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 06/11/07 EST. NO.10 TIME 11:07 AM R.E. NAME: DAVE CHANGIZI, FAIRFIELD CONSTRUCTION 04-0T1114 --------------------------------------------------------------------------- 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 0051 815.92 E.W. @ F.A.(+) 100706 N 0182.0 0058 3,652.75 081706 N 0092.0 0058-1 -3,652.75 081706 N 0092.0 DAO CORRECTING ENTRY 0063 745.77 100606 N 179.10 0064 3,652.75 081706 N 92.1 0 0065 290.46 090706 N 0131.0 0066 326.43 090806 N 0135.0 003 0001 2,767.12 E.W. @ F.A.(+) 042106 N 0134.1 005 0026-1 -1,188.75 E.W. @ F.A.(+) 051706 N 0004.1 DAO CORRECTING ENTRY 0026-2 2,684.64 051706 N 0004.1 DAO CORRECTING ENTRY 0038 1,173.80 081806 N 93 A 0 0040 2,097.39 082406 N 109 A0 0041 4,122.80 082106 N 94 A 0 0042 2,526.30 080106 N 0083.1 0043 4,122.80 082106 N 0094.0 006 0030 1,055.69 E.W. @ F.A.(+) 082106 N 98 A 0 0031 601.07 061406 N 43.1 0 0033 5,827.05 083106 N 0200.0 008 0005 5,571.86 E.W. @ F.A.(+) 082906 N 0190.1 0006 6,340.37 082806 N 0189.1 012 0019 655.03 E.W. @ F.A.(+) 082106 N 97 A 0 0020 488.75 092506 N 198 A0 0021 1,519.98 082206 N 103 A0 013 0008 6,552.50 E.W. @ F.A.(+) 100206 N 175 A0 0010 5,435.01 092906 N 0171.0 0011 733.98 102406 N 0201.1 58,918.72 TOTAL THIS ESTIMATE 295,330.16 TOTAL PREVIOUS ESTIMATE 354,248.88 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 06/11/07 EST. NO.10 TIME 11:07 AM R.E. NAME: DAVE CHANGIZI, FAIRFIELD CONSTRUCTION 04-0T1114 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/11/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1114 TIME 11:07 AM ESTIMATE NO. 10 BID OPENING 11/30/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: DAVE CHANGIZI, FAIRFIELD CONSTRUCTION DATE OF THIS ESTIMATE 06/11/07 LOCATION SEMI-FINAL ESTIMATE 04-SOL-113-19.0/19.8 ------------------- GHILOTTI BROTHERS CONSTRUCTION IN SOLANO COUNTY IN DIXON FROM EAST 525 JACOBY STREET CHESTNUT STREET TO WEST H STREET SAN RAFAEL, CA 94901 FED. AID NO. ACST-P113-Q(30)E ,O-O113(939)E REHABILITATE PAVEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE STORM WATER POLLUTION LS 3,750.0000 3,750.00 1.000 3,750.00 PREVENTION PLAN 02 WATER POLLUTION CONTROL LS 8,000.0000 8,000.00 1.000 8,000.00 03 TEMPORARY CONCRETE WASHOUT FACILITY EA 900.0000 1,800.00 2.000 1,800.00 04 TEMPORARY DRAINAGE INLET PROTECTION EA 380.0000 3,040.00 6.000 2,280.00 05 CONSTRUCTION AREA SIGNS LS 33,000.0000 33,000.00 1.000 33,000.00 S) 06 TRAFFIC CONTROL SYSTEM LS 145,883.0000 145,883.00 1.000 145,883.00 S) 07 TYPE II BARRICADE EA 10.0000 1,600.00 160.000 1,600.00 S) 08 TYPE III BARRICADE EA 20.0000 5,400.00 270.000 5,400.00 S) 09 TEMPORARY PAVEMENT MARKING (PAINT) M2 70.0000 18,900.00 185.000 12,950.00 S) 10 TEMPORARY TRAFFIC STRIPE (PAINT) M 8.2500 13,942.50 611.250 5,042.81 S) 11 CHANNELIZER (SURFACE MOUNTED) EA 38.5000 9,240.00 240.000 9,240.00 S) 12 PORTABLE CHANGEABLE MESSAGE SIGN LS 16,720.0000 16,720.00 1.000 16,720.00 S) 13 REMOVE YELLOW THERMOPLASTIC TRAFFIC M2 220.0000 26,400.00 0.000 0.00 S) STRIPE AND PAVEMENT MARKING 14 ADJUST MANHOLE TO GRADE EA 325.0000 4,875.00 15.000 4,875.00 15 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 55.0000 11,550.00 150.000 8,250.00 S) 16 REMOVE CONCRETE (DRIVEWAY) M2 36.0000 15,480.00 430.000 15,480.00 17 REMOVE CONCRETE (CURB AND GUTTER) M 42.0000 73,920.00 