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 06/18/13 EST. NO.05 TIME 12:38 PM R.E. NAME: JUSTIN KIMURA 06-325504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 007 0001 494.23 E.W. @ F.A.(+) 050213 N 137650 008 0001 1,161.76 E.W. @ F.A.(+) 042913 N 137630 0002 1,118.35 050313 N 137660 0003 591.07 050213 N 137640 0004 6,990.59 052113 N 137700 0005 274.75 052213 N 46-470 10,630.75 TOTAL THIS ESTIMATE 31,741.59 TOTAL PREVIOUS ESTIMATE 42,372.34 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 06/18/13 EST. NO.05 TIME 12:38 PM R.E. NAME: JUSTIN KIMURA 06-325504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 LOCATION PROGRESS ESTIMATE 06-KIN-198-8.9/10.1 ----------------- GRANITE CONSTRUCTION COMPANY ON ROUTE 198 IN KINGS COUNTY IN P O BOX 50085 KINGS COUNTY FROM ROUTE 41 TO WATSONVILLE CA 95077 18 1/2 AVENUE (VINE STREET) (KP 15.1/16.3) FED. AID NO. N O N E CONSTRUCT INTERCHANGE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.250 1,250 002 TEMPORARY FENCE LF 20.0000 5,000.00 202.000 4,040 003 CONSTRUCTION SITE MANAGEMENT LS 15,000.0000 15,000.00 0.040 600.00 0.150 2,250 004 PREPARE STORM WATER POLLUTION LS 2,200.0000 2,200.00 0.020 44.00 0.560 1,232 PREVENTION PLAN 005 TEMPORARY FIBER ROLL LF 2.4000 30,240.00 0.000 0 006 TEMPORARY CONSTRUCTION ENTRANCE EA 1,800.0000 12,600.00 1.000 1,800 007 TEMPORARY CHECK DAM LF 25.0000 2,750.00 0.000 0 008 MOVE-IN/MOVE-OUT EA 1,000.0000 12,000.00 0.000 0 (TEMPORARY EROSION CONTROL) 009 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 10,600.00 0.000 0 010 STREET SWEEPING LS 50,000.0000 50,000.00 0.040 2,000.00 0.140 7,000 011 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 15,000.0000 15,000.00 0.040 600.00 0.150 2,250 012 TEMPORARY SOIL BINDER SQYD 0.3000 20,010.00 0.000 0 013 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 014 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 800,000.00 18.000 36,000.00 61.000 122,000 015 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.070 700.00 0.390 3,900 016 TRAFFIC CONTROL SYSTEM LS 350,000.0000 350,000.00 0.040 14,000.00 0.150 52,500 017 TYPE III BARRICADE EA 75.0000 2,400.00 14.000 1,050 018 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 10.0000 1,700.00 168.000 1,680.00 479.000 4,790 019 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4500 28,125.00 34,871.000 15,691.95 44,269.000 19,921 020 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 21,750.00 235.000 5,875.00 291.000 7,275 021 TEMPORARY PAVEMENT MARKER EA 5.0000 4,550.00 268.000 1,340.00 400.000 2,000 022 PORTABLE CHANGEABLE MESSAGE SIGN LS 10,000.0000 10,000.00 0.040 400.00 0.150 1,500 PROGRAM CAS145 PAGE 2 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY RAILING (TYPE K) LF 10.0000 204,000.00 3,029.000 30,290.00 5,069.000 50,690 024 TEMPORARY CRASH CUSHION MODULE EA 275.0000 23,100.00 28.000 7,700 