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 02/23/11 EST. NO.08 TIME 07:33 AM R.E. NAME: RESLER, CAESAR 07-224504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 008 0002 1,400.00 E.W. @ L.S.(+) 021611 N 0002 0 1,400.00 TOTAL THIS ESTIMATE 132,813.29 TOTAL PREVIOUS ESTIMATE 134,213.29 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 02/23/11 EST. NO.08 TIME 07:33 AM R.E. NAME: RESLER, CAESAR 07-224504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-224504 TIME 07:33 AM ESTIMATE NO. 08 BID OPENING 05/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 02/23/11 LOCATION PROGRESS ESTIMATE 07-LA-210-35.5/35.9 ----------------- O'DONNEL CONTRUCTION INC. IN LOS ANGELES COUNTY IN DUARTE 559 W. COVINA BLVD FROM DUNCANNON AVENUE UNDERCROSSING SAN DIMAS CA 91773 TO HIGHLAND AVENUE UNDERCROSSING FED. AID NO. N O N E CONSTRUCT SOUND WALL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SMALL BUSINESS UTILIZATION REPORT EA 250.0000 1,000.00 1.000 250.00 02 TEMPORARY FENCE (TYPE CL-1.8) M 27.0000 1,755.00 20.000 540.00 20.000 540.00 03 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.050 150.00 0.490 1,470.00 04 PREPARE STORM WATER POLLUTION LS 2,200.0000 2,200.00 0.750 1,650.00 PREVENTION PLAN 05 TEMPORARY MULCH M2 1.6000 8,000.00 0.000 0.00 06 TEMPORARY FIBER ROLL M 9.0000 10,710.00 762.000 6,858.00 1,012.000 9,108.00 07 TEMPORARY SILT FENCE M 6.0000 3,540.00 590.000 3,540.00 08 MOVE-IN/MOVE-OUT EA 800.0000 1,600.00 0.000 0.00 (TEMPORARY EROSION CONTROL) 09 TEMPORARY DRAINAGE INLET PROTECTION EA 125.0000 750.00 6.000 750.00 10 STREET SWEEPING LS 1,500.0000 1,500.00 0.050 75.00 0.490 735.00 11 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 5,000.0000 5,000.00 0.050 250.00 0.370 1,850.00 12 CONSTRUCTION AREA SIGNS LS 13,000.0000 13,000.00 0.750 9,750.00 13 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.050 3,500.00 0.490 34,300.00 14 TYPE III BARRICADE EA 60.0000 1,620.00 27.000 1,620.00 15 TEMPORARY TRAFFIC STRIPE (TAPE) M 5.2500 5,040.00 975.000 5,118.75 16 TEMPORARY PAVEMENT MARKING (TAPE) M2 27.0000 756.00 27.440 740.88 17 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.0000 6,660.00 6,499.110 6,499.11 18 CHANNELIZER (SURFACE MOUNTED) EA 25.0000 1,050.00 42.000 1,050.00 19 TEMPORARY RAILING (TYPE K) M 52.0000 50,440.00 970.000 50,440.00 20 TEMPORARY CRASH CUSHION MODULE EA 300.0000 17,400.00 58.000 17,400.00 21 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 1.3000 2,132.00 1,823.920 2,371.10 STRIPE (HAZARDOUS WASTE) 22 ABANDON CULVERT M 60.0000 420.00 7.000 420.00 PROGRAM CAS145 PAGE 2 DATE 02/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-224504 TIME 07:33 AM ESTIMATE NO. 08 BID OPENING 05/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 02/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE PAINTED TRAFFIC STRIPE M 1.0000 7,050.00 0.000 0.00 24 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 1.3000 2,548.00 3,105.000 4,036.50 25 REMOVE PAVEMENT MARKER EA 0.4000 640.00 1,740.000 696.00 26 REMOVE ROADSIDE SIGN EA 75.0000 375.00 5.000 375.00 27 REMOVE SIGN STRUCTURE EA 2,200.0000 2,200.00 0.000 0.00 28 REMOVE PIPE M 94.0000 2,162.00 23.000 2,162.00 29 REMOVE INLET EA 650.0000 3,900.00 6.000 3,900.00 30 RECONSTRUCT CHAIN LINK FENCE M 260.0000 520.00 0.000 0.00 31 