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 07/26/12 EST. NO.06 TIME 08:33 AM R.E. NAME: RAVANIPOUR,MOHAMMAD 12-0E0304 --------------------------------------------------------------------------- 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 0002 1,108.21 E.W. @ F.A.(+) 022412 N 002 0 0003 434.26 022312 N 783361 0004 696.68 022612 N 001 0 0005 208.59 042812 N 004 0 004 0001 1,361.69 E.W. @ F.A.(+) 031312 N AE7170 0002 2,607.63 032412 N AE7173 0003 4,652.18 032512 N AE7175 0004 5,646.49 032612 N AE7179 0005 389.65 032612 N AE7177 0006 4,217.97 032712 N AE7188 0007 3,613.85 033112 N AE7232 0008 2,989.00 041512 N AE7246 0009 2,708.96 041612 N AE7189 0010 3,324.10 042812 N AE7459 0013 854.80 050612 N AE7468 0014 1,670.80 050712 N AE7470 0015 785.41 051912 N AE5868 0016 2,505.75 052012 N AE5870 0017 3,339.53 052112 N AE5872 0018 721.16 052212 N AE5874 0019 1,630.35 060412 N AE6083 0020 1,957.35 061012 N AE6090 0021 1,701.80 061112 N AE6092 0022 1,178.12 061612 N AE6192 0023 851.48 061712 N AE6194 0024 3,453.77 062612 N AE6205 0025 2,812.16 070112 N AE6210 0026 167.59 062512 N 1683 0 006 0001 49,840.00 E.W. @ U.P (+) 072012 N 0001 0 009 0001 64,080.00 E.W. @ U.P (+) 072012 N 0001 0 171,509.33 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 171,509.33 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 07/26/12 EST. NO.06 TIME 08:33 AM R.E. NAME: RAVANIPOUR,MOHAMMAD 12-0E0304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE LATE OPENING -9,900.00 03 LATE LN.OPENINGS (2) -10,000.00 05 0.00 -19,900.00 TOTAL DEDUCTIONS 0.00 -19,900.00 PROGRAM CAS145 PAGE 1 DATE 07/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 08:33 AM ESTIMATE NO. 06 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 07/26/12 LOCATION RERUN PROGRESS ESTIMATE 12-ORA-5-6.8/14.5 ----------------------- GRANITE CONSTRUCTION COMPANY IN ORANGE COUNTY IN DANA POINT TO P O BOX 50085 0.30MILE SOUTH OF OSO CREEK BRIDGE WATSONVILLE CA 950775085 FED. AID NO. ACIM-052(956)78E RESTORE AND REHABILITATE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ 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 2,000.0000 2,000.00 0.100 200.00 0.850 1,700.00 002 TIME-RELATED OVERHEAD LS 350,000.0000 350,000.00 0.100 35,000.00 0.850 297,500.00 003 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 0.100 1,000.00 0.850 8,500.00 004 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 0.750 600.00 PROGRAM 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.150 750.00 0.900 4,500.00 006 CONSTRUCTION AREA SIGNS LS 52,400.0000 52,400.00 0.020 1,048.00 0.820 42,968.00 007 TRAFFIC CONTROL SYSTEM LS 141,095.0000 141,095.00 0.750 105,821.25 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 0.100 2,000.00 0.700 14,000.00 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 120,000.00 310,311.000 124,124.40 STRIPE (HAZARDOUS WASTE) 010 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0000 1,500.00 457.000 914.00 MARKING (HAZARDOUS WASTE) 011 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 37,800.00 155,972.000 54,590.20 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 90,300.00 63,372.000 22,180.20 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 20,400.00 3,227.000 6,454.00 014 REMOVE PAVEMENT MARKER EA 0.5000 25,000.00 10,150.000 5,075.00 015 REMOVE ROADSIDE SIGN EA 50.0000 300.00 0.000 0.00 016 REMOVE ROADSIDE SIGN EA 50.0000 50.00 0.000 0.00 (STRAP AND SADDLE BRACKET METHOD) 017 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 8,190.00 16.000 16.00 38.000 38.00 018 ADJUST FRAME AND GRATE TO GRADE EA 830.0000 9,130.00 0.000 0.00 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.3000 153,640.00 0.000 0.00 020 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 021 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 1,750.00 0.000 0.00 (F) 022 EMBANKMENT CY 10.0000 2,530.00 0.000 0.00 (F) PROGRAM CAS145 PAGE 2 DATE 