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 06/16/10 EST. NO.05 TIME 09:24 AM R.E. NAME: KISHIYAMA, DARIN 04-283814 --------------------------------------------------------------------------- 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 0039 742.46 E.W. @ F.A.(+) 042910 N 0043.0 0040 797.03 043010 N 0044.0 0041 837.11 042910 N 0045.0 0042 820.28 043010 N 0046.0 0043 742.46 050310 N 0047.0 0044 795.35 050310 N 0048.0 0045 682.63 050510 N 0050.0 0046 682.63 050610 N 0051.0 0047 637.39 050710 N 0052.0 0048 682.63 051310 N 0053.0 0049 682.63 051210 N 0054.0 007 0001 278.93 E.W. @ F.A.(+) 031010 N 0039.0 0002 63.31 050310 N 0049.0 008 0001 5,292.00 E.W. @ L.S.(+) 050310 N 0055.0 009 0001 6,750.00 E.W. @ L.S.(+) 051810 N 0056.0 20,486.84 TOTAL THIS ESTIMATE 150,654.55 TOTAL PREVIOUS ESTIMATE 171,141.39 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 06/16/10 EST. NO.05 TIME 09:24 AM R.E. NAME: KISHIYAMA, DARIN 04-283814 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 LOCATION PROGRESS ESTIMATE 04-SON-116-41.8/44.7 ----------------- ARGONAUT CONSTRUCTORS, INC IN SONOMA COUNTY ABOUT 9 KM EAST OF 1236 CENTRAL AVENUE PETALUMA FROM ADOBE ROAD TO 0.2 KM SANTA ROSA, CA 95402 WEST OF ARNOLD DRIVE FED. AID NO. ACHS-P116(42)E ,STP-P116(42)E CONSTRUCT RETAINING WALLS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.200 500.00 0.250 625.00 02 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 2,250.00 1.000 250.00 1.000 250.00 03 TIME-RELATED OVERHEAD WDAY 410.0000 180,400.00 24.000 9,840.00 04 TEMPORARY FENCE (TYPE BW) M 8.2000 30,094.00 717.500 5,883.50 3,079.500 25,251.90 05 TEMPORARY FENCE (TYPE ESA) M 6.2000 11,718.00 482.500 2,991.50 965.150 5,983.93 06 TEMPORARY SHORING M2 137.0000 104,120.00 0.000 0.00 07 TEMPORARY CREEK DIVERSION SYSTEM LS 16,000.0000 16,000.00 0.000 0.00 (LOCATION 1) 08 TEMPORARY CREEK DIVERSION SYSTEM LS 18,500.0000 18,500.00 0.000 0.00 (LOCATION 2) 09 TEMPORARY CREEK DIVERSION SYSTEM LS 16,000.0000 16,000.00 0.000 0.00 (LOCATION 3) 10 TEMPORARY CREEK DIVERSION SYSTEM LS 23,000.0000 23,000.00 0.000 0.00 (LOCATION 4) 11 TEMPORARY CREEK DIVERSION SYSTEM LS 16,000.0000 16,000.00 0.000 0.00 (LOCATION 5) 12 TEMPORARY CREEK DIVERSION SYSTEM LS 23,000.0000 23,000.00 0.000 0.00 (LOCATION 6) 13 CONSTRUCTION SITE MANAGEMENT LS 2,500.0000 2,500.00 0.000 0.00 14 PREPARE STORM WATER POLLUTION LS 2,500.0000 2,500.00 0.500 1,250.00 0.505 1,262.50 PREVENTION PLAN 15 TEMPORARY SILT FENCE M 8.0000 35,040.00 776.200 6,209.60 16 TEMPORARY GRAVEL BAG BERM M 5.5000 14,080.00 18.000 99.00 18.000 99.00 17 TEMPORARY CONSTRUCTION ENTRANCE EA 1,700.0000 10,200.00 0.750 1,275.00 1.500 2,550.00 18 TEMPORARY COVER M2 3.1000 7,967.00 253.000 784.30 253.000 784.30 19 TEMPORARY CHECK