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 08/24/04 EST. NO.03 TIME 06:50 AM R.E. NAME: JACK COLLINS 06-480804 --------------------------------------------------------------------------- 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 08/24/04 EST. NO.03 TIME 06:50 AM R.E. NAME: JACK COLLINS 06-480804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-480804 TIME 06:50 AM ESTIMATE NO. 03 BID OPENING 02/25/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/04 R.E. NAME: JACK COLLINS DATE OF THIS ESTIMATE 08/24/04 LOCATION PROGRESS ESTIMATE 06-KER-58-77.0/82.6 ----------------- MANHOLE ADJUSTING CONTRACTORS IN KERN COUNTY NEAR KEENE FROM 0.1 INC KM WEST OF CALIENTE AND BEALVILLE 9500 BEVERLY ROAD ROAD TO TEHACHAPI CREEK BRIDGE PICO RIVERA CA 906602135 OVERHEAD FED. AID NO. N O N E CHIP SEAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 3,200.0000 3,200.00 0.250 800.00 1.000 3,200.00 PROGRAM 02 WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000.00 1.000 2,000.00 03 CONSTRUCTION AREA SIGNS LS 5,500.0000 5,500.00 0.500 2,750.00 1.000 5,500.00 S) 04 TRAFFIC CONTROL SYSTEM LS 219,289.0000 219,289.00 1.000 219,289.00 1.000 219,289.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 4,000.0000 4,000.00 1.000 4,000.00 1.000 4,000.00 S) 06 SAND COVER TONN 22.0000 11,660.00 235.350 5,177.70 235.350 5,177.70 07 ASPHALT-RUBBER BINDER TONN 283.0000 118,860.00 256.030 72,456.49 256.030 72,456.49 08 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 276.0000 21,252.00 32.420 8,947.92 32.420 8,947.92 09 SCREENINGS (HOT-APPLIED) TONN 47.0000 136,300.00 2,066.650 97,132.55 2,066.650 97,132.55 10 THERMOPLASTIC PAVEMENT MARKING M2 44.0000 2,684.00 41.100 1,808.40 41.100 1,808.40 S) 11 THERMOPLASTIC TRAFFIC STRIPE M 0.6000 33,660.00 52,900.000 31,740.00 52,900.000 31,740.00 S) (SPRAYABLE) 12 PAVEMENT MARKER (REFLECTIVE) EA 5.5000 1,045.00 220.000 1,210.00 220.000 1,210.00 S) 13 PAVEMENT MARKER EA 10.0000 24,800.00 2,480.000 24,800.00 2,480.000 24,800.00 S) (RETROREFLECTIVE-RECESSED) 14 WARRANTY LS 6,500.0000 6,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 08/24/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-480804 TIME 06:50 AM ESTIMATE NO. 03 BID OPENING 02/25/04 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/04 R.E. NAME: JACK COLLINS DATE OF THIS ESTIMATE 08/24/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 472,112.06 477,262.06 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 472,112.06 477,262.06 15 MOBILIZATION LS 64,000.0000 64,000.00 1.000 64,000.00 1.000 64,000.00 ORIGINAL CONTRACT AMOUNT 654,750.00 TOTAL WORK COMPLETED 536,112.06 541,262.06 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 536,112.06 541,262.06 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 03/17/04 20 06/28/04 04/16/04 08/24/04 100 0 0 82 81% 90% PROGRESS UNSATISFACTORY JACK COLLINS RESIDENT ENGINEER PROGRAM CAS145 PAGE 35 DATE 08/24/04