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 03/26/08 EST. NO.08 TIME 09:29 AM R.E. NAME: OOI, KEE 08-384204 --------------------------------------------------------------------------- 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 03/26/08 EST. NO.08 TIME 09:29 AM R.E. NAME: OOI, KEE 08-384204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE INSPECT ELECTRIC SYS -5,000.00 08 -5,000.00 -5,000.00 LABOR COMPLIANCE VIOLATION MISSING DOCUMENTS -5,000.00 08 -5,000.00 -5,000.00 OVERBID ITEMS OVERBID ITEM NO. 001 -1,671.75 02 OVERBID ITEM NO. 033 -172.80 02 OVERBID ITEM NO. 033 -259.20 03 OVERBID ITEM NO. 033 -172.80 08 OVERBID ITEM NO. 035 -2,931.50 01 OVERBID ITEM NO. 035 -1,465.75 02 OVERBID ITEM NO. 035 -1,465.75 03 -172.80 -8,139.55 TOTAL DEDUCTIONS -10,172.80 -18,139.55 PROGRAM CAS145 PAGE 1 DATE 03/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384204 TIME 09:29 AM ESTIMATE NO. 08 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/08 R.E. NAME: OOI, KEE DATE OF THIS ESTIMATE 03/26/08 LOCATION PROGRESS ESTIMATE 08-SBD-10-R24.0/33.6 ----------------- 08-SBD-215-0.0/3.4 TERNO, INC. IN SAN BERNARDINO COUNTY IN COLTON, 15701 HERENO AVENUE SAN BERNARDINO, LOMA LINDA AND LA MIRADA, CA 90638 REDLANDS AT VARIOUS LOCATIONS FED. AID NO. ACIM-X071(52)E ,CMLN-6208(12) WIDEN AND STRIPE RAMPS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 11,687.0000 11,687.00 0.250 2,921.75 02 TIME-RELATED OVERHEAD WDAY 188.0000 48,880.00 18.000 3,384.00 129.000 24,252.00 03 CONSTRUCTION SITE MANAGEMENT LS 158,852.0000 158,852.00 0.070 11,119.64 0.490 77,837.48 04 PREPARE STORM WATER POLLUTION LS 6,613.0000 6,613.00 0.040 264.52 0.780 5,158.14 PREVENTION PLAN 05 TEMPORARY GRAVEL BAG BERM M 6.4000 6,464.00 735.000 4,704.00 06 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 4,114.0000 4,114.00 0.000 0.00 07 CONSTRUCTION AREA SIGNS LS 74,477.0000 74,477.00 0.040 2,979.08 0.740 55,112.98 S) 08 TRAFFIC CONTROL SYSTEM LS 332,388.0000 332,388.00 0.070 23,267.16 0.490 162,870.12 S) 09 TYPE III BARRICADE EA 76.0500 12,168.00 91.000 6,920.55 S) 10 TEMPORARY TRAFFIC STRIPE (PAINT) M 1.1000 1,727.00 1,249.000 1,373.90 S) 11 CHANNELIZER (SURFACE MOUNTED) EA 59.7500 478.00 4.000 239.00 4.000 239.00 S) 12 TEMPORARY PAVEMENT MARKER EA 5.5000 605.00 0.000 0.00 S) 13 PORTABLE CHANGEABLE MESSAGE SIGN EA 26,460.0000 105,840.00 0.500 13,230.00 2.250 59,535.00 S) 14 TEMPORARY RAILING (TYPE K) M 147.0000 104,370.00 180.000 26,460.00 180.000 26,460.00 S) 15 TEMPORARY CRASH CUSHION MODULE EA 299.0000 6,578.00 8.000 2,392.00 8.000 2,392.00 S) 16 TEMPORARY TRAFFIC SCREEN M 42.0000 29,820.00 116.000 4,872.00 116.000 4,872.00 S) 17 ABANDON CULVERT EA 2,390.0000 4,780.00 0.000 0.00 18 REMOVE FENCE M 28.0000 3,080.00 110.000 3,080.00 110.000 3,080.00 19 REMOVE METAL BEAM GUARD RAILING M 36.5000 6,205.00 72.000 2,628.00 72.000 2,628.00 20 REMOVE YELLOW THERMOPLASTIC TRAFFIC M 10.9000 6,976.00 629.000 6,856.10 STRIPE 21 REMOVE THERMOPLASTIC TRAFFIC STRIPE M 3.8000 2,242.00 0.000 0.00 22 REMOVE THERMOPLASTIC PAVEMENT MARKING M2 33.0000 561.