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 09/07/11 EST. NO.05 TIME 12:11 PM R.E. NAME: CHANGIZI, DAVE 04-1E4704 --------------------------------------------------------------------------- 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 09/07/11 EST. NO.05 TIME 12:11 PM R.E. NAME: CHANGIZI, DAVE 04-1E4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/07/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E4704 TIME 12:11 PM ESTIMATE NO. 05 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/01/11 R.E. NAME: CHANGIZI, DAVE DATE OF THIS ESTIMATE 09/07/11 LOCATION FINAL ESTIMATE 04-NAP-29-37.0/37.0 -------------- 04-SOL-12-R2.8/R2.8 VICTORY ENGINEERS INC IN NAPA, SOLANO AND SONOMA COUNTIES 04-SOL-37-10.0/10.0 10266 HIGHWAY 41 AT VARIOUS LOCATIONS MADERA, CA 93636 FED. AID NO. N O N E TREAT BRIDGE DECK WITH METHACRYLATE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 001 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 500.00 2.000 500.00 002 NOISE MONITORING LS 1,185.0000 1,185.00 0.000 0.00 003 CONSTRUCTION SITE MANAGEMENT LS 550.0000 550.00 1.000 550.00 004 PREPARE WATER POLLUTION CONTROL LS 625.0000 625.00 1.000 625.00 PROGRAM 005 CONSTRUCTION AREA SIGNS LS 14,300.0000 14,300.00 1.000 14,300.00 006 TRAFFIC CONTROL SYSTEM LS 97,175.0000 97,175.00 1.000 97,175.00 007 PORTABLE CHANGEABLE MESSAGE SIGN EA 1,700.0000 3,400.00 2.000 3,400.00 008 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.1300 9,322.50 7,532.000 8,511.16 STRIPE (HAZARDOUS WASTE) 009 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7400 7,622.00 9,010.000 6,667.40 010 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2700 363.20 177.000 401.79 011 REMOVE PAVEMENT MARKER EA 1.1300 904.00 871.000 984.23 012 REMOVE ASPHALT CONCRETE SURFACING SQFT 0.5400 5,536.08 0.000 0.00 013 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 5,600.00 0.000 0.00 014 REMOVE UNSOUND CONCRETE CF 17.0000 14,110.00 4.000 68.00 015 CLEAN BRIDGE DECK SQFT 0.1700 42,321.50 210,168.000 35,728.56 016 LEAD COMPLIANCE PLAN LS 3,975.0000 3,975.00 1.000 3,975.00 017 HOT MIX ASPHALT (TYPE A) TON 209.0000 5,225.00 0.000 0.00 018 CLEAN EXPANSION JOINT LF 6.2500 12,662.50 1,392.000 8,700.00 019 RAPID SETTING CONCRETE (PATCH) CF 17.0000 14,110.00 4.000 68.00 020 REPAIR SPALLED SURFACE AREA SQFT 350.0000 2,450.00 0.000 0.00 021 JOINT SEAL (MR 1/2") LF 27.5000 28,957.50 461.000 12,677.50 022 JOINT SEAL (MR 1") LF 33.0000 4,686.00 74.000 2,442.00 PROGRAM CAS145 PAGE 2 DATE 09/07/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E4704 TIME 12:11 PM ESTIMATE NO. 05 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/01/11 R.E. NAME: CHANGIZI, DAVE DATE OF THIS ESTIMATE 09/07/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 JOINT SEAL (MR 1 1/2") LF 48.5000 15,035.00 420.000 20,370.00 024 JOINT SEAL (MR 2") LF 63.5000 33,083.50 401.000 25,463.50 025 TREAT BRIDGE DECK SQFT 0.1500 37,342.50 210,168.000 31,525.20 (F) 026 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 52.2000 144,385.20 2,349.600 122,649.12 027 PUBLIC SAFETY PLAN LS 5,195.0000 5,195.00 1.000 5,195.00 028 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 13,940.00 13,662.000 11,612.70 029 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.2700 1,452.80 858.000 1,947.66 030 THERMOPLASTIC PAVEMENT MARKING SQFT 11.3500 1,816.00 157.000 1,781.95 031 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5700 2,365.50 2,000.000 1,140.00 (BROKEN 35-13) 032 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5700 176.70 150.000 85.50 (BROKEN 36-12) 033 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5700 627.00 804.000 458.28 (BROKEN 17-7) 034 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.6700 1,984.50 175.000 992.25 035 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.5000 3,825.00 320.000 2,720.00 PROGRAM CAS145 PAGE 3 DATE 09/07/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-1E4704 TIME 12:11 PM ESTIMATE NO. 05 BID OPENING 02/17/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/01/11 R.E. NAME: CHANGIZI, DAVE DATE OF THIS ESTIMATE 09/07/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 422,714.80 ADJUSTMENT OF COMPENSATION 0.00 20,502.88 EXTRA WORK 0.00 29,067.40 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 472,285.08 036 MOBILIZATION LS 26,881.0200 26,881.02 1.000 26,881.02 ORIGINAL CONTRACT AMOUNT 563,690.00 TOTAL WORK COMPLETED 0.00 499,166.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 499,166.10 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 06/02/10 80 07/07/10 00/00/00 03/01/11 80 61 21 0 100% 100% CHANGIZI, DAVE RESIDENT ENGINEER PROGRAM CAS145 DATE 09/07/11