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 08/23/06 EST. NO.09 TIME 08:15 AM R.E. NAME: NAJM, ELIE 12-0E1104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0003 762.50 E.W. @ F.A.(+) 080906 N 030 0 0004 350.00 080906 N 1004 0 006 0002 37,600.00 A.C. @ U.P.(+) 081706 N 1002 0 0003 5,620.80 A.C. @ L.S.(+) 081706 N 1003 0 44,333.30 TOTAL THIS ESTIMATE 190,430.65 TOTAL PREVIOUS ESTIMATE 234,763.95 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 08/23/06 EST. NO.09 TIME 08:15 AM R.E. NAME: NAJM, ELIE 12-0E1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING CPR -10,000.00 08 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1104 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: NAJM, ELIE DATE OF THIS ESTIMATE 08/23/06 LOCATION PROGRESS ESTIMATE 12-ORA-0-10.2/25.3 ----------------- MANUEL BROS, INC. IN ORANGE COUNTY AT VARIOUS 908 TAYLORVILLE ROAD, #104 LOCATIONS GRASS VALLEY, CA 95949 FED. AID NO. ACST-X059(43)E ,P-X059(43)E CONSTRUCT FIBER OPTICS SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ 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 10,000.0000 10,000.00 0.200 2,000.00 0.600 6,000.00 02 TIME-RELATED OVERHEAD WDAY 1,500.0000 375,000.00 20.000 30,000.00 165.000 247,500.00 03 PREPARE WATER POLLUTION CONTROL LS 3,700.0000 3,700.00 1.000 3,700.00 PROGRAM 04 WATER POLLUTION CONTROL LS 54,500.0000 54,500.00 0.080 4,360.00 0.670 36,515.00 05 TEMPORARY MULCH M3 150.0000 19,500.00 0.000 0.00 06 CONSTRUCTION AREA SIGNS LS 32,400.0000 32,400.00 0.500 16,200.00 S) 07 TRAFFIC CONTROL SYSTEM LS 324,300.0000 324,300.00 0.080 25,944.00 0.610 197,823.00 S) 08 REMOVE METAL BEAM GUARD RAILING M 100.0000 8,000.00 4.000 400.00 88.300 8,830.00 09 REMOVE ASPHALT CONCRETE DIKE M 70.0000 24,500.00 77.000 5,390.00 344.400 24,108.00 10 CLEARING AND GRUBBING LS 20,000.0000 20,000.00 0.620 12,400.00 0.900 18,000.00 11 ROADWAY EXCAVATION M3 510.0000 76,500.00 178.000 90,780.00 S) 12 CLASS 2 AGGREGATE BASE M3 550.0000 39,600.00 16.500 9,075.00 77.500 42,625.00 S) 13 ASPHALT CONCRETE (TYPE B) TONN 750.0000 72,000.00 22.000 16,500.00 95.000 71,250.00 S) 14 PLACE ASPHALT CONCRETE DIKE (TYPE C) M 40.0000 14,000.00 344.000 13,760.00 344.000 13,760.00 S) 15 GUARD RAILING DELINEATOR EA 100.0000 11,000.00 28.000 2,800.00 103.000 10,300.00 S) 16 METAL BEAM GUARD RAILING (STEEL POST) M 150.0000 19,500.00 105.600 15,840.00 S) 17 METAL BEAM GUARD RAILING (WOOD POST) M 100.0000 9,900.00 54.000 5,400.00 99.600 9,960.00 S) 18 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 1,100.0000 7,700.00 4.000 4,400.00 7.000 7,700.00 S) 19 ALTERNATIVE FLARED TERMINAL SYSTEM EA 3,200.0000 41,600.00 5.000 16,000.00 13.000 41,600.00 S) 20 2-103 C, EACH WITH 4-25 MM INNERDUCT M 150.0000 405,000.00 31.000 4,650.00 2,750.000 412,500.00 (TRENCH) 21 2-103 C, EACH WITH 4-25 MM INNERDUCT M 220.0000 30,800.00 143.000 31,460.00 (JACK) 22 53 C (TRENCH) M 120.0000 552,000.00 4,705.000 564,600.00 PROGRAM CAS145 PAGE 2 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1104 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: NAJM, ELIE DATE OF THIS ESTIMATE 08/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 53 C (JACK) M 164.0000 131,200.00 152.000 24,928.00 994.000 163,016.00 24 25 MM INNERDUCT FOR EXISTING CONDUIT M 4.0000 400,000.00 5,600.000 22,400.00 76,861.000 307,444.00 25 78C M 70.0000 56,000.00 0.000 0.00 26 CLOSED CIRCUIT TELEVISION SYSTEM LS 115,900.0000 115,900.00 0.220 25,498.00 0.960 111,264.00 (LOCATION 1 & 2) 27 CLOSED CIRCUIT TELEVISION SYSTEM LS 33,400.0000 33,400.00 0.420 14,028.00 0.930 31,062.00 (LOCATION 3) 28 CLOSED CIRCUIT TELEVISION SYSTEM LS 35,400.0000 35,400.00 0.250 8,850.00 0.960 33,984.00 (LOCATION 