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 11/26/12 EST. NO.07 TIME 08:14 AM R.E. NAME: HAIDAR HADDADIN 06-0E0704 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0011 49,762.89 E.W. @ L.S.(+) 111612 N 003 0 0012 98,380.02 A.C. @ U.P.(+) 112012 N 006 0 148,142.91 TOTAL THIS ESTIMATE 16,378.58 TOTAL PREVIOUS ESTIMATE 164,521.49 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 11/26/12 EST. NO.07 TIME 08:14 AM R.E. NAME: HAIDAR HADDADIN 06-0E0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PYRL -1,000.00 06 0.00 -1,000.00 TOTAL DEDUCTIONS 0.00 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 11/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 08:14 AM ESTIMATE NO. 07 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 11/26/12 LOCATION PROGRESS ESTIMATE 06-TUL-99-19.8/25.0 ----------------- GRANITE CONSTRUCTION COMPANY IN TULARE COUNTY FROM 0.3 MILE P O BOX 50085 NORTH OF AVENUE 152 OVERCROSSING WATSONVILLE CA 950775085 TO ELK BAYOU BRIDGE. FED. AID NO. ACNH-P099(553)E PAVEMENT REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.125 250.00 0.844 1,688 002 TIME-RELATED OVERHEAD WDAY 1,500.0000 240,000.00 19.000 28,500.00 134.000 201,000 003 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.125 625.00 0.844 4,220 004 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 0.100 200.00 0.850 1,700 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 5.5000 6,600.00 0.000 0 006 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 5,000.00 0.000 0 007 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 4,000.00 10.000 2,000.00 20.000 4,000 008 STREET SWEEPING LS 25,000.0000 25,000.00 0.850 21,250 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 7,000.0000 7,000.00 0.500 3,500 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 011 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.800 2,400 012 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 0.125 12,500.00 0.950 95,000 013 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 1,260.00 42.000 1,260.00 42.000 1,260 014 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.040 600.00 0.900 13,500 015 TEMPORARY RAILING (TYPE K) LF 40.0000 54,400.00 560.000 22,400.00 1,920.000 76,800 016 TEMPORARY CRASH CUSHION MODULE EA 250.0000 21,000.00 28.000 7,000.00 112.000 28,000 017 REMOVE METAL BEAM GUARD RAILING LF 9.0000 3,330.00 3,336.000 30,024 018 RECONSTRUCT THRIE BEAM BARRIER LF 3.8500 103,950.00 4,000.000 15,400.00 4,000.000 15,400 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 5,880.00 0.000 0 020 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 2,872.50 0.000 0 021 BRIDGE REMOVAL (PORTION), LOCATION A LS 42,000.0000 42,000.00 1.000 42,000 022 BRIDGE REMOVAL (PORTION), LOCATION B LS 43,000.0000 43,000.00 0.200 8,600.00 1.000 43,000 PROGRAM CAS145 PAGE 2 DATE 11/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 08:14 AM ESTIMATE NO. 07 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 11/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 BRIDGE REMOVAL (PORTION), LOCATION C LS 6,000.0000 6,000.00 1.000 6,000 024 BRIDGE REMOVAL (PORTION), LOCATION D LS 17,000.0000 17,000.00 1.000 17,000 025 CLEARING AND GRUBBING LS 200,000.0000 200,000.00 1.000 200,000 026 ROADWAY EXCAVATION CY 10.0000 327,000.00 32,700.000 327,000 027 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 028 STRUCTURE EXCAVATION (BRIDGE) CY 100.0000 3,600.00 36.000 3,600 (F) 029 STRUCTURE BACKFILL (BRIDGE) CY 360.0000 4,320.00 0.000 0 (F) 030 STRUCTURE BACKFILL (SLURRY CEMENT) CY 1,400.0000 10,500.00 0.000 0 031 GROUT (PRESSURIZED) CY 900.0000 4,500.00 0.000 0 032 IMPORTED BORROW (CY) CY 0.0100 228.00 0.000 0 033 EROSION CONTROL (COMPOST BLANKET) CY 100.0000 24,000.00 240.000 24,000.00 240.000 24,000 034 EROSION CONTROL (DRILL SEED) (ACRE) ACRE 1,400.0000 12,600.00 9.000 12,600.00 9.000 12,600 035 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 650.0000 3,250.00 1.000 650.00 1.000 650 036 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,600.0000 23,400.00 9.000 23,400.00 9.000 23,400 037 CLASS 2 AGGREGATE BASE CY 25.0000 687,500.00 26,066.000 651,650 038 HOT MIX ASPHALT TON 80.0000 3,032,000.00 40,771.130 3,261,690 039 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 94.0000 1,410,000.00 14,379.780 1,351,699 040 RUMBLE STRIP STA 20.0000 10,800.00 0.000 0 041 DATA CORE LS 100.0000 100.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 10.0000 4,400.00 0.000 0 043 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 15.0000 1,950.00 0.000 0 044 TACK COAT TON 1.0000 43.00 42.700 42 045 REPLACE CONCRETE PAVEMENT CY 500.0000 410,000.00 715.500 357,750 (RAPID STRENGTH CONCRETE) 046 CRACK EXISTING CONCRETE PAVEMENT SQYD 0.7500 53,925.00 69,250.000 51,937 047 STRUCTURAL CONCRETE, BRIDGE CY 1,000.0000 353,000.00 87.470 87,470.00 101.000 101,000 (F) 048 MINOR CONCRETE (BACKFILL) CY 105.0000 1,680.00 16.000 1,680.00 16.000 1,680 (F) 049 DRILL AND BOND DOWEL LF 20.0000 55,960.00 2,457.000 49,140.00 2,563.000 51,260 PROGRAM CAS145 PAGE 3 DATE 11/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 08:14 AM ESTIMATE NO. 07 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 11/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLEAN AND SEAL CONSTRUCTION JOINT LS 2,450.0000 2,450.00 0.000 0 051 FURNISH POLYESTER CONCRETE OVERLAY CF 78.0000 96,330.00 0.000 0 052 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.0000 29,550.00 0.000 0 (F) 053 CORE CONCRETE (2") LF 200.0000 1,200.00 0.000 0 054 BAR REINFORCING STEEL (BRIDGE) LB 1.3500 120,825.00 22,177.000 29,938.95 25,607.000 34,569 (F) 055 METAL BEAM GUARD RAILING (STEEL POST) LF 37.0000 5,550.00 0.000 0 056 TRANSITION RAILING (TYPE WB) EA 4,000.0000 16,000.00 0.000 0 057 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 12,500.00 0.000 0 058 CONCRETE BARRIER (TYPE 736A) LF 90.0000 6,030.00 0.000 0 (F) 059 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 80.0000 87,680.00 300.000 24,000.00 300.000 24,000 (F) 060 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 27,500.00 53,182.000 26,591 061 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 6,875.00 27,232.000 6,808 (BROKEN 36-12) 062 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 80.00 328.000 82 (BROKEN 17-7) 063 PAVEMENT MARKER (RETROREFLECTIVE) LF 3.0000 3,600.00 1,189.000 3,567 064 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 SYSTEM ELEMENTS DURING CONSTRUCTION 065 DETECTOR LOOP LS 3,600.0000 3,600.00 0.000 0 066 MODIFY LIGHTING LS 44,000.0000 44,000.00 0.000 0 067 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 068 REMOVE CONCRETE PAVEMENT CY 60.0000 20,400.00 320.000 19,200 PROGRAM CAS145 PAGE 4 DATE 11/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 08:14 AM ESTIMATE NO. 07 BID OPENING 11/30/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/12 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 11/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 352,713.95 7,145,519.37 ADJUSTMENT OF COMPENSATION 98,380.02 98,380.02 EXTRA WORK 49,762.89 66,141.47 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 500,856.86 7,310,040.86 069 MOBILIZATION LS 520,000.5000 520,000.50 1.000 520,000 ORIGINAL CONTRACT AMOUNT 8,361,719.00 TOTAL WORK COMPLETED 500,856.86 7,830,041.36 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -1,000.00 TOTAL 500,856.86 7,829,041.36 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 01/18/12 160 04/30/12 04/30/12 01/09/13 135 7 0 0 88% 84% PROGRESS IS SATISFACTORY HAIDAR HADDADIN RESIDENT ENGINEER PROGRAM CAS145 DATE 11/26/12