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 12/22/11 EST. NO.06 TIME 02:52 PM R.E. NAME: RAMIREZ JR, DANIEL 11-2M1604 --------------------------------------------------------------------------- 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 0004 2,908.81 E.W. @ F.A.(+) 072011 N 1-0050 0013 951.04 110811 N 1-0030 0014 1,448.77 092211 N 1-0060 0015 436.67 092311 N 1-0070 003 0001 81,340.00 A.C. @ L.S.(+) 081511 N 3-0010 004 0001 28,552.40 A.C. @ L.S.(+) 082511 N 4-0010 005 0001 3,092.33 E.W. @ L.S.(+) 092411 N 5-0010 007 0001 1,342.51 E.W. @ F.A.(+) 081511 N 7-0010 0003 1,342.51 081611 N 725511 0004 2,237.58 081711 N 7-0030 0005 1,790.06 081811 N 7-0040 0007 895.01 082211 N 7-0060 0008 447.51 082311 N 7-0070 0009 671.29 082411 N 7-0080 0010 708.01 090111 N 7-0140 0011 2,237.58 082511 N 7-0090 0012 895.01 082611 N 7-0100 0013 906.21 082911 N 7-0110 0014 906.21 083011 N 7-0120 0015 373.30 083111 N 7-0130 0016 900.58 090611 N 7-0150 0017 1,055.37 090711 N 7-0160 0019 2,310.89 081011 N 7-0184 0020 911.39 090911 N 7-0190 0021 919.83 091211 N 7-0200 0022 456.68 091311 N 7-0210 0023 1,141.71 091511 N 7-0220 0024 1,153.41 091611 N 7-0230 0025 875.74 092011 N 7-0240 0026 1,077.84 092111 N 7-0250 0027 718.57 092211 N 7-0260 0028 1,033.21 092311 N 7-0270 0029 1,446.50 092611 N 7-0280 0030 1,746.42 092711 N 7-0290 0031 1,091.53 092811 N 7-0300 0032 936.28 092911 N 7-0310 0034 895.01 081911 N 7-0052 152,153.77 TOTAL THIS ESTIMATE 22,701.23 TOTAL PREVIOUS ESTIMATE 174,855.00 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 12/22/11 EST. NO.06 TIME 02:52 PM R.E. NAME: RAMIREZ JR, DANIEL 11-2M1604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE LANE CLOSE 7/27 -6,000.00 02 LATE LANE CLOSE 7/29 -3,000.00 02 LANE CLOSURE CREDIT 6,000.00 05 REJECTED PVC SWEEPS -4,666.75 06 -4,666.75 -7,666.75 EQUAL EMPLOYMENT OPPORTUNITY DEL 139 -10,000.00 02 EEO RECD 1391 10,000.00 04 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL CPR JUL 2011 -1,000.00 02 DEL AUGUST 2011 -3,000.00 03 RECD AUG 11 DEL 3,000.00 05 RECD JULY 11 DEL 1,000.00 05 INQ NOV 11 CPR -1,000.00 06 -1,000.00 -1,000.00 TOTAL DEDUCTIONS -5,666.75 -8,666.75 PROGRAM CAS145 PAGE 1 DATE 12/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M1604 TIME 02:52 PM ESTIMATE NO. 06 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: RAMIREZ JR, DANIEL DATE OF THIS ESTIMATE 12/22/11 LOCATION RERUN PROGRESS ESTIMATE 11-SD-8-R39.7/R61.5 ----------------------- GRANITE CONSTRUCTION COMPANY IN SAN DIEGO COUNTY NEAR BRIAN CARIS PINE VALLEY FROM HORSETHIEF CREEK 440 S MELROSE DR, STE 200 UNDERCROSSING TO 0.3 MILE EAST P O BOX 50085 OF CRESTWOOD ROAD UNDERCROSSING WATSONVILLE CA 950775085 FED. AID NO. ACIM-081(309)E PCC PAVEMENT GRINDING ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 3,000.0000 3,000.00 0.714 2,142.00 002 TIME-RELATED OVERHEAD LS 120,000.0000 120,000.00 0.714 85,680.00 003 CONSTRUCTION SITE MANAGEMENT LS 5,000.0000 5,000.00 0.714 3,570.00 004 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.750 750.00 PROGRAM 005 STREET SWEEPING LS 25,000.0000 25,000.00 0.714 17,850.00 006 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 8,000.0000 8,000.00 0.714 5,712.00 007 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.686 17,150.00 008 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.714 107,100.00 009 TEMPORARY PAVEMENT MARKING SQFT 2.0000 1,020.00 504.000 1,008.00 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2500 5,675.00 32,277.000 8,069.25 011 CHANNELIZER (SURFACE MOUNTED) EA 32.0000 2,784.00 92.000 2,944.00 012 TEMPORARY PAVEMENT MARKER EA 2.5000 600.00 228.000 570.00 013 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,500.0000 15,000.00 3.960 9,900.00 014 TEMPORARY RAILING (TYPE K) LF 8.0000 45,200.00 5,480.000 43,840.00 015 REMOVE YELLOW PAINTED TRAFFIC STRIPE LF 0.5000 2,260.00 5,272.000 2,636.00 (HAZARDOUS WASTE) 016 REMOVE METAL BEAM BARRIER LF 37.0000 25,530.00 690.000 25,530.00 017 REMOVE PAINTED TRAFFIC STRIPE LF 0.3000 9,450.00 32,114.000 9,634.20 018 REMOVE PAINTED PAVEMENT MARKING SQFT 1.5000 765.00 504.000 756.00 019 REMOVE ASPHALT CONCRETE DIKE LF 0.1800 52,380.00 8,047.000 1,448.46 020 RECONSTRUCT EDGE DRAIN CLEANOUT EA 160.0000 108,800.00 680.000 108,800.00 021 MODIFY INLET EA 1,600.0000 1,600.00 1.000 1,600.00 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 522,000.