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 07/24/07 EST. NO.20 TIME 02:01 PM R.E. NAME: HORMOZI, IRAJ 07-127264 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 006 0021 600.00 E.W. @ F.A.(+) 060707 N 21 0 0022 662.50 060707 N 22 0 021 0018 3,472.82 E.W. @ F.A.(+) 040907 N 18 0 0019 1,595.41 042607 N 19 0 0020 950.67 050207 N 20 0 0021 1,329.43 050307 N 21 0 0024 731.88 050707 N 24 0 0025 198.46 051107 N 25 0 0026 2,378.72 050407 N 26 0 11,919.89 TOTAL THIS ESTIMATE 710,628.12 TOTAL PREVIOUS ESTIMATE 722,548.01 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 07/24/07 EST. NO.20 TIME 02:01 PM R.E. NAME: HORMOZI, IRAJ 07-127264 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE PE2 SEC 75-1.07 -5,000.00 11 JOSHUA TREES -30,000.00 12 JOSHUA TREES -30,000.00 13 JOSHUA TREES 60,000.00 15 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 07/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-127264 TIME 02:01 PM ESTIMATE NO. 20 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 07/24/07 LOCATION PROGRESS ESTIMATE 07-LA-138-61.5/63.6 ----------------- GRANITE CONSTRUCTION COMPANY IN LOS ANGELES COUNTY AT P. O. BOX 50085 PEARBLOSSOM AND LLANO FROM 2.1 KM WATSONVILLE, CA. 95077 EAST OF LONGVIEW ROAD TO 0.1 KM WEST OF 165TH STREET EAST FED. AID NO. ACNH-P138(37)E WIDEN HIGHWAY AND CONSTRUCT BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 0.250 500.00 02 TIME-RELATED OVERHEAD WDAY 1,900.0000 570,000.00 21.000 39,900.00 317.000 602,300.00 03 TEMPORARY TORTOISE FENCE (TYPE ESA) M 17.0000 142,800.00 5,835.220 99,198.74 04 TEMPORARY CULVERT M 500.0000 175,000.00 242.000 121,000.00 05 TEMPORARY CONCRETE FLARED END SECTION EA 1,800.0000 14,400.00 0.000 0.00 06 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750.00 PREVENTION PLAN 07 WATER POLLUTION CONTROL LS 100,000.0000 100,000.00 0.750 75,000.00 08 CONSTRUCTION AREA SIGNS LS 40,000.0000 40,000.00 0.800 32,000.00 S) 09 TRAFFIC CONTROL SYSTEM LS 155,900.0000 155,900.00 0.600 93,540.00 S) 10 TEMPORARY PAVEMENT MARKING (PAINT) M2 15.0000 1,425.00 242.800 3,642.00 S) 11 TEMPORARY TRAFFIC STRIPE (PAINT) M 0.4500 13,320.00 22,659.000 10,196.55 S) 12 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 4,800.00 12.000 720.00 S) 13 TEMPORARY PAVEMENT MARKER EA 3.0000 3,270.00 2,003.000 6,009.00 S) 14 TEMPORARY CRASH CUSHION (TYPE ADIEM) LS 30,000.0000 30,000.00 0.000 0.00 S) 15 TEMPORARY RAILING (TYPE K) M 27.0000 464,400.00 7,576.200 204,557.40 S) 16 TEMPORARY CRASH CUSHION MODULE EA 170.0000 35,700.00 174.000 29,580.00 S) 17 ABANDON WELL EA 3,500.0000 3,500.00 0.000 0.00 18 REMOVE FENCE M 11.0000 2,420.00 20.000 220.00 19 REMOVE MARKER EA 50.0000 1,100.00 0.000 0.00 20 REMOVE METAL BEAM GUARD RAILING M 31.0000 12,090.00 406.000 12,586.00 21 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.3000 4,342.00 3,448.000 4,482.40 STRIPE 22 REMOVE TRAFFIC STRIPE M 1.2500 1,825.00 5,610.000 7,012.50 PROGRAM CAS145 PAGE 2 DATE 07/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-127264 TIME 02:01 PM ESTIMATE NO. 20 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 