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 04/24/13 EST. NO.22 TIME 08:20 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 0061 385.00 E.W. @ F.A.(+) 102112 Y 0424.1 0080 102.36 022013 N 0591.0 0081 102.36 022213 N 0592.0 0082 102.36 022413 N 0593.0 0083 204.69 022513 N 0594.0 011 0008 5,070.01 E.W. @ F.A.(+) 032012 N 0124.0 0060 2,081.13 032912 N 0242.0 0061 2,938.01 032612 N 0243.0 0062 2,195.37 032712 N 0244.0 0072 1,013.21 060812 N 0218.1 0073 1,002.82 060712 N 0219.1 0074 1,120.68 061412 N 0224.1 0075 2,718.38 061112 N 0225.1 0078 622.82 111612 N 0463.0 0079 2,715.34 112712 N 0464.0 019 0047 483.93 E.W. @ F.A.(+) 020813 Y 0585.0 0048 206.94 021313 Y 0596.0 029 0001 15,946.15 A.C. @ L.S.(+) 041713 N 0001 0 041 0023 1,182.05 E.W. @ F.A.(+) 102512 N 0576.0 047 0001 4,836.53 E.W. @ F.A.(+) 092412 N 0380.0 0002 2,540.56 092312 N 0387.0 0003 70.92 100212 N 0394.0 0004 1,060.16 100912 N 0405.0 053 0001 110,050.08 A.C. @ L.S.(+) 041513 Y 000010 059 0001 60,000.00 A.C. @ U.P.(+) 041513 N 0001 0 063 0003 17,306.40 E.W. @ L.S.(+) 041713 N 0001 0 236,058.26 TOTAL THIS ESTIMATE 1,151,165.62 TOTAL PREVIOUS ESTIMATE 1,387,223.88 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 04/24/13 EST. NO.22 TIME 08:20 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 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 LOCATION RERUN 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 21.000 42,000.00 385.000 770,000 003 TEMPORARY FENCE (TYPE ESA) LF 3.0000 19,020.00 248.000 744.00 5,077.000 15,231 004 CONSTRUCTION SITE MANAGEMENT LS 100,000.0000 100,000.00 0.040 4,000.00 0.680 68,000 005 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 1,980.000 17,820 007 TEMPORARY SILT FENCE LF 9.0000 5,310.00 100.000 900.00 2,710.000 24,390 008 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 60,000.0000 60,000.00 0.040 2,400.00 0.830 49,800 009 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 (TEMPORARY EROSION CONTROL) 011 TEMPORARY DRAINAGE INLET PROTECTION EA 450.0000 4,050.00 8.000 3,600 012 TEMPORARY HYDRAULIC MULCH SQYD 0.5000 6,300.00 4,082.500 2,041 (BONDED FIBER MATRIX) 013 STREET SWEEPING LS 77,000.0000 77,000.00 0.040 3,080.00 0.830 63,910 014 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 0.200 5,000.00 0.850 21,250 016 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.040 8,000.00 0.830 166,000 017 TYPE III BARRICADE EA 100.0000 2,700.00 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 0.830 19,090 021 TEMPORARY RAILING (TYPE K) LF 8.0000 266,400.00 960.000 7,680.00 17,924.000 143,392 022 TEMPORARY CRASH CUSHION MODULE EA 225.0000 29,250.00 42.000 9,450 PROGRAM CAS145 PAGE 2 DATE 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 4,640.00 248.000 992.00 603.000 2,412 026 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 5,300.00 260.000 260.00 1,855.000 1,855 034 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 4.000 2,000.00 6.000 3,000 039 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 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 ROADWAY EXCAVATION CY 30.0000 234,900.00 599.200 17,976.00 10,167.200 305,016 051 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 4,450.800 111,270 (F) 054 GEOSYNTHETIC REINFORCEMENT SQYD 6.0000 2,820.00 96.670 580.02 696.670 4,180 055 EMBANKMENT FILL CY 13.0000 4,810.00 70.240 913.12 370.240 4,813 (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 35.000 700.00 35.000 700 065 CLASS 2 AGGREGATE BASE CY 33.0000 511,500.00 684.870 22,600.71 12,398.420 409,147 066 AGGREGATE BASE (APPROACH SLAB) CY 35.0000 1,225.00 0.000 0 067 HOT MIX ASPHALT TON 94.0000 1,231,400.00 1,113.050 104,626.70 8,087.540 760,228 068 PAVING ASPHALT (BINDER, GEOSYNTHETIC TON 1,500.0000 2,250.00 0.870 1,305.00 5.300 7,950 PAVEMENT INTERLAYER) 069 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 0.7500 12,225.00 1,454.440 1,090.83 6,352.440 4,764 070 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 0.370 370.00 11.250 11,250 075 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 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 6,191,520.00 205.000 98,400.00 10,585.000 5,080,800 (F) 080 STRUCTURAL CONCRETE, APPROACH SLAB CY 600.0000 102,600.00 21.000 12,600.00 118.000 70,800 (F) (TYPE N) 081 STRUCTURAL CONCRETE, APPROACH SLAB CY 425.0000 85,425.00 38.000 16,150.00 102.000 43,350 (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 587,195.00 156.250 2,968.75 20,320.450 386,088 084 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 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 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 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 41,540.00 725.000 22,475.00 725.000 22,475 122 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 1.000 3,000.00 1.000 3,000 127 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 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,134.000 128,040.00 2,134.000 128,040 (F) 133 CONCRETE BARRIER (TYPE 742) LF 64.0000 133,760.00 2,090.000 133,760.00 2,090.000 133,760 (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 04/24/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-445904 TIME 08:20 AM ESTIMATE NO. 22 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 04/20/13 R.E. NAME: STIMSON, PATRICK DATE OF THIS ESTIMATE 04/24/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 645,532.13 24,233,977.56 ADJUSTMENT OF COMPENSATION 185,996.23 251,060.95 EXTRA WORK 50,062.03 1,136,162.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 881,590.39 25,621,201.44 141 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 881,590.39 27,721,201.44 MATERIALS ON HAND ON SITE 58,111.10 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -5,561.00 TOTAL 881,590.39 27,773,751.54 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 01/16/14 385 15 0 0 85% 47% PROGRESS IS SATISFACTORY STIMSON, PATRICK RESIDENT ENGINEER PROGRAM CAS145 DATE 04/24/13