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 11/22/05 EST. NO.02 TIME 09:31 AM R.E. NAME: MOHAMMADI, ESSI 08-0C9824 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 11/22/05 EST. NO.02 TIME 09:31 AM R.E. NAME: MOHAMMADI, ESSI 08-0C9824 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 049 -117,312.15 01 OVERBID ITEM NO. 049 -105,580.93 02 -105,580.93 -222,893.08 TOTAL DEDUCTIONS -105,580.93 -222,893.08 PROGRAM CAS145 PAGE 1 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C9824 TIME 09:31 AM ESTIMATE NO. 02 BID OPENING 09/01/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/05 R.E. NAME: MOHAMMADI, ESSI DATE OF THIS ESTIMATE 11/22/05 LOCATION PROGRESS ESTIMATE 08-RIV-86-R13.1/ .0 ----------------- GRANITE CONSTRUCTION COMPANY IN RIVERSIDE COUNTY NEAR COACHELLA P.O. BOX 50085 AT THE INTERSECTION OF STATE ROUTE WATSONVILLE, CA 95077 86 AND 62ND AVENUE FED. AID NO. ACST-P086(69)E ,PHG-P086(69)E INSTALL SIGNALS AND LEFT TURN LANES ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 3,750.0000 3,750.00 0.300 1,125.00 0.800 3,000.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 3,200.0000 3,200.00 0.300 960.00 0.600 1,920.00 03 TEMPORARY SOIL STABILIZER KG 320.0000 6,400.00 0.000 0.00 04 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,500.0000 2,500.00 0.000 0.00 05 STREET SWEEPING LS 14,500.0000 14,500.00 0.200 2,900.00 0.200 2,900.00 06 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.100 2,500.00 0.600 15,000.00 S) 07 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.200 15,000.00 0.400 30,000.00 S) 08 FLASHING ARROW SIGN EA 2,300.0000 11,500.00 1.000 2,300.00 2.000 4,600.00 S) 09 TYPE II BARRICADE EA 20.0000 3,800.00 65.000 1,300.00 101.000 2,020.00 S) 10 TYPE III BARRICADE EA 50.0000 400.00 0.000 0.00 11 TEMPORARY PAVEMENT MARKING (PAINT) M2 15.0000 360.00 15.600 234.00 12 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 480.00 228.000 228.00 13 CHANNELIZER (SURFACE MOUNTED) EA 12.5000 15,500.00 364.000 4,550.00 609.000 7,612.50 S) 14 TEMPORARY PAVEMENT MARKER EA 6.0000 312.00 26.000 156.00 15 PORTABLE CHANGEABLE MESSAGE SIGN LS 6,500.0000 6,500.00 0.400 2,600.00 0.600 3,900.00 S) 16 REMOVE FLARED END SECTION EA 45.0000 270.00 2.000 90.00 2.000 90.00 17 REMOVE THERMOPLASTIC TRAFFIC STRIPE AND M2 15.0000 900.00 23.400 351.00 29.520 442.80 PAVEMENT MARKING 18 REMOVE ROADSIDE SIGN EA 205.0000 2,460.00 0.000 0.00 19 REMOVE CULVERT M 85.0000 2,465.00 28.000 2,380.00 28.000 2,380.00 20 RELOCATE ROADSIDE SIGN EA 250.0000 2,500.00 0.000 0.00 21 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 11.0000 44,000.00 0.000 0.00 S) 22 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.200 1,000.00 0.500 2,500.00 PROGRAM CAS145 PAGE 2 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C9824 TIME 09:31 AM ESTIMATE NO. 02 BID OPENING 09/01/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/05 R.E. NAME: MOHAMMADI, ESSI DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ROADWAY EXCAVATION M3 45.0000 229,500.00 3,000.000 135,000.00 3,800.000 171,000.00 24 CONCRETE BACKFILL M3 135.0000 7,290.00 40.000 5,400.00 40.000 5,400.00 25 FIBER (EROSION CONTROL) KG 2.5000 4,275.00 0.000 0.00 S) 26 STABILIZING EMULSION (EROSION CONTROL) KG 6.5000 1,885.00 0.000 0.00 27 CLASS 3 AGGREGATE SUBBASE M3 68.0000 85,000.00 1,137.670 77,361.56 1,137.670 77,361.56 28 CLASS 2 AGGREGATE BASE M3 68.0000 125,120.00 1,785.720 121,428.96 1,785.720 121,428.96 29 ASPHALT CONCRETE (TYPE A) TONN 85.0000 272,000.00 948.590 80,630.15 948.590 80,630.15 30 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 5.0000 3,600.00 0.000 0.00 AREA) 31 SHOULDER RUMBLE STRIP STA 600.0000 5,400.00 0.000 0.00 (AC, ROLLED-IN INDENTATIONS) 32 ROADSIDE SIGN - ONE POST EA 450.0000 1,800.00 0.000 0.00 33 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 225.0000 1,350.00 0.000 0.00 METHOD) 34 450 MM PLASTIC PIPE (HDPE) M 225.0000 15,750.00 65.520 14,742.00 65.520 14,742.00 35 600 MM PLASTIC PIPE (HDPE) M 250.0000 7,500.00 0.000 0.00 36 450 MM ALTERNATIVE FLARED END SECTION EA 225.0000 450.00 2.000 450.00 2.000 450.00 37 600 MM ALTERNATIVE FLARED END SECTION EA 250.0000 1,000.00 0.000 0.00 38 MINOR CONCRETE (CURB) M3 1,200.0000 34,800.00 11.700 14,040.00 11.700 14,040.00 39 THERMOPLASTIC PAVEMENT MARKING M2 35.0000 7,700.00 0.000 0.00 S) 40 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.2500 4,750.00 0.000 0.00 S) 41 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 2,970.00 0.000 0.00 S) 42 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 570.00 0.000 0.00 43 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,250.00 14.000 70.00 14.000 70.00 44 SIGNAL AND LIGHTING LS 307,000.0000 307,000.00 0.646 198,322.00 0.646 198,322.00 S) 45 HIGHWAY LIGHTING LS 110,000.0000 110,000.00 0.431 47,410.00 0.576 63,360.00 S) 46 FLASHING BEACON LS 31,000.0000 31,000.00 0.448 13,888.00 0.683 21,173.00 S) 47 MODIFY FLASHING BEACON LS 18,500.0000 18,500.00 0.661 12,228.50 0.661 12,228.50 S) 48 MODIFY TRAFFIC MONITORING STATION LS 24,500.0000 24,500.00 0.555 13,597.50 0.555 13,597.50 S) (COUNT) PROGRAM CAS145 PAGE 3 DATE 11/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0C9824 TIME 09:31 AM ESTIMATE NO. 02 BID OPENING 09/01/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/18/05 R.E. NAME: MOHAMMADI, ESSI DATE OF THIS ESTIMATE 11/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 771,624.67 870,786.97 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 771,624.67 870,786.97 49 MOBILIZATION LS 431,000.0000 431,000.00 0.450 193,950.00 0.950 409,450.00 ORIGINAL CONTRACT AMOUNT 1,963,757.00 TOTAL WORK COMPLETED 965,574.67 1,280,236.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -105,580.93 -222,893.08 TOTAL 859,993.74 1,057,343.89 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 049 MOBILIZATION 196,375.70 431,000.00 234,624.30 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 60 10/25/05 10/25/05 01/23/06 18 0 0 0 65% 30% PROGRESS IS SATISFACTORY MOHAMMADI, ESSI RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 11/22/05