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 08/12/13 EST. NO.12 TIME 10:25 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 --------------------------------------------------------------------------- 002 0011 56,805.10 A.C. @ F.A.(+) 073112 N 0101 0 56,805.10 TOTAL THIS ESTIMATE 48,880.26 TOTAL PREVIOUS ESTIMATE 105,685.36 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 08/12/13 EST. NO.12 TIME 10:25 AM R.E. NAME: RAVANIPOUR, MOHAMMAD 12-0K6204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION VAR DELQT P/R DOCS -2,000.00 08 VIOLATIONS RESOLVED 2,000.00 12 2,000.00 0.00 TOTAL DEDUCTIONS 2,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 08/12/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 10:25 AM ESTIMATE NO. 12 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 06/27/13 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 08/12/13 LOCATION SEMI-FINAL 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 1.000 2,000 002 PREPARE WATER POLLUTION CONTROL LS 600.0000 600.00 1.000 600 PROGRAM 003 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000 004 CONSTRUCTION AREA SIGNS LS 9,880.0000 9,880.00 1.000 9,880 005 TRAFFIC CONTROL SYSTEM LS 48,866.0000 48,866.00 1.000 48,866 006 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 1.000 5,000 009 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 31,875.000 15,937 STRIPE (HAZARDOUS WASTE) 013 REMOVE METAL BEAM GUARD RAILING LF 11.0000 6,930.00 625.000 6,875 014 REMOVE PAINTED TRAFFIC STRIPE LF 0.4100 6,437.00 19,282.000 7,905 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.4100 9,184.00 26,685.000 10,940 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0500 3,362.00 1,485.000 3,044 017 REMOVE PAVEMENT MARKER EA 0.5000 3,395.00 5,665.000 2,832 018 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 1,920.00 475.000 1,900 019 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 10.000 5,000 021 REMOVE CONCRETE CY 300.0000 3,600.00 12.000 3,600 022 ROADWAY EXCAVATION CY 25.0000 42,000.00 1,680.000 42,000 PROGRAM CAS145 PAGE 2 DATE 08/12/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 10:25 AM ESTIMATE NO. 12 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 06/27/13 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 08/12/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 9.000 1,350 027 HOT MIX ASPHALT (OPEN GRADED) TON 125.0000 92,500.00 693.000 86,625 028 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 4.4500 845.50 190.000 845 029 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 4.4500 934.50 202.000 898 030 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 4.4500 2,180.50 490.000 2,180 031 TACK COAT TON 1,200.0000 1,800.00 1.500 1,800 032 CONCRETE PAVEMENT (RAPID STRENGTH CY 350.0000 287,000.00 890.000 311,500 CONCRETE) 033 SEAL PAVEMENT JOINT LF 6.7500 10,125.00 1,807.000 12,197 034 SEAL ISOLATION JOINT LF 13.5000 14,985.00 935.000 12,622 035 GROOVE EXISTING CONCRETE PAVEMENT SQYD 2.7000 182,790.00 60,500.000 163,350 036 GRIND EXISTING CONCRETE SQYD 10.0000 7,400.00 555.000 5,550 PAVEMENT 037 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 6.2000 41,540.00 8,968.000 55,601 (F) 038 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 0.7000 4,690.00 8,968.000 6,277 (F) 039 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 29.0000 1,972.00 68.000 1,972 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 874.00 46.000 874 (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 18.000 11,700 CONSTRUCTION) 043 DELINEATOR (CLASS 1) EA 45.0000 1,845.00 46.000 2,070 044 METAL BEAM GUARD RAILING (WOOD POST) LF 22.0000 14,520.00 651.000 14,322 045 TRANSITION RAILING (TYPE WB) EA 2,985.0000 8,955.00 3.000 8,955 046 END ANCHOR ASSEMBLY (TYPE SFT) EA 625.0000 3,125.00 5.000 3,125 047 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,020.0000 3,020.00 1.000 3,020 048 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,290.0000 11,450.00 5.000 11,450 049 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 17,055.00 47,384.000 21,322 PROGRAM CAS145 PAGE 3 DATE 08/12/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 10:25 AM ESTIMATE NO. 12 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 06/27/13 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 08/12/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,258.000 2,258 051 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 712.00 869.000 695 (BROKEN 12-3) 052 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 6,800.00 1,531.000 6,124 053 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 9,390.00 34,270.000 10,281 (BROKEN 36-12) 054 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 306.00 445.000 133 (BROKEN 17-7) 055 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 2,570.00 2,571.000 2,571 (BROKEN 36-12) 056 PAINT TRAFFIC STRIPE (2-COAT) LF 0.3500 18,130.00 64,500.000 22,575 057 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.0000 3,640.00 3,752.000 3,752 058 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 6,450.00 2,421.000 7,263 059 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION 060 SIGNAL AND LIGHTING LS 101,000.0000 101,000.00 1.000 101,000 061 INDUCTIVE LOOP DETECTOR LS 21,000.0000 21,000.00 1.000 21,000 062 MODIFY RAMP METERING SYSTEM (LOCATION 1) LS 22,000.0000 22,000.00 1.000 22,000 063 MODIFY RAMP METERING SYSTEM (LOCATION 2) LS 5,000.0000 5,000.00 1.000 5,000 PROGRAM CAS145 PAGE 4 DATE 08/12/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0K6204 TIME 10:25 AM ESTIMATE NO. 12 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 06/27/13 R.E. NAME: RAVANIPOUR, MOHAMMAD DATE OF THIS ESTIMATE 08/12/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,294,009.07 ADJUSTMENT OF COMPENSATION 56,805.10 57,081.10 EXTRA WORK 0.00 48,604.26 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 56,805.10 1,399,694.43 064 MOBILIZATION LS 130,000.0000 130,000.00 1.000 130,000 ORIGINAL CONTRACT AMOUNT 1,398,553.50 TOTAL WORK COMPLETED 56,805.10 1,529,694.43 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 2,000.00 0.00 TOTAL 58,805.10 1,529,694.43 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 12/21/11 90 06/18/12 06/18/12 06/27/13 211 45 0 0 100% 100% RAVANIPOUR, MOHAMMAD RESIDENT ENGINEER PROGRAM CAS145 DATE 08/12/13