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 04/26/11 EST. NO.03 TIME 01:11 PM R.E. NAME: YUEN, MICHAEL 08-0E8504 --------------------------------------------------------------------------- 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 04/26/11 EST. NO.03 TIME 01:11 PM R.E. NAME: YUEN, MICHAEL 08-0E8504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0E8504 TIME 01:11 PM ESTIMATE NO. 03 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: YUEN, MICHAEL DATE OF THIS ESTIMATE 04/26/11 LOCATION PROGRESS ESTIMATE 08-SBD-58-T1.3/9.8 ----------------- GRANITE CONSTRUCTION COMPANY IN SAN BERNARDINO COUNTY NEAR P O BOX 50085 KRAMER AT VARIOUS LOCATIONS FROM WATSONVILLE CA 950775085 1.3 MILES EAST OF KERN COUNTY TO 4.5 MILES EAST OF 58/395 SEPARATION FED. AID NO. ACHS-P058(109)E ,NJ-P058(109)E WIDEN ROADWAY CONSTRUCT MEDIAN ------------------------------------------------------------------------------------------------------------------------------------ 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 3,500.0000 3,500.00 0.250 875.00 0.250 875.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,250.00 1.000 250.00 1.000 250.00 03 TIME-RELATED OVERHEAD LS 359,300.0000 359,300.00 0.040 14,372.00 0.040 14,372.00 04 TEMPORARY FENCE (TYPE DESERT TORTOISE) LF 5.0000 295,000.00 58,640.000 293,200.00 58,640.000 293,200.00 05 CONSTRUCTION SITE MANAGEMENT LS 30,000.0000 30,000.00 0.040 1,200.00 0.040 1,200.00 06 PREPARE STORM WATER POLLUTION LS 1,500.0000 1,500.00 0.500 750.00 PREVENTION PLAN 07 TEMPORARY FIBER ROLL LF 1.0000 3,500.00 0.000 0.00 08 TEMPORARY COVER SQYD 2.5000 11,250.00 0.000 0.00 09 STREET SWEEPING LS 10,000.0000 10,000.00 0.040 400.00 0.040 400.00 10 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.000 0.00 11 STORM WATER ANNUAL REPORT EA 500.0000 500.00 0.000 0.00 12 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.750 15,000.00 0.750 15,000.00 13 TRAFFIC CONTROL SYSTEM LS 222,000.0000 222,000.00 0.250 55,500.00 0.250 55,500.00 14 TYPE III BARRICADE EA 400.0000 1,600.00 0.000 0.00 15 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1800 52,560.00 126,652.000 22,797.36 126,652.000 22,797.36 16 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 42,500.00 850.000 21,250.00 850.000 21,250.00 17 FLASHING BEACON (PORTABLE) EA 3,000.0000 24,000.00 4.000 12,000.00 4.000 12,000.00 18 TEMPORARY PAVEMENT MARKER EA 3.0000 12,300.00 0.000 0.00 19 PORTABLE CHANGEABLE MESSAGE SIGN EA 6,000.0000 24,000.00 1.000 6,000.00 1.000 6,000.00 20 TEMPORARY RAILING (TYPE K) LF 10.0000 811,000.00 10,000.000 100,000.00 10,000.000 100,000.00 21 TEMPORARY CRASH CUSHION MODULE EA 200.0000 80,000.00 54.000 10,800.00 54.000 10,800.00 22 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 17,010.00 43,004.000 15,051.40 43,004.000 15,051.40 STRIPE (HAZARDOUS WASTE) PROGRAM CAS145 PAGE 2 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0E8504 TIME 01:11 PM ESTIMATE NO. 03 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: YUEN, MICHAEL DATE OF THIS ESTIMATE 04/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 CONTRACTOR SUPPLIED BIOLOGIST (LS) LS 27,000.0000 27,000.00 0.600 16,200.00 0.600 16,200.00 24 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 29,130.00 84,986.000 25,495.80 84,986.000 25,495.80 25 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 1,320.00 0.000 0.00 26 REMOVE PAVEMENT MARKER EA 1.0000 4,100.00 3,440.000 3,440.00 