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 05/23/06 EST. NO.05 TIME 01:57 PM R.E. NAME: MCCLENDON, GREG 11-229024 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 005 0001 980.66 E.W. @ F.A.(+) 022806 N 01 0 0002 6,456.75 030106 N 163373 0003 7,047.58 030206 N 163448 0005 7,047.58 030606 N 163452 0006 7,117.72 030706 N 163453 0007 4,138.10 030806 N 163454 0008 2,759.67 031306 N 163456 0009 8,452.36 031406 N 163472 0010 517.95 031506 N 163479 0011 3,040.55 032706 N 163768 0013 647.73 032906 N 163774 0017 1,094.72 030206 N 171314 0018 1,904.90 030606 N 171319 0020 772.40 030806 N 171323 0021 1,157.42 030106 N 171787 0022 1,094.72 030306 N 171789 54,230.81 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 54,230.81 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 05/23/06 EST. NO.05 TIME 01:57 PM R.E. NAME: MCCLENDON, GREG 11-229024 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE CERTS #11,12,13,16 -35,547.50 01 CERTS SUB 11, 12 2,255.00 02 CERTS RECD #13,#16 33,292.50 03 0.00 0.00 LABOR COMPLIANCE VIOLATION O/S PRS FEB -10,000.00 03 O/S PRS MARCH -10,000.00 04 O/S PRS APRIL -10,000.00 05 PRS RECD MARCH 10,000.00 05 0.00 -20,000.00 TOTAL DEDUCTIONS 0.00 -20,000.00 PROGRAM CAS145 PAGE 1 DATE 05/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-229024 TIME 01:57 PM ESTIMATE NO. 05 BID OPENING 10/27/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 05/23/06 LOCATION PROGRESS ESTIMATE 11-IMP-98-45.2/46.0 ----------------- GRANITE CONSTRUCTION COMPANY IN IMPERIAL COUNTY ABOUT 19 KM EAST P.O. BOX 50085 OF CALEXICO FROM 0.2 KM WEST TO WATSONVILLE,CA 95077 1.1 KM EAST OF EAST HIGHLINE CANAL BRIDGE FED. AID NO. ACST-P098(23)E ,P-P098(23)E REHABILITATE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY DEBRIS FENCE M 240.0000 22,320.00 93.000 22,320.00 02 TEMPORARY FENCE (TYPE ESA) M 30.0000 14,100.00 485.500 14,565.00 03 PREPARE STORM WATER POLLUTION LS 2,250.0000 2,250.00 0.750 1,687.50 S) PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 21,000.0000 21,000.00 0.094 1,974.00 0.559 11,739.00 05 TEMPORARY EROSION CONTROL M2 1.0000 8,670.00 0.000 0.00 S) 06 TEMPORARY FIBER ROLL M 14.0000 54,600.00 370.000 5,180.00 1,928.500 26,999.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,800.0000 10,800.00 4.500 8,100.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 19,000.0000 38,000.00 1.750 33,250.00 09 STREET SWEEPING LS 9,000.0000 9,000.00 0.094 846.00 0.559 5,031.00 10 TEMPORARY ENVIRONMENTAL NETTING LS 33,000.0000 33,000.00 0.000 0.00 11 CONSTRUCTION AREA SIGNS LS 19,000.0000 19,000.00 0.478 9,082.00 S) 12 TRAFFIC CONTROL SYSTEM LS 8,500.0000 8,500.00 0.094 799.00 0.559 4,751.50 S) 13 TYPE III BARRICADE EA 240.0000 7,680.00 41.000 9,840.00 S) 14 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 840.00 0.000 0.00 S) (LEFT IN PLACE) 15 PORTABLE CHANGEABLE MESSAGE SIGN EA 8,600.0000 34,400.00 0.495 4,257.00 2.795 24,037.00 S) 16 TEMPORARY RAILING (TYPE K) M 380.0000 11,400.00 91.500 34,770.00 S) 17 REMOVE METAL BEAM GUARD RAILING M 55.0000 10,450.00 182.000 10,010.00 18 REMOVE ROADSIDE SIGN EA 400.0000 800.00 0.000 0.00 19 RELOCATE ROADSIDE SIGN EA 300.0000 2,100.00 0.000 0.00 20 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.0000 20,080.00 0.000 0.00 S) 21 BRIDGE REMOVAL LS 100,000.0000 100,000.00 1.000 100,000.00 22 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-229024 TIME 01:57 PM ESTIMATE NO. 05 BID OPENING 10/27/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 