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 07/18/13 EST. NO.06 TIME 10:23 AM R.E. NAME: SAWAGED, HASSAN 11-407204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 07/18/13 EST. NO.06 TIME 10:23 AM R.E. NAME: SAWAGED, HASSAN 11-407204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE O/S ANNUAL CEM-4401 -10,000.00 04 PROGRESS SCHEDULE -5,000.00 04 PROGRESS SCHEDULE 5,000.00 05 RECD CEM-4401 10,000.00 05 0.00 0.00 LABOR COMPLIANCE VIOLATION DEL OCT 12 CPR -1,000.00 02 DEL NOV 12 CPR -2,000.00 03 DEL DEC 12 CPR -1,000.00 04 PRTL NOV 12 DEL 1,000.00 04 DEL JAN 13 CPR -2,000.00 05 RECD DEC 12 DEL 1,000.00 06 RECD JAN 13 DEL 2,000.00 06 RECD NOV 12 DEL 1,000.00 06 RECD OCT 12 DEL 1,000.00 06 5,000.00 0.00 TOTAL DEDUCTIONS 5,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-407204 TIME 10:23 AM ESTIMATE NO. 06 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/21/13 R.E. NAME: SAWAGED, HASSAN DATE OF THIS ESTIMATE 07/18/13 LOCATION FINAL ESTIMATE 11-SD-94-3.1/3.1 -------------- GRANITE CONSTRUCTION COMPANY IN SAN DIEGO COUNTY AT VARIOUS P O BOX 50085 LOCATIONS WATSONVILLE CA 950775085 FED. AID NO. ACNH-X073(97)E RAMP REHABILITATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 1.000 1,000 002 PREPARE WATER POLLUTION CONTROL LS 850.0000 850.00 1.000 850 PROGRAM 003 TEMPORARY COVER SQYD 3.0000 672.00 0.000 0 004 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 2,200.00 11.000 2,200 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 600.0000 600.00 1.000 600 006 CONSTRUCTION AREA SIGNS LS 7,500.0000 7,500.00 1.000 7,500 007 TRAFFIC CONTROL SYSTEM LS 26,268.0000 26,268.00 1.000 26,268 008 TRAFFIC PLASTIC DRUM EA 10.0000 180.00 18.000 180 009 PORTABLE CHANGEABLE MESSAGE SIGN EA 2,000.0000 4,000.00 2.000 4,000 010 TEMPORARY RAILING (TYPE K) LF 1.0000 620.00 240.000 240 011 TEMPORARY ALTERNATIVE CRASH CUSHION EA 2,500.0000 7,500.00 3.000 7,500 012 REMOVE METAL BEAM GUARD RAILING LF 9.0000 4,320.00 515.000 4,635 013 REMOVE ROADSIDE SIGN EA 100.0000 300.00 4.000 400 014 REMOVE ASPHALT CONCRETE DIKE LF 3.2000 8,000.00 2,797.000 8,950 015 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 800.0000 800.00 0.000 0 016 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.2500 36,725.00 11,300.000 36,725 017 REMOVE CONCRETE (CY) CY 500.0000 5,500.00 12.050 6,025 018 ROADWAY EXCAVATION CY 50.0000 2,350.00 66.400 3,320 019 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 020 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 1,150.00 2.160 1,080 021 HOT MIX ASPHALT (TYPE C) TON 125.0000 212,500.00 1,773.670 221,708 022 MINOR HOT MIX ASPHALT TON 150.0000 7,500.00 91.650 13,747 PROGRAM CAS145 PAGE 2 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-407204 TIME 10:23 AM ESTIMATE NO. 06 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/21/13 R.E. NAME: SAWAGED, HASSAN DATE OF THIS ESTIMATE 07/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 630.00 278.000 834 024 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 2.7500 1,485.00 686.000 1,886 025 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.7500 6,325.00 2,435.000 6,696 026 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 1,410.00 895.000 2,685 027 TACK COAT TON 2,000.0000 5,800.00 3.700 7,400 028 MINOR CONCRETE (MINOR STRUCTURE) CY 3,500.0000 14,000.00 3.480 12,180 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 260.00 12.500 250 (0.063"-UNFRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 960.00 48.000 960 (0.080"-UNFRAMED) 031 ROADSIDE SIGN - ONE POST EA 400.0000 1,200.00 4.000 1,600 032 MINOR CONCRETE (CURB, SIDEWALK AND CY 950.0000 10,450.00 12.720 12,084 CURB RAMP) 033 GUARD RAILING DELINEATOR EA 20.0000 540.00 35.000 700 034 METAL BEAM GUARD RAILING LF 25.0000 13,500.00 406.250 10,156 035 TRANSITION RAILING (TYPE WB) EA 2,850.0000 8,550.00 3.000 8,550 036 END ANCHOR ASSEMBLY (TYPE SFT) EA 600.0000 600.00 1.000 600 037 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,750.0000 5,500.00 2.000 5,500 038 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 6,750.00 9,900.000 8,910 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.5000 800.00 1,682.000 4,205 040 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 3,410.00 896.000 4,928 041 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 2,310.00 3,273.000 4,582 (BROKEN 36-12) 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 1,455.00 849.000 1,273 (BROKEN 17-7) 043 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 1,040.00 378.000 1,512 044 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 1,140.00 339.000 2,034 045 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 046 INDUCTIVE LOOP DETECTOR (EA) EA 900.0000 3,600.00 12.000 10,800 047 MODIFY SIGNAL LS 13,800.0000 13,800.00 1.000 13,800 PROGRAM CAS145 PAGE 3 DATE 07/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-407204 TIME 10:23 AM ESTIMATE NO. 06 BID OPENING 05/10/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/21/13 R.E. NAME: SAWAGED, HASSAN DATE OF THIS ESTIMATE 07/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 474,056.35 ADJUSTMENT OF COMPENSATION 0.00 -5,096.70 EXTRA WORK 0.00 70,712.54 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 539,672.19 048 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 479,050.00 TOTAL WORK COMPLETED 0.00 579,672.19 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 5,000.00 0.00 TOTAL 5,000.00 579,672.19 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/16/12 55 10/15/12 10/15/12 01/21/13 54 11 0 0 100% 100% SAWAGED, HASSAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/18/13