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 09/20/13 EST. NO.18 TIME 11:04 AM R.E. NAME: WIDJAJA, DANIEL 07-252804 --------------------------------------------------------------------------- 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 0051 78.06 E.W. @ F.A.(+) 062813 N 100628 0052 3,413.79 072413 N 100724 005 0001 595.68 E.W. @ F.A.(+) 112812 N 112812 0002 341.52 072513 N 100725 009 0091 1,320.00 E.W. @ F.A.(+) 041313 N 100413 0092 957.94 072213 N 100722 011 0005 2,255.48 E.W. @ F.A.(+) 010813 N SE0108 0011 4,577.42 070913 N SE0709 0012 609.83 092412 N SE0924 0013 609.83 092812 N SE0928 0014 2,213.42 092612 N SE0926 0015 51,327.86 072913 N SEC011 014 0003 117,171.23 E.W. @ U.P (+) 091713 N 14-3 0 016 0001 59,147.77 A.C. @ L.S.(+) 091613 N 16-1 0 244,619.83 TOTAL THIS ESTIMATE 1,004,795.93 TOTAL PREVIOUS ESTIMATE 1,249,415.76 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 09/20/13 EST. NO.18 TIME 11:04 AM R.E. NAME: WIDJAJA, DANIEL 07-252804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252804 TIME 11:04 AM ESTIMATE NO. 18 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 09/20/13 LOCATION PROGRESS ESTIMATE 07-LA-5-R73.2/R88.6 ----------------- GRIFFITH/COFFMAN JOINT VENTURE IN LOS ANGELES COUNTY ABOUT 13 12200 BLOOMFIELD AVENUE MILES NORTH OF CASTAIC FROM 1.2 SANTA FE SPRINGS CA 90670 MILE SOUTH OF VISTA DEL LAGO ROAD OVERCROSSING TO KERN COUNTY LINE FED. AID NO. ACIM-053(47)E PCC PAVEMENT,WIDEN MEDIAN SHOULDER ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.500 5,000 002 TIME-RELATED OVERHEAD WDAY 1,500.0000 750,000.00 21.000 31,500.00 236.000 354,000 003 CONSTRUCTION SITE MANAGEMENT LS 50,000.0000 50,000.00 0.050 2,500.00 0.650 32,500 004 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 1.000 4,000 PREVENTION PLAN 005 TEMPORARY DRAINAGE INLET PROTECTION EA 135.0000 35,100.00 30.000 4,050.00 206.000 27,810 006 STREET SWEEPING LS 400,000.0000 400,000.00 0.040 16,000.00 0.580 232,000 007 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 50,000.0000 50,000.00 0.050 2,500.00 0.600 30,000 008 RAIN EVENT ACTION PLAN EA 500.0000 23,500.00 6.000 3,000 009 STORM WATER ANNUAL REPORT EA 2,000.0000 8,000.00 1.000 2,000.00 2.000 4,000 010 STORM WATER SAMPLING AND ANALYSIS DAY EA 250.0000 4,250.00 3.000 750 011 CONSTRUCTION AREA SIGNS LS 220,000.0000 220,000.00 0.500 110,000 012 TRAFFIC CONTROL SYSTEM LS 500,000.0000 500,000.00 0.050 25,000.00 0.600 300,000 013 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.1000 40,950.00 1,634.000 3,431.40 8,538.050 17,929 014 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.1600 505,600.00 647,820.000 103,651.20 3,104,521.000 496,723 015 CHANNELIZER (SURFACE MOUNTED) EA 24.0000 328,800.00 322.000 7,728.00 2,272.000 54,528 016 TEMPORARY PAVEMENT MARKER EA 3.1500 190,260.00 10,000.000 31,500.00 47,851.000 150,730 017 TEMPORARY RAILING (TYPE K) LF 4.5000 3,235,500.00 91,240.000 410,580.00 512,220.000 2,304,990 018 TEMPORARY CRASH CUSHION MODULE EA 185.0000 407,000.00 165.000 30,525.00 970.000 179,450 019 REMOVE METAL BEAM GUARD RAILING LF 6.5000 215,150.00 23,126.000 150,319 020 REMOVE PAINTED TRAFFIC STRIPE LF 0.3500 686,000.00 414,063.000 144,922.05 1,461,277.000 511,446 021 REMOVE PAINTED PAVEMENT MARKING SQFT 2.1000 40,950.00 1,386.000 2,910.60 10,360.000 21,756 