DAM M 6.4000 832.00 0.000 0.00 20 MOVE-IN/MOVE-OUT EA 825.0000 4,950.00 2.000 1,650.00 2.000 1,650.00 (TEMPORARY EROSION CONTROL) 21 TEMPORARY DRAINAGE INLET PROTECTION EA 118.0000 7,080.00 2.000 236.00 2.000 236.00 22 TEMPORARY HYDRAULIC MULCH M2 0.7500 12,900.00 3,632.500 2,724.38 3,632.500 2,724.38 (BONDED FIBER MATRIX) PROGRAM CAS145 PAGE 2 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STREET SWEEPING LS 11,000.0000 11,000.00 0.000 0.00 24 TEMPORARY CONCRETE WASHOUT BIN EA 800.0000 11,200.00 4.000 3,200.00 4.000 3,200.00 25 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.700 3,500.00 26 TRAFFIC CONTROL SYSTEM LS 75,000.0000 75,000.00 0.032 2,400.00 0.202 15,150.00 27 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.3000 53,530.00 1,948.000 10,324.40 1,948.000 10,324.40 28 TEMPORARY PAVEMENT MARKING (TAPE) M2 100.0000 900.00 0.000 0.00 29 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 10,000.00 0.000 0.00 30 TEMPORARY PAVEMENT MARKER EA 3.5000 2,905.00 0.000 0.00 31 PORTABLE CHANGEABLE MESSAGE SIGN LS 25,000.0000 25,000.00 0.100 2,500.00 0.100 2,500.00 32 TEMPORARY RAILING (TYPE K) M 15.0000 41,700.00 836.000 12,540.00 836.000 12,540.00 33 TEMPORARY CRASH CUSHION MODULE EA 175.0000 43,750.00 2.000 350.00 2.000 350.00 34 ABANDON CULVERT EA 500.0000 500.00 0.000 0.00 35 REMOVE FENCE M 5.0000 29,750.00 2,151.000 10,755.00 2,646.000 13,230.00 36 REMOVE METAL BEAM GUARD RAILING M 20.0000 25,200.00 0.000 0.00 37 REMOVE FLARED END SECTION EA 225.0000 225.00 0.000 0.00 38 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.5000 2,760.00 663.000 994.50 663.000 994.50 STRIPE 39 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.5000 2,625.00 1,285.000 1,927.50 1,285.000 1,927.50 40 REMOVE PAVEMENT MARKER EA 1.0000 270.00 30.000 30.00 30.000 30.00 41 REMOVE ROADSIDE SIGN EA 50.0000 1,100.00 0.000 0.00 42 REMOVE ASPHALT CONCRETE DIKE M 5.0000 500.00 0.000 0.00 43 REMOVE CULVERT M 21.0000 4,200.00 30.000 630.00 30.000 630.00 44 REMOVE PIPE M 58.0000 7,540.00 0.000 0.00 45 REMOVE INLET EA 510.0000 1,530.00 1.000 510.00 1.000 510.00 46 REMOVE HEADWALL EA 1,150.0000 16,100.00 0.000 0.00 47 REMOVE BASE AND SURFACING M3 10.5000 33,600.00 0.000 0.00 48 RELOCATE ROADSIDE SIGN EA 150.0000 5,550.00 0.000 0.00 49 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 4.5000 7,920.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 REMOVE CONCRETE M3 66.0000 5,412.00 0.000 0.00 51 CLEARING AND GRUBBING LS 150,000.0000 150,000.00 0.860 129,000.00 52 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 1.000 5,000.00 1.000 5,000.00 53 ROADWAY EXCAVATION M3 10.5000 601,650.00 8,389.500 88,089.75 16,001.870 168,019.64 54 LEAD COMPLIANCE PLAN LS 3,300.0000 3,300.00 1.000 3,300.00 1.000 