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 04/26/06 EST. NO.01 TIME 07:57 AM R.E. NAME: NGUYEN, LUKE 07-214804 --------------------------------------------------------------------------- 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 04/26/06 EST. NO.01 TIME 07:57 AM R.E. NAME: NGUYEN, LUKE 07-214804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 010 -27,460.00 01 -27,460.00 -27,460.00 TOTAL DEDUCTIONS -27,460.00 -27,460.00 PROGRAM CAS145 PAGE 1 DATE 04/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-214804 TIME 07:57 AM ESTIMATE NO. 01 BID OPENING 02/02/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: NGUYEN, LUKE DATE OF THIS ESTIMATE 04/26/06 LOCATION PROGRESS ESTIMATE 07-LA-105-0.0/ .0 ----------------- JFL ELECTRIC INC. IN LOS ANGELES COUNTY AT VARIOUS 8257 COMPTON AVE. LOCATIONS ON ROUTES 105,110,405,710 LOS ANGELES, CA 90001 FED. AID NO. N O N E ELECTRIC LOOP DETECTOR REPLACEMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PREPARE WATER POLLUTION CONTROL LS 1,500.0000 1,500.00 0.500 750.00 0.500 750.00 PROGRAM 02 WATER POLLUTION CONTROL LS 5,700.0000 5,700.00 0.000 0.00 03 CONSTRUCTION AREA SIGNS LS 18,400.0000 18,400.00 0.500 9,200.00 0.500 9,200.00 S) 04 TRAFFIC CONTROL SYSTEM LS 45,000.0000 45,000.00 0.000 0.00 S) 05 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.500 1,000.00 0.500 1,000.00 06 MODIFY TRAFFIC MONITORING STATION LS 30,000.0000 30,000.00 0.000 0.00 (COUNT) 07 MODIFY COMMUNICATION SYSTEM LS 130,800.0000 130,800.00 0.000 0.00 08 MODIFY RAMP METERING SYSTEM LS 186,400.0000 186,400.00 0.190 35,416.00 0.190 35,416.00 09 SYSTEM TESTING LS 7,500.0000 7,500.00 0.000 0.00 PROGRAM CAS145 PAGE 2 DATE 04/26/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-214804 TIME 07:57 AM ESTIMATE NO. 01 BID OPENING 02/02/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/06 R.E. NAME: NGUYEN, LUKE DATE OF THIS ESTIMATE 04/26/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 46,366.00 46,366.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 46,366.00 46,366.00 10 MOBILIZATION LS 108,500.0000 108,500.00 0.500 54,250.00 0.500 54,250.00 ORIGINAL CONTRACT AMOUNT 535,800.00 TOTAL WORK COMPLETED 100,616.00 100,616.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -27,460.00 -27,460.00 TOTAL 73,156.00 73,156.00 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 010 MOBILIZATION 53,580.00 108,500.00 54,920.00 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 02/24/06 120 00/00/00 00/00/00 09/08/06 22 6 0 0 19% 18% PROGRESS IS SATISFACTORY NGUYEN, LUKE RESIDENT ENGINEER PROGRAM CAS145 PAGE 2 DATE 04/26/06