022 REMOVE PAVEMENT MARKER EA 0.6500 42,185.00 9.188 5.97 42,847.188 27,850 PROGRAM CAS145 PAGE 2 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252804 TIME 11:04 AM ESTIMATE NO. 18 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE ASPHALT CONCRETE DIKE LF 0.1400 19,600.00 7,221.000 1,010.94 95,905.000 13,426 024 REMOVE GRATE EA 450.0000 85,500.00 0.000 0 025 REMOVE CONCRETE PAVEMENT CY 3.5000 458,500.00 13,242.000 46,347.00 107,398.000 375,893 026 REMOVE CONCRETE DECK SURFACE SQFT 2.7500 65,340.00 27,600.000 75,900 027 ADJUST INLET EA 2,870.0000 57,400.00 0.000 0 028 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.1000 123,060.00 58,424.220 122,690 029 REPLACE UNDERLYING BASE CY 100.0000 32,000.00 0.000 0 030 REMOVE UNSOUND CONCRETE CF 20.0000 6,520.00 93.140 1,862 031 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.3200 37,461.12 90,498.000 28,959 032 ROADWAY EXCAVATION CY 15.0000 8,070,000.00 66,411.000 996,165.00 500,180.000 7,502,700 033 ROADWAY EXCAVATION (TYPE Z-2) CY 80.0000 90,400.00 942.000 75,360 (AERIALLY DEPOSITED LEAD) 034 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000 035 AGGREGATE BASE (APPROACH SLAB) CY 150.0000 19,800.00 82.960 12,444 036 CLASS 3 AGGREGATE BASE CY 15.0000 2,640,000.00 9,769.000 146,535.00 130,378.000 1,955,670 037 LEAN CONCRETE BASE CY 72.0000 8,568,000.00 3,003.000 216,216.00 80,774.000 5,815,728 038 LEAN CONCRETE BASE (RAPID SETTING) CY 90.0000 792,900.00 5,374.000 483,660 039 HOT MIX ASPHALT TON 75.0000 5,205,000.00 1,188.000 89,100.00 48,256.430 3,619,232 040 HOT MIX ASPHALT (TYPE B) TON 76.0000 254,600.00 492.000 37,392.00 2,510.000 190,760 041 SHOULDER RUMBLE STRIP STA 23.0000 37,490.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 042 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 0.7000 41,230.00 23,448.000 16,413 043 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 0.7000 2,219.00 348.000 243 044 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 0.7000 37,520.00 29,539.000 20,677 045 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 0.7000 16,450.00 0.000 0 046 PLACE HOT MIX ASPHALT SQYD 3.6000 126,720.00 2,399.000 8,636.40 24,412.000 87,883 (MISCELLANEOUS AREA) 047 TACK COAT TON 545.0000 65,400.00 52.000 28,340 048 JOINTED PLAIN CONCRETE PAVEMENT CY 111.5000 27,540,500.00 7,507.000 837,030.50 183,770.000 20,490,355 049 JOINTED PLAIN CONCRETE PAVEMENT CY 182.0000 4,004,000.00 375.000 68,250.00 13,697.000 2,492,854 (RAPID STRENGTH CONCRETE) PROGRAM CAS145 PAGE 3 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252804 TIME 11:04 AM ESTIMATE NO. 18 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 SHOULDER RUMBLE STRIP STA 40.0000 65,200.00 0.000 0 (CONCRETE PAVEMENT, GROUND-IN INDENTATIONS) 051 INDIVIDUAL SLAB REPLACEMENT CY 577.0000 3,663,950.00 0.000 0 (RAPID STRENGTH CONCRETE) 052 SEAL PAVEMENT JOINT LF 2.0300 899,290.00 54,049.000 109,719.47 363,223.000 737,342 053 SEAL ISOLATION JOINT LF 3.3500 465,650.00 0.000 0 054 DOWEL BAR (DRILL AND BOND) EA 19.0000 364,800.00 0.000 0 055 GRIND EXISTING CONCRETE SQYD 4.2000 1,776,600.00 28,887.000 121,325 PAVEMENT 056 STRUCTURAL CONCRETE, APPROACH SLAB CY 585.0000 855,270.00 493.330 288,598 (TYPE R) 057 PAVING NOTCH EXTENSION CF 80.0000 80,320.00 174.500 13,960 058 RAPID SETTING CONCRETE (PATCH) CF 