,000.00 10.000 385,000.00 14.000 539,000.00 032 THERMOPLASTIC PAVEMENT MARKING M2 28.0000 16,240.00 396.620 11,105.36 1,078.640 30,201.92 (S) 033 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.5500 70,950.00 33,691.300 18,530.22 111,670.330 61,418.68 (S) 034 200 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 10,980.00 2,132.410 1,919.17 8,740.750 7,866.68 (S) 035 200 MM THERMOPLASTIC TRAFFIC STRIPE M 0.9000 4,689.00 1,940.950 1,746.86 5,059.310 4,553.38 (S) (BROKEN 3.66 M - 0.92 M) 036 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.4000 976.00 1,782.500 713.00 3,287.830 1,315.13 (S) (BROKEN 5.18 M - 2.14 M) 037 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.7000 63,580.00 15,233.000 25,896.10 35,851.000 60,946.70 (S) 038 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.5000 2,275.00 332.000 1,162.00 730.000 2,555.00 (S) TYPE C) 039 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.5000 45,500.00 5,172.000 18,102.00 11,980.000 41,930.00 (S) TYPE G) 040 PAVEMENT MARKER (RETROREFLECTIVE-SPECIAL EA 3.5000 19,600.00 1,668.000 5,838.00 5,304.000 18,564.00 (S) TYPE H) 041 LOOP DETECTOR REPLACEMENT LS 520,000.0000 520,000.00 0.050 26,000.00 0.950 494,000.00 (S) (TRAFFIC SIGNAL) 042 LOOP DETECTOR REPLACEMENT LS 620,000.0000 620,000.00 0.050 31,000.00 0.950 589,000.00 (S) (TRAFFIC MONITORING STATION) 043 PULL BOX REPLACEMENT LS 300,000.0000 300,000.00 0.200 60,000.00 0.900 270,000.00 (S) PROGRAM CAS145 PAGE 3 DATE 10/18/02 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0C7024 TIME 11:51 AM ESTIMATE NO. 20 BID OPENING 01/03/01 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/18/02 R.E. NAME: KANSIL, SOM DATE OF THIS ESTIMATE 10/18/02 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 748,576.61 16,793,958.61 ADJUSTMENT OF COMPENSATION 0.00 107,602.19 EXTRA WORK 3,744.71 159,218.38 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 752,321.32 17,060,779.18 044 MOBILIZATION LS 2183,400.0000 2,183,400.00 1.000 2,183,400.00 ORIGINAL CONTRACT AMOUNT 21,824,712.00 TOTAL WORK COMPLETED 752,321.32 19,244,179.18 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -122,400.00 -227,652.19 TOTAL 629,921.32 19,016,526.99 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 044 MOBILIZATION 2,182,471.20 2,183,400.00 928.80 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 02/07/01 240 02/22/01 00/00/00 10/23/02 240 144 0 13 86% 95% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU W H Y ... W H Y ... W H KANSIL, SOM RESIDENT ENGINEER PROGRAM CAS145 DATE 10/18/02