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 11/20/13 EST. NO.17 TIME 09:59 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 --------------------------------------------------------------------------- *** 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 11/20/13 EST. NO.17 TIME 09:59 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 LABOR COMPLIANCE VIOLATION DIVERSIFIED/PENHALL/ -5,000.00 16 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -24,900.00 PROGRAM CAS145 PAGE 1 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 09:59 AM ESTIMATE NO. 17 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 03/26/13 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 11/20/13 LOCATION FINAL 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 $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,000.0000 2,000.00 1.000 2,000 002 TIME-RELATED OVERHEAD LS 350,000.0000 350,000.00 1.000 350,000 003 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 004 PREPARE WATER POLLUTION CONTROL LS 800.0000 800.00 1.000 800 PROGRAM 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 1.000 5,000 006 CONSTRUCTION AREA SIGNS LS 52,400.0000 52,400.00 1.000 52,400 007 TRAFFIC CONTROL SYSTEM LS 141,095.0000 141,095.00 1.000 141,095 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 20,000.0000 20,000.00 1.000 20,000 009 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.4000 120,000.00 310,311.000 124,124 STRIPE (HAZARDOUS WASTE) 010 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 2.0000 1,500.00 457.000 914 MARKING (HAZARDOUS WASTE) 011 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 37,800.00 155,972.000 54,590 012 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 90,300.00 258,200.000 90,370 013 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 20,400.00 10,200.000 20,400 014 REMOVE PAVEMENT MARKER EA 0.5000 25,000.00 50,000.000 25,000 015 REMOVE ROADSIDE SIGN EA 50.0000 300.00 6.000 300 016 REMOVE ROADSIDE SIGN EA 50.0000 50.00 1.000 50 (STRAP AND SADDLE BRACKET METHOD) 017 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 8,190.00 6,343.000 6,343 018 ADJUST FRAME AND GRATE TO GRADE EA 830.0000 9,130.00 0.000 0 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.3000 153,640.00 60,000.000 138,000 020 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 021 STRUCTURE BACKFILL (BRIDGE) CY 50.0000 1,750.00 35.000 1,750 (F) 022 EMBANKMENT CY 10.0000 2,530.00 253.000 2,530 (F) PROGRAM CAS145 PAGE 2 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 09:59 AM ESTIMATE NO. 17 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 03/26/13 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 AGGREGATE BASE (APPROACH SLAB) CY 300.0000 15,000.00 0.000 0 024 ASPHALTIC EMULSION (FOG SEAL COAT) TON 500.0000 12,000.00 24.000 12,000 025 HOT MIX ASPHALT TON 135.0000 28,350.00 124.000 16,740 026 RUBBERIZED HOT MIX ASPHALT (OPEN GRADED) TON 137.0000 534,300.00 3,900.000 534,300 027 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 133.0000 1,556,100.00 11,305.000 1,503,565 028 DATA CORE LS 1,000.0000 1,000.00 1.000 1,000 029 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.3500 5,898.50 2,510.000 5,898 030 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.3500 13,371.50 5,690.000 13,371 031 TACK COAT TON 500.0000 34,000.00 47.000 23,500 032 REPLACE CONCRETE PAVEMENT CY 800.0000 2,272,000.00 4,907.995 3,926,396 (RAPID STRENGTH CONCRETE) 033 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.0000 886,000.00 398,763.000 797,526 034 GRIND EXISTING CONCRETE SQYD 3.2500 1,547,000.00 466,674.000 1,516,690 PAVEMENT 035 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,000.0000 488,000.00 458.920 458,920 (TYPE R) 036 PAVING NOTCH EXTENSION CF 220.0000 75,020.00 326.510 71,832 037 CLEAN EXPANSION JOINT LF 15.0000 5,010.00 336.000 5,040 038 JOINT SEAL (MR 1/2") LF 38.0000 14,326.00 330.000 12,540 039 JOINT SEAL (MR 1") LF 38.0000 15,580.00 488.000 18,544 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 1,314.00 73.000 1,314 (0.063"-FRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 20.0000 960.00 48.000 960 (0.080"-FRAMED) 042 ROADSIDE SIGN - ONE POST EA 400.0000 2,800.00 7.000 2,800 043 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 250.00 1.000 250 METHOD) 044 SLOPE PAVING (CONCRETE) CY 300.0000 37,500.00 125.000 37,500 (F) 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3800 71,440.00 160,461.000 60,975 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 14,325.00 19,854.000 14,890 047 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 41,250.00 82,379.000 41,189 (BROKEN 12-3) 048 THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 38,400.00 8,588.000 25,764 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 56,600.00 280,661.000 56,132 (BROKEN 36-12) PROGRAM CAS145 PAGE 3 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 09:59 AM ESTIMATE NO. 17 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 03/26/13 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 494.00 1,705.000 341 (BROKEN 17-7) 051 PAINT TRAFFIC STRIPE (2-COAT) LF 0.0600 20,160.00 415,995.000 24,959 052 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 24,000.00 23,496.000 23,496 053 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 46,200.00 14,521.000 43,563 054 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 880.0000 880.00 1.000 880 SYSTEM ELEMENTS DURING CONSTRUCTION 055 INDUCTIVE LOOP DETECTOR LS 99,865.0000 99,865.00 1.000 99,865 PROGRAM CAS145 PAGE 4 DATE 11/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E0304 TIME 09:59 AM ESTIMATE NO. 17 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 03/26/13 R.E. NAME: RAVANIPOUR,MOHAMMAD DATE OF THIS ESTIMATE 11/20/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 10,401,910.38 ADJUSTMENT OF COMPENSATION 0.00 101,080.47 EXTRA WORK 0.00 1,114,285.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 11,617,276.75 056 MOBILIZATION LS 800,000.0000 800,000.00 1.000 800,000 ORIGINAL CONTRACT AMOUNT 9,814,779.00 TOTAL WORK COMPLETED 0.00 12,417,276.75 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -24,900.00 TOTAL 0.00 12,392,376.75 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 11/03/11 84 03/28/12 12/28/11 03/26/13 140 107 56 0 100% 100% RAVANIPOUR,MOHAMMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 11/20/13