400.0000 10,400.00 9.600 3,840 059 FURNISH POLYESTER CONCRETE OVERLAY CF 105.0000 806,610.00 6,942.000 728,910 060 PLACE POLYESTER CONCRETE OVERLAY SQFT 1.2500 146,332.50 90,498.000 113,122 (F) 061 JOINT SEAL (MR 1") LF 15.7500 32,823.00 0.000 0 062 BAR REINFORCING STEEL LB 5.5000 16,769.50 0.000 0 (F) 063 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 1,600.00 0.000 0 (0.080"-FRAMED) 064 ROADSIDE SIGN - TWO POST EA 1,510.0000 1,510.00 0.000 0 065 MISCELLANEOUS IRON AND STEEL LB 2.2500 79,056.00 0.000 0 (F) 066 DELINEATOR (CLASS 2) EA 54.0000 51,300.00 352.000 19,008.00 622.000 33,588 067 MILEPOST MARKER EA 54.0000 3,348.00 0.000 0 068 METAL BEAM GUARD RAILING (STEEL POST) LF 21.0000 625,800.00 613.000 12,873.00 21,938.000 460,698 069 TRANSITION RAILING (TYPE WB) EA 2,900.0000 52,200.00 5.000 14,500 070 END CAP (TYPE A) EA 90.0000 1,530.00 0.000 0 071 END CAP (TYPE TC) EA 200.0000 600.00 5.000 1,000 072 END ANCHOR ASSEMBLY (TYPE SFT) EA 650.0000 24,700.00 2.000 1,300.00 23.000 14,950 073 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,000.0000 117,000.00 2.000 6,000.00 24.000 72,000 074 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,250.0000 38,250.00 8.000 18,000 075 8" THERMOPLASTIC TRAFFIC STRIPE LF 5.2500 138,075.00 0.000 0 (RECESSED) PROGRAM CAS145 PAGE 4 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252804 TIME 11:04 AM ESTIMATE NO. 18 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 1.9000 927,200.00 17,604.000 33,447.60 17,604.000 33,447 (RECESSED, BROKEN 36-12) 077 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.3000 22,770.00 312.000 717.60 312.000 717 (RECESSED) (BROKEN 17-7) 078 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.8500 929,100.00 3,290.000 9,376.50 3,290.000 9,376 (RECESSED) 079 PAINT TRAFFIC STRIPE (2-COAT) LF 0.5500 26,565.00 0.000 0 080 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.7000 14,607.00 0.000 0 081 PAVEMENT MARKER EA 14.0000 224,000.00 0.000 0 (RETROREFLECTIVE-RECESSED) 082 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.750 2,250 SYSTEM ELEMENTS DURING CONSTRUCTION 083 MODIFY ROADWAY WEATHER INFORMATION LS 35,300.0000 35,300.00 0.000 0 SYSTEM 084 MODIFY TRAFFIC MONITORING STATION LS 31,500.0000 31,500.00 0.320 10,080 085 MODIFY RAMP METERING SYSTEM LS 41,500.0000 41,500.00 0.600 24,900 086 MODIFY LIGHTING LS 190,000.0000 190,000.00 0.910 172,900 PROGRAM CAS145 PAGE 5 DATE 09/20/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-252804 TIME 11:04 AM ESTIMATE NO. 18 BID OPENING 11/03/11 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 09/20/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 3,457,929.23 51,308,344.55 ADJUSTMENT OF COMPENSATION 59,147.77 288,770.57 EXTRA WORK 185,472.06 960,645.19 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 3,702,549.06 52,557,760.31 087 MOBILIZATION LS 7,680,000.0000 7,680,000.00 1.000 7,680,000 ORIGINAL CONTRACT AMOUNT 86,592,381.12 TOTAL WORK COMPLETED 3,702,549.06 60,237,760.31 MATERIALS ON HAND ON SITE 36,491.06 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,702,549.06 60,274,251.37 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 02/17/12 500 04/16/12 04/12/12 08/22/14 273 89 0 0 67% 55% PROGRESS IS SATISFACTORY WIDJAJA, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 09/20/13