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 03/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384204 TIME 09:29 AM ESTIMATE NO. 08 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/08 R.E. NAME: OOI, KEE DATE OF THIS ESTIMATE 03/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 REMOVE PAVEMENT MARKER EA 1.1000 132.00 0.000 0.00 24 REMOVE PIPE EA 4,020.0000 12,060.00 1.000 4,020.00 25 REMOVE INLET EA 2,010.0000 6,030.00 2.000 4,020.00 26 REMOVE HEADWALL EA 1,793.0000 7,172.00 3.000 5,379.00 4.000 7,172.00 27 REMOVE DELINEATOR EA 47.0000 611.00 0.000 0.00 28 REMOVE ROADSIDE SIGN (WOOD POST) EA 299.0000 299.00 0.000 0.00 29 RECONSTRUCT INLET EA 2,988.0000 2,988.00 0.000 0.00 30 RESET ROADSIDE SIGN (WOOD POST) EA 359.0000 1,795.00 0.000 0.00 31 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 8.4000 72,156.00 0.000 0.00 S) 32 REMOVE CONCRETE M3 445.0000 12,015.00 37.110 16,513.95 33 CLEARING AND GRUBBING LS 10,864.0000 10,864.00 0.200 2,172.80 0.700 7,604.80 34 ROADWAY EXCAVATION M3 92.4000 433,356.00 1,925.660 177,930.98 35 LEAD COMPLIANCE PLAN LS 10,863.0000 10,863.00 1.000 10,863.00 36 HIGHWAY PLANTING LS 49,974.0000 49,974.00 0.000 0.00 S) 37 INTERLOCKING CONCRETE PAVERS M2 152.0000 41,040.00 0.000 0.00 S) 38 GRAVEL MULCH M3 261.0000 31,320.00 0.000 0.00 S) 39 EROSION CONTROL (BLANKET) M2 2.3000 3,197.00 0.000 0.00 S) 40 FIBER (EROSION CONTROL) KG 1.8800 1,880.00 0.000 0.00 S) 41 PURE LIVE SEED (EROSION CONTROL) KG 148.0000 1,776.00 0.000 0.00 S) 42 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 1.8800 94.00 0.000 0.00 S) 43 STABILIZING EMULSION (EROSION CONTROL) KG 1.7500 119.00 0.000 0.00 S) 44 PLANT ESTABLISHMENT WORK LS 3,259.0000 3,259.00 0.000 0.00 S) 45 MAINTAIN EXISTING IRRIGATION FACILITIES LS 8,257.0000 8,257.00 0.000 0.00 S) 46 IRRIGATION SYSTEM LS 541,738.0000 541,738.00 0.235 127,308.43 0.622 336,961.04 S) 47 300 MM CORRUGATED STEEL PIPE CONDUIT M 348.0000 4,176.00 0.000 0.00 S) (1.63 MM THICK) 48 EXTEND IRRIGATION CROSSOVER (300 MM) M 630.0000 8,190.00 12.040 7,585.20 S) 49 CLASS 2 AGGREGATE BASE M3 119.5000 356,110.00 56.400 6,739.80 1,460.840 174,570.38 PROGRAM CAS145 PAGE 3 DATE 03/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384204 TIME 09:29 AM ESTIMATE NO. 08 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/08 