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 11/16/11 EST. NO.36 TIME 01:48 PM 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 --------------------------------------------------------------------------- 018 0002 7,455.38 E.W. @ L.S.(+) 111511 N 2 0 032 0009 1,900.00 E.W. @ L.S.(+) 060111 N 0009 0 044 0001 49,258.36 A.C. @ L.S.(+) 111511 N 1 0 050 0001 3,000.00 A.C. @ L.S.(+) 060111 N 0001 0 053 0001 22,934.40 A.C. @ L.S.(+) 060111 N 0001 0 059 0001 -6,920.78 A.C. @ L.S.(-) 110111 N 0001 0 0001-1 6,920.78 110111 N 0001 0 DAO CORRECTING ENTRY 0001-2 -6,920.70 110111 N 0001 0 DAO CORRECTING ENTRY 77,627.44 TOTAL THIS ESTIMATE 2,539,159.75 TOTAL PREVIOUS ESTIMATE 2,616,787.19 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 11/16/11 EST. NO.36 TIME 01:48 PM 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 11/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 01:48 PM ESTIMATE NO. 36 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 06/16/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 11/16/11 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-210-29.5/30.7 ---------------------------------- DIABLO CONTRACTORS, INC. IN LOS ANGELES COUNTY IN AND NEAR 7 CROW CANYON CT, STE 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 ------------------------------------------------------------------------------------------------------------------------------------ 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 5,000.0000 5,000.00 0.136 680.00 1.000 5,000.00 002 TIME-RELATED OVERHEAD WDAY 3,000.0000 720,000.00 357.000 1,071,000.00 003 TEMPORARY FENCE (TYPE CL-1.8) M 30.0000 45,000.00 1,500.000 45,000.00 (S) 004 CONSTRUCTION SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000.00 005 PREPARE STORM WATER POLLUTION LS 3,000.0000 3,000.00 1.000 3,000.00 (S) PREVENTION PLAN 006 TEMPORARY SILT FENCE M 5.0000 10,650.00 2,130.000 10,650.00 007 TEMPORARY CONCRETE WASHOUT FACILITY EA 1,000.0000 3,000.00 3.000 3,000.00 008 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 8,000.00 7.000 14,000.00 009 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 1,200.00 38.000 3,800.00 010 CONSTRUCTION AREA SIGNS LS 10,000.0000 10,000.00 0.150 1,500.00 1.000 10,000.00 (S) 011 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 1.000 200,000.00 (S) 012 TYPE II BARRICADE EA 50.0000 600.00 12.000 600.00 (S) 013 TEMPORARY TRAFFIC STRIPE (TAPE) M 1.0000 2,240.00 5,238.000 5,238.00 (S) 014 CHANNELIZER (SURFACE MOUNTED) EA 35.0000 700.00 73.000 2,555.00 (S) 015 TEMPORARY PAVEMENT MARKER EA 3.2500 305.50 640.000 2,080.00 (S) 016 TEMPORARY RAILING (TYPE K) M 60.0000 49,200.00 870.000 52,200.00 017 TEMPORARY CRASH CUSHION MODULE EA 300.0000 11,700.00 78.000 23,400.00 (S) 018 REMOVE MASONRY BLOCK WALL M2 20.0000 26,400.00 1,553.300 31,066.00 019 REMOVE WOOD FENCE M 20.0000 540.00 33.000 660.00 020 REMOVE CHAIN LINK FENCE M 12.0000 7,080.00 590.000 7,080.00 (S) 021 REMOVE CONCRETE CHAIN LINK FENCE M 20.0000 14,200.00 710.000 14,200.00 (S) 022 REMOVE METAL BEAM GUARD RAILING M 25.0000 800.00 114.930 2,873.25 (S) PROGRAM CAS145 PAGE 2 DATE 11/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 01:48 PM ESTIMATE NO. 36 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 06/16/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 11/16/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW PAINTED TRAFFIC STRIPE M 2.0000 2,220.00 2,511.000 5,022.00 (S) 024 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 2.0000 3,360.00 2,547.000 5,094.00 (S) 025 REMOVE PAVEMENT MARKER EA 1.0000 77.00 490.000 490.00 (S) 026 REMOVE CORRUGATED STEEL PIPE M 50.0000 550.00 11.000 550.00 027 CLEARING AND GRUBBING LS 150,000.0000 150,000.00 1.000 150,000.00 028 ROADWAY EXCAVATION M3 60.0000 42,000.00 1,138.900 68,334.00 029 LEAD COMPLIANCE PLAN LS 5,000.0000 5,000.00 1.000 5,000.00 030 STRUCTURE EXCAVATION (SOUND WALL) M3 120.0000 9,600.00 80.000 9,600.00 (F) 031 STRUCTURE BACKFILL (SOUND WALL) M3 