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 05/21/07 EST. NO.01 TIME 04:00 PM R.E. NAME: RIVAS, LUIS 03-4C2504 --------------------------------------------------------------------------- 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 05/21/07 EST. NO.01 TIME 04:00 PM R.E. NAME: RIVAS, LUIS 03-4C2504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4C2504 TIME 04:00 PM ESTIMATE NO. 01 BID OPENING 11/15/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/18/07 R.E. NAME: RIVAS, LUIS DATE OF THIS ESTIMATE 05/21/07 LOCATION PROGRESS ESTIMATE 03-ED-89-16.6/16.7 ----------------- GRANITE CONSTRUCTION COMPANY IN EL DORADO COUNTY AT EMERALD BAY P O BOX 50085 WATSONVILLE CA 95077 FED. AID NO. ACST-P089(89)E ,P-P089(89)E RECONSTRUCT HIGHWAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE CL-1.8) M 250.0000 40,000.00 111.544 27,886.00 111.544 27,886.00 02 PREPARE STORM WATER POLLUTION LS 3,800.0000 3,800.00 0.750 2,850.00 0.750 2,850.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 13,000.0000 13,000.00 0.272 3,536.00 0.272 3,536.00 04 TEMPORARY SILT FENCE M 40.0000 8,000.00 160.000 6,400.00 160.000 6,400.00 05 STREET SWEEPING LS 10,000.0000 10,000.00 0.000 0.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,000.0000 4,000.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.800 8,000.00 0.800 8,000.00 S) 08 TRAFFIC CONTROL SYSTEM LS 70,966.0000 70,966.00 0.272 19,302.75 0.272 19,302.75 S) 09 TRAFFIC PLASTIC DRUMS EA 20.0000 520.00 0.000 0.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN EA 5,200.0000 20,800.00 1.088 5,657.60 1.088 5,657.60 S) 11 REMOVE METAL BEAM GUARD RAILING M 120.0000 960.00 0.000 0.00 S) 12 REMOVE CULVERT M 80.0000 1,120.00 11.000 880.00 11.000 880.00 13 REMOVE INLET EA 400.0000 800.00 1.000 400.00 1.000 400.00 14 RECONSTRUCT ANCHOR POST EA 1,800.0000 3,600.00 0.000 0.00 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 55.0000 12,650.00 0.000 0.00 S) 16 REMOVE RUBBLE ROCK M3 290.0000 32,770.00 0.000 0.00 17 SALVAGE RUBBLE ROCK M3 5.0000 565.00 0.000 0.00 18 CLEARING AND GRUBBING LS 6,000.0000 6,000.00 1.000 6,000.00 1.000 6,000.00 19 ROADWAY EXCAVATION M3 1,000.0000 2,000.00 0.000 0.00 20 IMPORTED BORROW M3 1,000.0000 1,000.00 0.000 0.00 21 IMPORTED MATERIAL (SHOULDER BACKING) TONN 300.0000 3,300.00 0.000 0.00 22 PINE NEEDLE MULCH (EROSION CONTROL) M3 131.0000 2,620.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 05/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4C2504 TIME 04:00 PM ESTIMATE NO. 01 BID OPENING 11/15/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/18/07 R.E. NAME: RIVAS, LUIS DATE OF THIS ESTIMATE 05/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FIBER (EROSION CONTROL) KG 4.1900 335.20 0.000 0.00 24 COMPOST (EROSION CONTROL) M3 2,234.0000 2,234.00 0.000 0.00 25 PURE LIVE SEED (EROSION CONTROL) KG 995.0000 2,985.00 0.000 0.00 26 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 11.0900 1,330.80 0.000 0.00 27 STABILIZING EMULSION (EROSION CONTROL) KG 10.4700 209.40 0.000 0.00 28 ASPHALT CONCRETE (TYPE A) TONN 210.0000 65,100.00 0.000 0.00 29 STRUCTURAL CONCRETE, BARRIER SLAB M3 1,500.0000 348,000.00 0.000 0.00 F) 30 CLASS 4 CONCRETE (BACKFILL) M3 350.0000 14,000.00 0.000 0.00 31 MINOR CONCRETE (MINOR STRUCTURE) M3 10,000.0000 56,000.00 1.900 19,000.00 1.900 19,000.00 F) 32 ARCHITECTURAL TREATMENT M2 1,000.0000 74,000.00 0.000 0.00 F) 33 BAR REINFORCING STEEL (BARRIER SLAB) KG 3.4500 56,580.00 0.000 0.00 SF)(EPOXY COATED) 34 PREPARE AND PAINT CONCRETE M2 215.0000 15,910.00 0.000 0.00 35 300 MM ALTERNATIVE PIPE CULVERT M 2,500.0000 7,500.00 0.000 0.00 36 450 MM ALTERNATIVE PIPE CULVERT M 1,700.0000 18,700.00 9.900 16,830.00 9.900 16,830.00 37 GABION M3 2,300.0000 13,800.00 0.000 0.00 38 GABION COLORIZATION LS 2,400.0000 2,400.00 0.000 0.00 39 MISCELLANEOUS IRON AND STEEL KG 8.5000 8,330.00 0.000 0.00 SF) 40 STAINLESS STEEL GRATE EA 750.0000 4,500.00 0.000 0.00 41 MISCELLANEOUS METAL KG 20.0000 30,060.00 0.000 0.00 SF) 42 METAL BEAM GUARD RAILING M 600.0000 4,800.00 0.000 0.00 43 TERMINAL SECTION (TYPE B) EA 4,200.0000 8,400.00 0.000 0.00 S) 44 CONCRETE BARRIER (TYPE 732 MODIFIED) M 1,500.0000 208,500.00 0.000 0.00 F) 45 THERMOPLASTIC TRAFFIC STRIPE M 12.0000 8,160.00 0.000 0.00 (SPRAYABLE) PROGRAM CAS145 PAGE 3 DATE 05/21/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4C2504 TIME 04:00 PM ESTIMATE NO. 01 BID OPENING 11/15/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/18/07 R.E. NAME: RIVAS, LUIS DATE OF THIS ESTIMATE 05/21/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 116,742.35 116,742.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 116,742.35 116,742.35 46 MOBILIZATION LS 132,026.6000 132,026.60 0.500 66,013.30 0.500 66,013.30 ORIGINAL CONTRACT AMOUNT 1,332,332.00 TOTAL WORK COMPLETED 182,755.65 182,755.65 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 182,755.65 182,755.65 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 12/06/06 180 05/01/07 12/21/06 09/01/07 49 53 0 0 14% 27% PROGRESS IS SATISFACTORY RIVAS, LUIS RESIDENT ENGINEER PROGRAM CAS145 DATE 05/21/07