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 06/16/06 EST. NO.05 TIME 08:06 AM R.E. NAME: BAGHERLI AZITA 04-252064 --------------------------------------------------------------------------- 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 0010 103.46 E.W. @ F.A.(+) 050506 N 021 0 0011 240.71 051606 N 025 0 0012 241.39 052406 N 28 0 0013 68.77 060706 N 31 0 002 0001 330.79 E.W. @ F.A.(+) 050406 N 19 0 004 0009 137.70 E.W. @ F.A.(+) 051206 N 025 0 0010 140.19 051906 N 026 0 0011 1,901.89 051906 N 30 0 3,164.90 TOTAL THIS ESTIMATE 10,410.31 TOTAL PREVIOUS ESTIMATE 13,575.21 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 06/16/06 EST. NO.05 TIME 08:06 AM R.E. NAME: BAGHERLI AZITA 04-252064 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 001 -825.00 01 OVERBID ITEM NO. 001 -165.00 04 OVERBID ITEM NO. 001 -55.00 05 OVERBID ITEM NO. 021 -875.00 02 OVERBID ITEM NO. 021 -1,375.00 03 OVERBID ITEM NO. 021 -250.00 04 -55.00 -3,545.00 TOTAL DEDUCTIONS -55.00 -3,545.00 PROGRAM CAS145 PAGE 1 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 08:06 AM ESTIMATE NO. 05 BID OPENING 11/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/16/06 LOCATION PROGRESS ESTIMATE 04-CC-4-12.4/ .0 ----------------- SPOSETO ENGINEERING INC IN CONTRA COSTA COUNTY NEAR 4301 BETTECOVRT WAY MARTINEZ AT PACHECO BOULEVARD AND UNION CITY, CA 94587 BLUM ROAD FED. AID NO. N O N E CONSTRUCT RETAINING WALLS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 2,600.0000 2,600.00 0.050 130.00 0.950 2,470.00 PROGRAM 02 WATER POLLUTION CONTROL LS 4,000.0000 4,000.00 0.100 400.00 0.900 3,600.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 2,000.00 0.100 200.00 0.950 1,900.00 04 CONSTRUCTION AREA SIGNS LS 1,600.0000 1,600.00 0.100 160.00 0.800 1,280.00 S) 05 TRAFFIC CONTROL SYSTEM LS 16,000.0000 16,000.00 0.200 3,200.00 0.830 13,280.00 S) 06 REMOVE TIMBER TIE M 27.0000 1,350.00 50.000 1,350.00 07 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 6.0000 1,200.00 0.000 0.00 08 REMOVE PAINTED TRAFFIC STRIPE M 6.0000 1,740.00 0.000 0.00 09 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 27.0000 2,187.00 0.000 0.00 10 REMOVE PAVEMENT MARKER EA 3.0000 144.00 0.000 0.00 11 REMOVE ROADSIDE SIGN EA 90.0000 90.00 1.000 90.00 12 REMOVE ASPHALT CONCRETE DIKE M 14.0000 3,220.00 61.000 854.00 13 REMOVE CULVERT M 600.0000 600.00 1.000 600.00 1.000 600.00 14 REMOVE RETAINING WALL M3 400.0000 4,800.00 12.050 4,820.00 15 RELOCATE ROADSIDE SIGN-ONE POST EA 200.0000 2,600.00 4.000 800.00 16 ADJUST FRAME AND COVER TO GRADE EA 1,800.0000 1,800.00 0.000 0.00 17 MODIFY INLET TO MANHOLE EA 1,800.0000 1,800.00 1.000 1,800.00 18 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 86.0000 3,440.00 0.000 0.00 19 REMOVE CONCRETE CURB M3 400.0000 1,200.00 3.000 1,200.00 20 REMOVE CONCRETE ISLAND (PORTIONS) M2 76.0000 456.00 6.000 456.00 6.000 456.00 21 CLEARING AND GRUBBING LS 12,500.0000 12,500.00 1.000 12,500.00 22 ROADWAY EXCAVATION M3 74.0000 77,700.00 65.000 4,810.00 870.830 64,441.42 PROGRAM CAS145 PAGE 2 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 08:06 AM ESTIMATE NO. 05 BID OPENING 11/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 LEAD COMPLIANCE PLAN LS 3,600.0000 3,600.00 1.000 3,600.00 24 STRUCTURE EXCAVATION (RETAINING WALL) M3 92.0000 38,640.00 335.890 30,901.88 25 STRUCTURE BACKFILL (RETAINING WALL) M3 80.0000 16,800.00 19.520 1,561.60 