REMOVE CONCRETE M3 100.0000 350.00 3.500 350.00 32 REMOVE CONCRETE BARRIER M 700.0000 840.00 1.200 840.00 33 REMOVE SOUND WALL LS 800.0000 800.00 0.500 400.00 34 ACCESS OPENING, DECK EA 600.0000 4,800.00 0.500 300.00 35 ACCESS OPENING, SOFFIT EA 1,200.0000 4,800.00 0.000 0.00 36 REMOVE METAL RAILING M 26.0000 390.00 15.000 390.00 37 BRIDGE REMOVAL (PORTION), LOCATION A LS 13,000.0000 13,000.00 1.000 13,000.00 38 BRIDGE REMOVAL (PORTION), LOCATION B LS 19,000.0000 19,000.00 1.000 19,000.00 39 CLEARING AND GRUBBING LS 10,000.0000 10,000.00 1.000 10,000.00 40 ROADWAY EXCAVATION M3 50.0000 39,000.00 146.000 7,300.00 146.000 7,300.00 41 ROADWAY EXCAVATION (TYPE Z-2) M3 135.0000 25,650.00 95.000 12,825.00 (AERIALLY DEPOSITED LEAD) 42 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800.00 43 STRUCTURE EXCAVATION (BRIDGE) M3 38.0000 3,762.00 73.000 2,774.00 73.000 2,774.00 F) 44 STRUCTURE EXCAVATION (RETAINING WALL) M3 125.0000 22,000.00 19.000 2,375.00 141.000 17,625.00 F) 45 STRUCTURE EXCAVATION (TYPE Z-2) M3 135.0000 2,295.00 0.000 0.00 F) (AERIALLY DEPOSITED LEAD) 46 STRUCTURE BACKFILL (BRIDGE) M3 110.0000 440.00 2.000 220.00 2.000 220.00 F) 47 STRUCTURE BACKFILL (RETAINING WALL) M3 110.0000 15,400.00 75.000 8,250.00 75.000 8,250.00 F) 48 HIGHWAY PLANTING LS 37,000.0000 37,000.00 0.000 0.00 49 MAINTAIN EXISTING PLANTED AREAS LS 1,100.0000 1,100.00 0.100 110.00 PROGRAM CAS145 PAGE 3 DATE 02/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-224504 TIME 07:33 AM ESTIMATE NO. 08 BID OPENING 05/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 02/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 PLANT ESTABLISHMENT WORK LS 10,200.0000 10,200.00 0.000 0.00 51 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,100.0000 1,100.00 0.100 110.00 52 IRRIGATION SYSTEM LS 52,000.0000 52,000.00 0.050 2,600.00 53 NPS 2 SUPPLY LINE (BRIDGE) M 300.0000 28,800.00 0.000 0.00 F) 54 EXTEND 150 MM CONDUIT M 550.0000 660.00 0.000 0.00 55 CLASS 3 AGGREGATE BASE M3 70.0000 26,600.00 0.000 0.00 56 LEAN CONCRETE BASE M3 150.0000 31,500.00 0.000 0.00 57 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 14,000.0000 2,800.00 0.000 0.00 58 HOT MIX ASPHALT (TYPE B) TONN 190.0000 85,500.00 0.000 0.00 59 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 163.0000 223,310.00 142.600 23,243.80 PILING (SOUND WALL) 60 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 300.0000 12,000.00 40.000 12,000.00 PILING (SOUND WALL) 61 PRESTRESSING CAST-IN-PLACE CONCRETE LS 22,500.0000 22,500.00 0.000 0.00 62 STRUCTURAL CONCRETE, BRIDGE M3 2,700.0000 143,100.00 4.000 10,800.00 7.000 18,900.00 F) 63 STRUCTURAL CONCRETE, RETAINING WALL M3 900.0000 44,100.00 9.000 8,100.00 21.000 18,900.00 F) 64 STRUCTURE APPROACH (BARRIER SLAB) M3 680.0000 61,880.00 0.000 0.00 F) 65 MINOR CONCRETE (MINOR STRUCTURE) M3 2,000.0000 25,200.00 14.000 28,000.00 F) 66 MINOR CONCRETE (SOUND WALL) M3 900.0000 6,660.00 7.400 6,660.00 F) 67 PAVING NOTCH EXTENSION M3 5,200.0000 5,200.00 0.000 0.00 68 DRILL AND BOND DOWEL M 65.0000 4,030.00 42.000 2,730.00 62.000 4,030.00 69 DRILL AND BOND DOWEL (CHEMICAL ADHESIVE) EA 35.0000 630.00 0.000 0.00 70 CLOSE ACCESS, DECK EA 550.0000 4,400.00 0.000 0.00 71 JACKING SUPERSTRUCTURE LOCATION A LS 12,000.0000 12,000.00 0.000 0.00 72 JACKING SUPERSTRUCTURE