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 11/24/08 EST. NO.08 TIME 03:43 PM R.E. NAME: CARRANZA, ALVARO 07-239614 --------------------------------------------------------------------------- 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 0007 -15,701.11 A.C. @ U.P.(-) 112008 N 5 0 024 0002 10,311.20 A.C. @ U.P.(+) 111808 N 02 0 -5,389.91 TOTAL THIS ESTIMATE 131,025.99 TOTAL PREVIOUS ESTIMATE 125,636.08 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 11/24/08 EST. NO.08 TIME 03:43 PM R.E. NAME: CARRANZA, ALVARO 07-239614 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE OUT OF ST. INSP. -5,000.00 07 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 11/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-239614 TIME 03:43 PM ESTIMATE NO. 08 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/08 R.E. NAME: CARRANZA, ALVARO DATE OF THIS ESTIMATE 11/24/08 LOCATION RERUN PROGRESS ESTIMATE 07-LA-138-47.8/49.0 ----------------------- GRANITE CONSTRUCTION COMPANY IN LOS ANGELES COUNTY IN PALMDALE P O BOX 50085 FROM 0.1 KM WEST OF 45TH STREET TO WATSONVILLE, CA 95077 0.4 KM NORTH OF AVENUE R FED. AID NO. ACST-P138(42)E ,PHG-P138(42)E RECONSTRUCT INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.050 250.00 0.550 2,750.00 02 TIME-RELATED OVERHEAD WDAY 2,000.0000 480,000.00 22.000 44,000.00 159.000 318,000.00 03 TEMPORARY FENCE (DESERT TORTOISE) M 21.0000 73,500.00 3,626.900 76,164.90 04 CONSTRUCTION SITE MANAGEMENT LS 20,000.0000 20,000.00 0.080 1,600.00 0.560 11,200.00 05 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.030 75.00 0.870 2,175.00 PREVENTION PLAN 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 3,000.0000 12,000.00 4.000 12,000.00 07 TEMPORARY COVER M2 6.0000 6,000.00 0.000 0.00 08 STREET SWEEPING LS 15,000.0000 15,000.00 0.080 1,200.00 0.560 8,400.00 09 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.750 15,000.00 S) 10 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.080 5,600.00 0.560 39,200.00 S) 11 TYPE III BARRICADE EA 190.0000 3,040.00 38.000 7,220.00 S) 12 TRAFFIC PLASTIC DRUM EA 200.0000 1,800.00 9.000 1,800.00 S) 13 CHANNELIZER (SURFACE MOUNTED) EA 53.0000 12,720.00 110.000 5,830.00 S) 14 TEMPORARY RAILING (TYPE K) M 34.0000 140,080.00 2,028.000 68,952.00 15 TEMPORARY CRASH CUSHION MODULE EA 110.0000 22,000.00 70.000 7,700.00 S) 16 OBLITERATE SURFACING M2 12.0000 68,640.00 1,365.750 16,389.00 17 REMOVE PAINTED TRAFFIC STRIPE M 0.9000 12,060.00 10,373.000 9,335.70 S) 18 REMOVE PAVEMENT MARKING M2 16.7000 4,509.00 42.240 705.41 S) 19 REMOVE PAVEMENT MARKER EA 1.0000 1,680.00 946.000 946.00 S) 20 REMOVE ROADSIDE SIGN EA 125.0000 250.00 30.000 3,750.00 21 REMOVE PIPE M 67.0000 5,561.00 116.100 7,778.70 22 REMOVE HEADWALL EA 503.0000 2,515.00 4.000 2,012.00 PROGRAM CAS145 PAGE 2 DATE 11/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-239614 TIME 03:43 PM ESTIMATE NO. 08 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/08 R.E. NAME: CARRANZA, ALVARO DATE OF THIS ESTIMATE 11/24/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ADJUST MANHOLE TO GRADE EA 1,000.0000 5,000.00 4.000 4,000.00 24 REMOVE CONCRETE CURB M 5.0000 5,450.00 1,510.000 7,550.00 25 ROADWAY EXCAVATION M3 25.0000 325,000.00 10,496.900 262,422.50 26 IMPORTED BORROW M3 12.0000 180,000.00 14,500.000 174,000.00 27 HIGHWAY PLANTING LS 35,000.0000 35,000.00 0.350 12,250.00 0.350 12,250.00 S) 28 DUFF M2 0.9000 26,910.00 13,592.820 12,233.54 29 TRANSPLANT JOSHUA TREE EA 600.0000 4,800.00 11.000 6,600.00 S) 30 PLANT ESTABLISHMENT WORK LS 12,000.0000 12,000.00 0.000 0.00 S) 31 IRRIGATION SYSTEM LS 10,000.0000 10,000.00 0.000 0.00 S) 32 200 MM CORRUGATED HIGH DENSITY M 106.0000 14,840.00 140.000 14,840.00 S) POLYETHYLENE PIPE CONDUIT 33 CLASS 3 AGGREGATE BASE M3 54.0000 243,000.00 3,169.910 171,175.14 34 LEAN CONCRETE BASE M3 235.0000 324,300.00 1,375.000 323,125.00 35 ASPHALT CONCRETE (TYPE B) TONN 75.0000 1,785,000.00 2,109.500 158,212.50 12,131.150 909,836.25 36 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 13.0000 13,000.00 51.500 669.50 1,373.220 17,851.86 AREA) 37 CONCRETE PAVEMENT M3 360.0000 892,800.00 1,997.260 719,013.60 38 SEAL PAVEMENT JOINT M 8.2000 10,332.00 0.000 0.00 39 SEAL LONGITUDINAL ISOLATION JOINT M 