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 05/12/04 EST. NO.07 TIME 10:52 AM R.E. NAME: 04-1S7314 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 103.16 E.W. @ F.A.(+) 082903 N 0001 0 0002 103.16 090303 N 0002 0 0003 206.33 090403 N 0003 0 0004 206.33 090503 N 0004 0 0005 206.33 090803 N 0005 0 0006 206.33 091003 N 0006 0 0007 206.33 091103 N 0007 0 0008 206.33 091603 N 0008 0 0009 206.33 091703 N 0009 0 0010 206.33 091803 N 0010 0 0011 206.33 091903 N 0011 0 0012 206.33 092203 N 0012 0 0013 206.33 092303 N 0013 0 0014 206.33 092403 N 0014 0 0015 206.33 092503 N 0015 0 0016 206.33 092603 N 0016 0 0017 308.78 092903 N 0017 0 0018 325.85 093003 N 0018 0 0019 103.16 100103 N 0019 0 0020 324.43 100403 N 0020 0 0021 206.33 100603 N 0021 0 0022 3,808.37 090403 N 0022 0 0023 1,139.82 101003 N 0023 0 9,311.68 TOTAL THIS ESTIMATE 73,468.00 TOTAL PREVIOUS ESTIMATE 82,779.68 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 05/12/04 EST. NO.07 TIME 10:52 AM R.E. NAME: 04-1S7314 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LIQUIDATED DAMAGES 13/13/03 - 12/19/03 -9,100.00 05 12/20/03 - 01/16/04 -33,800.00 06 CREDIT LIQ 42,900.00 07 42,900.00 0.00 TOTAL DEDUCTIONS 42,900.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/12/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S7314 TIME 10:52 AM ESTIMATE NO. 07 BID OPENING 06/26/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/16/04 R.E. NAME: DATE OF THIS ESTIMATE 05/12/04 LOCATION RERUN FINAL ESTIMATE 04-SCL-85-R22.1/R22.6 -------------------- GRANIT CONSTRUCTION COMPANY IN SANTA CLARA COUNTY IN MOUNTAIN 120 GRANIT ROCK WAY VIEW AT 0.4 KM NORTH OF ROUTE 85 SAN JOSE, CA 95136 AND 237 SEPARATION FED. AID NO. N O N E STORM DAMAGE REPAIR ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 TEMPORARY FENCE (TYPE ESA) M 47.0000 2,397.00 60.000 2,820.00 02 PREPARE WATER POLLUTION CONTROL LS 500.0000 500.00 1.000 500.00 PROGRAM 03 WATER POLLUTION CONTROL LS 5,000.0000 5,000.00 1.000 5,000.00 04 TEMPORARY SOIL STABILIZER M2 5.0000 1,050.00 0.000 0.00 05 TEMPORARY PERIMETER BARRIER M 70.0000 3,500.00 50.000 3,500.00 (TYPE WM - 1.8) 06 TEMPORARY COVER M2 9.0000 1,350.00 0.000 0.00 07 CONSTRUCT TEMPORARY ACCESS LS 38,060.0000 38,060.00 1.000 38,060.00 08 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 1.000 3,000.00 S) 09 TRAFFIC CONTROL SYSTEM LS 16,500.0000 16,500.00 0.000 0.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 2,400.0000 2,400.00 0.000 0.00 S) 11 TEMPORARY CRASH CUSHION MODULE EA 450.0000 6,300.00 14.000 6,300.00 12 REMOVE CONCRETE M3 360.0000 8,280.00 13.000 4,680.00 13 CLEARING AND GRUBBING LS 7,000.0000 7,000.00 1.000 7,000.00 14 ROADWAY EXCAVATION M3 50.0000 24,500.00 531.300 26,565.00 15 IMPORTED TOPSOIL M3 78.0000 31,200.00 175.330 13,675.74 16 SOIL CONFINEMENT SYSTEM M2 60.0000 15,600.00 273.210 16,392.60 S) 17 ROCK BLANKET M2 45.0000 6,750.00 211.000 9,495.00 S) 18 FIBER (EROSION CONTROL) KG 7.0000 140.00 45.450 318.15 S) 19 COMPOST (EROSION CONTROL) KG 6.0000 342.00 50.000 300.00 S) 20 PURE LIVE SEED (EROSION CONTROL) KG 265.0000 795.00 3.420 906.30 S) 21 STABILIZING EMULSION (EROSION CONTROL) KG 12.0000 60.00 4.935 59.22 S) 22 PLANT (GROUP I) EA 140.0000 15,400.00 110.000 15,400.00 S) PROGRAM CAS145 PAGE 2 DATE 05/12/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S7314 TIME 10:52 AM ESTIMATE NO. 07 BID OPENING 06/26/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/16/04 R.E. NAME: DATE OF THIS ESTIMATE 05/12/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLANT (GROUP M) EA 50.0000 2,700.00 54.000 2,700.00 S) 24 PLANT ESTABLISHMENT WORK LS 3,000.0000 3,000.00 1.000 3,000.00 S) 25 SOUND WALL (BARRIER) (MASONRY BLOCK) M2 375.0000 33,000.00 32.000 12,000.00 S) 26 LANDSCAPE BOULDER (2T) EA 200.0000 2,000.00 10.000 2,000.00 27 ROCK SLOPE PROTECTION (1/2T, METHOD A) M3 160.0000 54,400.00 349.710 55,953.60 28 ROCK SLOPE PROTECTION M3 197.0000 31,520.00 102.530 20,198.41 (FACING, METHOD B) 29 ROCK SLOPE PROTECTION (FACING, METHOD A) M3 197.0000 2,364.00 0.000 0.00 30 ROCK SLOPE PROTECTION FABRIC M2 10.0000 5,100.00 321.000 3,210.00 31 CONCRETE BARRIER (TYPE 27S) M 850.0000 18,700.00 11.000 9,350.00 PROGRAM CAS145 PAGE 3 DATE 05/12/04 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1S7314 TIME 10:52 AM ESTIMATE NO. 07 BID OPENING 06/26/03 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/16/04 R.E. NAME: DATE OF THIS ESTIMATE 05/12/04 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 262,384.02 ADJUSTMENT OF COMPENSATION 0.00 62,718.00 EXTRA WORK 9,311.68 20,061.68 SUBTOTAL AMOUNT EARNED 9,311.68 345,163.70 ORIGINAL CONTRACT AMOUNT 342,908.00 TOTAL WORK COMPLETED 9,311.68 345,163.70 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 42,900.00 0.00 TOTAL 52,211.68 345,163.70 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 07/30/03 75 08/04/03 00/00/00 01/16/04 113 0 15 0 100% 100% RESIDENT ENGINEER PROGRAM CAS145 DATE 05/12/04