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 07/26/05 EST. NO.04 TIME 02:16 PM R.E. NAME: CHOHAN, MOHAN 03-0A9104 --------------------------------------------------------------------------- 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 07/26/05 EST. NO.04 TIME 02:16 PM R.E. NAME: CHOHAN, MOHAN 03-0A9104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 07/05 -3,000.00 04 -3,000.00 -3,000.00 TOTAL DEDUCTIONS -3,000.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 02:16 PM ESTIMATE NO. 04 BID OPENING 11/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 07/26/05 LOCATION RERUN PROGRESS ESTIMATE 03-SAC-5-16.1/26.8 ----------------------- GRANITE CONSTRUCTION COMPANY IN SACRAMENTO COUNTY IN SACRAMENTO P O BOX 50085 AT VARIOUS LOCATIONS WATSONVILLE CA 950775085 FED. AID NO. ACIM-005 -6(314)E ,STPL-6200(16) WIDEN RAMPS AND TRAFFIC OPERATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 1,000.0000 1,000.00 0.750 750.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 12,800.0000 12,800.00 0.150 1,920.00 0.150 1,920.00 03 CONSTRUCTION AREA SIGNS LS 8,000.0000 8,000.00 0.700 5,600.00 S) 04 TRAFFIC CONTROL SYSTEM LS 675,000.0000 675,000.00 0.100 67,500.00 0.200 135,000.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 16,000.0000 16,000.00 0.060 960.00 0.200 3,200.00 S) 06 REMOVE ROADSIDE SIGN EA 150.0000 450.00 0.000 0.00 07 REMOVE ASPHALT CONCRETE DIKE M 1.3500 864.00 164.000 221.40 216.000 291.60 08 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 150.0000 300.00 0.000 0.00 09 RELOCATE ROADSIDE SIGN EA 150.0000 1,650.00 0.000 0.00 10 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.5000 27,995.00 0.000 0.00 11 REMOVE CONCRETE FLARED END SECTION EA 350.0000 700.00 1.000 350.00 1.000 350.00 12 REMOVE CONCRETE (CURB, GUTTER, AND M3 150.0000 8,700.00 8.000 1,200.00 SIDEWALK) 13 REMOVE VEGETATION LS 35,000.0000 35,000.00 0.900 31,500.00 14 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 0.750 3,750.00 15 ROADWAY EXCAVATION M3 25.0000 100,000.00 2,048.000 51,200.00 2,367.000 59,175.00 16 ROADWAY EXCAVATION (GORE REMOVAL) M3 300.0000 11,100.00 0.000 0.00 17 IMPORTED MATERIAL (SHOULDER BACKING) M3 200.0000 7,200.00 0.000 0.00 18 HIGHWAY PLANTING LS 90,000.0000 90,000.00 0.000 0.00 S) 19 IMPORTED TOPSOIL M3 250.0000 750.00 0.000 0.00 S) 20 STRAW (EROSION CONTROL) TONN 1,150.0000 2,300.00 0.000 0.00 S) 21 FIBER (EROSION CONTROL) KG 1.5000 690.00 0.000 0.00 S) 22 COMPOST (EROSION CONTROL) M3 570.0000 1,710.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 02:16 PM ESTIMATE NO. 04 BID OPENING 11/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PURE LIVE SEED (EROSION CONTROL) KG 180.0000 2,520.00 0.000 0.00 S) 24 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 4.5000 414.00 0.000 0.00 S) 25 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 280.00 0.000 0.00 S) 26 PLANT ESTABLISHMENT WORK LS 11,000.0000 11,000.00 0.000 0.00 S) 27 IRRIGATION SYSTEM LS 125,000.0000 125,000.00 0.100 12,500.00 0.300 37,500.00 S) 28 EXTEND 200 MM CONDUIT M 400.0000 18,800.00 5.000 2,000.00 38.000 15,200.00 29 CLASS 2 AGGREGATE BASE M3 64.0000 204,160.00 1,272.000 81,408.00 1,668.000 106,752.00 30 REPLACE ASPHALT CONCRETE SURFACING M3 3,000.0000 3,000.00 0.000 0.00 31 ASPHALT CONCRETE (TYPE A) TONN 85.0000 275,400.00 307.000 26,095.00 350.500 29,792.50 32 ASPHALT CONCRETE (OPEN GRADED) TONN 85.0000 82,450.00 0.000 0.00 33 PAVING ASPHALT (BINDER-PAVEMENT