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 03/26/13 EST. NO.21 TIME 07:35 AM R.E. NAME: STIMSON, PATRICK 05-445904 --------------------------------------------------------------------------- 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 0057 1,296.30 E.W. @ F.A.(+) 121412 N 0534.0 0058 630.30 020113 N 0539.0 0060 193.77 020713 N 0548.0 003 0008 2,775.00 E.W. @ F.A.(+) 120412 N 0536.0 011 0077 70.09 E.W. @ F.A.(+) 090912 N 0358.0 012 0004 6,380.00 E.W. @ F.A.(+) 103112 Y 0537.0 014 0015 290.40 E.W. @ F.A.(+) 091812 N 0369.1 016 0021 155.69 E.W. @ F.A.(+) 120512 N 0476.0 0023 293.26 013113 N 0546.0 0024 271.09 012413 N 0547.0 018 0001 3,124.00 A.C. @ L.S.(+) 081612 Y 000010 021 0018 1,760.00 E.W. @ F.A.(+) 101812 N 0473.0 023 0008 141.93 E.W. @ F.A.(+) 071612 N 0264.1 024 0006 3,024.75 E.W. @ F.A.(+) 103012 Y 0465.0 0007 2,340.48 110112 Y 0466.0 0008 293.23 102212 N 0495.0 026 0049 981.78 E.W. @ F.A.(+) 090512 N 0538.0 028 0041 563.87 E.W. @ F.A.(+) 101612 N 0577.0 038 0035 109.53 E.W. @ F.A.(+) 101412 N 0523.0 0036 109.53 100712 N 0520.0 0037 94.67 100812 N 0521.0 041 0020 3,456.34 E.W. @ F.A.(+) 101812 N 0461.1 0021 1,398.33 120612 N 0480.1 0022 616.00 120612 N 0535.0 0025 473.62 101912 N 0579.0 0027 399.14 102212 N 0581.0 042 0011 1,566.33 E.W. @ F.A.(+) 100812 N 0401.1 048 0003 125.96 E.W. @ F.A.(+) 020413 N 0551.0 32,935.39 TOTAL THIS ESTIMATE 1,118,230.23 TOTAL PREVIOUS ESTIMATE 1,151,165.62 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 03/26/13 EST. NO.21 TIME 07:35 AM R.E. NAME: STIMSON, PATRICK 05-445904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE SOURCE INSPECTION -5,000.00 07 PCC AGGREGATE -561.00 10 0.00 -5,561.00 LABOR COMPLIANCE VIOLATION MISS PAYROLLS -1,500.00 08 RECD PAYROLLS 1,500.00 10 MISS PAYROLLS -5,000.00 15 RECD PAYROLLS #15 5,000.00 17 0.00 0.00 TOTAL DEDUCTIONS 0.00 -5,561.00 PROGRAM CAS145 PAGE 1 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 LOCATION PROGRESS ESTIMATE 05-SLO-101-0.0/0.8 ----------------- 05-SB-101-91.0/91.0 FLATIRON WEST INC IN SANTA BARBARA AND SAN LUIS 1770 LA COSTA MEADOWS DRIVE OBISPO COUNTIES IN AND NEAR SANTA SAN MARCOS CA 92078 MARIA FROM 0.5 MILE NORTH OF SANTA MARIA CONNECTOR TO ROUTE 101/166 SEPARATION FED. AID NO. ACST-PEQ1(11)75E REPLACE SUTRUCTURE, ADD LAND AND ------------------------------------------------------------------------------------------------------------------------------------ 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 12,500.0000 12,500.00 0.250 3,125 002 TIME-RELATED OVERHEAD WDAY 2,000.0000 1,104,000.00 20.000 40,000.00 364.000 728,000 003 TEMPORARY FENCE (TYPE ESA) LF 3.0000 19,020.00 595.000 1,785.00 4,829.000 14,487 004 CONSTRUCTION SITE MANAGEMENT LS 100,000.0000 