R.E. NAME: OOI, KEE DATE OF THIS ESTIMATE 03/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 REPLACE ASPHALT CONCRETE SURFACING M3 1,032.0000 23,736.00 0.000 0.00 51 ASPHALT CONCRETE (TYPE A) TONN 130.2500 554,865.00 1,091.870 142,216.07 52 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 81.5000 15,485.00 107.480 8,759.62 147.800 12,045.70 AREA) 53 PLACE ASPHALT CONCRETE DIKE (TYPE E) M 10.8500 9,982.00 0.000 0.00 54 PLACE ASPHALT CONCRETE DIKE (TYPE F) M 10.8500 5,642.00 0.000 0.00 55 CLASS 4 CONCRETE (BACKFILL) M3 1,155.0000 2,310.00 0.580 669.90 56 MINOR CONCRETE (MINOR STRUCTURE) M3 4,670.0000 35,959.00 2.930 13,683.10 F) 57 FURNISH SIGN STRUCTURE (TRUSS) KG 10.8500 170,779.00 0.000 0.00 F) 58 INSTALL SIGN STRUCTURE (TRUSS) KG 0.7500 11,805.00 0.000 0.00 SF) 59 1524 MM CAST-IN-DRILLED-HOLE M 3,585.0000 50,190.00 0.000 0.00 S) CONCRETE PILE (SIGN FOUNDATION) 60 ROADSIDE SIGN - ONE POST EA 326.0000 326.00 0.000 0.00 61 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 54.0000 1,620.00 0.000 0.00 METHOD) 62 600 MM REINFORCED CONCRETE PIPE M 369.0000 18,081.00 32.500 11,992.50 39.900 14,723.10 63 675 MM REINFORCED CONCRETE PIPE M 478.0000 16,730.00 33.750 16,132.50 33.750 16,132.50 64 900 MM REINFORCED CONCRETE PIPE M 1,467.0000 14,670.00 3.700 5,427.90 65 1200 MM REINFORCED CONCRETE PIPE M 2,390.0000 4,780.00 1.400 3,346.00 66 900 MM CORRUGATED STEEL PIPE M 1,792.0000 3,584.00 1.400 2,508.80 (4.27 MM THICK) 67 710 MM X 510 MM CORRUGATED STEEL PIPE M 798.0000 11,970.00 0.000 0.00 ARCH (2.01 MM THICK) 68 CONCRETE (DITCH LINING) M3 1,488.0000 19,344.00 0.000 0.00 69 CONCRETED-ROCK SLOPE PROTECTION M3 896.0000 17,920.00 0.000 0.00 (FACING, METHOD B) 70 MINOR CONCRETE (CURB) M3 999.0000 11,988.00 10.710 10,699.29 10.710 10,699.29 71 MISCELLANEOUS IRON AND STEEL KG 8.4000 12,012.00 487.000 4,090.80 SF) 72 CHAIN LINK FENCE (TYPE CL-1.8) M 64.2000 7,062.00 0.000 0.00 S) 73 DELINEATOR (CLASS 1) EA 49.0000 1,470.00 0.000 0.00 74 GUARD RAILING DELINEATOR EA 54.0000 162.00 0.000 0.00 75 OBJECT MARKER (TYPE OM2-2V) EA 136.0000 272.00 0.000 0.00 76 METAL BEAM GUARD RAILING (WOOD POST) M 77.3500 51,051.00 0.000 0.00 S) PROGRAM CAS145 PAGE 4 DATE 03/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384204 TIME 09:29 AM ESTIMATE NO. 08 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/08 R.E. NAME: OOI, KEE DATE OF THIS ESTIMATE 03/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 77 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 804.0000 4,824.00 0.000 0.00 S) 78 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,639.0000 10,917.00 0.000 0.00 S) 79 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,825.0000 