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 01/22/07 EST. NO.05 TIME 01:42 PM R.E. NAME: KONTAXIS, CONSTANTINE 11-246514 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 002 0001 3,779.40 A.C. @ L.S.(+) 110206 N 0001 0 3,779.40 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,779.40 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 01/22/07 EST. NO.05 TIME 01:42 PM R.E. NAME: KONTAXIS, CONSTANTINE 11-246514 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS DEC -10,000.00 05 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-246514 TIME 01:42 PM ESTIMATE NO. 05 BID OPENING 06/29/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: KONTAXIS, CONSTANTINE DATE OF THIS ESTIMATE 01/22/07 LOCATION PROGRESS ESTIMATE 11-SD-75-R20.5/R21.9 ----------------- WIER CONSTRUCTION CORPORATION IN SAN DIEGO COUNTY IN CORONADO AND ALAN NICHOLS SAN DIEGO FROM 0.6 KM NORTH OF 2255 BARHAM DRIVE GLORIETTA BOULEVARD TO 0.5 KM SOUTH ESCONDIDO,CA 92029 OF ROUTE 75 AND 5 SEPARATION FED. AID NO. N O N E REHABILITATE BRIDGE ------------------------------------------------------------------------------------------------------------------------------------ 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 5,000.0000 5,000.00 0.000 0.00 02 TIME-RELATED OVERHEAD WDAY 1,320.0000 369,600.00 15.000 19,800.00 96.000 126,720.00 03 PREPARE WATER POLLUTION CONTROL LS 7,500.0000 7,500.00 0.750 5,625.00 PROGRAM 04 WATER POLLUTION CONTROL LS 30,000.0000 30,000.00 0.000 0.00 05 TEMPORARY DRAINAGE INLET PROTECTION EA 900.0000 900.00 0.000 0.00 06 STREET SWEEPING LS 2,400.0000 2,400.00 0.000 0.00 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,200.0000 1,200.00 0.000 0.00 08 CONSTRUCTION AREA SIGNS LS 3,000.0000 3,000.00 0.750 2,250.00 S) 09 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.000 0.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN LS 48,000.0000 48,000.00 0.800 38,400.00 S) 11 RIGID FLOOR SYSTEM M2 420.0000 1,482,600.00 0.000 0.00 12 BRIDGE REMOVAL (PORTION) LS 1389,072.0000 1,389,072.00 0.023 31,948.66 0.023 31,948.66 13 STRUCTURAL STEEL (BRIDGE) KG 30.0000 249,000.00 0.000 0.00 SF) 14 MISCELLANEOUS METAL (BRIDGE) KG 30.0000 9,750.00 0.000 0.00 SF) 15 WIRE FABRIC M2 252.0000 100,800.00 0.000 0.00 S) 16 MECHANICAL WORK LS 3600,000.0000 3,600,000.00 0.049 176,400.00 0.049 176,400.00 S) PROGRAM CAS145 PAGE 2 DATE 01/22/07 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-246514 TIME 01:42 PM ESTIMATE NO. 05 BID OPENING 06/29/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/07 R.E. NAME: KONTAXIS, CONSTANTINE DATE OF THIS ESTIMATE 01/22/07 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 228,148.66 381,343.66 ADJUSTMENT OF COMPENSATION 3,779.40 3,779.40 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 231,928.06 385,123.06 17 MOBILIZATION LS 489,600.0000 489,600.00 0.500 244,800.00 0.500 244,800.00 ORIGINAL CONTRACT AMOUNT 7,938,422.00 TOTAL WORK COMPLETED 476,728.06 629,923.06 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL 466,728.06 619,923.06 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 08/07/06 280 08/22/06 08/22/06 10/09/07 96 0 0 0 8% 34% PROGRESS UNSATISFACTORY KONTAXIS, CONSTANTINE RESIDENT ENGINEER PROGRAM CAS145 DATE 01/22/07