100,000.00 0.040 4,000.00 0.640 64,000 005 PREPARE STORM WATER POLLUTION LS 2,200.0000 2,200.00 0.690 1,518 PREVENTION PLAN 006 TEMPORARY FIBER ROLL LF 9.0000 28,080.00 430.000 3,870.00 1,980.000 17,820 007 TEMPORARY SILT FENCE LF 9.0000 5,310.00 195.000 1,755.00 2,610.000 23,490 008 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 60,000.0000 60,000.00 0.040 2,400.00 0.790 47,400 009 TEMPORARY CONSTRUCTION ENTRANCE EA 5,500.0000 11,000.00 7.000 38,500 010 MOVE-IN/MOVE-OUT EA 500.0000 3,000.00 1.000 500.00 1.000 500 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 4,050.00 2.000 900.00 8.000 3,600 012 TEMPORARY HYDRAULIC MULCH SQYD 0.5000 6,300.00 4,082.500 2,041.25 4,082.500 2,041 (BONDED FIBER MATRIX) 013 STREET SWEEPING LS 77,000.0000 77,000.00 0.040 3,080.00 0.790 60,830 014 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 015 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.650 16,250 016 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.040 8,000.00 0.790 158,000 017 TYPE III BARRICADE EA 100.0000 2,700.00 9.000 900.00 9.000 900 018 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 10,250.00 274.000 6,850 019 TEMPORARY PAVEMENT MARKER EA 6.0000 10,500.00 857.000 5,142 020 PORTABLE CHANGEABLE MESSAGE SIGN LS 23,000.0000 23,000.00 0.040 920.00 0.790 18,170 021 TEMPORARY RAILING (TYPE K) LF 8.0000 266,400.00 700.000 5,600.00 16,964.000 135,712 022 TEMPORARY CRASH CUSHION MODULE EA 225.0000 29,250.00 42.000 9,450 PROGRAM CAS145 PAGE 2 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 19,500.00 11,590.000 11,590 STRIPE (HAZARDOUS WASTE) 024 ABANDON CULVERT EA 1,200.0000 1,200.00 1.000 1,200 025 REMOVE CHAIN LINK FENCE LF 4.0000 4,640.00 355.000 1,420 026 REMOVE METAL BEAM GUARD RAILING LF 8.5000 10,370.00 787.500 6,693 027 REMOVE DOUBLE THRIE BEAM BARRIER LF 8.0000 13,280.00 1,912.500 15,300 028 REMOVE SINGLE THRIE BEAM BARRIER LF 7.0000 6,860.00 1,004.000 7,028 029 REMOVE TEMPORARY THERMOPLASTIC TRAFFIC LF 0.5000 10,450.00 0.000 0 STRIPE 030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 13,800.00 19,789.000 9,894 031 REMOVE PAVEMENT MARKER EA 1.0000 2,660.00 1,387.000 1,387 032 REMOVE ROADSIDE SIGN EA 175.0000 1,575.00 2.000 350 033 REMOVE ASPHALT CONCRETE DIKE LF 1.0000 5,300.00 1,185.000 1,185.00 1,595.000 1,595 034 REMOVE OVERSIDE DRAIN EA 600.0000 1,800.00 1.000 600 035 REMOVE PIPE LF 21.0000 2,730.00 0.000 0 036 REMOVE INLET EA 400.0000 400.00 1.000 400 037 REMOVE HEADWALL EA 1,000.0000 2,000.00 0.000 0 038 RELOCATE ROADSIDE SIGN EA 500.0000 1,000.00 2.000 1,000 039 ADJUST INLET EA 1,500.0000 3,000.00 0.000 0 040 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 16,100.00 0.000 0 041 REMOVE CONCRETE CY 500.0000 2,000.00 0.000 0 042 REMOVE CONCRETE