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 06/18/09 EST. NO.18 TIME 01:31 PM R.E. NAME: SHAHIDI, SHAINE 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 0155 220.45 E.W. @ F.A.(+) 022709 N 0155 0 0156 226.02 030609 N 0156 0 0157 365.49 050409 N 0157 0 0158 320.64 050509 N 0158 0 0159 320.64 050609 N 0159 0 0160 322.06 050709 N 0160 0 0161 301.61 050809 N 0161 0 0162 322.06 051109 N 0162 0 0163 291.47 042709 N 0163 0 0164 362.97 042809 N 0164 0 0165 362.97 042909 N 0165 0 0166 362.97 043009 N 0166 0 0167 322.06 050709 N 0167 0 0168 322.06 050809 N 0168 0 0169 322.06 051109 N 0169 0 0170 322.06 051209 N 0170 0 0171 301.61 051309 N 0171 0 0172 322.06 051909 N 0172 0 0173 301.61 052009 N 0173 0 0174 271.01 052109 N 0174 0 0175 283.43 052409 N 0175 0 0176 135.91 052509 N 0176 0 0177 135.82 052709 N 0177 0 0178 351.08 052809 N 0178 0 0179 271.18 052909 N 0179 0 002 0015 -23,284.63 A.C. @ U.P.(-) 061209 N 484625 033 0001 66,720.00 E.W. @ U.P (+) 061209 N 1.00 0 034 0001 14,200.00 E.W. @ L.S.(+) 061509 N 1.0 0 65,076.67 TOTAL THIS ESTIMATE 2,473,815.03 TOTAL PREVIOUS ESTIMATE 2,538,891.70 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 06/18/09 EST. NO.18 TIME 01:31 PM R.E. NAME: SHAHIDI, SHAINE 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 CCO 1 ADJ LAB RATES -5,217.27 10 LIME ISSUES -500,000.00 12 DUE TO LIME ISSUES -500,000.00 13 DUE TO LIME ISSUES -1,765,219.70 14 0.00 -2,770,436.97 LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -5,000.00 05 MISSING PAYROLLS 5,000.00 07 0.00 0.00 TOTAL DEDUCTIONS 0.00 -2,770,436.97 PROGRAM CAS145 PAGE 1 DATE 06/18/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-486304 TIME 01:31 PM ESTIMATE NO. 18 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 06/12/09 R.E. NAME: SHAHIDI, SHAINE DATE OF THIS ESTIMATE 06/18/09 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 38000 MONROE STREET BRIDGE TO 0.5 KM EAST OF ARDIS INDIO CA 92203 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 0.050 500.00 1.000 10,000.00 02 TIME-RELATED OVERHEAD WDAY 4,200.0000 1,050,000.00 19.000 79,800.00 231.000 970,200.00 03 DESERT TORTOISE MONITOR LS 35,000.0000 35,000.00 0.050 1,750.00 1.000 35,000.00 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 0.050 4,000.00 1.000 80,000.00 06 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,500.0000 12,000.00 8.000 12,000.00 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 0.050 1,750.00 1.000 35,000.00 09 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.950 19,000.00 S) 10 TRAFFIC CONTROL SYSTEM LS 450,000.0000 450,000.00 1.000 450,000.00 S) 11 PORTABLE CHANGEABLE MESSAGE SIGN EA 15,000.0000 120,000.00 8.000 120,000.00 S) 12 REMOVE ASPHALT CONCRETE DIKE M 2.0000 2,200.00 2,745.000 5,490.00 13 SALVAGE METAL BEAM GUARD RAILING M 25.0000 10,000.00 373.380 9,334.50 14 RECONSTRUCT METAL BEAM GUARD RAILING M 70.0000 138,600.00 1,795.318 125,672.26 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 3.0000 3,450,000.00 1,157,402.160 3,472,206.48 S) 16 CLEARING AND GRUBBING LS 75,000.0000 75,000.00 1.000 75,000.00 17 ROADWAY EXCAVATION M3 40.0000 192,000.00 4,177.000 167,080.00 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 19,275.790 385,515.80 21 ASPHALT CONCRETE (TYPE A) TONN 100.0000 10,000.00 178.750 17,875.00 22 ASPHALT CONCRETE (TYPE C) TONN 95.0000 30,780,000.00 322,795.030 30,665,527.85 PROGRAM CAS145 PAGE 2 DATE 06/18/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-486304 TIME 01:31 PM ESTIMATE NO. 18 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 06/12/09 R.E. NAME: SHAHIDI, SHAINE DATE OF THIS ESTIMATE 06/18/09 ------------------------------------------------------------------------------------------------------------------------------------ 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 5,800.360 493,030.60 29,485.190 2,506,241.15 24 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 28,000.00 147.100 14,710.00 AREA) 25 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 6.0000 6,600.00 2,639.000 15,834.00 26 SHOULDER RUMBLE STRIP STA 30.0000 54,300.00 1,732.000 51,960.00 (AC, ROLLED-IN INDENTATIONS) 27 MINOR CONCRETE (MINOR STRUCTURE) M3 3,000.0000 72,000.00 23.998 71,994.00 S) 28 TRANSITION RAILING (TYPE WB) EA 3,200.0000 166,400.00 52.000 166,400.00 S) 29 THERMOPLASTIC PAVEMENT MARKING M2 70.0000 14,700.00 200.000 14,000.00 200.000 14,000.00 S) 30 THERMOPLASTIC TRAFFIC STRIPE M 0.6000 185,400.00 250,000.000 150,000.00 250,000.000 150,000.00 S) (SPRAYABLE) 31 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.5000 42,150.00 26,547.000 39,820.50 26,547.000 39,820.50 S) 32 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.6000 40,040.00 15,368.000 39,956.80 15,368.000 39,956.80 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 1,908.008 57,240.24 PROGRAM CAS145 PAGE 3 DATE 06/18/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-486304 TIME 01:31 PM ESTIMATE NO. 18 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 06/12/09 R.E. NAME: SHAHIDI, SHAINE DATE OF THIS ESTIMATE 06/18/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 824,607.90 39,801,808.58 ADJUSTMENT OF COMPENSATION -23,284.63 2,234,964.53 EXTRA WORK 88,361.30 303,927.17 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 889,684.57 42,340,700.28 35 MOBILIZATION LS 3536,243.0000 3,536,243.00 1.000 3,536,243.00 ORIGINAL CONTRACT AMOUNT 43,863,333.00 TOTAL WORK COMPLETED 889,684.57 45,876,943.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -2,770,436.97 TOTAL 889,684.57 43,106,506.31 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 08/07/09 220 189 9 0 97% 85% PROGRESS IS SATISFACTORY SHAHIDI, SHAINE RESIDENT ENGINEER PROGRAM CAS145 PAGE 6 DATE 06/18/09