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 09/22/05 EST. NO.01 TIME 10:14 AM R.E. NAME: BARRY DUNLAP 05-0A7004 --------------------------------------------------------------------------- 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 09/22/05 EST. NO.01 TIME 10:14 AM R.E. NAME: BARRY DUNLAP 05-0A7004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0A7004 TIME 10:14 AM ESTIMATE NO. 01 BID OPENING 05/18/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 09/22/05 LOCATION PROGRESS ESTIMATE 05-SCR-9-20.8/ .0 ----------------- GRANITE CONSTRUCTION CO IN SANTA CRUZ COUNTY NEAR BOULDER P.O.BOX 50085 CREEK AT 0.6 KM SOUTH OF SAN MATEO WATSONVILLE CA 95077 COUNTY LINE FED. AID NO. ACST-P009(14)E ,PH-P009(14)E MODIFY INTERSECTION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 15.0000 8,100.00 514.000 7,710.00 514.000 7,710.00 02 PREPARE STORM WATER POLLUTION LS 800.0000 800.00 1.000 800.00 1.000 800.00 PREVENTION PLAN 03 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 04 TEMPORARY EROSION CONTROL BLANKET M2 40.0000 2,400.00 0.000 0.00 S) 05 TEMPORARY FIBER ROLL M 10.0000 3,900.00 0.000 0.00 06 TEMPORARY GRAVEL BAG BERM M 10.0000 130.00 0.000 0.00 S) 07 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 600.00 0.000 0.00 S) 08 CONSTRUCTION AREA SIGNS LS 2,000.0000 2,000.00 0.700 1,400.00 0.700 1,400.00 S) 09 TRAFFIC CONTROL SYSTEM LS 26,100.0000 26,100.00 0.200 5,220.00 0.200 5,220.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 5,000.0000 5,000.00 0.500 2,500.00 0.500 2,500.00 S) 11 REMOVE OBJECT MARKER EA 15.0000 30.00 0.000 0.00 12 REMOVE ROADSIDE SIGN EA 100.0000 800.00 0.000 0.00 13 REMOVE ASPHALT CONCRETE DIKE M 10.0000 610.00 0.000 0.00 14 SALVAGE METAL BEAM GUARD RAILING M 63.0000 2,898.00 0.000 0.00 S) 15 RESET MAILBOX EA 300.0000 2,100.00 0.000 0.00 16 RESET ROADSIDE SIGN EA 185.0000 1,110.00 0.000 0.00 17 RELOCATE ROADSIDE SIGN EA 250.0000 500.00 0.000 0.00 18 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 10.0000 9,300.00 0.000 0.00 S) 19 CLEARING AND GRUBBING LS 23,592.0000 23,592.00 0.000 0.00 20 ROADWAY EXCAVATION M3 70.0000 50,400.00 500.000 35,000.00 500.000 35,000.00 21 HIGHWAY PLANTING LS 4,000.0000 4,000.00 0.000 0.00 S) 22 IMPORTED TOPSOIL M3 50.0000 10,500.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0A7004 TIME 10:14 AM ESTIMATE NO. 01 BID OPENING 05/18/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 09/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 FIBER (EROSION CONTROL) KG 3.5000 1,050.00 0.000 0.00 S) 24 TURF REINFORCEMENT MAT M2 41.0000 3,690.00 0.000 0.00 25 FIBER ROLLS M 13.0000 910.00 0.000 0.00 26 COMPOST (EROSION CONTROL) M3 400.0000 800.00 0.000 0.00 S) 27 PURE LIVE SEED (EROSION CONTROL) KG 230.0000 2,300.00 0.000 0.00 S) 28 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 3.0000 450.00 0.000 0.00 S) 29 STABILIZING EMULSION (EROSION CONTROL) KG 3.0000 600.00 0.000 0.00 S) 30 PLANT ESTABLISHMENT WORK LS 8,500.0000 8,500.00 0.000 0.00 S) 31 IRRIGATION SYSTEM LS 9,200.0000 9,200.00 0.000 0.00 S) 32 CLASS 2 AGGREGATE BASE M3 70.0000 12,600.00 0.000 0.00 33 ASPHALT CONCRETE (TYPE A) TONN 80.0000 124,800.00 1,100.000 88,000.00 1,100.000 88,000.00 34 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 50.0000 2,600.00 0.000 0.00 AREA) 35 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 26.0000 416.00 0.000 0.00 36 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 26.0000 572.00 0.000 0.00 37 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 26.0000 650.00 0.000 0.00 38 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 26.0000 1,196.00 0.000 0.00 39 ROADSIDE SIGN - ONE POST EA 225.0000 1,575.00 0.000 0.00 40 ROADSIDE SIGN - TWO POST EA 750.0000 750.00 0.000 0.00 41 DELINEATOR (CLASS 1) EA 35.0000 315.00 0.000 0.00 42 GUARD RAILING DELINEATOR EA 18.0000 126.00 0.000 0.00 43 OBJECT MARKER (TYPE L) EA 50.0000 150.00 0.000 0.00 44 METAL BEAM GUARD RAILING (STEEL POST) M 160.0000 9,760.00 0.000 0.00 S) 45 TERMINAL SYSTEM (TYPE ET) EA 3,000.0000 3,000.00 0.000 0.00 S) 46 TERMINAL SYSTEM (TYPE SRT) EA 2,500.0000 2,500.00 0.000 0.00 S) 47 THERMOPLASTIC PAVEMENT MARKING M2 65.0000 1,950.00 0.000 0.00 S) 48 THERMOPLASTIC TRAFFIC STRIPE M 2.7000 2,268.00 0.000 0.00 S) (SPRAYABLE) 49 PAVEMENT MARKER (RETROREFLECTIVE) EA 10.0000 840.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0A7004 TIME 10:14 AM ESTIMATE NO. 01 BID OPENING 05/18/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 09/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 FLASHING BEACON LS 45,000.0000 45,000.00 0.300 13,500.00 0.300 13,500.00 S) PROGRAM CAS145 PAGE 4 DATE 09/22/05 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-0A7004 TIME 10:14 AM ESTIMATE NO. 01 BID OPENING 05/18/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/05 R.E. NAME: BARRY DUNLAP DATE OF THIS ESTIMATE 09/22/05 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 159,130.00 159,130.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 159,130.00 159,130.00 51 MOBILIZATION LS 40,000.0000 40,000.00 0.950 38,000.00 0.950 38,000.00 ORIGINAL CONTRACT AMOUNT 438,438.00 TOTAL WORK COMPLETED 197,130.00 197,130.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 197,130.00 197,130.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 019 CLEARING AND GRUBBING 3,000.00 23,592.00 20,592.00 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 06/17/05 195 06/16/05 07/05/05 06/20/06 10 44 0 0 46% 22% PROGRESS IS SATISFACTORY BARRY DUNLAP RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 09/22/05