100.520 8,041.60 26 EROSION CONTROL (MULCH) M3 152.0000 5,320.00 0.000 0.00 S) 27 STRAW (EROSION CONTROL) TONN 561.0000 561.00 0.000 0.00 S) 28 FIBER (EROSION CONTROL) KG 3.0000 420.00 0.000 0.00 S) 29 FIBER ROLLS M 16.0000 1,360.00 0.000 0.00 S) 30 COMPOST (EROSION CONTROL) M3 600.0000 1,200.00 0.000 0.00 S) 31 PURE LIVE SEED (EROSION CONTROL) KG 106.0000 2,756.00 0.000 0.00 S) 32 STABILIZING EMULSION (EROSION CONTROL) KG 5.0000 160.00 0.000 0.00 S) 33 CLASS 2 AGGREGATE BASE M3 157.0000 12,560.00 80.000 12,560.00 34 REPLACE ASPHALT CONCRETE SURFACING M3 750.0000 1,500.00 0.000 0.00 35 ASPHALT CONCRETE (TYPE A) TONN 93.0000 47,430.00 0.000 0.00 36 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 97.0000 3,492.00 0.000 0.00 AREA) 37 PLACE ASPHALT CONCRETE DIKE (TYPE A) M 16.0000 2,720.00 0.000 0.00 38 LIQUID ASPHALT (PRIME COAT) TONN 990.0000 792.00 0.000 0.00 39 ASPHALTIC EMULSION (PAINT BINDER) TONN 990.0000 990.00 0.000 0.00 40 CLASS 1 CONCRETE (RETAINING WALL) M3 1,278.0000 66,456.00 4.960 6,338.88 35.530 45,407.34 41 CLASS 1 CONCRETE M3 644.0000 34,776.00 35.826 23,071.94 (RETAINING WALL FOOTING) 42 MINOR CONCRETE (MINOR STRUCTURE) M3 1,600.0000 2,080.00 1.300 2,080.00 F) 43 BAR REINFORCING STEEL (RETAINING WALL) KG 3.0000 17,070.00 265.360 796.08 3,817.550 11,452.65 SF) 44 ROADSIDE SIGN - ONE POST EA 160.0000 320.00 0.000 0.00 45 100 MM PLASTIC PIPE M 65.0000 1,820.00 6.000 390.00 64.600 4,199.00 46 CONCRETE (GUTTER LINING) M3 800.0000 7,200.00 0.960 768.00 5.140 4,112.00 47 MINOR CONCRETE (MISCELLANEOUS M3 764.0000 106,960.00 30.260 23,118.64 116.760 89,204.64 CONSTRUCTION) 48 MISCELLANEOUS IRON AND STEEL KG 8.0000 4,272.00 534.000 4,272.00 SF) 49 CHAIN LINK FENCE (TYPE CL-0.9, M 82.0000 5,822.00 37.800 3,099.60 37.800 3,099.60 S) VINYL-CLAD) PROGRAM CAS145 PAGE 3 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 08:06 AM ESTIMATE NO. 05 BID OPENING 11/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 THERMOPLASTIC PAVEMENT MARKING M2 54.0000 5,292.00 0.000 0.00 S) 51 PAINT TRAFFIC STRIPE (2-COAT) M 1.6000 2,352.00 0.000 0.00 S) 52 PARKING BUMPER (PRECAST CONCRETE) EA 40.0000 1,040.00 0.000 0.00 S) 53 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.3000 318.00 0.000 0.00 S) 54 SIGNAL AND LIGHTING LS 120,000.0000 120,000.00 0.150 18,000.00 0.750 90,000.00 PROGRAM CAS145 PAGE 4 DATE 06/16/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 08:06 AM ESTIMATE NO. 05 BID OPENING 11/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/06 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/16/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 64,028.80 443,444.07 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 3,164.90 13,575.21 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 67,193.70 457,019.28 55 MOBILIZATION LS 10,000.0000 10,000.00 1.000 10,000.00 ORIGINAL CONTRACT AMOUNT 669,106.00 TOTAL WORK COMPLETED 67,193.70 467,019.28 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -55.00 -3,545.00 TOTAL 67,138.70 463,474.28 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PREPARE WATER POLLUTION CONTROL 1,500.00 2,600.00 1,100.00 PROGRAM 021 CLEARING AND GRUBBING 10,000.00 12,500.00 2,500.00 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 12/15/05 100 00/00/00 01/17/06 07/25/06 78 29 0 0 67% 78% PROGRESS IS SATISFACTORY BAGHERLI AZITA RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 06/16/06