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 07/24/08 EST. NO.07 TIME 02:20 PM R.E. NAME: SHAHIDI, SHANE 08-486304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0015 646.96 E.W. @ F.A.(+) 060208 N 1015 0 0016 612.96 060308 N 1016 0 0017 612.96 060408 N 1017 0 0018 616.32 060508 N 1018 0 0019 662.34 060908 N 1019 0 0020 617.79 061008 N 1020 0 0021 659.34 061108 N 1021 0 0022 663.50 061208 N 1022 0 0023 414.12 061608 N 1023 0 0024 441.84 061708 N 1024 0 0025 557.98 061808 N 1025 0 0026 499.65 061908 N 1026 0 0027 630.17 062308 N 1027 0 0028 585.68 062408 N 1028 0 0029 614.85 062508 N 1029 0 0030 541.19 062608 N 1030 0 0031 688.51 063008 N 1031 0 0032 630.17 070108 N 1032 0 0033 338.23 070808 N 1033 0 0034 338.23 070908 N 1034 0 0035 296.69 071008 N 1035 0 002 0004 419,249.59 A.C. @ U.P.(+) 072008 N 388771 010 0001 1,968.00 E.W. @ U.P (+) 061008 N 1001 0 0002 2,132.00 060908 N 1002 0 0003 2,050.00 061108 N 1003 0 0004 2,132.00 061208 N 1004 0 0005 1,886.00 061608 N 1005 0 0006 1,722.00 061708 N 1006 0 0007 1,968.00 061808 N 1007 0 0008 1,722.00 061908 N 10 0 0009 2,050.00 062308 N 1009 0 0010 1,886.00 062408 N 1010 0 0011 1,968.00 062508 N 1011 0 0012 1,640.00 062608 N 1012 0 0013 2,214.00 063008 N 1013 0 0014 1,886.00 070108 N 1014 0 0015 1,886.00 071408 N 1015 0 012 0002 13,950.00 A.C. @ L.S.(+) 071008 N 1202 0 015 0002 22,260.00 A.C. @ L.S.(+) 071708 N 1502 0 017 0001 251,623.27 A.C. @ U.P.(+) 062008 N 1.0 0 018 0001 1,320.00 A.C. @ L.S.(+) 071708 N 180171 019 0001 20,000.00 E.W. @ L.S.(+) 062608 N 1901 0 769,182.34 TOTAL THIS ESTIMATE 509,157.94 TOTAL PREVIOUS ESTIMATE 1,278,340.28 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 07/24/08 EST. NO.07 TIME 02:20 PM R.E. NAME: SHAHIDI, SHANE 08-486304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE FED APREN/STATE CERT -5,000.00 05 MISS APPRENTICE CERT 5,000.00 07 5,000.00 0.00 LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -5,000.00 05 MISSING PAYROLLS 5,000.00 07 5,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-486304 TIME 02:20 PM ESTIMATE NO. 07 BID OPENING 09/13/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/08 R.E. NAME: SHAHIDI, SHANE DATE OF THIS ESTIMATE 07/24/08 LOCATION PROGRESS ESTIMATE 08-SBD-40-R89.0/R119.0 ----------------- GRANITE CONSTRUCTION COMPANY IN SAN BERNARDINO COUNTY NEAR ESSEX ATTN: SHANE MOORE FROM 2.4 KM WEST OF FORTRESS WASH 55475 YUCCA TRAIL BRIDGE TO 0.5 KM EAST OF ARDIS YUCCA VALLEY, CA 92284 DITCH BRIDGE FED. AID NO. ACIM-040 -2(54)88E REHABILITATE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.200 2,000.00 02 TIME-RELATED OVERHEAD WDAY 4,200.0000 1,050,000.00 15.000 63,000.00 67.000 281,400.00 03 DESERT TORTOISE MONITOR LS 35,000.0000 35,000.00 0.100 3,500.00 0.550 19,250.00 04 PREPARE STORM WATER POLLUTION LS 5,000.0000 5,000.00 0.750 3,750.00 PREVENTION PLAN 05 WATER POLLUTION CONTROL LS 80,000.0000 80,000.00 0.100 8,000.00 0.500 40,000.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 12,000.00 1.000 1,500.00 07 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 6,000.00 0.000 0.00 08 STREET SWEEPING LS 35,000.0000 35,000.00 0.100 3,500.00 0.400 14,000.00 09 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.100 2,000.00 0.850 17,000.00 S) 10 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 0.100 45,000.00 0.500 225,000.