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 06/29/07 EST. NO.11 TIME 07:14 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 0018 1,568.78 E.W. @ F.A.(+) 021507 N 36 0 002 0003 2,334.83 E.W. @ F.A.(+) 042706 N MBE070 0004 849.43 050206 N MBE080 003 0005 2,338.37 E.W. @ F.A.(+) 112706 N 39 0 004 0015 908.22 E.W. @ F.A.(+) 112806 N 38 0 006 0008 5,605.68 E.W. @ F.A.(+) 100906 N 40 0 13,605.31 TOTAL THIS ESTIMATE 42,253.69 TOTAL PREVIOUS ESTIMATE 55,859.00 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 06/29/07 EST. NO.11 TIME 07:14 AM R.E. NAME: BAGHERLI AZITA 04-252064 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SOLID WASTE REPORT -10,000.00 10 SOLID WASTE REPORT 10,000.00 11 10,000.00 0.00 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. 001 1,045.00 10 OVERBID ITEM NO. 021 -875.00 02 OVERBID ITEM NO. 021 -1,375.00 03 OVERBID ITEM NO. 021 -250.00 04 OVERBID ITEM NO. 021 2,500.00 10 0.00 0.00 OTHER OUTSTANDING DOCUMENTS FINAL UTILIZATION -10,000.00 10 FINAL UTILIZATION 10,000.00 11 10,000.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/29/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 07:14 AM ESTIMATE NO. 11 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 02/12/07 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/29/07 LOCATION FINAL 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 1.000 2,600.00 PROGRAM 02 WATER POLLUTION CONTROL LS 4,000.0000 4,000.00 1.000 4,000.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 2,000.0000 2,000.00 1.000 2,000.00 04 CONSTRUCTION AREA SIGNS LS 1,600.0000 1,600.00 1.000 1,600.00 S) 05 TRAFFIC CONTROL SYSTEM LS 16,000.0000 16,000.00 1.000 16,000.00 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 1,740.00 104.000 624.00 104.000 624.00 09 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 27.0000 2,187.00 81.000 2,187.00 81.000 2,187.00 10 REMOVE PAVEMENT MARKER EA 3.0000 144.00 48.000 144.00 48.000 144.00 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 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 19.000 3,800.00 16 ADJUST FRAME AND COVER TO GRADE EA 1,800.0000 1,800.00 1.000 1,800.00 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 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 60.000 4,440.00 930.830 68,881.42 PROGRAM CAS145 PAGE 2 DATE 06/29/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 07:14 AM ESTIMATE NO. 11 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 02/12/07 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/29/07 ------------------------------------------------------------------------------------------------------------------------------------ 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 16,800.00 100.520 8,041.60 26 EROSION CONTROL (MULCH) M3 152.0000 5,320.00 35.000 5,320.00 S) 27 STRAW (EROSION CONTROL) TONN 561.0000 561.00 1.000 561.00 S) 28 FIBER (EROSION CONTROL) KG 3.0000 420.00 140.000 420.00 S) 29 FIBER ROLLS M 16.0000 1,360.00 85.000 1,360.00 S) 30 COMPOST (EROSION CONTROL) M3 600.0000 1,200.00 2.000 1,200.00 S) 31 PURE LIVE SEED (EROSION CONTROL) KG 106.0000 2,756.00 26.000 2,756.00 S) 32 STABILIZING EMULSION (EROSION CONTROL) KG 5.0000 160.00 32.000 160.00 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 3.250 302.25 265.420 24,684.06 36 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 97.0000 3,492.00 34.740 3,369.78 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 0.250 247.50 40 CLASS 1 CONCRETE (RETAINING WALL) M3 1,278.0000 66,456.00 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 3,817.550 11,452.65 SF) 44 ROADSIDE SIGN - ONE POST EA 160.0000 320.00 2.000 320.00 45 100 MM PLASTIC PIPE M 65.0000 1,820.00 64.600 4,199.00 46 CONCRETE (GUTTER LINING) M3 800.0000 7,200.00 5.140 4,112.00 47 MINOR CONCRETE (MISCELLANEOUS M3 764.0000 106,960.00 116.760 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 2.400 196.80 56.400 4,624.80 S) VINYL-CLAD) PROGRAM CAS145 PAGE 3 DATE 06/29/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 07:14 AM ESTIMATE NO. 11 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 02/12/07 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/29/07 ------------------------------------------------------------------------------------------------------------------------------------ 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 96.980 5,236.92 S) 51 PAINT TRAFFIC STRIPE (2-COAT) M 1.6000 2,352.00 974.000 1,558.40 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 1.000 120,000.00 PROGRAM CAS145 PAGE 4 DATE 06/29/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-252064 TIME 07:14 AM ESTIMATE NO. 11 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 02/12/07 R.E. NAME: BAGHERLI AZITA DATE OF THIS ESTIMATE 06/29/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 7,894.05 538,027.93 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 13,605.31 55,859.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 21,499.36 593,886.93 55 MOBILIZATION LS 10,000.0000 10,000.00 1.000 10,000.00 ORIGINAL CONTRACT AMOUNT 669,106.00 TOTAL WORK COMPLETED 21,499.36 603,886.93 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 41,499.36 603,886.93 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 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 12/15/05 100 00/00/00 01/17/06 02/12/07 221 46 46 75 100% 100% BAGHERLI AZITA RESIDENT ENGINEER PROGRAM CAS145 DATE 06/29/07