3,440.000 3,440.00 27 RESET ROADSIDE SIGN EA 150.0000 6,750.00 9.000 1,350.00 9.000 1,350.00 28 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 150,000.00 10,381.330 10,381.33 10,381.330 10,381.33 29 CLEARING AND GRUBBING LS 80,000.0000 80,000.00 0.750 60,000.00 0.750 60,000.00 30 DEVELOP WATER SUPPLY LS 100,000.0000 100,000.00 0.250 25,000.00 0.250 25,000.00 31 ROADWAY EXCAVATION CY 9.0000 990,000.00 0.000 0.00 32 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 0.500 1,750.00 33 STRUCTURE BACKFILL (SLURRY CEMENT) CY 100.0000 1,000.00 0.000 0.00 34 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 600.0000 3,600.00 0.000 0.00 35 EROSION CONTROL (HYDROSEED) (ACRE) ACRE 2,550.0000 81,600.00 0.000 0.00 36 TRANSPLANT TREE (JOSHUA) EA 1,500.0000 1,500.00 0.000 0.00 37 FINISHING ROADWAY LS 75,000.0000 75,000.00 0.000 0.00 38 CLASS 2 AGGREGATE BASE CY 30.0000 1,116,000.00 0.000 0.00 39 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 40 HOT MIX ASPHALT (TYPE A) TON 110.0000 69,300.00 854.000 93,940.00 854.000 93,940.00 41 SHOULDER RUMBLE STRIP STA 30.0000 26,100.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 42 CENTERLINE RUMBLE STRIP STA 35.0000 15,400.00 0.000 0.00 (HMA, GROUND-IN INDENTATIONS) 43 DATA CORE LS 5,000.0000 5,000.00 0.000 0.00 44 LIQUID ASPHALT (PRIME COAT) TON 100.0000 7,900.00 0.000 0.00 45 TACK COAT TON 1,500.0000 64,500.00 2.350 3,525.00 2.350 3,525.00 46 MINOR CONCRETE (MINOR STRUCTURE) CY 500.0000 5,000.00 0.000 0.00 F) 47 PERMANENT FENCE (TYPE DESERT TORTOISE) LF 5.0000 56,500.00 0.000 0.00 48 16' WIRE MESH GATE EA 1,000.0000 2,000.00 0.000 0.00 49 SURVEY MONUMENT (TYPE D) EA 2,000.0000 6,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0E8504 TIME 01:11 PM ESTIMATE NO. 03 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: YUEN, MICHAEL DATE OF THIS ESTIMATE 04/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 DELINEATOR (CLASS 1) EA 25.0000 1,750.00 0.000 0.00 51 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,200.00 0.000 0.00 52 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,980.00 0.000 0.00 53 THERMOPLASTIC TRAFFIC STRIPE LF 0.1800 34,740.00 0.000 0.00 (SPRAYABLE) 54 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 13,500.00 0.000 0.00 55 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 56 MODIFY SIGN ILLUMINATION LS 15,000.0000 15,000.00 0.000 0.00 57 MODIFY TRAFFIC MONITORING STATION LS 25,000.0000 25,000.00 0.000 0.00 (COUNT) 58 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 59 HOT MIX ASPHALT (TYPE C) TON 72.0000 5,695,200.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 04/26/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0E8504 TIME 01:11 PM ESTIMATE NO. 03 BID OPENING 11/18/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/11 R.E. NAME: YUEN, MICHAEL DATE OF THIS ESTIMATE 04/26/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 808,027.89 810,527.89 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 808,027.89 810,527.89 60 MOBILIZATION LS 250,000.0000 250,000.00 0.500 125,000.00 0.500 125,000.00 ORIGINAL CONTRACT AMOUNT 10,995,340.00 TOTAL WORK COMPLETED 933,027.89 935,527.89 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 933,027.89 935,527.89 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 01/24/11 75 00/00/00 03/21/11 08/02/11 3 0 0 0 8% 4% PROGRESS IS SATISFACTORY YUEN, MICHAEL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/11