07/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE PAVEMENT MARKING M2 15.0000 180.00 67.610 1,014.15 24 REMOVE PAVEMENT MARKER EA 1.0000 125.00 148.000 148.00 25 REMOVE CHANNELIZERS EA 40.0000 520.00 65.000 2,600.00 26 REMOVE ROADSIDE SIGN EA 125.0000 3,000.00 24.000 3,000.00 27 RELOCATE SIGN PANEL EA 500.0000 1,000.00 0.000 0.00 28 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 2.5000 16,250.00 0.000 0.00 S) 29 REMOVE CONCRETE M3 200.0000 4,400.00 48.000 9,600.00 30 BRIDGE REMOVAL, LOCATION A LS 75,000.0000 75,000.00 1.000 75,000.00 31 BRIDGE REMOVAL, LOCATION B LS 75,000.0000 75,000.00 1.000 75,000.00 32 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 33 ROADWAY EXCAVATION M3 6.0000 2,163,000.00 5,600.000 33,600.00 360,431.780 2,162,590.68 34 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 35 STRUCTURE EXCAVATION (BRIDGE) M3 148.0000 123,580.00 835.000 123,580.00 F) 36 STRUCTURE BACKFILL (BRIDGE) M3 125.0000 141,250.00 1,130.000 141,250.00 F) 37 IMPORTED BORROW M3 4.5000 247,500.00 55,000.000 247,500.00 38 ROADSIDE CLEARING LS 6,500.0000 6,500.00 0.320 2,080.00 S) 39 DUFF M2 0.7000 164,500.00 161,040.000 112,728.00 S) 40 ECTO-ENDO MYCORRHIZAL INOCULUM EA 2.0000 4,580.00 0.000 0.00 S) 41 PLANT SHELTERS EA 5.5000 11,605.00 0.000 0.00 S) 42 PLANT (GROUP I) EA 20.0000 42,200.00 0.000 0.00 S) 43 TRANSPLANT JOSHUA TREE EA 375.0000 71,250.00 198.000 74,250.00 S) 44 PLANT ESTABLISHMENT WORK LS 49,000.0000 49,000.00 0.100 4,900.00 0.300 14,700.00 S) 45 DEEP PIPE IRRIGATION EA 15.0000 31,650.00 0.000 0.00 S) 46 CLASS 3 AGGREGATE BASE M3 43.0000 369,800.00 1,763.000 75,809.00 9,274.350 398,797.05 47 ASPHALT CONCRETE BASE TONN 77.0000 816,200.00 1,718.620 132,333.74 6,789.270 522,773.79 (CHEMCRETE MODIFIED) 48 ASPHALT CONCRETE (TYPE A) TONN 68.0000 2,903,600.00 506.690 34,454.92 27,166.194 1,847,301.19 49 PRESTRESSING CAST-IN-PLACE CONCRETE LS 100,000.5000 100,000.50 1.000 100,000.50 S) PROGRAM CAS145 PAGE 3 DATE 07/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-127264 TIME 02:01 PM ESTIMATE NO. 20 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 07/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 STRUCTURAL CONCRETE, BRIDGE FOOTING M3 350.0000 84,700.00 242.000 84,700.00 F) 51 STRUCTURAL CONCRETE, BRIDGE M3 850.0000 1,428,000.00 1,680.000 1,428,000.00 F) 52 STRUCTURAL CONCRETE, APPROACH SLAB M3 750.0000 102,750.00 137.000 102,750.00 F) (TYPE N) 53 JOINT SEAL ASSEMBLY (MR 100 MM) M 900.0000 45,000.00 50.000 45,000.00 S) 54 BAR REINFORCING STEEL (BRIDGE) KG 3.0000 784,500.00 261,500.000 784,500.00 SF) 55 ROADSIDE SIGN (METAL POST) EA 100.0000 800.00 0.000 0.00 56 ROADSIDE SIGN - ONE POST EA 325.0000 2,600.00 21.000 6,825.00 57 ROADSIDE SIGN - TWO POST EA 685.0000 3,425.00 0.000 0.00 58 600 MM REINFORCED CONCRETE PIPE M 200.0000 46,000.00 206.580 41,316.00 59 900 MM REINFORCED CONCRETE PIPE M 400.0000 32,000.00 167.150 66,860.00 60 1200 MM REINFORCED CONCRETE PIPE M 550.0000 49,500.00 103.680 57,024.00 61 80 MM PLASTIC PIPE M 22.0000 3,300.00 0.000 0.00 62 600 MM CONCRETE FLARED END SECTION EA 850.0000 