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 04/26/06 EST. NO.13 TIME 09:18 AM 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 --------------------------------------------------------------------------- 003 0058 6,163.73 E.W. @ F.A.(+) 090105 N EE0680 0089 1,759.17 101105 N EE0701 0116 597.09 030906 N EE0924 0120 1,687.82 111405 N EE0850 0121 452.48 011106 N EE0852 0122 269.02 021006 N EE0859 0123 126.34 020906 N EE8554 0124 196.81 032706 N EE0928 0126 317.97 030806 N EE0922 0127 435.25 011106 N 165334 017 0003 874.41 E.W. @ F.A.(+) 020706 N EE0889 0004 1,170.29 021706 N EE0916 018 0006 1,349.88 E.W. @ F.A.(+) 102705 N EE7112 019 0005 3,509.92 E.W. @ F.A.(+) 110905 N EE7231 0006 1,114.25 110905 N EE7241 20,024.43 TOTAL THIS ESTIMATE 223,041.13 TOTAL PREVIOUS ESTIMATE 243,065.56 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 04/26/06 EST. NO.13 TIME 09:18 AM 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 PER LTR DATED 8/05 -5,000.00 05 RETURN 7/05 DEDUCT 3,000.00 10 RETURN 8/05 DEDUCT 5,000.00 10 PER LTR DATED 2/06 -5,000.00 11 0.00 -5,000.00 TOTAL DEDUCTIONS 0.00 -5,000.00 PROGRAM CAS145 PAGE 1 DATE 04/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 09:18 AM ESTIMATE NO. 13 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 04/20/06 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 04/26/06 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 0.950 12,160.00 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 0.020 13,500.00 0.990 668,250.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 16,000.0000 16,000.00 0.030 480.00 0.980 15,680.00 S) 06 REMOVE ROADSIDE SIGN EA 150.0000 450.00 3.000 450.00 07 REMOVE ASPHALT CONCRETE DIKE M 1.3500 864.00 611.000 824.85 08 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 150.0000 300.00 1.000 150.00 09 RELOCATE ROADSIDE SIGN EA 150.0000 1,650.00 11.000 1,650.00 10 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 5.5000 27,995.00 5,089.100 27,990.05 11 REMOVE CONCRETE FLARED END SECTION EA 350.0000 700.00 2.000 700.00 12 REMOVE CONCRETE (CURB, GUTTER, AND M3 150.0000 8,700.00 58.100 8,715.00 SIDEWALK) 13 REMOVE VEGETATION LS 35,000.0000 35,000.00 1.000 35,000.00 14 CLEARING AND GRUBBING LS 5,000.0000 5,000.00 1.000 5,000.00 15 ROADWAY EXCAVATION M3 25.0000 100,000.00 4,000.000 100,000.00 16 ROADWAY EXCAVATION (GORE REMOVAL) M3 300.0000 11,100.00 37.000 11,100.00 17 IMPORTED MATERIAL (SHOULDER BACKING) M3 200.0000 7,200.00 36.000 7,200.00 18 HIGHWAY PLANTING LS 90,000.0000 90,000.00 1.000 90,000.00 S) 19 IMPORTED TOPSOIL M3 250.0000 750.00 3.000 750.00 S) 20 STRAW (EROSION CONTROL) TONN 1,150.0000 2,300.00 1.440 1,656.00 S) 21 FIBER (EROSION CONTROL) KG 1.5000 690.00 492.500 738.75 S) 22 COMPOST (EROSION CONTROL) M3 570.0000 1,710.00 3.280 1,869.60 S) PROGRAM CAS145 PAGE 2 DATE 04/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 09:18 AM ESTIMATE NO. 13 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 04/20/06 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 04/26/06 ------------------------------------------------------------------------------------------------------------------------------------ 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 8.210 1,477.80 S) 24 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 4.5000 414.00 246.200 1,107.90 S) 25 STABILIZING EMULSION (EROSION CONTROL) KG 4.0000 280.00 55.400 221.60 S) 26 PLANT ESTABLISHMENT WORK LS 11,000.0000 11,000.00 0.170 1,870.00 0.870 9,570.00 S) 27 IRRIGATION SYSTEM LS 125,000.0000 125,000.00 0.920 115,000.00 S) 28 EXTEND 200 MM CONDUIT M 400.0000 18,800.00 38.000 15,200.00 29 CLASS 2 AGGREGATE BASE