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 05/24/06 EST. NO.03 TIME 01:17 PM R.E. NAME: NGUYEN, HUNG 11-268304 --------------------------------------------------------------------------- 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 0001 29,250.00 E.W. @ U.P (+) 050306 N 001 0 29,250.00 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 29,250.00 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 05/24/06 EST. NO.03 TIME 01:17 PM R.E. NAME: NGUYEN, HUNG 11-268304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION O/S PRS MARCH -1,323.90 02 O/S PRS APRIL -1,141.60 03 -1,141.60 -2,465.50 OVERBID ITEMS OVERBID ITEM NO. 001 -2,640.00 01 OVERBID ITEM NO. 001 -836.00 02 OVERBID ITEM NO. 002 -2,150.00 01 0.00 -5,626.00 TOTAL DEDUCTIONS -1,141.60 -8,091.50 PROGRAM CAS145 PAGE 1 DATE 05/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-268304 TIME 01:17 PM ESTIMATE NO. 03 BID OPENING 09/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/24/06 LOCATION RERUN PROGRESS ESTIMATE 11-SD-5-R0.1/ .0 ----------------------- F C BUSINESS SYSTEMS INC IN SAN DIEGO COUNTY IN SAN DIEGO 2726 ESCALA CIRCLE AT THE US MEXICAN BORDER SAN DIEGO CA 92108 FED. AID NO. CBP-005 -1(601)E CHANNELIZATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 SCHEDULE OF WORK LS 6,900.0000 6,900.00 0.790 5,451.00 02 PREPARE WATER POLLUTION CONTROL LS 5,800.0000 5,800.00 0.500 2,900.00 S) PROGRAM 03 WATER POLLUTION CONTROL LS 6,000.0000 6,000.00 0.580 3,480.00 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 9,600.0000 9,600.00 0.710 6,816.00 0.710 6,816.00 05 TRAFFIC CONTROL SYSTEM LS 9,600.0000 9,600.00 0.580 5,568.00 S) 06 PORTABLE CHANGEABLE MESSAGE SIGN EA 6,000.0000 6,000.00 0.000 0.00 S) 07 REMOVE SPEED BUMPS EA 2,300.0000 4,600.00 2.000 4,600.00 2.000 4,600.00 08 REMOVE TRAFFIC STRIPE M 14.0000 2,100.00 0.000 0.00 09 REMOVE BARRIER POST EA 350.0000 7,000.00 0.000 0.00 10 SALVAGE CONCRETE BARRIER (TYPE K) M 50.0000 10,500.00 82.300 4,115.00 11 RESET CONCRETE BARRIER M 250.0000 9,250.00 6.100 1,525.00 12 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 3,000.0000 3,000.00 0.000 0.00 METHOD) 13 PAINT CURB (2-COAT) M 6.0000 2,040.00 0.000 0.00 14 PREPARE AND PAINT CONCRETE M2 15.0000 1,950.00 0.000 0.00 15 BARRIER POST (REMOVABLE) EA 240.0000 6,000.00 25.000 6,000.00 16 BARRIER POST (FIXED) EA 181.0000 38,010.00 0.000 0.00 17 THERMOPLASTIC PAVEMENT MARKING M2 90.0000 2,880.00 0.000 0.00 S) 18 100 MM THERMOPLASTIC TRAFFIC STRIPE M 23.0000 2,990.00 0.000 0.00 S) 19 200 MM THERMOPLASTIC TRAFFIC STRIPE M 34.0000 3,060.00 0.000 0.00 S) 20 PAINT TRAFFIC STRIPE (2-COAT) M 50.0000 2,900.00 0.000 0.00 S) 21 SPEED BUMPS EA 500.0000 3,000.00 0.000 0.00 S) 22 MISCELLANEOUS ELECTRICAL LS 11,000.0000 11,000.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 05/24/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-268304 TIME 01:17 PM ESTIMATE NO. 03 BID OPENING 09/08/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/06 R.E. NAME: NGUYEN, HUNG DATE OF THIS ESTIMATE 05/24/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 11,416.00 40,455.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 29,250.00 29,250.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 40,666.00 69,705.00 23 MOBILIZATION LS 14,000.0000 14,000.00 0.200 2,800.00 0.950 13,300.00 ORIGINAL CONTRACT AMOUNT 168,180.00 TOTAL WORK COMPLETED 43,466.00 83,005.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -1,141.60 -8,091.50 TOTAL 42,324.40 74,913.50 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 001 SCHEDULE OF WORK 2,500.00 6,900.00 4,400.00 002 PREPARE WATER POLLUTION CONTROL 1,500.00 5,800.00 4,300.00 (S) PROGRAM 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 02/10/06 50 03/07/06 03/07/06 06/30/06 50 3 0 0 49% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PENDING CCO NGUYEN, HUNG RESIDENT ENGINEER PROGRAM CAS145 DATE 05/24/06