100.0000 7,000.00 70.000 7,000.00 (F) 032 HIGHWAY PLANTING LS 20,000.0000 20,000.00 1.000 20,000.00 (S) 033 PRUNE EXISTING PLANTS LS 25,000.0000 25,000.00 1.000 25,000.00 (S) 034 PLANT ESTABLISHMENT WORK LS 25,000.0000 25,000.00 0.184 4,600.00 1.000 25,000.00 (S) 035 IRRIGATION SYSTEM LS 25,000.0000 25,000.00 1.000 25,000.00 (S) 036 EXTEND 200 MM CONDUIT M 200.0000 1,200.00 6.000 1,200.00 (S) 037 CLASS 3 AGGREGATE BASE M3 80.0000 38,400.00 480.000 38,400.00 038 LEAN CONCRETE BASE M3 250.0000 67,500.00 270.000 67,500.00 039 ASPHALT CONCRETE (TYPE B) TONN 170.0000 76,500.00 450.000 76,500.00 040 CONCRETE PAVEMENT M3 400.0000 68,000.00 170.000 68,000.00 041 SEAL PAVEMENT JOINT M 20.0000 3,400.00 170.000 3,400.00 042 400 MM CAST-IN-DRILLED-HOLE CONCRETE M 120.0000 342,000.00 3,817.270 458,072.40 (S) PILING (SOUND WALL) 043 600 MM CAST-IN-DRILLED-HOLE CONCRETE M 310.0000 86,180.00 345.460 107,092.60 (S) PILING (SOUND WALL) 044 900 MM CAST-IN-DRILLED HOLE CONCRETE M 700.0000 8,400.00 12.360 8,652.00 (S) PILING (SOUND WALL) 045 STRUCTURAL CONCRETE, SOUND WALL M3 800.0000 403,200.00 504.000 403,200.00 (F) 046 MINOR CONCRETE (MINOR STRUCTURE) M3 1,200.0000 1,560.00 0.260 312.00 6.950 8,340.00 (F) 047 MINOR CONCRETE (SOUND WALL) M3 500.0000 185,500.00 53.620 26,810.00 (F) 048 DRILL AND BOND DOWEL M 100.0000 13,300.00 0.000 0.00 049 DRILL AND BOND DOWEL (EPOXY CARTRIDGE) EA 200.0000 3,600.00 18.000 3,600.00 PROGRAM CAS145 PAGE 3 DATE 11/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 01:48 PM ESTIMATE NO. 36 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 06/16/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 11/16/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH PRECAST PRESTRESSED CONCRETE EA 40,000.0000 40,000.00 1.000 40,000.00 (S) GIRDER (25 M - 30 M) 051 ERECT PRECAST PRESTRESSED CONCRETE EA 15,000.0000 15,000.00 1.000 15,000.00 (S) GIRDER 052 LIGHTWEIGHT SOUND WALL SYSTEM M2 460.0000 386,860.00 841.000 386,860.00 (F) 053 SOUND WALL (MASONRY BLOCK) M2 160.0000 1,379,520.00 8,472.570 1,355,611.20 (SF) 054 BAR REINFORCING STEEL (SOUND WALL) KG 2.0000 146,860.00 -1,125.000 -2,250.00 73,430.000 146,860.00 (SF) 055 450 MM CORRUGATED STEEL PIPE M 400.0000 4,000.00 10.000 4,000.00 (2.01 MM THICK) 056 MISCELLANEOUS IRON AND STEEL KG 8.5000 1,258.00 98.000 833.00 246.000 2,091.00 (F) 057 METAL BEAM GUARD RAILING (WOOD POST) M 120.0000 3,840.00 73.000 8,760.00 (S) 058 CRASH CUSHION (TYPE CAT) EA 3,000.0000 3,000.00 1.000 3,000.00 (S) 059 CONCRETE BARRIER (TYPE 736B) M 300.0000 50,100.00 0.000 0.00 060 CONCRETE BARRIER (TYPE 736SV) M 500.0000 265,000.00 522.597 261,298.50 061 100 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 7,080.00 6,201.500 18,604.50 (S) 062 200 MM THERMOPLASTIC TRAFFIC STRIPE M 3.0000 198.00 339.000 1,017.00 (S) 063 PAVEMENT MARKER (NON-REFLECTIVE) EA 4.0000 880.00 0.000 0.00 (S) 064 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 465.00 501.000 2,505.00 (S) 065 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 10,000.0000 10,000.00 0.286 2,860.00 1.000 10,000.00 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 11/16/11 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-228104 TIME 01:48 PM ESTIMATE NO. 36 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 06/16/11 R.E. NAME: RESLER, CAESAR DATE OF THIS ESTIMATE 11/16/11 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 8,535.00 5,389,866.45 ADJUSTMENT OF COMPENSATION 68,272.06 98,395.58 EXTRA WORK 9,355.38 2,518,391.61 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 86,162.44 8,006,653.64 066 MOBILIZATION LS 560,000.0000 560,000.00 1.000 560,000.00 ORIGINAL CONTRACT AMOUNT 5,617,223.50 TOTAL WORK COMPLETED 86,162.44 8,566,653.64 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 86,162.44 8,566,653.64 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 02/05/08 490 04/01/08 04/01/08 06/16/11 528 274 38 0 100% 100% RESLER, CAESAR RESIDENT ENGINEER PROGRAM CAS145 DATE 11/16/11