40.0000 20,800.00 197.400 7,896.00 197.400 7,896.00 40 MINOR CONCRETE (MINOR STRUCTURE) M3 5,000.0000 32,000.00 7.210 36,050.00 F) 41 FURNISH LAMINATED PANEL SIGN M2 200.0000 7,600.00 37.700 7,540.00 37.700 7,540.00 (25.4 MM-TYPE B) 42 FURNISH SINGLE SHEET ALUMINUM SIGN M2 130.0000 3,900.00 11.580 1,505.40 30.020 3,902.60 (1.6 MM-UNFRAMED) 43 FURNISH SINGLE SHEET ALUMINUM SIGN M2 145.0000 5,365.00 15.090 2,188.05 17.610 2,553.45 (2.0 MM-UNFRAMED) 44 ROADSIDE SIGN - ONE POST EA 310.0000 11,470.00 15.000 4,650.00 33.000 10,230.00 45 ROADSIDE SIGN - TWO POST EA 580.0000 4,640.00 1.000 580.00 6.000 3,480.00 46 INSTALL ROADSIDE SIGN EA 2,200.0000 13,200.00 4.000 8,800.00 4.000 8,800.00 (LAMINATED WOOD BOX POST) 47 450 MM REINFORCED CONCRETE PIPE M 162.0000 12,312.00 45.300 7,338.60 48 600 MM REINFORCED CONCRETE PIPE M 220.0000 20,900.00 93.500 20,570.00 49 450 MM CORRUGATED STEEL PIPE M 164.0000 3,116.00 9.000 1,476.00 (2.01 MM THICK) PROGRAM CAS145 PAGE 3 DATE 11/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-239614 TIME 03:43 PM ESTIMATE NO. 08 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/08 R.E. NAME: CARRANZA, ALVARO DATE OF THIS ESTIMATE 11/24/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 450 MM SLOTTED CORRUGATED STEEL PIPE M 275.0000 33,000.00 60.000 16,500.00 (2.01 MM THICK) 51 GRATED LINE DRAIN M 160.0000 28,800.00 137.000 21,920.00 52 450 MM STEEL FLARED END SECTION EA 307.0000 3,070.00 6.000 1,842.00 53 600 MM STEEL FLARED END SECTION EA 456.0000 2,736.00 6.000 2,736.00 54 ROCK SLOPE PROTECTION M3 520.0000 10,920.00 15.000 7,800.00 (FACING, METHOD B) 55 ROCK SLOPE PROTECTION FABRIC M2 19.0000 1,843.00 60.000 1,140.00 56 MINOR CONCRETE (CURB) M3 361.0000 54,150.00 4.180 1,508.98 159.500 57,579.50 57 MINOR CONCRETE (MISCELLANEOUS AREA) M3 570.0000 205,200.00 147.000 83,790.00 321.170 183,066.90 58 MINOR CONCRETE (CURB AND GUTTER) M3 225.0000 49,500.00 411.740 92,641.50 59 MINOR CONCRETE (COLORED CONCRETE) M2 145.0000 44,950.00 331.500 48,067.50 331.500 48,067.50 60 MINOR CONCRETE (SIDEWALK) M3 215.0000 96,750.00 76.000 16,340.00 397.560 85,475.40 61 MISCELLANEOUS IRON AND STEEL KG 5.0000 4,350.00 870.000 4,350.00 SF) 62 THERMOPLASTIC PAVEMENT MARKING M2 21.5000 6,450.00 0.000 0.00 S) 63 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.0000 6,570.00 0.000 0.00 S) 64 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.8000 912.00 0.000 0.00 S) 65 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.3000 621.00 0.000 0.00 S) (BROKEN 3.66 M - 0.92 M) 66 100 MM THERMOPLASTIC TRAFFIC STRIPE M 2.5000 130.00 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 67 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.1000 1,056.00 0.000 0.00 S) (BROKEN 10.98 M - 3.66 M) 68 PAINT TRAFFIC STRIPE (2-COAT) M 0.5200 10,660.00 11,164.000 5,805.28 S) 69 PAINT PAVEMENT MARKING M2 10.0000 2,700.00 0.000 0.00 S) 70 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 7,843.00 884.000 2,740.40 S) 71 SIGNAL AND LIGHTING (TEMPORARY) LS 70,000.0000 70,000.00 0.700 49,000.00 S) 72 SIGNAL AND LIGHTING (REMOVAL) LS 9,400.0000 9,400.00 1.000 9,400.00 S) 73 LIGHTING LS 150,000.0000 150,000.00 0.330 49,500.00 0.830 124,500.00 S) 74 FLASHING BEACON AND SIGN ILLUMINATION LS 50,000.0000 50,000.00 0.260 13,000.00 0.630 31,500.00 S) 75 MODIFY SIGNAL AND LIGHTING LS 75,000.0000 75,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 11/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-239614 TIME 03:43 PM ESTIMATE NO. 08 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/08 R.E. NAME: CARRANZA, ALVARO DATE OF THIS ESTIMATE 11/24/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 469,222.93 4,108,107.73 ADJUSTMENT OF COMPENSATION -5,389.91 76,604.37 EXTRA WORK 0.00 49,031.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 463,833.02 4,233,743.81 76 MOBILIZATION LS 135,625.0000 135,625.00 1.000 135,625.00 ORIGINAL CONTRACT AMOUNT 6,063,826.00 TOTAL WORK COMPLETED 463,833.02 4,369,368.81 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 463,833.02 4,364,368.81 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 01/28/08 490 04/17/08 00/00/00 04/19/10 142 5 0 5 68% 57% PROGRESS IS SATISFACTORY CARRANZA, ALVARO RESIDENT ENGINEER PROGRAM CAS145 DATE 11/24/08