07/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 08:33 AM ESTIMATE NO. 06 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 07/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 AGGREGATE BASE (APPROACH SLAB) CY 300.0000 15,000.00 0.000 0.00 024 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 12,000.00 0.000 0.00 025 HOT MIX ASPHALT TON 135.0000 28,350.00 0.000 0.00 026 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 137.0000 534,300.00 0.000 0.00 027 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 133.0000 1,556,100.00 0.000 0.00 028 DATA CORE LS 1,000.0000 1,000.00 0.000 0.00 029 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.3500 5,898.50 0.000 0.00 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.3500 13,371.50 0.000 0.00 031 TACK COAT TON 500.0000 34,000.00 0.000 0.00 032 REPLACE CONCRETE PAVEMENT CY 800.0000 2,272,000.00 850.050 680,040.00 4,776.685 3,821,348.00 (RAPID STRENGTH CONCRETE) 033 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.0000 886,000.00 140,000.000 280,000.00 140,000.000 280,000.00 034 GRIND EXISTING CONCRETE SQYD 3.2500 1,547,000.00 29,061.000 94,448.25 295,346.000 959,874.50 PAVEMENT 035 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 488,000.00 144.450 144,450.00 377.480 377,480.00 (TYPE R) 036 PAVING NOTCH EXTENSION CF 220.0000 75,020.00 65.850 14,487.00 335.980 73,915.60 037 CLEAN EXPANSION JOINT LF 15.0000 5,010.00 0.000 0.00 038 JOINT SEAL (MR 1/2") LF 38.0000 14,326.00 0.000 0.00 039 JOINT SEAL (MR 1") LF 38.0000 15,580.00 0.000 0.00 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,314.00 0.000 0.00 (0.063"-FRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 960.00 0.000 0.00 (0.080"-FRAMED) 042 ROADSIDE SIGN - ONE POST EA 400.0000 2,800.00 0.000 0.00 043 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 250.00 0.000 0.00 METHOD) 044 SLOPE PAVING (CONCRETE) CY 300.0000 37,500.00 0.000 0.00 (F) 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 71,440.00 0.000 0.00 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 14,325.00 0.000 0.00 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 41,250.00 0.000 0.00 (BROKEN 12-3) 048 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 38,400.00 0.000 0.00 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 56,600.00 0.000 0.00 (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 07/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 08:33 AM ESTIMATE NO. 06 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 07/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 494.00 0.000 0.00 (BROKEN 17-7) 051 PAINT TRAFFIC STRIPE (2-COAT) LF 0.0600 20,160.00 0.000 0.00 052 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 24,000.00 0.000 0.00 053 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 46,200.00 0.000 0.00 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 880.0000 880.00 0.000 0.00 SYSTEM ELEMENTS DURING CONSTRUCTION 055 INDUCTIVE LOOP DETECTOR LS 99,865.0000 99,865.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 07/26/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 08:33 AM ESTIMATE NO. 06 BID OPENING 09/22/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/12 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 07/26/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,253,439.25 6,205,083.15 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 171,509.33 171,509.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,424,948.58 6,376,592.48 056 MOBILIZATION LS 800,000.0000 800,000.00 1.000 800,000.00 ORIGINAL CONTRACT AMOUNT 9,814,779.00 TOTAL WORK COMPLETED 1,424,948.58 7,176,592.48 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -19,900.00 TOTAL 1,424,948.58 7,156,692.48 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 11/03/11 84 03/28/12 12/28/11 08/30/12 72 87 0 0 62% 86% PROGRESS UNSATISFACTORY RAVANIPOUR,MOHAMMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/12