05/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.750 3,750.00 24 ROADWAY EXCAVATION M3 21.0000 114,030.00 3,782.390 79,430.19 4,276.970 89,816.37 25 STRUCTURE EXCAVATION (TYPE D) M3 175.0000 15,750.00 90.000 15,750.00 F) 26 STRUCTURE EXCAVATION (RETAINING WALL) M3 120.0000 38,400.00 320.000 38,400.00 F) 27 GEOSYNTHETIC FABRIC M2 95.0000 17,100.00 180.000 17,100.00 28 STRUCTURE BACKFILL (BRIDGE) M3 840.0000 29,400.00 35.000 29,400.00 35.000 29,400.00 F) 29 STRUCTURE BACKFILL (RETAINING WALL) M3 65.0000 15,600.00 240.000 15,600.00 240.000 15,600.00 F) 30 PERVIOUS BACKFILL MATERIAL (RETAINING M3 1,900.0000 8,360.00 4.400 8,360.00 4.400 8,360.00 F) WALL) 31 CLASS 2 AGGREGATE BASE M3 74.0000 351,500.00 1,511.240 111,831.76 1,545.560 114,371.44 32 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 3,000.0000 4,800.00 0.000 0.00 33 ASPHALT CONCRETE (TYPE A) TONN 124.0000 567,920.00 0.000 0.00 34 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 1,100.0000 4,400.00 0.000 0.00 AREA) 35 ASPHALTIC EMULSION (PAINT BINDER) TONN 3,000.0000 4,500.00 0.000 0.00 36 FURNISH CAST-IN-STEEL-SHELL CONCRETE M 1,300.0000 468,000.00 422.500 549,250.00 PILING (610 MM) 37 DRIVE CAST-IN-STEEL-SHELL CONCRETE EA 14,000.0000 420,000.00 30.000 420,000.00 S) PILE (610 MM) 38 STRUCTURAL CONCRETE, BRIDGE M3 1,200.0000 432,000.00 156.000 187,200.00 204.000 244,800.00 F) 39 CLASS 2 CONCRETE (RETAINING WALL) M3 2,200.0000 125,400.00 57.000 125,400.00 F) 40 BAR REINFORCING STEEL (BRIDGE) KG 4.5000 301,500.00 58,072.000 261,324.00 67,000.000 301,500.00 SF) 41 BAR REINFORCING STEEL (RETAINING WALL) KG 7.0000 15,820.00 2,260.000 15,820.00 SF) 42 ROADSIDE SIGN - ONE POST EA 440.0000 1,760.00 0.000 0.00 43 MISCELLANEOUS METAL (BRIDGE) KG 50.0000 60,000.00 1,200.000 60,000.00 1,200.000 60,000.00 SF) 44 METAL BEAM GUARD RAILING M 115.0000 5,290.00 0.000 0.00 S) 45 CALIFORNIA ST-30 BRIDGE RAIL (MODIFIED) M 550.0000 57,750.00 0.000 0.00 SF) 46 TRANSITION RAILING (TYPE WB) EA 4,000.0000 32,000.00 0.000 0.00 S) 47 END CAP EA 2,500.0000 20,000.00 0.000 0.00 S) 48 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,500.0000 30,000.00 0.000 0.00 S) 49 CONCRETE BARRIER (TYPE 736A) M 920.0000 44,160.00 0.000 0.00 F) PROGRAM CAS145 PAGE 3 DATE 05/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-229024 TIME 01:57 PM ESTIMATE NO. 05 BID OPENING 10/27/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 05/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PAINT TRAFFIC STRIPE (2-COAT) M 4.8000 16,176.00 0.000 0.00 S) 51 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.8000 1,008.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 05/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-229024 TIME 01:57 PM ESTIMATE NO. 05 BID OPENING 10/27/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: MCCLENDON, GREG DATE OF THIS ESTIMATE 05/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 766,201.95 2,365,499.81 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 54,230.81 54,230.81 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 820,432.76 2,419,730.62 52 MOBILIZATION LS 258,000.0000 258,000.00 0.050 12,900.00 1.000 258,000.00 ORIGINAL CONTRACT AMOUNT 3,899,614.00 TOTAL WORK COMPLETED 833,332.76 2,677,730.62 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -20,000.00 TOTAL 833,332.76 2,657,730.62 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 12/07/05 170 01/03/06 12/22/05 09/06/06 95 6 0 0 65% 56% PROGRESS IS SATISFACTORY MCCLENDON, GREG RESIDENT ENGINEER PROGRAM CAS145 PAGE 9 DATE 05/23/06