LOCATION B LS 12,000.0000 12,000.00 0.000 0.00 73 CORE CONCRETE (0 - 50 MM) M 225.0000 2,025.00 0.000 0.00 74 SOUND WALL (MASONRY BLOCK) M2 200.0000 430,600.00 0.000 0.00 F) 75 JOINT SEAL (MR 13MM) M 100.0000 1,400.00 0.000 0.00 76 BAR REINFORCING STEEL (BRIDGE) KG 2.9000 36,337.00 531.000 1,539.90 F) PROGRAM CAS145 PAGE 4 DATE 02/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-224504 TIME 07:33 AM ESTIMATE NO. 08 BID OPENING 05/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 02/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 BAR REINFORCING STEEL (RETAINING WALL) KG 2.6000 6,448.00 812.000 2,111.20 F) 78 HEADED BAR REINFORCEMENT EA 18.0000 2,088.00 0.000 0.00 F) 79 FURNISH SIGN STRUCTURE (TRUSS) KG 6.5000 41,730.00 0.000 0.00 F) 80 INSTALL SIGN STRUCTURE (TRUSS) KG 0.4000 2,568.00 0.000 0.00 F) 81 FURNISH FORMED PANEL SIGN (OVERHEAD) M2 160.0000 1,760.00 0.000 0.00 82 FURNISH SINGLE SHEET ALUMINUM SIGN M2 120.0000 48.00 0.000 0.00 (1.6 MM-UNFRAMED) 83 1524 MM CAST-IN-DRILLED-HOLE M 2,400.0000 16,080.00 0.000 0.00 CONCRETE PILE (SIGN FOUNDATION) 84 ROADSIDE SIGN (SOUND WALL MOUNTED) EA 1,700.0000 3,400.00 0.000 0.00 85 ROADSIDE SIGN (ON SOUND WALL) EA 150.0000 300.00 0.000 0.00 (STRAP & SADDLE BRACKET METHOD) 86 INSTALL ROADSIDE SIGN EA 2,600.0000 2,600.00 0.000 0.00 (LAMINATED WOOD BOX POST) 87 450 MM REINFORCED CONCRETE PIPE M 320.0000 4,480.00 10.000 3,200.00 88 450 MM CORRUGATED STEEL PIPE M 300.0000 2,100.00 7.000 2,100.00 (2.01 MM THICK) 89 MISCELLANEOUS IRON AND STEEL KG 3.0000 2,664.00 0.000 0.00 F) 90 CONCRETE BARRIER (TYPE 736 MODIFIED) M 450.0000 40,050.00 0.000 0.00 F) 91 CONCRETE BARRIER (TYPE 736SV) M 475.0000 256,500.00 0.000 0.00 92 THERMOPLASTIC TRAFFIC STRIPE M 0.8000 5,304.00 0.000 0.00 93 PAINT TRAFFIC STRIPE (2-COAT) M 0.5500 93.50 0.000 0.00 94 PAINT PAVEMENT MARKING (2-COAT) M2 16.0000 272.00 0.000 0.00 95 PAVEMENT MARKER (NON-REFLECTIVE) EA 1.1000 1,177.00 0.000 0.00 96 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.1000 1,829.00 21.000 65.10 97 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 600.0000 600.00 0.340 204.00 SYSTEM ELEMENTS DURING CONSTRUCTION 98 TEMPORARY LIGHTING AND SIGN ILLUMINATION LS 11,000.0000 11,000.00 0.750 8,250.00 99 ELECTRIC SERVICE (IRRIGATION) LS 8,000.0000 8,000.00 0.000 0.00 00 MODIFY TRAFFIC MONITORING STATION LS 11,500.0000 11,500.00 0.000 0.00 01 MODIFY LIGHTING AND SIGN ILLUMINATION LS 19,000.0000 19,000.00 0.050 950.00 PROGRAM CAS145 PAGE 5 DATE 02/23/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-224504 TIME 07:33 AM ESTIMATE NO. 08 BID OPENING 05/06/10 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 02/23/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 53,922.00 388,820.34 ADJUSTMENT OF COMPENSATION 0.00 46,341.19 EXTRA WORK 1,400.00 87,872.10 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 55,322.00 523,033.63 02 MOBILIZATION LS 115,000.0000 115,000.00 0.950 109,250.00 ORIGINAL CONTRACT AMOUNT 2,272,518.50 TOTAL WORK COMPLETED 55,322.00 632,283.63 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 55,322.00 632,283.63 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 06/25/10 305 07/22/10 07/22/10 01/10/12 104 35 0 0 23% 34% PROGRESS IS SATISFACTORY RESLER, CAESAR RESIDENT ENGINEER PROGRAM CAS145 DATE 02/23/11