10,200.00 11.000 9,350.00 63 900 MM CONCRETE FLARED END SECTION EA 2,900.0000 11,600.00 1.000 2,900.00 9.000 26,100.00 64 1200 MM CONCRETE FLARED END SECTION EA 4,600.0000 18,400.00 4.000 18,400.00 65 ROCK SLOPE PROTECTION (LIGHT, METHOD B) M3 63.5000 606,425.00 3,759.210 238,709.84 4,880.430 309,907.31 66 ROCK SLOPE PROTECTION M3 300.0000 10,500.00 21.250 6,375.00 (FACING, METHOD B) 67 CONCRETE (CHANNEL LINING) M3 700.0000 679,000.00 489.000 342,300.00 874.000 611,800.00 F) 68 ROCK SLOPE PROTECTION FABRIC M2 2.5000 34,250.00 5,178.590 12,946.48 6,935.470 17,338.68 69 MINOR CONCRETE (MISCELLANEOUS M3 3,400.0000 3,400.00 0.000 0.00 CONSTRUCTION) 70 CHAIN LINK FENCE M 204.0000 3,672.00 0.000 0.00 S) (TYPE CL-2.1) (WEATHER STATION) 71 CHAIN LINK GATE (WEATHER STATION) EA 695.0000 695.00 0.000 0.00 S) 72 MILEPOST MARKER EA 65.0000 260.00 0.000 0.00 73 METAL BEAM GUARD RAILING M 154.0000 40,040.00 0.000 0.00 S) 74 END ANCHOR ASSEMBLY (TYPE SFT) EA 720.0000 720.00 0.000 0.00 S) 75 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,348.0000 16,740.00 0.000 0.00 S) 76 CONCRETE BARRIER (TYPE 732) M 350.0000 82,600.00 236.000 82,600.00 F) PROGRAM CAS145 PAGE 4 DATE 07/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-127264 TIME 02:01 PM ESTIMATE NO. 20 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 07/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 THERMOPLASTIC PAVEMENT MARKING M2 50.0000 250.00 0.000 0.00 S) 78 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.7000 20,440.00 0.000 0.00 S) 79 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 435.00 0.000 0.00 S) 80 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.8500 5,215.50 0.000 0.00 S) 81 MODIFY FLASHING BEACON LS 10,000.0000 10,000.00 0.800 8,000.00 S) 82 EXIST ROADSIDE WEATHER INFORMATION LS 18,000.0000 18,000.00 1.000 18,000.00 S) SYSTEM (SALVAGE) 83 ROADSIDE WEATHER INFORMATION SYSTEM LS 220,000.0000 220,000.00 0.310 68,200.00 S) 84 INDUCTIVE LOOP DETECTOR LS 5,000.0000 5,000.00 0.000 0.00 S) 85 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 86 SLURRY SEAL TONN 282.0000 95,880.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 07/24/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-127264 TIME 02:01 PM ESTIMATE NO. 20 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/07 R.E. NAME: HORMOZI, IRAJ DATE OF THIS ESTIMATE 07/24/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 917,853.98 11,026,253.94 ADJUSTMENT OF COMPENSATION 0.00 124,152.10 EXTRA WORK 11,919.89 598,395.91 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 929,773.87 11,748,801.95 87 MOBILIZATION LS 1000,000.0000 1,000,000.00 1.000 1,000,000.00 ORIGINAL CONTRACT AMOUNT 14,694,280.00 TOTAL WORK COMPLETED 929,773.87 12,748,801.95 MATERIALS ON HAND ON SITE 40,347.13 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 929,773.87 12,784,149.08 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 10/20/05 550 11/04/05 00/00/00 09/12/08 317 106 52 2 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY HORMOZI, IRAJ RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/07