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 04/23/13 EST. NO.02 TIME 09:13 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 04/23/13 EST. NO.02 TIME 09:13 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 04/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-285004 TIME 09:13 AM ESTIMATE NO. 02 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 04/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 04/23/13 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 0.250 750.00 0.750 2,250 002 PREPARE WATER POLLUTION CONTROL LS 1,000.0000 1,000.00 0.250 250.00 0.750 750 PROGRAM 003 TEMPORARY DRAINAGE INLET PROTECTION EA 100.0000 300.00 1.000 100.00 3.000 300 004 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,800.0000 1,800.00 0.250 450.00 0.750 1,350 005 CONSTRUCTION AREA SIGNS LS 3,500.0000 3,500.00 0.250 875.00 0.750 2,625 006 TRAFFIC CONTROL SYSTEM LS 19,000.0000 19,000.00 0.250 4,750.00 0.750 14,250 007 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 500.00 116.000 290.00 200.000 500 008 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.3500 525.00 2,400.000 840.00 3,900.000 1,365 009 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 1,950.00 20.000 1,000.00 39.000 1,950 010 TEMPORARY PAVEMENT MARKER EA 3.3000 52.80 0.000 0 011 TEMPORARY RAILING (TYPE K) LF 35.0000 18,900.00 260.000 9,100.00 540.000 18,900 012 TEMPORARY CRASH CUSHION MODULE EA 300.0000 13,200.00 22.000 6,600.00 44.000 13,200 013 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.6000 1,690.00 1,798.000 4,674 STRIPE (HAZARDOUS WASTE) 014 ABANDON CULVERT (LF) LF 15.0000 3,150.00 105.000 1,575.00 210.000 3,150 015 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 4,054 018 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.6000 546.00 125.000 325 019 REMOVE PAVEMENT MARKER EA 2.6000 93.60 58.000 150 020 REMOVE ROADSIDE SIGN EA 75.0000 300.00 2.000 150.00 4.000 300 021 REMOVE HEADWALL CY 350.0000 700.00 1.000 350.00 2.000 700 022 RELOCATE ROADSIDE SIGN EA 150.0000 300.00 2.000 300.00 2.000 300 PROGRAM CAS145 PAGE 2 DATE 04/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-285004 TIME 09:13 AM ESTIMATE NO. 02 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 04/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 04/23/13 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,610.000 8,855.00 1,610.000 8,855 024 REMOVE CONCRETE CURB (LF) LF 6.0000 1,080.00 180.000 1,080 025 ROADWAY EXCAVATION CY 58.0000 12,760.00 110.000 6,380.00 220.000 12,760 026 ROADWAY EXCAVATION (TYPE Y-2) CY 70.0000 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 1.000 4,000 028 ADL BURIAL LOCATION REPORT LS 750.0000 750.00 0.500 375.00 1.000 750 029 CLASS 3 AGGREGATE BASE (CY) CY 82.0000 10,660.00 130.000 10,660 030 LEAN CONCRETE BASE CY 160.0000 11,040.00 49.000 7,840.00 69.000 11,040 031 HOT MIX ASPHALT (TYPE A) TON 135.0000 39,150.00 325.710 43,970.85 325.710 43,970 032 GEOSYNTHETIC PAVEMENT INTERLAYER SQYD 15.0000 5,250.00 366.330 5,494.95 366.330 5,494 (GEOCOMPOSITE STRIP MEMBRANE) 033 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 70.0000 1,400.00 20.000 1,400.00 20.000 1,400 034 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 18.000 7,200.00 40.250 16,100 038 MINOR CONCRETE (TEXTURED PAVING) SQFT 5.5000 42,460.00 4,268.000 23,474.00 7,720.000 42,460 039 METAL BEAM GUARD RAILING (WOOD POST) LF 30.0000 8,400.00 313.300 9,399.00 313.300 9,399 040 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 11,250.00 150.000 11,250.00 150.000 11,250 041 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,300.0000 2,300.00 1.000 2,300.00 1.000 2,300 042 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 0.500 1,000.00 0.500 1,000 SYSTEM ELEMENTS DURING CONSTRUCTION 048 SIGNAL AND LIGHTING LS 136,000.0000 136,000.00 0.250 34,000.00 0.250 34,000 PROGRAM CAS145 PAGE 3 DATE 04/23/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-285004 TIME 09:13 AM ESTIMATE NO. 02 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 04/20/13 R.E. NAME: WIDJAJA, DANIEL DATE OF THIS ESTIMATE 04/23/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 192,318.80 292,865.10 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 192,318.80 292,865.10 049 MOBILIZATION LS 40,000.0000 40,000.00 0.050 2,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 437,597.40 TOTAL WORK COMPLETED 194,318.80 332,865.10 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 194,318.80 332,865.10 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 42 0 0 0 73% 70% PROGRESS IS SATISFACTORY WIDJAJA, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/13