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 03/25/13 EST. NO.01 TIME 09:52 AM R.E. NAME: WIDJAJA, DANIEL 07-285004 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** 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 03/25/13 EST. NO.01 TIME 09:52 AM R.E. NAME: WIDJAJA, DANIEL 07-285004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-285004 TIME 09:52 AM ESTIMATE NO. 01 BID OPENING 11/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 03/25/13 LOCATION PROGRESS ESTIMATE 07-LA-5-54.4/54.4 ----------------- O'DONNELL CONSTRUCTION INC IN LOS ANGELES COUNTY IN SANTA 559 W COVINA BLVD CLARITA AT THE SOUTHBOUND ON-RAMP SAN DIMAS CA 91773 FROM RYE CANYON ROAD FED. AID NO. IMG- 005-3(73) INSTALL AND UPGRADE SIGNAL AND HMA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 3,000.0000 3,000.00 0.500 1,500.00 0.500 1,500 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.500 500.00 0.500 500 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 300.00 2.000 200.00 2.000 200 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,800.0000 1,800.00 0.500 900.00 0.500 900 005 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.500 1,750.00 0.500 1,750 006 TRAFFIC CONTROL SYSTEM LS 19,000.0000 19,000.00 0.500 9,500.00 0.500 9,500 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 500.00 84.000 210.00 84.000 210 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 525.00 1,500.000 525.00 1,500.000 525 009 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 1,950.00 19.000 950.00 19.000 950 010 TEMPORARY PAVEMENT MARKER EA 3.3000 52.80 0.000 0 011 TEMPORARY RAILING (TYPE K) LF 35.0000 18,900.00 280.000 9,800.00 280.000 9,800 012 TEMPORARY CRASH CUSHION MODULE EA 300.0000 13,200.00 22.000 6,600.00 22.000 6,600 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.6000 1,690.00 1,798.000 4,674.80 1,798.000 4,674 STRIPE (HAZARDOUS WASTE) 014 ABANDON CULVERT (LF) LF 15.0000 3,150.00 105.000 1,575.00 105.000 1,575 015 REMOVE PAINTED TRAFFIC STRIPE LF 0.6500 637.00 0.000 0 016 REMOVE PAINTED PAVEMENT MARKING SQFT 1.7000 340.00 0.000 0 017 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.3000 2,847.00 3,119.000 4,054.70 3,119.000 4,054 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 546.00 125.000 325.00 125.000 325 019 REMOVE PAVEMENT MARKER EA 2.6000 93.60 58.000 150.80 58.000 150 020 REMOVE ROADSIDE SIGN EA 75.0000 300.00 2.000 150.00 2.000 150 021 REMOVE HEADWALL CY 350.0000 700.00 1.000 350.00 1.000 350 022 RELOCATE ROADSIDE SIGN EA 150.0000 300.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 03/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-285004 TIME 09:52 AM ESTIMATE NO. 01 BID OPENING 11/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 03/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.5000 8,855.00 0.000 0 024 REMOVE CONCRETE CURB (LF) LF 6.0000 1,080.00 180.000 1,080.00 180.000 1,080 025 ROADWAY EXCAVATION CY 58.0000 12,760.00 110.000 6,380.00 110.000 6,380 026 ROADWAY EXCAVATION (TYPE Y-2) CY 70.0000 5,250.00 75.000 5,250.00 75.000 5,250 (AERIALLY DEPOSITED LEAD) 027 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 0.500 2,000.00 0.500 2,000 028 ADL BURIAL LOCATION REPORT LS 750.0000 750.00 0.500 375.00 0.500 375 029 CLASS 3 AGGREGATE BASE (CY) CY 82.0000 10,660.00 130.000 10,660.00 130.000 10,660 030 LEAN CONCRETE BASE CY 160.0000 11,040.00 20.000 3,200.00 20.000 3,200 031 HOT MIX ASPHALT (TYPE A) TON 135.0000 39,150.00 0.000 0 032 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 15.0000 5,250.00 0.000 0 (GEOCOMPOSITE STRIP MEMBRANE) 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 70.0000 1,400.00 0.000 0 034 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 1,008.00 0.000 0 (0.063"-UNFRAMED) 035 ROADSIDE SIGN - ONE POST EA 350.0000 1,050.00 0.000 0 036 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 260.00 0.000 0 METHOD) 037 MINOR CONCRETE (CURB) (CY) CY 400.0000 14,400.00 22.250 8,900.00 22.250 8,900 038 MINOR CONCRETE (TEXTURED PAVING) SQFT 5.5000 42,460.00 3,452.000 18,986.00 3,452.000 18,986 039 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 8,400.00 0.000 0 040 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 11,250.00 0.000 0 041 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 2,300.00 0.000 0 042 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 1,066.00 0.000 0 043 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 552.00 0.000 0 044 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 1,320.00 0.000 0 045 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 825.00 0.000 0 (BROKEN 17-7) 046 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 180.00 0.000 0 047 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 2,000.0000 2,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 048 SIGNAL AND LIGHTING LS 136,000.0000 136,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/25/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-285004 TIME 09:52 AM ESTIMATE NO. 01 BID OPENING 11/01/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 03/25/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 100,546.30 100,546.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 100,546.30 100,546.30 049 MOBILIZATION LS 40,000.0000 40,000.00 0.950 38,000.00 0.950 38,000 ORIGINAL CONTRACT AMOUNT 437,597.40 TOTAL WORK COMPLETED 138,546.30 138,546.30 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 138,546.30 138,546.30 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 01/10/13 60 02/20/13 02/20/13 06/28/13 21 0 0 0 31% 35% PROGRESS IS SATISFACTORY WIDJAJA, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 03/25/13