TONN 1.0000 2.00 0.000 0.00 REINFORCING FABRIC) 34 PAVEMENT REINFORCING FABRIC M2 4.0000 6,920.00 0.000 0.00 35 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 3,400.00 0.000 0.00 AREA) 36 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 13.5000 5,265.00 0.000 0.00 37 GRIND EXISTING CONCRETE M2 30.0000 2,220.00 0.000 0.00 PAVEMENT 38 ROADSIDE SIGN - ONE POST EA 175.0000 2,100.00 0.000 0.00 39 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 90.0000 1,980.00 0.000 0.00 METHOD) 40 600 MM REINFORCED CONCRETE PIPE M 1,500.0000 3,900.00 2.600 3,900.00 2.600 3,900.00 41 600 MM CORRUGATED STEEL PIPE M 1,500.0000 3,750.00 0.000 0.00 (2.77 MM THICK) 42 600 MM STEEL FLARED END SECTION EA 200.0000 200.00 0.000 0.00 43 600 MM CONCRETE FLARED END SECTION EA 500.0000 500.00 1.000 500.00 1.000 500.00 44 CLASS 4 CONCRETE (BACKFILL) M3 600.0000 2,460.00 4.100 2,460.00 4.100 2,460.00 45 MINOR CONCRETE (MISCELLANEOUS M3 640.0000 51,840.00 6.500 4,160.00 6.500 4,160.00 CONSTRUCTION) 46 MINOR CONCRETE (CURB RAMP) M3 2,600.0000 17,680.00 0.000 0.00 47 DELINEATOR (CLASS 1) EA 40.0000 1,920.00 0.000 0.00 48 DRAINAGE INLET MARKER EA 40.0000 200.00 0.000 0.00 49 OBJECT MARKER (TYPE L-1) EA 40.0000 40.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 02:16 PM ESTIMATE NO. 04 BID OPENING 11/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 METAL BEAM GUARD RAILING (WOOD POST) M 200.0000 2,400.00 0.000 0.00 S) 51 CONCRETE BARRIER (TYPE 27B) M 520.0000 93,600.00 0.000 0.00 52 TERMINAL SYSTEM (TYPE SRT) EA 2,400.0000 2,400.00 0.000 0.00 S) 53 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 1,000.00 0.000 0.00 S) 54 THERMOPLASTIC PAVEMENT MARKING M2 45.0000 4,950.00 0.000 0.00 S) 55 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 6,345.00 0.000 0.00 S) 56 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2500 2,857.50 0.000 0.00 S) 57 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 82.50 0.000 0.00 S) (BROKEN 1.83 M - 0.30 M) 58 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 1,260.00 0.000 0.00 S) (BROKEN 5.18 M - 2.14 M) 59 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 1,540.00 0.000 0.00 S) 60 TRAFFIC MONITORING STATION LS 391,000.0000 391,000.00 0.090 35,190.00 0.280 109,480.00 S) 61 CLOSED CIRCUIT TELEVISION SYSTEM LS 500,000.0000 500,000.00 0.040 20,000.00 0.100 50,000.00 S) 62 RAMP METERING LS 1100,000.0000 1,100,000.00 0.120 132,000.00 0.200 220,000.00 S) 63 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0.00 64 1.2 M CHAIN LINK GATE (TYPE CL-1.8) EA 1,275.0000 2,550.00 0.000 0.00 PROGRAM CAS145 PAGE 4 DATE 07/26/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 02:16 PM ESTIMATE NO. 04 BID OPENING 11/16/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/05 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 07/26/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 442,364.40 822,481.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 442,364.40 822,481.10 65 MOBILIZATION LS 410,000.0000 410,000.00 0.250 102,500.00 0.750 307,500.00 ORIGINAL CONTRACT AMOUNT 4,354,595.00 TOTAL WORK COMPLETED 544,864.40 1,129,981.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -3,000.00 -3,000.00 TOTAL 541,864.40 1,126,981.10 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 02/02/05 260 04/25/05 02/17/05 05/26/06 49 57 0 0 26% 35% PROGRESS IS SATISFACTORY CHOHAN, MOHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 07/26/05