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 12/14/05 EST. NO.04 TIME 03:56 PM R.E. NAME: SMITH, GLEN 03-4C3004 --------------------------------------------------------------------------- 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 12/14/05 EST. NO.04 TIME 03:56 PM R.E. NAME: SMITH, GLEN 03-4C3004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY CEM2402(F) -10,000.00 04 -10,000.00 -10,000.00 LABOR COMPLIANCE VIOLATION PAYROLLS -5,000.00 04 -5,000.00 -5,000.00 TOTAL DEDUCTIONS -15,000.00 -15,000.00 PROGRAM CAS145 PAGE 1 DATE 12/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4C3004 TIME 03:56 PM ESTIMATE NO. 04 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/10/05 R.E. NAME: SMITH, GLEN DATE OF THIS ESTIMATE 12/14/05 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 03-SAC-160-L4.1/ .0 ---------------------------------- MARTIN BROTHERS CONSTRUCTION IN SACRAMENTO COUNTY ON ROUTE 160 3174 LUYUNG DRIVE STE 3 AT WEST SHERMAN ISLAND CONNECTOR RANCHO CORDOVA CA 95742 ROAD FED. AID NO. ACST-P160(20)E ,PH-P160(20)E WIDEN AND RESURFACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 1.000 1,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 7,500.0000 7,500.00 1.000 7,500.00 1.000 7,500.00 03 TEMPORARY EROSION CONTROL M2 2.0000 16,000.00 0.000 0.00 S) 04 TEMPORARY FIBER ROLL M 20.0000 4,000.00 180.000 3,600.00 200.000 4,000.00 05 TEMPORARY COVER M2 15.0000 7,500.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 1,900.0000 1,900.00 0.250 475.00 1.000 1,900.00 S) 07 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.100 2,500.00 1.000 25,000.00 S) 08 PORTABLE CHANGEABLE MESSAGE SIGN LS 15,000.0000 15,000.00 0.100 1,500.00 1.000 15,000.00 S) 09 REMOVE ROADSIDE SIGN EA 250.0000 500.00 2.000 500.00 10 RECONSTRUCT METAL BEAM GUARD RAILING M 350.0000 2,800.00 8.000 2,800.00 S) (WOOD POST) 11 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.0000 23,040.00 3,840.000 23,040.00 S) 12 CLEARING AND GRUBBING LS 3,000.0000 3,000.00 1.000 3,000.00 13 ROADWAY EXCAVATION M3 85.0000 95,200.00 1,120.000 95,200.00 14 STRAW (EROSION CONTROL) TONN 300.0000 1,200.00 4.000 1,200.00 4.000 1,200.00 S) 15 FIBER (EROSION CONTROL) KG 0.4800 384.00 800.000 384.00 800.000 384.00 S) 16 COMPOST (EROSION CONTROL) M3 100.0000 500.00 5.000 500.00 5.000 500.00 S) 17 PURE LIVE SEED (EROSION CONTROL) KG 200.0000 6,000.00 30.000 6,000.00 30.000 6,000.00 S) 18 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 3.5000 2,800.00 800.000 2,800.00 800.000 2,800.00 S) 19 STABILIZING EMULSION (EROSION CONTROL) KG 3.0000 600.00 200.000 600.00 200.000 600.00 S) 20 CLASS 2 AGGREGATE BASE M3 85.0000 84,150.00 1,094.500 93,032.50 21 ASPHALT CONCRETE (TYPE A) TONN 95.0000 93,100.00 35.200 3,344.00 1,036.500 98,467.50 22 PAVING ASPHALT (PAINT BINDER) TONN 500.0000 600.00 1.200 600.00 PROGRAM CAS145 PAGE 2 DATE 12/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4C3004 TIME 03:56 PM ESTIMATE NO. 04 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/10/05 R.E. NAME: SMITH, GLEN DATE OF THIS ESTIMATE 12/14/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 50.0000 750.00 6.000 300.00 21.000 1,050.00 AREA) 24 PLACE ASPHALT CONCRETE DIKE (TYPE D) M 35.0000 4,900.00 140.000 4,900.00 25 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 35.0000 3,500.00 60.000 2,100.00 160.000 5,600.00 26 SHOULDER RUMBLE STRIP M 16.0000 10,880.00 680.000 10,880.00 (AC, GROUND-IN INDENTATIONS) 27 ROADSIDE SIGN - ONE POST EA 375.0000 750.00 3.000 1,125.00 3.000 1,125.00 28 DELINEATOR (CLASS 1) EA 115.0000 230.00 2.000 230.00 2.000 230.00 29 HIGHWAY POST MARKER EA 115.0000 115.00 1.000 115.00 1.000 115.00 30 THERMOPLASTIC PAVEMENT MARKING M2 230.0000 920.00 4.000 920.00 4.000 920.00 S) 31 THERMOPLASTIC TRAFFIC STRIPE M 1.1500 2,461.00 2,140.000 2,461.00 2,140.000 2,461.00 S) (SPRAYABLE) 32 200 MM THERMOPLASTIC TRAFFIC STRIPE M 11.5000 506.00 44.000 506.00 44.000 506.00 S) 33 PAVEMENT MARKER (RETROREFLECTIVE) EA 11.5000 2,185.00 190.000 2,185.00 190.000 2,185.00 S) 34 HIGHWAY LIGHTING LS 31,700.0000 31,700.00 0.250 7,925.00 1.000 31,700.00 S) PROGRAM CAS145 PAGE 3 DATE 12/14/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4C3004 TIME 03:56 PM ESTIMATE NO. 04 BID OPENING 05/17/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/10/05 R.E. NAME: SMITH, GLEN DATE OF THIS ESTIMATE 12/14/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 48,270.00 444,196.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 48,270.00 444,196.00 ORIGINAL CONTRACT AMOUNT 450,671.00 TOTAL WORK COMPLETED 48,270.00 444,196.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -15,000.00 -15,000.00 TOTAL 33,270.00 429,196.00 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 06/17/05 30 09/07/05 08/16/05 11/10/05 45 15 6 9 100% 100% SMITH, GLEN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/14/05