4) 29 CLOSED CIRCUIT TELEVISION SYSTEM LS 36,400.0000 36,400.00 0.310 11,284.00 0.960 34,944.00 (LOCATION 5) 30 CLOSED CIRCUIT TELEVISION SYSTEM LS 48,600.0000 48,600.00 0.230 11,178.00 0.960 46,656.00 (LOCATION 6) 31 CLOSED CIRCUIT TELEVISION SYSTEM LS 34,900.0000 34,900.00 0.330 11,517.00 0.960 33,504.00 (LOCATION 7) 32 CLOSED CIRCUIT TELEVISION SYSTEM LS 155,700.0000 155,700.00 0.170 26,469.00 0.790 123,003.00 (LOCATION 8 & 9) 33 CLOSED CIRCUIT TELEVISION SYSTEM LS 91,100.0000 91,100.00 0.100 9,110.00 0.960 87,456.00 (LOCATION 10) 34 CLOSED CIRCUIT TELEVISION SYSTEM LS 33,900.0000 33,900.00 0.390 13,221.00 0.960 32,544.00 (LOCATION 11) 35 CLOSED CIRCUIT TELEVISION SYSTEM LS 29,600.0000 29,600.00 0.390 11,544.00 0.960 28,416.00 (LOCATION 12) 36 CLOSED CIRCUIT TELEVISION SYSTEM LS 41,000.0000 41,000.00 0.350 14,350.00 0.960 39,360.00 (LOCATION 13) 37 FIBER OPTIC SPLICE CLOSURE EA 900.0000 216,000.00 0.000 0.00 38 2#4, 1# 8 GROUND M 12.0000 9,600.00 0.000 0.00 39 TYPE B FIBER OPTIC CABLE M 5.2000 494,000.00 24,800.000 128,960.00 24,800.000 128,960.00 40 TYPE C FIBER OPTIC CABLE M 5.2000 494,000.00 19,300.000 100,360.00 19,300.000 100,360.00 41 TYPE D FIBER OPTIC CABLE M 5.8000 145,000.00 5,000.000 29,000.00 25,116.000 145,672.80 42 REMOVE AND REINSTALL TRANSPORTATION M 5.6000 67,200.00 0.000 0.00 CORR AGENCY FIBER OPTIC CABLES 43 NO. 5 PULL BOX EA 750.0000 61,500.00 48.000 36,000.00 44 COMMUNICATION PULL BOX EA 2,200.0000 17,600.00 5.000 11,000.00 45 SPLICE VAULT EA 4,700.0000 14,100.00 3.000 14,100.00 46 INTERFACE TO EXISTING TRAFFIC SYSTEM EA 1,400.0000 238,000.00 20.000 28,000.00 20.000 28,000.00 47 INTERFACE TO EXISTING CLOSED CIRCUIT EA 1,400.0000 98,000.00 0.000 0.00 TELEVISION SYSTEM 48 SERVICE AT TOLL PLAZA EA 14,000.0000 56,000.00 0.000 0.00 49 SYSTEM TESTING & DOCUMENTATION LS 140,000.0000 140,000.00 0.000 0.00 PROGRAM CAS145 PAGE 3 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1104 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: NAJM, ELIE DATE OF THIS ESTIMATE 08/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 50 TRAINING LS 47,700.0000 47,700.00 0.000 0.00 51 EQUIPMENT (INSTALLATION, CONFIGURATION LS 12,700.0000 12,700.00 0.000 0.00 AND INTEGRATION) AT IRVINE RANCH TOLL PLAZA 52 EQUIPMENT (INSTALLATION, CONFIGURATION LS 12,700.0000 12,700.00 0.000 0.00 AND INTEGRATION) AT CATALINA VIEW TOLL PLAZA 53 EQUIPMENT (INSTALLATION, CONFIGURATION LS 12,700.0000 12,700.00 0.000 0.00 AND INTEGRATION) AT WINDY RIDGE TOLL PLAZA 54 EQUIPMENT (INSTALLATION, CONFIGURATION LS 12,700.0000 12,700.00 0.000 0.00 AND INTEGRATION) AT TOMATO SPRINGS TOLL PLAZA 55 EQUIPMENT (INSTALLATION, CONFIGURATION LS 18,300.0000 18,300.00 0.000 0.00 AND INTEGRATION) AT TRAFFIC MANAGEMENT CENTER PROGRAM CAS145 PAGE 4 DATE 08/23/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0E1104 TIME 08:15 AM ESTIMATE NO. 09 BID OPENING 09/29/05 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/06 R.E. NAME: NAJM, ELIE DATE OF THIS ESTIMATE 08/23/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 643,776.00 3,407,796.80 ADJUSTMENT OF COMPENSATION 43,220.80 198,850.80 EXTRA WORK 1,112.50 35,913.15 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 688,109.30 3,642,560.75 56 MOBILIZATION LS 225,000.0000 225,000.00 1.000 225,000.00 ORIGINAL CONTRACT AMOUNT 5,787,400.00 TOTAL WORK COMPLETED 688,109.30 3,867,560.75 MATERIALS ON HAND ON SITE 284,917.10 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 688,109.30 4,142,477.85 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 10/31/05 250 12/13/05 12/13/05 12/28/06 160 10 0 0 58% 64% PROGRESS IS SATISFACTORY NAJM, ELIE RESIDENT ENGINEER PROGRAM CAS145 PAGE 5 DATE 08/23/06