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 03/26/03 EST. NO.04 TIME 10:44 AM R.E. NAME: AFANAN, MAJID 08-428144 --------------------------------------------------------------------------- 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 0004 33,721.58 E.W. @ U.P (+) 012903 N 3.0 0 003 0001 39,000.00 A.C. @ L.S.(+) 031403 N 4.0 0 004 0001 1,196.57 E.W. @ L.S.(+) 021303 N 4.0 0 73,918.15 TOTAL THIS ESTIMATE 38,721.58 TOTAL PREVIOUS ESTIMATE 112,639.73 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 03/26/03 EST. NO.04 TIME 10:44 AM R.E. NAME: AFANAN, MAJID 08-428144 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 012 -6,000.00 01 OVERBID ITEM NO. 012 -4,000.00 02 OVERBID ITEM NO. 013 -2,080.00 01 OVERBID ITEM NO. 013 -2,210.00 02 OVERBID ITEM NO. 013 -2,600.00 03 OVERBID ITEM NO. 013 -2,340.00 04 OVERBID ITEM NO. 047 -12,268.80 02 OVERBID ITEM NO. 047 -3,271.68 03 OVERBID ITEM NO. 047 -817.92 04 -3,157.92 -35,588.40 TOTAL DEDUCTIONS -3,157.92 -35,588.40 PROGRAM CAS145 PAGE 1 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-428144 TIME 10:44 AM ESTIMATE NO. 04 BID OPENING 09/19/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: AFANAN, MAJID DATE OF THIS ESTIMATE 03/26/03 LOCATION PROGRESS ESTIMATE 08-RIV-86-R3.2/R5.2 ----------------- GRANITE CONSTRUCTION COMPANY IN RIVERSIDE COUNTY IN AND NEAR 38-000 MONROE ST. OASIS FROM AVENUE 81 TO AVENUE 78 INDIO, CA 92203 FED. AID NO. N O N E CONSTRUCT FRONTAGE ROADS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH) LS 1,000.0000 1,000.00 0.210 210.00 0.710 710.00 002 PREPARE STORM WATER POLLUTION LS 500.0000 500.00 0.210 105.00 0.710 355.00 PREVENTION PLAN 003 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 0.180 900.00 0.710 3,550.00 004 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.180 540.00 0.710 2,130.00 (S) 005 TRAFFIC CONTROL SYSTEM LS 20,000.0000 20,000.00 0.180 3,600.00 0.710 14,200.00 (S) 006 TYPE III BARRICADE EA 60.0000 360.00 1.000 60.00 5.000 300.00 007 REMOVE FENCE M 8.0000 624.00 78.000 624.00 008 REMOVE PIPE M 20.0000 10,600.00 0.000 0.00 009 REMOVE ASPHALT CONCRETE SURFACING M3 8.0000 1,360.00 0.000 0.00 010 RELOCATE GATE EA 525.0000 2,100.00 0.000 0.00 011 200 MM PLASTIC DRAIN TILE M 60.0000 22,200.00 260.000 15,600.00 012 CLEARING AND GRUBBING LS 15,000.0000 15,000.00 1.000 15,000.00 013 DEVELOP WATER SUPPLY LS 25,000.0000 25,000.00 0.180 4,500.00 0.710 17,750.00 014 ROADWAY EXCAVATION M3 3.0000 35,400.00 1,000.000 3,000.00 015 STRUCTURE EXCAVATION (TYPE D) M3 30.0000 6,960.00 116.000 3,480.00 232.000 6,960.00 (F) 016 STRUCTURE BACKFILL (BRIDGE) M3 100.0000 11,200.00 72.800 7,280.00 72.800 7,280.00 (F) 017 IMPORTED BORROW M3 19.0000 427,500.00 10,620.000 201,780.00 32,190.000 611,610.00 018 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 019 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 500.0000 1,500.00 0.000 0.00 (S) 020 CLASS 4 AGGREGATE SUBBASE M3 19.0000 136,800.00 3,557.000 67,583.00 021 CLASS 2 AGGREGATE BASE M3 28.0000 92,400.00 0.000 0.00 022 ASPHALT CONCRETE (TYPE A) TONN 36.0000 234,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-428144 TIME 10:44 AM ESTIMATE NO. 04 