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 07/01/13 EST. NO.15 TIME 11:43 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 --------------------------------------------------------------------------- 001 0007 687.28 E.W. @ F.A.(+) 050613 N 148290 0008 687.28 050813 N 148300 0009 687.28 050913 N 148310 0011 717.64 051213 N 131180 0013 2,278.11 031113 N 131106 009 0033 2,185.03 E.W. @ F.A.(+) 031913 N 33 0 0034 1,741.23 121012 N 27 0 0036 1,178.25 121012 N 29 0 10,162.10 TOTAL THIS ESTIMATE 616,700.87 TOTAL PREVIOUS ESTIMATE 626,862.97 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 07/01/13 EST. NO.15 TIME 11:43 AM R.E. NAME: HAIDAR HADDADIN 06-0E0704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CLASS 2 AB -3,375.00 13 COZEEP -200.00 13 RHMA PAY FACTOR -90,423.34 15 -90,423.34 -93,998.34 LABOR COMPLIANCE VIOLATION MISS PYRL -1,000.00 06 MISS PYRL -10,000.00 09 RECD PYRL #6 & 9 11,000.00 10 MISS PYRL -5,000.00 11 RECD PYRL # 11 5,000.00 12 MISS HC 47 -10,000.00 14 RECD HC 47 10,000.00 15 10,000.00 0.00 TOTAL DEDUCTIONS -80,423.34 -93,998.34 PROGRAM CAS145 PAGE 1 DATE 07/01/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 11:43 AM ESTIMATE NO. 15 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 05/31/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/01/13 LOCATION SEMI-FINAL 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 1.000 2,000 002 TIME-RELATED OVERHEAD WDAY 1,500.0000 240,000.00 160.000 240,000 003 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 1.000 5,000 004 PREPARE STORM WATER POLLUTION LS 2,000.0000 2,000.00 1.000 2,000 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 5.5000 6,600.00 1,200.000 6,600 006 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 5,000.00 0.000 0 007 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 4,000.00 20.000 4,000 008 STREET SWEEPING LS 25,000.0000 25,000.00 1.000 25,000 009 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 7,000.0000 7,000.00 1.000 7,000 010 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 2.000 4,000 011 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000 012 TRAFFIC CONTROL SYSTEM LS 100,000.0000 100,000.00 1.000 100,000 013 CHANNELIZER (SURFACE MOUNTED) EA 30.0000 1,260.00 49.000 1,470 014 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 1.000 15,000 015 TEMPORARY RAILING (TYPE K) LF 40.0000 54,400.00 1,920.000 76,800 016 TEMPORARY CRASH CUSHION MODULE EA 250.0000 21,000.00 112.000 28,000 017 REMOVE METAL BEAM GUARD RAILING LF 9.0000 3,330.00 487.500 4,387 018 RECONSTRUCT THRIE BEAM BARRIER LF 3.8500 103,950.00 26,850.000 103,372 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 5,880.00 4,280.000 25,680 020 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.5000 2,872.50 5,726.000 2,863 021 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 1.000 43,000 PROGRAM CAS145 PAGE 2 DATE 07/01/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 11:43 AM ESTIMATE NO. 15 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 05/31/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/01/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 12.000 4,320 (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 24,000 034 EROSION CONTROL (DRILL SEED) (ACRE) ACRE 1,400.0000 12,600.00 9.000 12,600 035 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 650.0000 3,250.00 1.000 650 036 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,600.0000 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 49.990 3,999.20 40,821.120 3,265,689 039 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 94.0000 1,410,000.00 127.530 11,987.82 14,507.310 1,363,687 040 RUMBLE STRIP STA 20.0000 10,800.00 30.000 600.00 540.000 10,800 041 DATA CORE LS 100.0000 100.00 1.000 100 042 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 10.0000 4,400.00 375.000 3,750.00 375.000 3,750 043 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 15.0000 1,950.00 100.000 1,500.00 100.000 1,500 044 TACK COAT TON 1.0000 43.00 42.700 42 045 REPLACE CONCRETE PAVEMENT CY 500.0000 410,000.00 11.500 5,750.00 928.000 464,000 (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 353,000.00 353.000 353,000 (F) 048 MINOR CONCRETE (BACKFILL) CY 105.0000 1,680.00 16.000 1,680 (F) 049 DRILL AND BOND DOWEL LF 20.0000 55,960.00 2,798.000 55,960 PROGRAM CAS145 PAGE 3 DATE 07/01/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 11:43 AM ESTIMATE NO. 15 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 05/31/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/01/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 96,330.00 329.300 25,685.40 1,503.510 117,273 052 PLACE POLYESTER CONCRETE OVERLAY SQFT 5.0000 29,550.00 591.000 2,955.00 5,910.000 29,550 (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 89,500.000 120,825 (F) 055 METAL BEAM GUARD RAILING (STEEL POST) LF 37.0000 5,550.00 206.500 7,640 056 TRANSITION RAILING (TYPE WB) EA 4,000.0000 16,000.00 6.000 24,000 057 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 12,500.00 7.000 17,500 058 CONCRETE BARRIER (TYPE 736A) LF 90.0000 6,030.00 67.000 6,030 (F) 059 CONCRETE BARRIER (TYPE 736 MODIFIED) LF 80.0000 87,680.00 1,096.000 87,680 (F) 060 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 27,500.00 909.000 454.50 54,091.000 27,045 061 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2500 6,875.00 745.000 186.25 27,977.000 6,994 (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 1.000 1,000 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 1.000 44,000 067 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 07/01/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0E0704 TIME 11:43 AM ESTIMATE NO. 15 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 05/31/13 R.E. NAME: HAIDAR HADDADIN DATE OF THIS ESTIMATE 07/01/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 56,868.17 8,098,427.97 ADJUSTMENT OF COMPENSATION 0.00 154,096.68 EXTRA WORK 10,162.10 472,766.29 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 67,030.27 8,725,290.94 069 MOBILIZATION LS 520,000.5000 520,000.50 1.000 520,000 ORIGINAL CONTRACT AMOUNT 8,361,719.00 TOTAL WORK COMPLETED 67,030.27 9,245,291.44 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -80,423.34 -93,998.34 TOTAL -13,393.07 9,151,293.10 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 01/18/12 160 04/30/12 04/30/12 05/31/13 167 107 7 0 100% 100% HAIDAR HADDADIN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/01/13