3,300.00 55 CHANNEL EXCAVATION M3 21.0000 5,250.00 0.000 0.00 56 STRUCTURE EXCAVATION (RETAINING WALL) M3 16.0000 53,920.00 0.000 0.00 F) 57 STRUCTURE EXCAVATION (SOIL NAIL WALL) M3 22.5000 64,710.00 0.000 0.00 F) 58 STRUCTURE BACKFILL (SLURRY CEMENT) M3 140.0000 5,040.00 0.000 0.00 F) 59 STRUCTURE BACKFILL (RETAINING WALL) M3 39.0000 80,847.00 0.000 0.00 F) 60 STRUCTURE BACKFILL (SOIL NAIL WALL) M3 53.0000 6,731.00 0.000 0.00 F) 61 PERVIOUS BACKFILL MATERIAL (RETAINING M3 74.0000 12,876.00 0.000 0.00 F) WALL) 62 SAND BACKFILL M3 236.0000 1,416.00 0.000 0.00 63 CONCRETE BACKFILL (FAST SETTING M3 465.0000 124,620.00 0.000 0.00 F) CONCRETE) 64 SOIL NAIL ASSEMBLY M 62.0000 489,738.00 0.000 0.00 65 IMPORTED MATERIAL (SHOULDER BACKING) TONN 39.0000 14,820.00 0.000 0.00 66 EROSION CONTROL (COMPOST BLANKET) M3 130.0000 28,600.00 0.000 0.00 67 EROSION CONTROL (TYPE D) M2 0.9200 63,112.00 0.000 0.00 68 EROSION CONTROL (NETTING) M2 4.3000 10,922.00 0.000 0.00 69 FIBER ROLLS M 7.5000 74,850.00 492.000 3,690.00 1,018.900 7,641.75 70 COMPOST, INCORPORATE M2 40.0000 7,600.00 0.000 0.00 71 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 975.0000 5,850.00 0.000 0.00 72 PLANT (GROUP M) EA 5.5000 5,115.00 0.000 0.00 73 PLANT (GROUP W) EA 65.0000 2,925.00 0.000 0.00 74 PLANT ESTABLISHMENT WORK LS 14,500.0000 14,500.00 0.000 0.00 75 CLASS 3 AGGREGATE BASE M3 36.0000 554,400.00 105.000 3,780.00 105.000 3,780.00 76 REPLACE ASPHALT CONCRETE SURFACING M3 230.0000 184,000.00 794.960 182,840.80 794.960 182,840.80 PROGRAM CAS145 PAGE 4 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 HOT MIX ASPHALT TONN 78.0000 2,815,800.00 838.980 65,440.44 838.980 65,440.44 78 SHOULDER RUMBLE STRIP STA 72.0000 6,984.00 0.000 0.00 (HMA,GROUND-IN INDENTATIONS) 79 CENTER RUMBLE STRIP (HMA, GROUND-IN STA 77.0000 2,849.00 0.000 0.00 INDENTATIONS) 80 DATA CORE LS 5,000.0000 5,000.00 0.000 0.00 81 PLACE HOT MIX ASPHALT DIKE (TYPE C) M 6.2500 250.00 0.000 0.00 82 PLACE HOT MIX ASPHALT DIKE (TYPE E) M 6.2500 3,937.50 0.000 0.00 83 PLACE HOT MIX ASPHALT DIKE (TYPE F) M 6.2500 1,812.50 0.000 0.00 84 TACK COAT TONN 50.0000 4,500.00 0.000 0.00 85 STRUCTURAL CONCRETE, RETAINING WALL M3 715.0000 1,361,360.00 0.000 0.00 F) 86 CLASS 2 CONCRETE (BOX CULVERT) M3 1,390.0000 69,500.00 0.000 0.00 F) 87 CLASS 2 CONCRETE (WINGWALLS) M3 605.0000 187,550.00 0.000 0.00 F) 88 MINOR CONCRETE (MINOR STRUCTURE) M3 735.0000 95,550.00 0.000 0.00 F) 89 MINOR CONCRETE (BACKFILL) M3 118.0000 15,104.00 128.000 15,104.00 128.000 15,104.00 F) 90 ARCHITECTURAL TREATMENT M2 76.0000 177,080.00 0.000 0.00 F) 91 ARCHITECTURAL TREATMENT (RETAINING WALL) M2 76.0000 55,404.00 0.000 0.00 F) 92 PRECAST CONCRETE BOX CULVERT (2440MM X M 3,300.0000 29,700.00 0.000 0.00 2135MM) 