CURB LF 10.0000 1,800.00 0.000 0 043 REMOVE CONCRETE (CURB AND GUTTER) LF 3.5000 2,030.00 0.000 0 044 REMOVE CONCRETE SIDEWALK LF 6.0000 2,280.00 0.000 0 045 REMOVE CONCRETE DRIVEWAY LF 25.0000 4,250.00 0.000 0 046 REMOVE CONCRETE BARRIER LF 13.0000 10,270.00 728.000 9,464 047 CAP INLET EA 1,000.0000 2,000.00 1.000 1,000 048 BRIDGE REMOVAL (PORTION) LS 820,000.0000 820,000.00 0.682 559,240 049 CLEARING AND GRUBBING LS 35,000.0000 35,000.00 0.950 33,250 PROGRAM CAS145 PAGE 3 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 30.0000 234,900.00 2,690.000 80,700.00 9,568.000 287,040 051 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 052 STRUCTURE EXCAVATION (BRIDGE) CY 28.0000 249,564.00 8,889.200 248,897 (F) 053 STRUCTURE BACKFILL (BRIDGE) CY 25.0000 115,675.00 10.500 262.50 4,450.800 111,270 (F) 054 GEOSYNTHETIC REINFORCEMENT SQYD 6.0000 2,820.00 600.000 3,600.00 600.000 3,600 055 EMBANKMENT FILL CY 13.0000 4,810.00 300.000 3,900.00 300.000 3,900 (GEOSYNTHETIC REINFORCED EMBANKMENT) 056 CELLULAR SOIL REINFORCEMENT SQFT 6.0000 5,610.00 0.000 0 057 HIGHWAY PLANTING LS 29,000.0000 29,000.00 0.000 0 058 EROSION CONTROL (COMPOST BLANKET) CY 45.0000 16,200.00 0.000 0 059 EROSION CONTROL (DRY SEED) (ACRE) ACRE 1,000.0000 14,000.00 0.000 0 060 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 750.0000 1,500.00 0.000 0 061 EROSION CONTROL (HYDROSEED) (SQFT) SQFT 0.1000 11,400.00 0.000 0 062 PLANT ESTABLISHMENT WORK LS 16,500.0000 16,500.00 0.000 0 063 IRRIGATION SYSTEM LS 21,000.0000 21,000.00 0.000 0 064 IRRIGATION SLEEVE LF 20.0000 1,200.00 0.000 0 065 CLASS 2 AGGREGATE BASE CY 33.0000 511,500.00 2,086.590 68,857.47 11,713.550 386,547 066 AGGREGATE BASE (APPROACH SLAB) CY 35.0000 1,225.00 0.000 0 067 HOT MIX ASPHALT TON 94.0000 1,231,400.00 775.330 72,881.02 6,974.490 655,602 068 PAVING ASPHALT (BINDER, GEOSYNTHETIC TON 1,500.0000 2,250.00 4.430 6,645 PAVEMENT INTERLAYER) 069 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 0.7500 12,225.00 4,898.000 3,673 070 DATA CORE LS 2,500.0000 2,500.00 0.000 0 071 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.5000 11,975.00 0.000 0 072 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2.5000 1,325.00 0.000 0 073 PLACE HOT MIX ASPHALT SQYD 20.0000 3,200.00 0.000 0 (MISCELLANEOUS AREA) 074 TACK COAT TON 1,000.0000 5,000.00 0.800 800.00 10.880 10,880 075 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 076 FURNISH 48" CAST-IN-STEEL SHELL LF 275.0000 3,824,975.00 13,814.280 3,798,927 CONCRETE PILING PROGRAM CAS145 PAGE 4 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 DRIVE 48" CAST-IN-STEEL SHELL CONCRETE EA 9,930.0000 1,856,910.00 185.000 1,837,050 PILE 078 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 250.0000 