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 01/22/07 EST. NO.05 TIME 12:30 PM R.E. NAME: EDALATI, BEN 04-150774 --------------------------------------------------------------------------- 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 01/22/07 EST. NO.05 TIME 12:30 PM R.E. NAME: EDALATI, BEN 04-150774 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 001 -500.00 01 0.00 -500.00 TOTAL DEDUCTIONS 0.00 -500.00 PROGRAM CAS145 PAGE 1 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-150774 TIME 12:30 PM ESTIMATE NO. 05 BID OPENING 04/12/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: EDALATI, BEN DATE OF THIS ESTIMATE 01/22/07 LOCATION PROGRESS ESTIMATE 04-CC-4-0.7/31.1 ----------------- STEINY AND COMPANY INC IN CONTRA COSTA COUNTY AT VARIOUS PO BOX 3008 LOCATIONS FROM WILLOW AVENUE VALLEJO, CA 94590 OVERCROSSING TO OAKLEY ROAD OVERCROSSING FED. AID NO. N O N E INSTALL CHANGEABLE MESSAGE SIGN ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 2,000.0000 2,000.00 1.000 2,000.00 PROGRAM 02 WATER POLLUTION CONTROL LS 15,000.0000 15,000.00 0.500 7,500.00 0.500 7,500.00 03 CONSTRUCTION AREA SIGNS LS 50,000.0000 50,000.00 0.700 35,000.00 S) 04 TRAFFIC CONTROL SYSTEM LS 24,000.0000 24,000.00 0.100 2,400.00 0.100 2,400.00 S) 05 PORTABLE CHANGEABLE MESSAGE SIGN LS 13,100.0000 13,100.00 0.000 0.00 S) 06 LEAD COMPLIANCE PLAN LS 2,150.0000 2,150.00 1.000 2,150.00 07 1524 MM CAST-IN-DRILLED HOLE CONCRETE M 5,000.0000 35,000.00 0.000 0.00 S) PILE (1 CMS FOUNDATION AT LOCATION 3) 08 1524 MM CAST-IN-DRILLED HOLE CONCRETE M 3,000.0000 42,000.00 14.000 42,000.00 14.000 42,000.00 S) PILE (2 CMS FOUNDATION AT LOCATION 11) 09 FURNISH SIGN STRUCTURE (TRUSS) KG 10.0000 73,080.00 0.000 0.00 F) (1 CMS STRUCTURE AT LOCATION 3) 10 FURNISH SIGN STRUCTURE (TRUSS) KG 10.0000 153,100.00 0.000 0.00 F) (2 CMS STRUCTURES AT LOCATION 11) 11 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 7,308.00 0.000 0.00 SF)(1 CMS STRUCTURE AT LOCATION 3) 12 INSTALL SIGN STRUCTURE (TRUSS) KG 1.0000 15,310.00 0.000 0.00 SF)(2 CMS STRUCTURES AT LOCATION 11) 13 OBJECT MARKER (TYPE L-1) EA 60.0000 120.00 2.000 120.00 2.000 120.00 14 METAL BEAM GUARD RAILING (WOOD POST) M 130.0000 7,930.00 93.000 12,090.00 93.000 12,090.00 S) 15 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 1,400.00 3.000 2,100.00 3.000 2,100.00 S) 16 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,000.0000 6,000.00 3.000 9,000.00 3.000 9,000.00 S) 17 TRAFFIC OPERATIONS SYSTEM (LOCATION 1) LS 58,000.0000 58,000.00 0.690 40,020.00 18 TRAFFIC OPERATIONS SYSTEM (LOCATION 2) LS 125,000.0000 125,000.00 0.031 3,875.00 0.713 89,125.00 19 TRAFFIC OPERATIONS SYSTEM (LOCATION 3) LS 80,000.0000 80,000.00 0.188 15,040.00 0.817 65,360.00 20 TRAFFIC OPERATIONS SYSTEM (LOCATION 4) LS 58,000.0000 58,000.00 0.093 5,394.00 0.786 45,588.00 21 TRAFFIC OPERATIONS SYSTEM (LOCATION 5) LS 27,000.0000 27,000.00 0.100 2,700.00 0.991 26,757.00 22 TRAFFIC OPERATIONS SYSTEM (LOCATION 6) LS 20,000.0000 20,000.00 0.677 13,540.00 PROGRAM CAS145 PAGE 2 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-150774 TIME 12:30 PM ESTIMATE NO. 05 BID OPENING 04/12/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: EDALATI, BEN DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 TRAFFIC OPERATIONS SYSTEM (LOCATION 7) LS 70,000.0000 70,000.00 0.025 1,750.00 0.679 47,530.00 24 TRAFFIC OPERATIONS SYSTEM (LOCATION 8) LS 84,000.0000 84,000.00 0.029 2,436.00 0.822 69,048.00 25 TRAFFIC OPERATIONS SYSTEM (LOCATION 9) LS 54,000.0000 54,000.00 0.165 8,910.00 0.777 41,958.00 26 TRAFFIC OPERATIONS SYSTEM (LOCATION 10) LS 62,000.0000 62,000.00 0.104 6,448.00 0.848 52,576.00 27 TRAFFIC OPERATIONS SYSTEM (LOCATION 11) LS 68,000.0000 68,000.00 0.170 11,560.00 0.881 59,908.00 28 TRAFFIC OPERATIONS SYSTEM (LOCATION 12) LS 51,000.0000 51,000.00 0.123 6,273.00 0.855 43,605.00 29 TRAFFIC OPERATIONS SYSTEM (LOCATION 13) LS 51,000.0000 51,000.00 0.110 5,610.00 0.828 42,228.00 30 DIAL-UP MODEM EA 2,500.0000 7,500.00 0.000 0.00 31 EXTINGUISHABLE MESSAGE SIGN RADIO EA 1,000.0000 9,000.00 0.000 0.00 CONTROLLER ASSEMBLY 32 EXTINGUISHABLE MESSAGE SIGN PANEL (LED) EA 8,000.0000 144,000.00 0.000 0.00 33 HIGHWAY ADVISORY RADIO SYSTEM EA 8,000.0000 16,000.00 0.400 3,200.00 34 GENERAL PACKET RADIO SYSTEM WIRELESS EA 2,000.0000 14,000.00 0.000 0.00 MODEM ASSEMBLY PROGRAM CAS145 PAGE 3 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-150774 TIME 12:30 PM ESTIMATE NO. 05 BID OPENING 04/12/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: EDALATI, BEN DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 145,206.00 754,803.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 145,206.00 754,803.00 35 MOBILIZATION LS 53,902.0000 53,902.00 0.050 2,695.10 1.000 53,902.00 ORIGINAL CONTRACT AMOUNT 1,499,900.00 TOTAL WORK COMPLETED 147,901.10 808,705.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -500.00 TOTAL 147,901.10 808,205.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PREPARE WATER POLLUTION CONTROL 1,500.00 2,000.00 500.00 PROGRAM 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 05/01/06 140 08/01/06 00/00/00 03/07/07 113 4 0 0 54% 81% PROGRESS UNSATISFACTORY EDALATI, BEN RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/07