93 BAR REINFORCING STEEL KG 2.0000 47,688.00 0.000 0.00 F) 94 BAR REINFORCING STEEL (RETAINING WALL) KG 2.0000 299,158.00 0.000 0.00 F) 95 SHOTCRETE M3 747.0000 234,558.00 0.000 0.00 F) 96 FURNISH SINGLE SHEET ALUMINUM SIGN M2 134.0000 670.00 0.000 0.00 (1.6 MM-UNFRAMED) 97 ROADSIDE SIGN - ONE POST EA 180.0000 1,440.00 0.000 0.00 98 PREPARE AND STAIN CONCRETE M2 13.5000 46,237.50 0.000 0.00 F) 99 450 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 108.0000 128,520.00 72.000 7,776.00 72.000 7,776.00 00 450 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 158.0000 22,120.00 0.000 0.00 01 600 MM ALTERNATIVE PIPE CULVERT (TYPE A) M 311.0000 9,952.00 0.000 0.00 02 600 MM ALTERNATIVE PIPE CULVERT (TYPE B) M 243.0000 3,402.00 0.000 0.00 03 750 MM ALTERNATIVE PIPE CULVERT M 250.0000 9,250.00 37.000 9,250.00 37.000 9,250.00 PROGRAM CAS145 PAGE 5 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 900 MM ALTERNATIVE PIPE CULVERT M 272.0000 19,584.00 72.000 19,584.00 72.000 19,584.00 05 1200 MM ALTERNATIVE PIPE CULVERT M 284.0000 10,224.00 0.000 0.00 06 450 MM PLASTIC PIPE M 136.0000 11,832.00 0.000 0.00 07 450 MM CORRUGATED STEEL PIPE WITH M 177.0000 4,071.00 0.000 0.00 POLYMERIC SHEET COATING (1.3 MM THICK) 08 900 MM CORRUGATED STEEL PIPE WITH M 1,275.0000 25,500.00 0.000 0.00 POLYMERIC SHEET COATING (1.3 MM THICK) 09 1050 MM CORRUGATED STEEL PIPE WITH M 355.0000 8,520.00 0.000 0.00 POLYMERIC SHEET COATING (1.3 MM THICK) 10 1200 MM CORRUGATED STEEL PIPE WITH M 344.0000 22,016.00 0.000 0.00 POLYMERIC SHEET COATING (1.3 MM THICK) 11 1650 MM CORRUGATED STEEL PIPE WITH M 492.0000 12,300.00 0.000 0.00 POLYMERIC SHEET COATING (1.3 MM THICK) 12 2100 MM CORRUGATED STEEL PIPE WITH M 1,350.0000 4,050.00 0.000 0.00 POLYMERIC SHEET COATING (1.3 MM THICK) 13 200 MM PERFORATED PLASTIC M 54.0000 129,600.00 0.000 0.00 PIPE UNDERDRAIN 14 SOIL NAIL WALL DRAINAGE SYSTEM M2 25.0000 12,350.00 0.000 0.00 F) 15 PERMEABLE MATERIAL (BLANKET) M3 46.5000 263,655.00 0.000 0.00 16 300 MM WELDED STEEL PIPE (2.67 MM THICK) M 360.0000 2,160.00 0.000 0.00 17 450 MM ALTERNATIVE FLARED END SECTION EA 320.0000 3,520.00 0.000 0.00 18 600 MM ALTERNATIVE FLARED END SECTION EA 365.0000 1,460.00 0.000 0.00 19 750 MM ALTERNATIVE FLARED END SECTION EA 465.0000 465.00 0.000 0.00 20 900 MM ALTERNATIVE FLARED END SECTION EA 615.0000 615.00 0.000 0.00 21 1050 MM ALTERNATIVE FLARED END SECTION EA 1,530.0000 1,530.00 0.000 0.00 22 ROCK SLOPE PROTECTION (1/4 TON, METHOD M3 126.0000 13,860.00 0.000 0.00 A) 23 ROCK SLOPE PROTECTION M3 148.0000 26,640.00 12.600 1,864.80 12.600 1,864.80 (FACING, METHOD B) 24 ROCK SLOPE PROTECTION M3 161.0000 64,400.00 0.000 0.00 (BACKING NO. 3, METHOD B) 25 ROCK SLOPE PROTECTION (BACKING NO. 3, M3 232.0000 9,280.00 