1,051,750.00 4,207.000 1,051,750 (F) 079 STRUCTURAL CONCRETE, BRIDGE CY 480.0000 6,191,520.00 2,487.000 1,193,760.00 10,380.000 4,982,400 (F) 080 STRUCTURAL CONCRETE, APPROACH SLAB CY 600.0000 102,600.00 24.000 14,400.00 97.000 58,200 (F) (TYPE N) 081 STRUCTURAL CONCRETE, APPROACH SLAB CY 425.0000 85,425.00 38.000 16,150.00 64.000 27,200 (TYPE R) 082 MINOR CONCRETE (MINOR STRUCTURE) CY 1,300.0000 41,340.00 9.800 12,740 (F) 083 DRILL AND BOND DOWEL LF 19.0000 587,195.00 94.000 1,786.00 20,164.200 383,119 084 FURNISH PRECAST PRESTRESSED CONCRETE EA 9,150.0000 2,388,150.00 261.000 2,388,150 GIRDER (70'-80') 085 ERECT PRECAST PRESTRESSED CONCRETE EA 1,100.0000 287,100.00 261.000 287,100 GIRDER 086 CORE CONCRETE (2") LF 28.5000 264,309.00 3,475.000 99,037 087 JOINT SEAL (MR 1 1/4") LF 45.0000 84,150.00 0.000 0 088 BAR REINFORCING STEEL (BRIDGE) LB 1.0400 4,954,416.48 316,719.000 329,387.76 4,526,564.000 4,707,626 (F) 089 FURNISH SIGN STRUCTURE (TRUSS) LB 4.8000 197,280.00 0.000 0 090 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 10,275.00 0.000 0 091 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 12.0000 8,160.00 0.000 0 092 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 880.00 0.000 0 (0.063"-UNFRAMED) 093 60" CAST-IN-DRILLED-HOLE CONCRETE PILE LF 1,000.0000 48,000.00 0.000 0 (SIGN FOUNDATION) 094 ROADSIDE SIGN - ONE POST EA 450.0000 4,500.00 0.000 0 095 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 20.0000 5,000.00 0.000 0 096 18" ALTERNATIVE PIPE CULVERT LF 50.0000 12,000.00 153.000 7,650 097 24" ALTERNATIVE PIPE CULVERT LF 55.0000 4,840.00 98.300 5,406 098 36" ALTERNATIVE PIPE CULVERT LF 100.0000 17,000.00 0.000 0 099 18" REINFORCED CONCRETE PIPE LF 270.0000 1,620.00 8.000 2,160 100 30" REINFORCED CONCRETE PIPE LF 550.0000 1,650.00 0.000 0 101 18" CORRUGATED STEEL PIPE DOWNDRAIN LF 65.0000 8,450.00 75.500 4,907 (.064" THICK) 102 18" CORRUGATED STEEL PIPE TEE EA 500.0000 1,000.00 1.000 500 103 36" REINFORCED CONCRETE PIPE RISER LF 1,000.0000 2,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 ROCK SLOPE PROTECTION (1 TON, METHOD A) CY 125.0000 12,000.00 0.000 0 105 ROCK SLOPE PROTECTION TON 85.0000 3,230.00 37.500 3,187 (BACKING NO. 2, METHOD B) 106 MINOR CONCRETE (CHANNEL LINING) CY 500.0000 27,500.00 0.000 0 (F) 107 ROCK SLOPE PROTECTION FABRIC SQYD 32.0000 672.00 68.330 2,186 108 MINOR CONCRETE (CURB AND GUTTER) CY 350.0000 14,000.00 0.000 0 109 MINOR CONCRETE (DRIVEWAY) CY 280.0000 19,600.00 0.000 0 110 MINOR CONCRETE (SIDEWALK) CY 350.0000 9,800.00 0.000 0 111 MINOR CONCRETE (CURB RAMP) CY 390.0000 1,170.00 0.000 0 112 MISCELLANEOUS IRON AND STEEL LB 0.7500 3,922.50 800.000 600 (F) 113 MISCELLANEOUS METAL LB 3.0000 85,518.00 4,008.000 12,024.00 19,539.000 