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 11,100.00 6,008.000 6,008.00 8,000.000 8,000 STRIPE (HAZARDOUS WASTE) 026 ABANDON CULVERT LF 2.5000 1,150.00 341.600 854.00 341.600 854 027 ABANDON STANDPIPE EA 600.0000 600.00 1.000 600.00 1.000 600 028 OBLITERATE SURFACING SQYD 1.0000 3,120.00 0.000 0 029 REMOVE FENCE LF 1.2000 11,004.00 6,040.000 7,248 030 REMOVE METAL BEAM GUARD RAILING LF 50.0000 4,050.00 0.000 0 031 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7500 5,940.00 4,230.000 3,172.50 7,220.000 5,415 032 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 220.00 317.000 1,585 033 REMOVE PAVEMENT MARKER EA 1.0000 180.00 300.000 300.00 611.000 611 034 REMOVE ROADSIDE SIGN EA 100.0000 4,100.00 11.000 1,100.00 12.000 1,200 035 REMOVE PIPE LF 9.0000 14,580.00 106.000 954.00 1,465.000 13,185 036 REMOVE INLET EA 375.0000 750.00 0.000 0 037 REMOVE STANDPIPE EA 750.0000 750.00 1.000 750 038 RELOCATE ROADSIDE SIGN EA 300.0000 2,400.00 0.000 0 039 ADJUST INLET EA 950.0000 950.00 1.000 950.00 1.000 950 040 ADJUST FRAME AND COVER TO GRADE EA 725.0000 8,700.00 0.000 0 041 REMOVE CONCRETE CY 300.0000 2,400.00 14.650 4,395 042 PLUG CULVERT EA 750.0000 750.00 1.000 750 043 CAP STANDPIPE EA 850.0000 850.00 0.000 0 044 REMOVE CRASH CUSHION (SAND FILLED) EA 750.0000 750.00 0.000 0 045 CLEARING AND GRUBBING LS 250,000.0000 250,000.00 0.100 25,000.00 0.570 142,500 046 ROADWAY EXCAVATION CY 10.5000 654,150.00 21,892.320 229,869.36 31,132.400 326,890 047 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 048 SHOULDER BACKING TON 30.0000 132,000.00 0.000 0 049 STRUCTURE EXCAVATION (BRIDGE) CY 65.0000 110,305.00 360.000 23,400 (F) PROGRAM CAS145 PAGE 3 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 STRUCTURE EXCAVATION (RETAINING WALL) CY 17.0000 61,132.00 2,250.000 38,250 (F) 051 STRUCTURE BACKFILL (BRIDGE) CY 100.0000 214,800.00 132.000 13,200 (F) 052 STRUCTURE BACKFILL (RETAINING WALL) CY 40.0000 158,560.00 1,837.000 73,480.00 2,250.000 90,000 (F) 053 PERVIOUS BACKFILL MATERIAL (RETAINING CY 40.0000 2,400.00 0.000 0 (F) WALL) 054 SAND BACKFILL CY 50.0000 3,850.00 0.000 0 055 DITCH EXCAVATION CY 22.0000 56,320.00 241.740 5,318.28 1,384.800 30,465 056 EARTH RETAINING STRUCTURE SQFT 30.0000 420,780.00 0.000 0 (MECHANICALLY STABILIZED EARTH WALL) 057 HALF GABION RETURN WALL SQFT 32.0000 21,120.00 0.000 0 (F) 058 IMPORTED BORROW CY 1.0000 203,000.00 3,125.390 3,125.39 68,141.380 68,141 059 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 9,000.00 0.000 0 060 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1600 140,800.00 0.000 0 061 IRRIGATION SYSTEM LS 33,000.0000 33,000.00 0.050 1,650 062 8" CORRUGATED HIGH DENSITY LF 36.0000 14,400.00 0.000 0 POLYETHYLENE PIPE CONDUIT 063 CLASS 1 AGGREGATE SUBBASE CY 37.0000 24,050.00 0.000 0 064 CLASS 2 AGGREGATE BASE CY 32.0000 1,011,200.00 2,421.600 77,491.20 2,651.900 84,860 065 