1,760.000 73,920.00 18 REMOVE CONCRETE SIDEWALK M2 36.0000 16,200.00 450.000 16,200.00 19 ROADWAY EXCAVATION M3 32.0000 425,600.00 13,300.000 425,600.00 20 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 21 CLASS 2 AGGREGATE BASE M3 61.0000 558,760.00 9,160.000 558,760.00 22 ASPHALT CONCRETE (TYPE A) TONN 71.0000 499,130.00 7,342.000 521,282.00 PROGRAM CAS145 PAGE 2 DATE 06/11/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1114 TIME 11:07 AM ESTIMATE NO. 10 BID OPENING 11/30/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: DAVE CHANGIZI, FAIRFIELD CONSTRUCTION DATE OF THIS ESTIMATE 06/11/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 22.0000 5,720.00 260.000 5,720.00 AREA) 24 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 12,200.00 6.100 12,200.00 F) 25 PREPARE AND PAINT CONCRETE M2 50.0000 7,000.00 140.000 7,000.00 26 450 MM REINFORCED CONCRETE PIPE M 405.0000 85,050.00 200.000 81,000.00 27 DRAINAGE INLET MARKER EA 75.0000 375.00 5.000 375.00 28 GUTTER CULVERT M 235.0000 25,850.00 99.500 23,382.50 29 GUTTER CULVERT CLEANOUT EA 700.0000 1,400.00 3.000 2,100.00 30 900 MM PRECAST CONCRETE PIPE MANHOLE EA 3,600.0000 7,200.00 2.000 7,200.00 31 1200 MM PRECAST CONCRETE PIPE MANHOLE EA 3,400.0000 3,400.00 1.000 3,400.00 32 MINOR CONCRETE (MISCELLANEOUS M3 535.0000 11,770.00 27.000 14,445.00 CONSTRUCTION) 33 MINOR CONCRETE (CURB AND GUTTER) M3 550.0000 159,500.00 290.000 159,500.00 34 MINOR CONCRETE (DRIVEWAY) M3 520.0000 26,520.00 45.000 23,400.00 35 MINOR CONCRETE (VALLEY GUTTER) M3 540.0000 39,420.00 68.000 36,720.00 36 MINOR CONCRETE (CURB RAMP) M3 1,185.0000 49,770.00 33.500 39,697.50 37 MISCELLANEOUS IRON AND STEEL KG 3.5000 1,890.00 540.000 1,890.00 SF) 38 SURVEY MONUMENT (TYPE D) EA 750.0000 9,000.00 10.000 7,500.00 39 THERMOPLASTIC CROSSWALK AND M2 42.0000 11,340.00 270.000 11,340.00 S) PAVEMENT MARKING 40 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.8500 4,070.00 2,200.000 4,070.00 S) 41 200 MM THERMOPLASTIC TRAFFIC STRIPE M 4.0000 1,200.00 300.000 1,200.00 S) 42 100 MM THERMOPLASTIC TRAFFIC STRIPE M 1.5000 825.00 550.000 825.00 S) (BROKEN 10.98 M - 3.66 M) 43 PAVEMENT MARKER (NON-REFLECTIVE) EA 3.0000 60.00 20.000 60.00 S) 44 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 2,050.00 410.000 2,050.00 S) 45 SIGNAL AND LIGHTING LS 45,000.0000 45,000.00 1.000 45,000.00 S) 46 LIGHTING LS 20,000.0000 20,000.00 1.000 20,000.00 S) PROGRAM CAS145 PAGE 3 DATE 06/11/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0T1114 TIME 11:07 AM ESTIMATE NO. 10 BID OPENING 11/30/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/19/07 R.E. NAME: DAVE CHANGIZI, FAIRFIELD CONSTRUCTION DATE OF THIS ESTIMATE 06/11/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 2,385,107.81 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 58,918.72 354,248.88 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 58,918.72 2,739,356.69 47 MOBILIZATION LS 260,000.0000 260,000.00 1.000 260,000.00 ORIGINAL CONTRACT AMOUNT 2,688,800.50 TOTAL WORK COMPLETED 58,918.72 2,999,356.69 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 58,918.72 2,999,356.69 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 12/20/05 110 05/15/06 05/15/06 01/19/07 156 16 19 52 100% 100% DAVE CHANGIZI, FAIRFIELD CONSTRUCTION RESIDENT ENGINEER PROGRAM CAS145 DATE 06/11/07