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 12/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M1604 TIME 02:52 PM ESTIMATE NO. 06 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: RAMIREZ JR, DANIEL DATE OF THIS ESTIMATE 12/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 39.0000 32,760.00 889.300 34,682.70 024 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 0.750 1,875.00 025 CLASS 2 AGGREGATE BASE CY 50.0000 16,000.00 475.800 23,790.00 026 AGGREGATE BASE (APPROACH SLAB) CY 100.0000 1,800.00 18.000 1,800.00 027 ASPHALTIC EMULSION (FOG SEAL COAT) TON 200.0000 36,000.00 0.000 0.00 028 HOT MIX ASPHALT (TYPE A) TON 93.0000 3,552,600.00 589.280 54,803.04 029 MINOR HOT MIX ASPHALT TON 102.0000 779,280.00 0.000 0.00 030 SHOULDER RUMBLE STRIP STA 10.0000 39,600.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 031 PLACE HOT MIX ASPHALT DIKE LF 0.5000 145,500.00 0.000 0.00 032 PLACE HOT MIX ASPHALT SQYD 30.0000 4,800.00 0.000 0.00 (MISCELLANEOUS AREA) 033 TACK COAT TON 800.0000 112,000.00 0.000 0.00 034 JOINTED PLAIN CONCRETE PAVEMENT CY 250.0000 75,000.00 296.180 74,045.00 035 REPLACE CONCRETE PAVEMENT CY 600.0000 708,000.00 1,335.630 801,378.00 (RAPID STRENGTH CONCRETE) 036 SEAL PAVEMENT JOINT LF 2.0000 2,880.00 0.000 0.00 037 DOWEL BAR (DRILL AND BOND) EA 25.0000 26,000.00 1,134.000 28,350.00 038 SEAL JOINT (EXISTING CONCRETE PAVEMENT) LF 2.0000 432,000.00 199,186.000 398,372.00 039 GRIND EXISTING CONCRETE SQYD 3.7500 2,043,750.00 544,712.000 2,042,670.00 PAVEMENT 040 STRUCTURAL CONCRETE, APPROACH SLAB CY 500.0000 90,000.00 180.000 90,000.00 (TYPE R) 041 MINOR CONCRETE (MINOR STRUCTURE) CY 1,530.0000 6,120.00 4.000 6,120.00 042 JOINT SEAL (MR 1 1/2") LF 150.0000 24,000.00 161.000 24,150.00 043 18" SLOTTED CORRUGATED STEEL PIPE LF 150.0000 8,100.00 54.000 8,100.00 (.064" THICK) 044 3" PLASTIC PIPE (EDGE DRAIN) LF 16.0000 6,080.00 416.000 6,656.00 045 3" PLASTIC PIPE (EDGE DRAIN OUTLET) LF 25.0000 1,600.00 87.000 2,175.00 046 MISCELLANEOUS IRON AND STEEL LB 2.0000 88.00 44.000 88.00 (F) 047 MILEPOST MARKER EA 100.0000 1,100.00 0.000 0.00 048 GUARD RAILING DELINEATOR EA 22.0000 308.00 0.000 0.00 049 METAL BEAM GUARD RAILING LF 22.0000 34,540.00 1,300.000 28,600.00 PROGRAM CAS145 PAGE 3 DATE 12/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M1604 TIME 02:52 PM ESTIMATE NO. 06 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: RAMIREZ JR, DANIEL DATE OF THIS ESTIMATE 12/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 DOUBLE METAL BEAM GUARD RAILING LF 30.0000 26,400.00 660.000 19,800.00 051 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 4.000 12,000.00 052 RAIL TENSIONING ASSEMBLY EA 500.0000 1,000.00 1.000 500.00 053 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,800.0000 2,800.00 1.000 2,800.00 054 ALTERNATIVE CRASH CUSHION SYSTEM EA 6,000.0000 12,000.00 2.000 12,000.00 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 6,986.00 0.000 0.00 056 THERMOPLASTIC PAVEMENT MARKING SQFT 3.2500 14,560.00 0.000 0.00 057 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1400 96,460.00 181,504.000 25,410.56 058 PAVEMENT MARKER EA 10.0000 105,000.00 8,853.000 88,530.00 (RETROREFLECTIVE-RECESSED) 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.714 357.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 12/22/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2M1604 TIME 02:52 PM ESTIMATE NO. 06 BID OPENING 04/07/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/11 R.E. NAME: RAMIREZ JR, DANIEL DATE OF THIS ESTIMATE 12/22/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 4,245,742.21 ADJUSTMENT OF COMPENSATION 109,892.40 109,892.40 EXTRA WORK 42,261.37 64,962.60 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 152,153.77 4,420,597.21 060 MOBILIZATION LS 499,000.0000 499,000.00 0.950 474,050.00 ORIGINAL CONTRACT AMOUNT 10,089,176.00 TOTAL WORK COMPLETED 152,153.77 4,894,647.21 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -5,666.75 -8,666.75 TOTAL 146,487.02 4,885,980.46 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 06/10/11 50 06/27/11 08/04/11 07/01/12 40 54 6 0 44% 71% PROGRESS IS SATISFACTORY *** SUSPENDED ON 11/29/11. RAMIREZ JR, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 12/22/11