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 10/11/12 EST. NO.05 TIME 09:41 AM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0K6204 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 276.00 A.C. @ L.S.(+) 092012 N 0001 0 276.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 276.00 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 10/11/12 EST. NO.05 TIME 09:41 AM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0K6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/11/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 09:41 AM ESTIMATE NO. 05 BID OPENING 10/20/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 10/11/12 LOCATION SUPPLEMENTAL PROGRESS ESTIMATE 12-ORA-5-17.1/17.8 ------------------------------ GRANITE CONSTRUCTION COMPANY IN ORANGE COUNTY IN LAKE FOREST, P O BOX 50085 LAGUNA HILLS AND MISSION VIEJO FROM WATSONVILLE CA 95077 0.4 MILE SOUTH OF ALICIA PARKWAY OVERCROSSING TO 0.3 MILE NORTH OF ALICIA PARKWAY OVERCROSSING FED. AID NO. IM00-5295(989)E GROOVE PAVEMENT, OVERLAY RAMPS AND ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 2,000.0000 2,000.00 0.600 1,200 002 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 0.750 450 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 0.750 750 004 CONSTRUCTION AREA SIGNS LS 9,880.0000 9,880.00 0.700 6,916 005 TRAFFIC CONTROL SYSTEM LS 48,866.0000 48,866.00 0.700 34,206 006 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 25.0000 2,250.00 90.000 2,250 007 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 550.00 22.000 550 008 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.700 3,500 009 TEMPORARY RAILING (TYPE K) LF 30.0000 26,700.00 890.000 26,700 010 TEMPORARY CRASH CUSHION MODULE EA 160.0000 2,240.00 14.000 2,240 011 TEMPORARY TRAFFIC SCREEN LF 2.0000 1,780.00 890.000 1,780 012 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.5000 13,450.00 26,900.000 13,450 STRIPE (HAZARDOUS WASTE) 013 REMOVE METAL BEAM GUARD RAILING LF 11.0000 6,930.00 244.000 2,684 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.4100 6,437.00 15,700.000 6,437 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4100 9,184.00 22,400.000 9,184 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0500 3,362.00 1,640.000 3,362 017 REMOVE PAVEMENT MARKER EA 0.5000 3,395.00 6,790.000 3,395 018 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 1,920.00 0.000 0 019 REMOVE CONCRETE PAVEMENT SQYD 9.5000 9,595.00 1,010.000 9,595 020 ADJUST FRAME AND GRATE TO GRADE EA 500.0000 5,000.00 0.000 0 021 REMOVE CONCRETE CY 300.0000 3,600.00 0.000 0 022 ROADWAY EXCAVATION CY 25.0000 42,000.00 1,680.000 42,000 PROGRAM CAS145 PAGE 2 DATE 10/11/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 09:41 AM ESTIMATE NO. 05 BID OPENING 10/20/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 10/11/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 024 CLASS 2 AGGREGATE SUBBASE CY 25.0000 15,500.00 620.000 15,500 025 LEAN CONCRETE BASE RAPID SETTING CY 350.0000 108,500.00 310.000 108,500 026 MINOR HOT MIX ASPHALT TON 150.0000 1,350.00 0.000 0 027 HOT MIX ASPHALT (OPEN GRADED) TON 125.0000 92,500.00 0.000 0 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.4500 845.50 0.000 0 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.4500 934.50 0.000 0 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.4500 2,180.50 0.000 0 031 TACK COAT TON 1,200.0000 1,800.00 0.000 0 032 CONCRETE PAVEMENT (RAPID STRENGTH CY 350.0000 287,000.00 820.000 287,000 CONCRETE) 033 SEAL PAVEMENT JOINT LF 6.7500 10,125.00 1,080.000 7,290 034 SEAL ISOLATION JOINT LF 13.5000 14,985.00 490.000 6,615 035 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.7000 182,790.00 60,500.000 163,350 036 GRIND EXISTING CONCRETE SQYD 10.0000 7,400.00 356.000 3,560 PAVEMENT 037 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 6.2000 41,540.00 8,968.000 55,601.60 8,968.000 55,601 (F) 038 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.7000 4,690.00 8,968.000 6,277.60 8,968.000 6,277 (F) 039 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 29.0000 1,972.00 68.000 1,972.00 68.000 1,972 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 874.00 0.000 0 (0.063"-UNFRAMED) 041 36" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 375.0000 11,250.00 30.000 11,250 (SIGN FOUNDATION) 042 MINOR CONCRETE (MISCELLANEOUS CY 650.0000 13,000.00 0.000 0 CONSTRUCTION) 043 DELINEATOR (CLASS 1) EA 45.0000 1,845.00 0.000 0 044 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 14,520.00 244.000 5,368 045 TRANSITION RAILING (TYPE WB) EA 2,985.0000 8,955.00 0.000 0 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 625.0000 3,125.00 4.000 2,500 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,020.0000 3,020.00 0.000 0 048 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,290.0000 11,450.00 4.000 9,160 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 17,055.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/11/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 09:41 AM ESTIMATE NO. 05 BID OPENING 10/20/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 10/11/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,610.00 0.000 0 051 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 712.00 0.000 0 (BROKEN 12-3) 052 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 6,800.00 0.000 0 053 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,390.00 0.000 0 (BROKEN 36-12) 054 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 306.00 0.000 0 (BROKEN 17-7) 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,570.00 0.000 0 (BROKEN 36-12) 056 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3500 18,130.00 51,800.000 18,130 057 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 3,640.00 591.000 591 058 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,450.00 206.000 618 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 0.700 350 SYSTEM ELEMENTS DURING CONSTRUCTION 060 SIGNAL AND LIGHTING LS 101,000.0000 101,000.00 0.800 80,800 061 INDUCTIVE LOOP DETECTOR LS 21,000.0000 21,000.00 0.000 0 062 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 22,000.0000 22,000.00 0.500 11,000 063 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 5,000.0000 5,000.00 0.100 500 PROGRAM CAS145 PAGE 4 DATE 10/11/12 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 09:41 AM ESTIMATE NO. 05 BID OPENING 10/20/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/12 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 10/11/12 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 63,851.20 970,082.40 ADJUSTMENT OF COMPENSATION 276.00 276.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 64,127.20 970,358.40 064 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,398,553.50 TOTAL WORK COMPLETED 64,127.20 1,100,358.40 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 64,127.20 1,100,358.40 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 12/21/11 90 06/04/12 06/04/12 10/25/12 64 1 0 0 77% 71% PROGRESS IS SATISFACTORY RAVANIPOUR, MOHAMMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 10/11/12