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 09/25/09 EST. NO.19 TIME 10:47 AM R.E. NAME: RESLER, CAESAR 07-228104 --------------------------------------------------------------------------- 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 0034 10,042.28 E.W. @ F.A.(+) 062109 N 0217 0 0035 231.53 080609 N 0220 0 013 0001 1,273.20 E.W. @ L.S.(+) 090109 N 0001 0 0001-1 -1,273.20 090109 N 0001 0 DAO CORRECTING ENTRY 0002 10,000.00 090109 N 0002 0 014 0009 993.83 E.W. @ F.A.(+) 080609 N 0221 0 017 0001 100,084.00 E.W. @ L.S.(+) 080109 N 0001 0 0002 3,424.00 090109 N 0002 0 0002-1 -3,424.00 090109 N 0002 0 DAO CORRECTING ENTRY 029 0001 8,700.00 E.W. @ L.S.(+) 090109 N 0001 0 130,051.64 TOTAL THIS ESTIMATE 1,503,835.82 TOTAL PREVIOUS ESTIMATE 1,633,887.46 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 09/25/09 EST. NO.19 TIME 10:47 AM R.E. NAME: RESLER, CAESAR 07-228104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 10:47 AM ESTIMATE NO. 19 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 09/25/09 LOCATION RERUN PROGRESS ESTIMATE 07-LA-210-29.5/30.7 ----------------------- DIABLO CONTRACTORS INC IN LOS ANGELES COUNTY IN AND NEAR 7 CROW CANYON COURT SUITE 100 ARCADIA FROM ROUTE 210/164 SAN RAMON, CA 94583 SEPARATION TO 0.1 KM WEST OF BALDWIN AVENUE UNDERCROSSING FED. AID NO. N O N E CONSTRUCT SOUNDWALLS ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.864 4,320.00 02 TIME-RELATED OVERHEAD WDAY 3,000.0000 720,000.00 21.000 63,000.00 216.000 648,000.00 03 TEMPORARY FENCE (TYPE CL-1.8) M 30.0000 45,000.00 20.000 600.00 748.300 22,449.00 S) 04 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000.00 05 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 0.100 300.00 1.000 3,000.00 S) PREVENTION PLAN 06 TEMPORARY SILT FENCE M 5.0000 10,650.00 1,580.000 7,900.00 07 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 3,000.00 3.000 3,000.00 08 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 8,000.00 7.000 14,000.00 09 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,200.00 38.000 3,800.00 10 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.850 8,500.00 S) 11 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.050 10,000.00 0.886 177,200.00 S) 12 TYPE II BARRICADE EA 50.0000 600.00 12.000 600.00 12.000 600.00 S) 13 TEMPORARY TRAFFIC STRIPE (TAPE) M 1.0000 2,240.00 5,238.000 5,238.00 S) 14 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 700.00 20.000 700.00 73.000 2,555.00 S) 15 TEMPORARY PAVEMENT MARKER EA 3.2500 305.50 640.000 2,080.00 S) 16 TEMPORARY RAILING (TYPE K) M 60.0000 49,200.00 10.000 600.00 870.000 52,200.00 17 TEMPORARY CRASH CUSHION MODULE EA 300.0000 11,700.00 36.000 10,800.00 78.000 23,400.00 S) 18 REMOVE MASONRY BLOCK WALL M2 20.0000 26,400.00 1,553.300 31,066.00 19 REMOVE WOOD FENCE M 20.0000 540.00 33.000 660.00 20 REMOVE CHAIN LINK FENCE M 12.0000 7,080.00 590.000 7,080.00 S) 21 REMOVE CONCRETE CHAIN LINK FENCE M 20.0000 14,200.00 710.000 14,200.00 S) 22 REMOVE METAL BEAM GUARD RAILING M 25.0000 800.00 114.930 2,873.25 S) PROGRAM CAS145 PAGE 2 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 10:47 AM ESTIMATE NO. 19 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 09/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 2.0000 2,220.00 2,511.000 5,022.00 S) 24 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 3,360.00 2,547.000 5,094.00 S) 25 REMOVE PAVEMENT MARKER EA 1.0000 77.00 490.000 490.00 S) 26 REMOVE CORRUGATED STEEL PIPE M 50.0000 550.00 11.000 550.00 27 CLEARING AND GRUBBING LS 150,000.0000 150,000.00 1.000 150,000.00 28 ROADWAY EXCAVATION M3 60.0000 42,000.00 1,787.990 107,279.40 29 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 30 STRUCTURE EXCAVATION (SOUND WALL) M3 120.0000 9,600.00 80.000 9,600.00 F) 31 STRUCTURE BACKFILL (SOUND WALL) M3 100.0000 7,000.00 