M3 64.0000 204,160.00 3,196.000 204,544.00 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 3,913.000 332,605.00 32 ASPHALT CONCRETE (OPEN GRADED) TONN 85.0000 82,450.00 954.070 81,095.95 33 PAVING ASPHALT (BINDER-PAVEMENT TONN 1.0000 2.00 2.000 2.00 REINFORCING FABRIC) 34 PAVEMENT REINFORCING FABRIC M2 4.0000 6,920.00 1,730.000 6,920.00 35 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 100.0000 3,400.00 12.000 1,200.00 AREA) 36 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 13.5000 5,265.00 375.000 5,062.50 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 12.000 2,100.00 39 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 90.0000 1,980.00 16.000 1,440.00 16.000 1,440.00 METHOD) 40 600 MM REINFORCED CONCRETE PIPE M 1,500.0000 3,900.00 4.600 6,900.00 41 600 MM CORRUGATED STEEL PIPE M 1,500.0000 3,750.00 6.100 9,150.00 (2.77 MM THICK) 42 600 MM STEEL FLARED END SECTION EA 200.0000 200.00 1.000 200.00 43 600 MM CONCRETE FLARED END SECTION EA 500.0000 500.00 1.000 500.00 44 CLASS 4 CONCRETE (BACKFILL) M3 600.0000 2,460.00 4.100 2,460.00 45 MINOR CONCRETE (MISCELLANEOUS M3 640.0000 51,840.00 83.300 53,312.00 CONSTRUCTION) 46 MINOR CONCRETE (CURB RAMP) M3 2,600.0000 17,680.00 8.500 22,100.00 47 DELINEATOR (CLASS 1) EA 40.0000 1,920.00 48.000 1,920.00 48 DRAINAGE INLET MARKER EA 40.0000 200.00 5.000 200.00 49 OBJECT MARKER (TYPE L-1) EA 40.0000 40.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 04/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 09:18 AM ESTIMATE NO. 13 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 04/20/06 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 04/26/06 ------------------------------------------------------------------------------------------------------------------------------------ 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 93,600.00 174.800 90,896.00 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 4,950.00 117.600 5,292.00 S) 55 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 6,345.00 3,395.000 5,092.50 S) 56 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.2500 2,857.50 1,108.000 2,493.00 S) 57 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 82.50 10.000 15.00 S) (BROKEN 1.83 M - 0.30 M) 58 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 1,260.00 581.000 871.50 S) (BROKEN 5.18 M - 2.14 M) 59 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 1,540.00 398.000 1,393.00 S) 60 TRAFFIC MONITORING STATION LS 391,000.0000 391,000.00 0.960 375,360.00 S) 61 CLOSED CIRCUIT TELEVISION SYSTEM LS 500,000.0000 500,000.00 0.080 40,000.00 0.800 400,000.00 S) 62 RAMP METERING LS 1100,000.0000 1,100,000.00 0.030 33,000.00 0.900 990,000.00 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 2.000 2,550.00 PROGRAM CAS145 PAGE 4 DATE 04/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-0A9104 TIME 09:18 AM ESTIMATE NO. 13 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 04/20/06 R.E. NAME: CHOHAN, MOHAN DATE OF THIS ESTIMATE 04/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 90,290.00 3,744,486.00 ADJUSTMENT OF COMPENSATION 0.00 37,358.98 EXTRA WORK 20,024.43 205,706.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 110,314.43 3,987,551.56 65 MOBILIZATION LS 410,000.0000 410,000.00 1.000 410,000.00 ORIGINAL CONTRACT AMOUNT 4,354,595.00 TOTAL WORK COMPLETED 110,314.43 4,397,551.56 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,000.00 TOTAL 110,314.43 4,392,551.56 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 11/09/06 185 106 67 0 PLANT ESTABLISHMENT PERI PROGRESS IS SATISFACTORY CHOHAN, MOHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/06