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN EA 15,000.0000 120,000.00 1.000 15,000.00 7.000 105,000.00 S) 12 REMOVE ASPHALT CONCRETE DIKE M 2.0000 2,200.00 916.000 1,832.00 916.000 1,832.00 13 SALVAGE METAL BEAM GUARD RAILING M 25.0000 10,000.00 0.000 0.00 14 RECONSTRUCT METAL BEAM GUARD RAILING M 70.0000 138,600.00 0.000 0.00 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 3,450,000.00 125,637.300 376,911.90 532,667.510 1,598,002.53 S) 16 CLEARING AND GRUBBING LS 75,000.0000 75,000.00 0.100 7,500.00 0.350 26,250.00 17 ROADWAY EXCAVATION M3 40.0000 192,000.00 0.000 0.00 18 LEAD COMPLIANCE PLAN LS 15,000.0000 15,000.00 1.000 15,000.00 19 IMPORTED BORROW M3 35.0000 56,000.00 0.000 0.00 20 IMPORTED MATERIAL (SHOULDER BACKING) TONN 20.0000 150,400.00 2,026.180 40,523.60 2,114.000 42,280.00 21 ASPHALT CONCRETE (TYPE A) TONN 100.0000 10,000.00 0.000 0.00 22 ASPHALT CONCRETE (TYPE C) TONN 95.0000 30,780,000.00 34,782.750 3,304,361.25 89,267.620 8,480,423.90 PROGRAM CAS145 PAGE 2 DATE 07/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-486304 TIME 02:20 PM ESTIMATE NO. 07 BID OPENING 09/13/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/08 R.E. NAME: SHAHIDI, SHANE DATE OF THIS ESTIMATE 07/24/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ASPHALT CONCRETE (OPEN GRADED) TONN 85.0000 2,958,000.00 0.000 0.00 24 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 28,000.00 0.000 0.00 AREA) 25 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 6.0000 6,600.00 0.000 0.00 26 SHOULDER RUMBLE STRIP STA 30.0000 54,300.00 208.000 6,240.00 218.000 6,540.00 (AC, ROLLED-IN INDENTATIONS) 27 MINOR CONCRETE (MINOR STRUCTURE) M3 3,000.0000 72,000.00 0.000 0.00 S) 28 TRANSITION RAILING (TYPE WB) EA 3,200.0000 166,400.00 0.000 0.00 S) 29 THERMOPLASTIC PAVEMENT MARKING M2 70.0000 14,700.00 0.000 0.00 S) 30 THERMOPLASTIC TRAFFIC STRIPE M 0.6000 185,400.00 0.000 0.00 S) (SPRAYABLE) 31 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 42,150.00 0.000 0.00 S) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.6000 40,040.00 0.000 0.00 S) 33 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 34 TEMPORARY RAILING (TYPE K) M 30.0000 57,300.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 07/24/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-486304 TIME 02:20 PM ESTIMATE NO. 07 BID OPENING 09/13/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/18/08 R.E. NAME: SHAHIDI, SHANE DATE OF THIS ESTIMATE 07/24/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,877,368.75 10,879,228.43 ADJUSTMENT OF COMPENSATION 708,402.86 1,200,402.26 EXTRA WORK 60,779.48 77,938.02 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 4,646,551.09 12,157,568.71 35 MOBILIZATION LS 3536,243.0000 3,536,243.00 0.200 707,248.60 0.950 3,359,430.85 ORIGINAL CONTRACT AMOUNT 43,863,333.00 TOTAL WORK COMPLETED 5,353,799.69 15,516,999.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 5,363,799.69 15,516,999.56 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 10/05/07 250 10/22/07 10/22/07 04/20/09 67 118 2 0 35% 27% PROGRESS IS SATISFACTORY SHAHIDI, SHANE RESIDENT ENGINEER PROGRAM CAS145 PAGE 4 DATE 07/24/08