BID OPENING 09/19/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: AFANAN, MAJID DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH PILING (CLASS 625) M 100.0000 21,800.00 216.900 21,690.00 216.900 21,690.00 024 DRIVE PILE (CLASS 625) EA 2,600.0000 31,200.00 12.000 31,200.00 12.000 31,200.00 (S) 025 FURNISH PILING (CLASS 400) M 70.0000 27,160.00 286.130 20,029.10 383.130 26,819.10 026 DRIVE PILE (CLASS 400) EA 2,600.0000 62,400.00 18.000 46,800.00 24.000 62,400.00 (S) 027 STRUCTURAL CONCRETE, BRIDGE M3 520.0000 174,720.00 116.220 60,434.40 116.220 60,434.40 (F) 028 BAR REINFORCING STEEL (BRIDGE) KG 1.5000 55,740.00 11,148.000 16,722.00 11,148.000 16,722.00 (SF) 029 ROADSIDE SIGN - ONE POST EA 250.0000 1,750.00 0.000 0.00 (S) 030 600 MM ALTERNATIVE PIPE CULVERT M 400.0000 6,000.00 15.000 6,000.00 031 600 MM PLASTIC PIPE M 120.0000 18,000.00 88.300 10,596.00 032 PERMEABLE MATERIAL (BLANKET) M3 24.0000 240,000.00 0.000 0.00 033 ROCK SLOPE PROTECTION M3 59.0000 19,470.00 163.000 9,617.00 163.000 9,617.00 (BACKING NO. 2, METHOD B) 034 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 61.0000 49,410.00 380.000 23,180.00 380.000 23,180.00 035 ROCK SLOPE PROTECTION FABRIC M2 9.0000 7,290.00 385.000 3,465.00 385.000 3,465.00 036 FENCE (TYPE BW, METAL POST) M 100.0000 2,600.00 0.000 0.00 037 DELINEATOR (CLASS 1) EA 35.0000 245.00 0.000 0.00 038 METAL BEAM GUARD RAILING (WOOD POST) M 115.0000 8,740.00 0.000 0.00 (S) 039 TERMINAL SECTION (TYPE B) EA 600.0000 4,800.00 0.000 0.00 (S) 040 TERMINAL SYSTEM (TYPE SRT) EA 2,700.0000 32,400.00 0.000 0.00 (S) 041 CONCRETE BARRIER (TYPE 732) M 300.0000 34,200.00 0.000 0.00 (F) 042 PAINT TRAFFIC STRIPE (2-COAT) M 5.0000 3,550.00 0.000 0.00 043 PAINT PAVEMENT MARKING M2 25.0000 100.00 0.000 0.00 (S) 044 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 045 FIBER (EROSION CONTROL) KG 1.2000 3,840.00 0.000 0.00 (S) 046 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 3,200.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 03/26/03 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-428144 TIME 10:44 AM ESTIMATE NO. 04 BID OPENING 09/19/02 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/03 R.E. NAME: AFANAN, MAJID DATE OF THIS ESTIMATE 03/26/03 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 455,592.50 1,038,775.50 ADJUSTMENT OF COMPENSATION 39,000.00 39,000.00 EXTRA WORK 34,918.15 73,639.73 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 529,510.65 1,151,415.23 047 MOBILIZATION LS 224,967.0000 224,967.00 0.050 11,248.35 1.000 224,967.00 ORIGINAL CONTRACT AMOUNT 2,086,086.00 TOTAL WORK COMPLETED 540,759.00 1,376,382.23 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,157.92 -35,588.40 TOTAL 537,601.08 1,340,793.83 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 012 CLEARING AND GRUBBING 5,000.00 15,000.00 10,000.00 013 DEVELOP WATER SUPPLY 12,000.00 25,000.00 13,000.00 047 MOBILIZATION 208,608.60 224,967.00 16,358.40 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 11/13/02 100 12/02/02 11/29/02 05/01/03 71 4 0 0 60% 71% PROGRESS IS SATISFACTORY AFANAN, MAJID RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 03/26/03