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 05/23/07 EST. NO.03 TIME 03:00 PM R.E. NAME: NGUEN, LUKE 07-257804 --------------------------------------------------------------------------- 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 0010 360.57 E.W. @ F.A.(+) 041607 N 0010.0 0011 318.39 042407 N 0011.0 0012 1,546.06 043007 N 0012.0 0013 969.97 050107 N 0013.0 0014 2,013.98 050307 N 0014.0 002 0002 51,435.00 E.W. @ L.S.(+) 051707 N 2 0 56,643.97 TOTAL THIS ESTIMATE 14,281.75 TOTAL PREVIOUS ESTIMATE 70,925.72 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 05/23/07 EST. NO.03 TIME 03:00 PM R.E. NAME: NGUEN, LUKE 07-257804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 05/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-257804 TIME 03:00 PM ESTIMATE NO. 03 BID OPENING 12/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/07 R.E. NAME: NGUEN, LUKE DATE OF THIS ESTIMATE 05/23/07 LOCATION PROGRESS ESTIMATE 07-LA-107-0.0/4.8 ----------------- TERNO INC IN LOS ANGLES COUNTY IN AND NEAR 15701 HERON AVE TORRANCE FROM PACIFIC COAST HIGHWAY LA MIRADA, CA 90638 TO REDONDO BEACH BOULEVARD FED. AID NO. N O N E INSTALL SIGNAL SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 894.0000 894.00 1.000 894.00 PROGRAM 02 HAZARDOUS MATERIAL MITIGATION PLAN LS 39,630.0000 39,630.00 0.750 29,722.50 1.000 39,630.00 03 WATER POLLUTION CONTROL LS 6,290.0000 6,290.00 1.000 6,290.00 04 CONSTRUCTION AREA SIGNS LS 4,578.0000 4,578.00 0.500 2,289.00 S) 05 TRAFFIC CONTROL SYSTEM LS 12,581.0000 12,581.00 0.500 6,290.50 0.500 6,290.50 S) 06 MODIFY SIGNAL AND CLOSED CIRCUIT LS 31,666.0000 31,666.00 0.300 9,499.80 0.800 25,332.80 TELEVISION CAMERA (LOCATION 6) 07 MODIFY SIGNAL AND CLOSED CIRCUIT LS 32,601.0000 32,601.00 0.300 9,780.30 0.800 26,080.80 TELEVISION CAMERA (LOCATION 9) 08 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 14,876.0000 14,876.00 0.800 11,900.80 COMMUNICATION SYSTEM ROUTING (LOCATION 1) 09 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 23,543.0000 23,543.00 0.050 1,177.15 0.800 18,834.40 COMMUNICATION SYSTEM ROUTING (LOCATION 2) 10 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 23,822.0000 23,822.00 0.800 19,057.60 COMMUNICATION SYSTEM ROUTING (LOCATION 3) 11 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 44,732.0000 44,732.00 0.800 35,785.60 0.800 35,785.60 COMMUNICATION SYSTEM ROUTING (LOCATION 4) 12 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 28,352.0000 28,352.00 0.200 5,670.40 0.800 22,681.60 COMMUNICATION SYSTEM ROUTING (LOCATION 5) 13 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 30,715.0000 30,715.00 0.100 3,071.50 0.800 24,572.00 COMMUNICATION SYSTEM ROUTING (LOCATION 6) 14 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 18,980.0000 18,980.00 0.800 15,184.00 COMMUNICATION SYSTEM ROUTING (LOCATION 7) 15 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 22,919.0000 22,919.00 0.800 18,335.20 COMMUNICATION SYSTEM ROUTING (LOCATION 8) 16 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 37,872.0000 37,872.00 0.100 3,787.20 0.800 30,297.60 COMMUNICATION SYSTEM ROUTING (LOCATION 9) 17 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 20,357.0000 20,357.00 0.800 16,285.60 COMMUNICATION SYSTEM ROUTING (LOCATION 10) PROGRAM CAS145 PAGE 2 DATE 05/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-257804 TIME 03:00 PM ESTIMATE NO. 03 BID OPENING 12/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/07 R.E. NAME: NGUEN, LUKE DATE OF THIS ESTIMATE 05/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 18 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 17,547.0000 17,547.00 0.800 14,037.60 COMMUNICATION SYSTEM ROUTING (LOCATION 11) 19 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 22,353.0000 22,353.00 0.800 17,882.40 COMMUNICATION SYSTEM ROUTING (LOCATION 12) 20 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 15,818.0000 15,818.00 0.800 12,654.40 COMMUNICATION SYSTEM ROUTING (LOCATION 13) 21 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 14,943.0000 14,943.00 0.800 11,954.40 COMMUNICATION SYSTEM ROUTING (LOCATION 14) 22 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 19,390.0000 19,390.00 0.050 969.50 0.800 15,512.00 COMMUNICATION SYSTEM ROUTING (LOCATION 15) 23 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 14,729.0000 14,729.00 0.800 11,783.20 COMMUNICATION SYSTEM ROUTING (LOCATION 16) 24 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 14,532.0000 14,532.00 0.800 11,625.60 COMMUNICATION SYSTEM ROUTING (LOCATION 17) 25 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 14,568.0000 14,568.00 0.800 11,654.40 0.800 11,654.40 COMMUNICATION SYSTEM ROUTING (LOCATION 18) 26 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 26,173.0000 26,173.00 0.800 20,938.40 0.800 20,938.40 COMMUNICATION SYSTEM ROUTING (LOCATION 19) 27 ADAPTIVE TRAFFIC CONTROL SIGNAL AND LS 17,171.0000 17,171.00 0.800 13,736.80 0.800 13,736.80 COMMUNICATION SYSTEM ROUTING (LOCATION 20) 28 DATA NODE (LOCATION 21) LS 53,800.0000 53,800.00 0.480 25,824.00 0.500 26,900.00 29 REPLACE PULL BOX EA 1,180.0000 106,200.00 78.000 92,040.00 30 60 SINGLEMODE FIBER OPTIC CABLE M 11.7000 106,353.00 0.000 0.00 31 SYSTEM TESTING AND DOCUMENTATION LS 13,500.0000 13,500.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 05/23/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-257804 TIME 03:00 PM ESTIMATE NO. 03 BID OPENING 12/14/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/07 R.E. NAME: NGUEN, LUKE DATE OF THIS ESTIMATE 05/23/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 177,908.05 580,460.70 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 56,643.97 70,925.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 234,552.02 651,386.42 32 MOBILIZATION LS 94,514.0000 94,514.00 0.050 4,725.70 1.000 94,514.00 ORIGINAL CONTRACT AMOUNT 945,999.00 TOTAL WORK COMPLETED 239,277.72 745,900.42 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 239,277.72 745,900.42 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 01/11/07 135 01/25/07 02/26/07 08/10/07 77 3 0 0 68% 57% PROGRESS IS SATISFACTORY NGUEN, LUKE RESIDENT ENGINEER PROGRAM CAS145 DATE 05/23/07