LEAN CONCRETE BASE CY 205.0000 77,900.00 0.000 0 066 HOT MIX ASPHALT TON 87.0000 3,523,500.00 6,445.120 560,725.44 7,543.990 656,327 067 DATA CORE LS 7,000.0000 7,000.00 0.000 0 068 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.0000 3,180.00 0.000 0 069 PLACE HOT MIX ASPHALT SQYD 80.0000 3,120.00 0.000 0 (MISCELLANEOUS AREA) 070 TACK COAT TON 1.0000 37.00 0.000 0 071 CONCRETE PAVEMENT (RAMP TERMINI) CY 250.0000 247,500.00 0.000 0 072 18" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 65.0000 56,615.00 0.000 0 073 FURNISH PILING (CLASS 90) LF 16.0000 54,256.00 0.000 0 (ALTERNATIVE X) 074 DRIVE PILE (CLASS 90) EA 1,200.0000 104,400.00 0.000 0 (ALTERNATIVE X) 075 FURNISH PILING (CLASS 140) LF 13.0000 126,360.00 0.000 0 (ALTERNATIVE X) 076 DRIVE PILE (CLASS 140) EA 1,650.0000 231,000.00 0.000 0 (ALTERNATIVE X) PROGRAM CAS145 PAGE 4 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH PILING (CLASS 200) LF 16.0000 71,424.00 4,456.000 71,296 (ALTERNATIVE X) 078 DRIVE PILE (CLASS 200) EA 1,800.0000 115,200.00 64.000 115,200 (ALTERNATIVE X) 079 PRESTRESSING CAST-IN-PLACE CONCRETE LS 180,000.0000 180,000.00 0.000 0 080 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 290.0000 178,060.00 192.000 55,680 (F) 081 STRUCTURAL CONCRETE, BRIDGE CY 485.0000 1,447,725.00 113.000 54,805 (F) 082 STRUCTURAL CONCRETE, RETAINING WALL CY 410.0000 102,090.00 0.000 0 (F) 083 STRUCTURAL CONCRETE, BARRIER SLAB CY 525.0000 198,975.00 0.000 0 (F) 084 STRUCTURAL CONCRETE, APPROACH SLAB CY 600.0000 117,600.00 0.000 0 (F) (TYPE N) 085 MINOR CONCRETE (MINOR STRUCTURE) CY 1,200.0000 88,800.00 17.100 20,520.00 18.200 21,840 (F) 086 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 087 MINOR CONCRETE (BACKFILL) CY 80.0000 10,400.00 100.900 8,072 088 BRICK TEXTURE SQFT 1.0000 358.00 0.000 0 (F) 089 FORMED RELIEF TEXTURE SQFT 35.0000 124,775.00 320.000 11,200 090 ANTI-GRAFFITI COATING SQFT 1.0000 12,343.00 0.000 0 (F) 091 SOUND WALL (MASONRY BLOCK) SQFT 20.0000 385,440.00 0.000 0 (F) 092 JOINT SEAL (MR 2") LF 80.0000 16,080.00 0.000 0 093 BAR REINFORCING STEEL (BRIDGE) LB 1.1000 749,322.20 57,676.000 63,443 (F) 094 BAR REINFORCING STEEL (RETAINING WALL) LB 1.1000 49,170.00 0.000 0 (F) 095 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 4.0000 14,760.00 0.000 0 (F) WITH WALKWAY) 096 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 1.3000 4,797.00 0.000 0 (F) WITH WALKWAY) 097 FURNISH SIGN STRUCTURE (LIGHTWEIGHT) LB 6.0000 25,140.00 0.000 0 (F) 098 INSTALL SIGN STRUCTURE (LIGHTWEIGHT) LB 1.5000 6,285.00 0.000 0 (F) 099 FURNISH SIGN STRUCTURE (TRUSS) LB 1.5000 172,335.00 0.000 0 (F) 100 INSTALL SIGN STRUCTURE (TRUSS) LB 0.1000 11,489.00 0.000 0 (F) 101 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 16,875.00 0.000 0 (0.080"-UNFRAMED) 102 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 6,600.00 0.000 0 (0.063"-FRAMED) 