58,617 (F) (RESTRAINER - CABLE TYPE) 114 CHAIN LINK FENCE (TYPE CL-4) LF 15.0000 24,450.00 0.000 0 115 CHAIN LINK FENCE (TYPE CL-6) LF 20.0000 7,200.00 0.000 0 116 SURVEY MONUMENT EA 500.0000 5,000.00 0.000 0 117 DELINEATOR (CLASS 1) EA 40.0000 1,720.00 0.000 0 118 GUARD RAILING DELINEATOR EA 25.0000 450.00 0.000 0 119 OBJECT MARKER (TYPE L) EA 40.0000 280.00 0.000 0 120 OBJECT MARKER (TYPE P) EA 40.0000 160.00 0.000 0 121 METAL BEAM GUARD RAILING (STEEL POST) LF 31.0000 41,540.00 0.000 0 122 VEHICLE BARRICADE (BOLLARD) LS 1,500.0000 1,500.00 0.000 0 123 TUBULAR HANDRAILING LF 34.0000 72,318.00 0.000 0 (F) 124 TUBULAR BICYCLE RAILING LF 75.0000 5,400.00 0.000 0 (F) 125 DOUBLE THRIE BEAM BARRIER (STEEL POST) LF 50.0000 19,500.00 0.000 0 126 TRANSITION RAILING (TYPE WB) EA 3,000.0000 12,000.00 0.000 0 127 TRANSITION RAILING (TYPE DTB) EA 4,000.0000 4,000.00 0.000 0 128 TERMINAL SYSTEM (TYPE SRT) EA 3,000.0000 6,000.00 0.000 0 129 CONCRETE BARRIER (TYPE 60) LF 50.0000 64,000.00 0.000 0 130 CONCRETE BARRIER (TYPE 60C) LF 50.0000 64,000.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 CONCRETE BARRIER (TYPE 60 MODIFIED) LF 52.0000 108,680.00 0.000 0 (F) 132 CONCRETE BARRIER (TYPE 732) LF 60.0000 256,080.00 0.000 0 (F) 133 CONCRETE BARRIER (TYPE 742) LF 64.0000 133,760.00 0.000 0 (F) 134 THERMOPLASTIC PAVEMENT MARKING SQFT 8.5000 3,655.00 0.000 0 135 THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 96,600.00 59,482.000 35,689 (SPRAYABLE) 136 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.0000 9,800.00 0.000 0 137 MODIFY LIGHTING LS 75,000.0000 75,000.00 0.980 73,500 138 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 139 FURNISH 24" CAST-IN-STEEL SHELL LF 155.0000 12,865.00 82.500 12,787 CONCRETE PILING 140 DRIVE 24" CAST-IN-STEEL SHELL CONCRETE EA 3,600.0000 7,200.00 2.000 7,200 PILE PROGRAM CAS145 PAGE 7 DATE 03/26/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 07:35 AM ESTIMATE NO. 21 BID OPENING 05/11/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 03/26/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,875,445.00 23,588,445.43 ADJUSTMENT OF COMPENSATION 3,124.00 65,064.72 EXTRA WORK 29,811.39 1,086,100.90 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,908,380.39 24,739,611.05 141 MOBILIZATION LS 2,100,000.0000 2,100,000.00 1.000 2,100,000 ORIGINAL CONTRACT AMOUNT 30,865,199.98 TOTAL WORK COMPLETED 1,908,380.39 26,839,611.05 MATERIALS ON HAND ON SITE 41,103.20 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,561.00 TOTAL 1,908,380.39 26,875,153.25 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 07/15/11 820 09/08/11 09/08/11 01/16/14 364 15 0 0 83% 44% PROGRESS IS SATISFACTORY STIMSON, PATRICK RESIDENT ENGINEER PROGRAM CAS145 DATE 03/26/13