0.000 0.00 METHOD A) 26 ROCK SLOPE PROTECTION (1/4T, METHOD B) M3 94.0000 97,760.00 0.000 0.00 27 ROCK SLOPE PROTECTION FABRIC M2 5.4000 10,746.00 44.400 239.76 44.400 239.76 28 GEOMEMBRANE (WATER BARRIER) M2 11.5000 4,715.00 0.000 0.00 29 GEOTEXTILE (CUSHION FABRIC) M2 4.0000 3,280.00 0.000 0.00 30 MINOR CONCRETE (GUTTER) M 53.5000 38,092.00 0.000 0.00 F) PROGRAM CAS145 PAGE 6 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 31 MISCELLANEOUS IRON AND STEEL KG 3.0000 22,656.00 432.000 1,296.00 432.000 1,296.00 F) 32 FENCE (TYPE BW, WOOD POST) M 18.4000 828.00 0.000 0.00 33 DELINEATOR (CLASS 1) EA 30.0000 4,800.00 0.000 0.00 34 OBJECT MARKER (TYPE L-1) EA 35.0000 595.00 0.000 0.00 35 METAL BEAM GUARD RAILING (WOOD POST) M 59.5000 108,290.00 0.000 0.00 36 CABLE RAILING M 49.2500 35,066.00 0.000 0.00 F) 37 TRANSITION RAILING (TYPE WB) EA 3,000.0000 30,000.00 0.000 0.00 38 END CAP (TYPE A) EA 250.0000 750.00 0.000 0.00 39 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 4,200.00 0.000 0.00 40 ALTERNATIVE FLARED TERMINAL SYSTEM EA 1,900.0000 24,700.00 0.000 0.00 41 CONCRETE BARRIER (TYPE 60) M 387.0000 4,644.00 0.000 0.00 42 CONCRETE BARRIER (TYPE 60C) M 362.0000 57,920.00 0.000 0.00 43 CONCRETE BARRIER (TYPE 60D) M 134.0000 94,738.00 0.000 0.00 F) 44 CONCRETE BARRIER (TYPE 736A) M 400.0000 72,000.00 0.000 0.00 45 CONCRETE BARRIER (TYPE 736B) M 1,200.0000 28,800.00 0.000 0.00 46 THERMOPLASTIC PAVEMENT MARKING M2 40.0000 3,040.00 0.000 0.00 47 100 MM THERMOPLASTIC TRAFFIC STRIPE M 0.8500 18,615.00 0.000 0.00 48 200 MM THERMOPLASTIC TRAFFIC STRIPE M 2.0000 560.00 0.000 0.00 49 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 4,380.00 0.000 0.00 50 FLASHING BEACON AND LIGHTING LS 40,000.0000 40,000.00 0.000 0.00 PROGRAM CAS145 PAGE 7 DATE 06/16/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-283814 TIME 09:24 AM ESTIMATE NO. 05 BID OPENING 11/10/09 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/10 R.E. NAME: KISHIYAMA, DARIN DATE OF THIS ESTIMATE 06/16/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 471,060.63 742,490.20 ADJUSTMENT OF COMPENSATION 0.00 114,194.00 EXTRA WORK 20,486.84 56,947.39 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 491,547.47 913,631.59 51 MOBILIZATION LS 440,000.0000 440,000.00 0.500 220,000.00 0.500 220,000.00 ORIGINAL CONTRACT AMOUNT 10,972,373.50 TOTAL WORK COMPLETED 711,547.47 1,133,631.59 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 711,547.47 1,133,631.59 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E 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 01/06/10 565 01/20/10 01/20/10 02/10/12 38 70 0 0 10% 7% PROGRESS IS SATISFACTORY KISHIYAMA, DARIN RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 06/16/10