103 30" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 600.0000 12,600.00 0.000 0 (F) (SIGN FOUNDATION) PROGRAM CAS145 PAGE 5 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,700.0000 117,300.00 0.000 0 (F) (SIGN FOUNDATION) 105 ROADSIDE SIGN - ONE POST EA 200.0000 13,400.00 0.000 0 106 ROADSIDE SIGN - TWO POST EA 300.0000 1,500.00 0.000 0 107 PREPARE AND PAINT CONCRETE SQFT 1.0000 12,343.00 0.000 0 (F) 108 12" ALTERNATIVE PIPE CULVERT LF 45.0000 1,620.00 0.000 0 109 18" ALTERNATIVE PIPE CULVERT LF 45.0000 2,655.00 33.000 1,485.00 33.000 1,485 110 12" REINFORCED CONCRETE PIPE LF 95.0000 8,550.00 0.000 0 111 15" REINFORCED CONCRETE PIPE LF 45.0000 21,150.00 113.000 5,085 112 18" REINFORCED CONCRETE PIPE LF 54.0000 106,380.00 414.000 22,356.00 862.000 46,548 113 24" REINFORCED CONCRETE PIPE LF 49.0000 51,940.00 172.000 8,428.00 810.100 39,694 114 36" REINFORCED CONCRETE PIPE LF 84.0000 59,640.00 96.000 8,064.00 384.000 32,256 115 54" BITUMINOUS COATED CORRUGATED STEEL LF 224.0000 35,840.00 96.000 21,504.00 144.000 32,256 PIPE (0.109" THICK) 116 8" CORRUGATED STEEL PIPE DOWNDRAIN LF 50.0000 1,750.00 0.000 0 (.064" THICK) 117 DRAINAGE INLET MARKER EA 65.0000 520.00 0.000 0 118 24" WELDED STEEL PIPE CASING (BRIDGE) LF 160.0000 29,120.00 0.000 0 119 12" CONCRETE FLARED END SECTION EA 750.0000 750.00 0.000 0 120 18" CONCRETE FLARED END SECTION EA 775.0000 3,875.00 0.000 0 121 24" CONCRETE FLARED END SECTION EA 800.0000 11,200.00 3.000 2,400 122 18" ALTERNATIVE FLARED END SECTION EA 400.0000 800.00 0.000 0 123 18" SLIDE HEADGATE EA 2,500.0000 2,500.00 0.000 0 124 36" PRECAST CONCRETE PIPE INLET LF 635.0000 11,430.00 3.500 2,222.50 3.500 2,222 125 ROCK SLOPE PROTECTION (LIGHT, METHOD B) CY 200.0000 6,400.00 0.000 0 126 ROCK SLOPE PROTECTION CY 225.0000 6,525.00 0.000 0 (FACING, METHOD B) 127 SLOPE PAVING (CONCRETE) CY 700.0000 26,600.00 0.000 0 (F) (BRICK AND SMOOTH SURFACE) 128 ROCK SLOPE PROTECTION FABRIC SQYD 2.0000 440.00 0.000 0 129 MINOR CONCRETE (CURB) CY 325.0000 152,750.00 0.000 0 130 MINOR CONCRETE (MISCELLANEOUS CY 1,500.0000 6,000.00 0.300 450.00 0.300 450 CONSTRUCTION) PROGRAM CAS145 PAGE 6 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 MINOR CONCRETE (PATTERNED) SQYD 86.0000 528,040.00 0.000 0 132 MINOR CONCRETE (CURB AND GUTTER) CY 225.0000 76,500.00 0.000 0 133 MINOR CONCRETE (GUTTER) LF 90.0000 11,970.00 0.000 0 (F) 134 MINOR CONCRETE (SIDEWALK) CY 325.0000 58,500.00 0.000 0 135 MINOR CONCRETE (CURB RAMP) CY 475.0000 38,000.00 0.000 0 136 MISCELLANEOUS IRON AND STEEL LB 1.0000 17,271.00 3,861.000 3,861.00 3,861.000 3,861 (F) 137 MISCELLANEOUS METAL (BRIDGE) LB 1.5000 1,596.00 0.000 0 (F) 138 CHAIN LINK FENCE (TYPE CL-6) LF 10.0000 55,800.00 4,785.000 47,850 139 DELINEATOR (CLASS 1) EA 35.0000 5,250.00 0.000 0 140 METAL BEAM GUARD RAILING (STEEL POST) LF 31.0000 12,710.00 0.000 0 141 VEGETATION CONTROL (MINOR CONCRETE) SQYD 78.0000 14,040.00 0.000 0 142 CHAIN LINK RAILING (TYPE 6) LF 100.0000 74,800.00 0.000 0 (F) 143 CONCRETE BARRIER (TYPE 26 MODIFIED) LF 110.0000 176,110.00 0.000 0 (F) 144 CABLE RAILING LF 15.0000 1,860.00 0.000 0 (F) 145 END ANCHOR ASSEMBLY (TYPE SFT) EA 700.0000 700.00 0.000 0 146 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 6,000.00 0.000 0 147 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,700.0000 2,700.00 0.000 0 148 ALTERNATIVE CRASH CUSHION SYSTEM EA 26,516.0000 106,064.00 2.000 53,032 149 CONCRETE BARRIER (TYPE 60C) LF 93.0000 216,690.00 0.000 0 150 CONCRETE BARRIER (TYPE 60E) LF 110.0000 20,900.00 222.750 24,502 151 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 24,920.00 0.000 0 152 THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 31,850.00 0.000 0 (SPRAYABLE) 153 PAVEMENT MARKER (NON-REFLECTIVE) EA 2.0000 460.00 0.000 0 154 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 12,300.00 0.000 0 155 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 20,000.0000 20,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 156 SIGNAL AND LIGHTING (LOCATION 1) LS 154,000.0000 154,000.00 0.000 0 157 SIGNAL AND LIGHTING (LOCATION 2) LS 154,000.0000 154,000.00 0.000 0 PROGRAM CAS145 PAGE 7 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 158 SIGNAL AND LIGHTING (CITY) LS 200,000.0000 200,000.00 0.000 0 159 EMERGENCY VEHICLE DETECTOR SYSTEM LS 8,000.0000 8,000.00 0.000 0 160 LIGHTING (CITY STREET) LS 134,000.0000 134,000.00 0.003 402.00 0.003 402 161 LIGHTING AND SIGN ILLUMINATION LS 160,000.0000 160,000.00 0.004 640.00 0.004 640 162 ELECTRIC SERVICE (IRRIGATION) LS 3,000.0000 3,000.00 0.000 0 163 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 164 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 1.0000 5,940.00 0.000 0 165 STRUCTURAL CONCRETE, SOUND WALL CY 375.0000 198,375.00 265.000 99,375 166 15" CONCRETE FLARED END SECTION EA 750.0000 750.00 0.000 0 PROGRAM CAS145 PAGE 8 DATE 06/18/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-325504 TIME 12:38 PM ESTIMATE NO. 05 BID OPENING 10/03/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/13 R.E. NAME: JUSTIN KIMURA DATE OF THIS ESTIMATE 06/18/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,188,101.62 2,610,172.66 ADJUSTMENT OF COMPENSATION 0.00 19,026.12 EXTRA WORK 10,630.75 23,346.22 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,198,732.37 2,652,545.00 167 MOBILIZATION LS 1,600,000.0000 1,600,000.00 0.250 400,000.00 0.750 1,200,000 ORIGINAL CONTRACT AMOUNT 18,619,021.20 TOTAL WORK COMPLETED 1,598,732.37 3,852,545.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,598,732.37 3,852,545.00 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 12/03/12 400 01/28/13 02/04/13 10/31/14 61 39 1 0 20% 15% PROGRESS IS SATISFACTORY JUSTIN KIMURA RESIDENT ENGINEER PROGRAM CAS145 DATE 06/18/13