5,650.00 0.000 0.00 S) 80 THERMOPLASTIC PAVEMENT MARKING M2 54.5000 3,052.00 0.000 0.00 S) 81 THERMOPLASTIC TRAFFIC STRIPE M 1.1000 5,269.00 0.000 0.00 S) (SPRAYABLE) 82 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.3500 1,479.00 0.000 0.00 83 MODIFY LIGHTING AND SIGN ILLUMINATION LS 1121,285.0000 1,121,285.00 0.080 89,702.80 0.310 347,598.35 84 78 MM PVC FIBER OPTIC CONDUIT (TRENCHED) M 67.6900 412,909.00 32.000 2,166.08 5,889.000 398,626.41 85 78 MM STEEL FIBER OPTIC CONDUIT M 365.0000 65,700.00 300.000 109,500.00 300.000 109,500.00 (STRAPPED TO BRIDGE) 86 TYPE B FIBER OPTIC CABLE: 144 FIBERS M 15.9000 114,480.00 0.000 0.00 SINGLEMODE 87 TYPE D FIBER OPTIC CABLE: 12 FIBERS M 3.0000 7,500.00 0.000 0.00 SINGLEMODE 88 INNERDUCT M 2.7200 35,360.00 0.000 0.00 89 FIBER OPTIC SPLICE VAULT EA 4,048.0000 56,672.00 13.000 52,624.00 90 CHANGEABLE MESSAGE SIGN SYSTEM LS 47,796.0000 47,796.00 0.000 0.00 (LOCATION 1) 91 CHANGEABLE MESSAGE SIGN SYSTEM LS 21,096.0000 21,096.00 0.000 0.00 (LOCATION 2) 92 MODIFY EXISTING COMMUNICATION HUB LS 42,490.0000 42,490.00 0.000 0.00 ASSEMBLY 93 TRAFFIC OPERATIONS SYSTEM CABINET EA 44,887.0000 44,887.00 0.000 0.00 ASSEMBLY 94 MODIFY EXISTING TRAFFIC OPERATIONS EA 46,304.0000 46,304.00 0.000 0.00 SYSTEM CABINET 95 MODIFY TRANSPORTATION MANAGEMENT CENTER LS 22,879.0000 22,879.00 0.000 0.00 96 VEHICLE DETECTION STATION LS 36,329.0000 36,329.00 0.590 21,434.11 97 CLOSED CIRCUIT TELEVISION SYSTEM LS 22,274.0000 22,274.00 0.000 0.00 (LOCATION 1) 98 CLOSED CIRCUIT TELEVISION SYSTEM LS 50,415.0000 50,415.00 0.000 0.00 (LOCATION 2) 99 CLOSED CIRCUIT TELEVISION SYSTEM LS 37,376.0000 37,376.00 0.000 0.00 (LOCATION 3) 00 CLOSED CIRCUIT TELEVISION SYSTEM LS 39,603.0000 39,603.00 0.330 13,068.99 (LOCATION 4) 01 CLOSED CIRCUIT TELEVISION SYSTEM LS 96,247.0000 96,247.00 0.080 7,699.76 (LOCATION 5) 02 CLOSED CIRCUIT TELEVISION SYSTEM LS 48,992.0000 48,992.00 0.000 0.00 (LOCATION 6) 03 SYSTEM TESTING AND DOCUMENTATION LS 43,580.0000 43,580.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 03/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384204 TIME 09:29 AM ESTIMATE NO. 08 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/08 R.E. NAME: OOI, KEE DATE OF THIS ESTIMATE 03/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 04 RAMP METERING AND VEHICLE DETECTION LS 89,018.0000 89,018.00 0.400 35,607.20 SYSTEM (LOCATION 1) 05 RAMP METERING AND VEHICLE DETECTION LS 58,112.0000 58,112.00 0.000 0.00 SYSTEM (LOCATION 2) 06 RAMP METERING AND VEHICLE DETECTION LS 122,623.0000 122,623.00 0.000 0.00 SYSTEM (LOCATION 3) 07 RAMP METERING AND VEHICLE DETECTION LS 140,009.0000 140,009.00 0.000 0.00 SYSTEM (LOCATION 4) 08 RAMP METERING AND VEHICLE DETECTION LS 131,686.0000 131,686.00 0.000 0.00 SYSTEM (LOCATION 5) 09 RAMP METERING AND VEHICLE DETECTION LS 135,043.0000 135,043.00 0.080 10,803.44 SYSTEM (LOCATION 6) 10 RAMP METERING AND VEHICLE DETECTION LS 86,255.0000 86,255.00 0.000 0.00 SYSTEM (LOCATION 7) 11 RAMP METERING AND VEHICLE DETECTION LS 122,641.0000 122,641.00 0.240 29,433.84 0.330 40,471.53 SYSTEM (LOCATION 8) 12 RAMP METERING AND VEHICLE DETECTION LS 104,992.0000 104,992.00 0.000 0.00 SYSTEM (LOCATION 9) 13 RAMP METERING AND VEHICLE DETECTION LS 133,831.0000 133,831.00 0.360 48,179.16 SYSTEM (LOCATION 10) 14 RAMP METERING AND VEHICLE DETECTION LS 65,166.0000 65,166.00 0.130 8,471.58 0.600 39,099.60 SYSTEM (LOCATION 11) 15 RAMP METERING AND VEHICLE DETECTION LS 92,803.0000 92,803.00 0.170 15,776.51 0.600 55,681.80 SYSTEM (LOCATION 12) 16 RAMP METERING AND VEHICLE DETECTION LS 87,761.0000 87,761.00 0.400 35,104.40 0.430 37,737.23 SYSTEM (LOCATION 13) 17 RAMP METERING AND VEHICLE DETECTION LS 80,812.0000 80,812.00 0.240 19,394.88 0.500 40,406.00 SYSTEM (LOCATION 14) 18 RAMP METERING AND VEHICLE DETECTION LS 84,228.0000 84,228.00 0.130 10,949.64 SYSTEM (LOCATION 15) 19 RAMP METERING AND VEHICLE DETECTION LS 60,858.0000 60,858.00 0.040 2,434.32 0.170 10,345.86 SYSTEM (LOCATION 16) 20 RAMP METERING AND VEHICLE DETECTION LS 45,333.0000 45,333.00 0.440 19,946.52 0.440 19,946.52 SYSTEM (LOCATION 17) 21 WIRELESS DATA COMMUNICATION SYSTEM LS 275,342.0000 275,342.00 0.003 826.03 PROGRAM CAS145 PAGE 6 DATE 03/26/08 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-384204 TIME 09:29 AM ESTIMATE NO. 08 BID OPENING 06/07/07 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/20/08 R.E. NAME: OOI, KEE DATE OF THIS ESTIMATE 03/26/08 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 615,030.27 2,720,603.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 65,803.58 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 615,030.27 2,786,406.74 22 MOBILIZATION LS 886,557.0000 886,557.00 0.950 842,229.15 ORIGINAL CONTRACT AMOUNT 8,872,606.00 TOTAL WORK COMPLETED 615,030.27 3,628,635.89 MATERIALS ON HAND ON SITE 451,108.03 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,172.80 -18,139.55 TOTAL 604,857.47 4,061,604.37 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 PROGRESS SCHEDULE (CRITICAL PATH METHOD) 5,000.00 11,687.00 6,687.00 033 CLEARING AND GRUBBING 10,000.00 10,864.00 864.00 035 LEAD COMPLIANCE PLAN 5,000.00 10,863.00 5,863.00 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 07/16/07 380 07/31/07 07/31/07 10/03/08 129 29 5 0 40% 49% PROGRESS IS SATISFACTORY OOI, KEE RESIDENT ENGINEER PROGRAM CAS145 PAGE 3 DATE 03/26/08