0.000 0.00 F) 32 HIGHWAY PLANTING LS 20,000.0000 20,000.00 0.000 0.00 S) 33 PRUNE EXISTING PLANTS LS 25,000.0000 25,000.00 1.000 25,000.00 S) 34 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.000 0.00 S) 35 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 0.250 6,250.00 S) 36 EXTEND 200 MM CONDUIT M 200.0000 1,200.00 6.000 1,200.00 6.000 1,200.00 S) 37 CLASS 3 AGGREGATE BASE M3 80.0000 38,400.00 326.420 26,113.60 326.420 26,113.60 38 LEAN CONCRETE BASE M3 250.0000 67,500.00 0.000 0.00 39 ASPHALT CONCRETE (TYPE B) TONN 170.0000 76,500.00 0.000 0.00 40 CONCRETE PAVEMENT M3 400.0000 68,000.00 0.000 0.00 41 SEAL PAVEMENT JOINT M 20.0000 3,400.00 0.000 0.00 42 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 120.0000 342,000.00 3,406.320 408,758.40 S) PILING (SOUND WALL) 43 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 310.0000 86,180.00 390.840 121,160.40 S) PILING (SOUND WALL) 44 900 MM CAST-IN-DRILLED HOLE CONCRETE M 700.0000 8,400.00 3.960 2,772.00 12.360 8,652.00 S) PILING (SOUND WALL) 45 STRUCTURAL CONCRETE, SOUND WALL M3 800.0000 403,200.00 108.070 86,456.00 361.020 288,816.00 F) 46 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 1,560.00 1.040 1,248.00 F) 47 MINOR CONCRETE (SOUND WALL) M3 500.0000 185,500.00 46.030 23,015.00 F) 48 DRILL AND BOND DOWEL M 100.0000 13,300.00 0.000 0.00 49 DRILL AND BOND DOWEL (EPOXY CARTRIDGE) EA 200.0000 3,600.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 10:47 AM ESTIMATE NO. 19 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 09/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 FURNISH PRECAST PRESTRESSED CONCRETE EA 40,000.0000 40,000.00 0.000 0.00 S) GIRDER (25 M - 30 M) 51 ERECT PRECAST PRESTRESSED CONCRETE EA 15,000.0000 15,000.00 0.000 0.00 S) GIRDER 52 LIGHTWEIGHT SOUND WALL SYSTEM M2 460.0000 386,860.00 0.000 0.00 F) 53 SOUND WALL (MASONRY BLOCK) M2 160.0000 1,379,520.00 6,933.660 1,109,385.60 SF) 54 BAR REINFORCING STEEL (SOUND WALL) KG 2.0000 146,860.00 13,540.500 27,081.00 74,555.000 149,110.00 SF) 55 450 MM CORRUGATED STEEL PIPE M 400.0000 4,000.00 10.000 4,000.00 (2.01 MM THICK) 56 MISCELLANEOUS IRON AND STEEL KG 8.5000 1,258.00 148.000 1,258.00 F) 57 METAL BEAM GUARD RAILING (WOOD POST) M 120.0000 3,840.00 0.000 0.00 S) 58 CRASH CUSHION (TYPE CAT) EA 3,000.0000 3,000.00 0.000 0.00 S) 59 CONCRETE BARRIER (TYPE 736B) M 300.0000 50,100.00 0.000 0.00 60 CONCRETE BARRIER (TYPE 736SV) M 500.0000 265,000.00 523.123 261,561.50 61 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 7,080.00 0.000 0.00 S) 62 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 198.00 0.000 0.00 S) 63 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 880.00 0.000 0.00 S) 64 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 465.00 0.000 0.00 S) 65 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.714 7,140.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 09/25/09 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 10:47 AM ESTIMATE NO. 19 BID OPENING 01/03/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/09 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 09/25/09 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 230,222.60 3,769,825.15 ADJUSTMENT OF COMPENSATION 0.00 20,123.52 EXTRA WORK 130,051.64 1,613,763.94 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 360,274.24 5,403,712.61 66 MOBILIZATION LS 560,000.0000 560,000.00 1.000 560,000.00 ORIGINAL CONTRACT AMOUNT 5,617,223.50 TOTAL WORK COMPLETED 360,274.24 5,963,712.61 MATERIALS ON HAND ON SITE 193,430.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 360,274.24 6,157,142.61 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 02/05/08 490 04/01/08 04/01/08 01/26/11 216 43 0 0 79% 90% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO RESLER, CAESAR RESIDENT ENGINEER PROGRAM CAS145 DATE 09/25/09