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 11/21/06 EST. NO.05 TIME 01:38 PM R.E. NAME: BYRNES, VINCENT 11-2379U4 --------------------------------------------------------------------------- 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 11/21/06 EST. NO.05 TIME 01:38 PM R.E. NAME: BYRNES, VINCENT 11-2379U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY O/S DOCS -10,000.00 01 DOCS RECEIVED 10,000.00 03 0.00 0.00 LABOR COMPLIANCE VIOLATION O/S PRS JULY -10,000.00 01 O/S PRS SEPT -10,000.00 04 PRS RECD JULY 10,000.00 04 0.00 -10,000.00 TOTAL DEDUCTIONS 0.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2379U4 TIME 01:38 PM ESTIMATE NO. 05 BID OPENING 05/11/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: BYRNES, VINCENT DATE OF THIS ESTIMATE 11/21/06 LOCATION PROGRESS ESTIMATE 11-SD-15-2.3/R6.1 ----------------- ROYAL ELECTRIC IN SAN DIEGO COUNTY IN SAN DIEGO 3131 52ND AVENUE AT VARIOUS LOCATIONS SACRAMENTO,CA 92823 FED. AID NO. ACIM-X073(79)N INSTALL TRANSPORTATION SYSTEMS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 PROGRESS SCHEDULE (CRITICAL PATH) LS 10,000.0000 10,000.00 0.500 5,000.00 02 TIME-RELATED OVERHEAD WDAY 2,900.0000 522,000.00 19.000 55,100.00 81.000 234,900.00 03 PREPARE STORM WATER POLLUTION LS 4,000.0000 4,000.00 0.010 40.00 0.850 3,400.00 S) PREVENTION PLAN 04 WATER POLLUTION CONTROL LS 25,000.0000 25,000.00 0.080 2,000.00 0.350 8,750.00 05 TEMPORARY EROSION CONTROL M2 0.7000 7,910.00 0.000 0.00 S) 06 TEMPORARY FIBER ROLL M 13.3000 17,556.00 0.000 0.00 S) 07 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 10,000.0000 10,000.00 0.010 100.00 0.360 3,600.00 08 CONSTRUCTION AREA SIGNS LS 70,000.0000 70,000.00 0.525 36,750.00 S) 09 TRAFFIC CONTROL SYSTEM LS 250,000.0000 250,000.00 0.010 2,500.00 0.360 90,000.00 S) 10 PORTABLE CHANGEABLE MESSAGE SIGN EA 16,000.0000 32,000.00 0.021 336.00 0.710 11,360.00 S) 11 TEMPORARY RAILING (TYPE K) M 132.0000 9,240.00 0.000 0.00 S) 12 REMOVE METAL BEAM GUARD RAILING M 105.0000 420.00 0.000 0.00 13 REMOVE ASPHALT CONCRETE DIKE M 22.0000 43,340.00 0.000 0.00 14 COLD PLANE ASPHALT CONCRETE PAVEMENT M2 6.8000 71,400.00 0.000 0.00 S) 15 ACCESS OPENING, SOFFIT EA 3,200.0000 22,400.00 0.000 0.00 16 DEVELOP WATER SUPPLY LS 5,000.0000 5,000.00 0.110 550.00 0.450 2,250.00 17 ROADWAY EXCAVATION M3 312.0000 20,280.00 0.000 0.00 S) 18 ROADWAY EXCAVATION (TYPE Z-2) M3 555.0000 127,650.00 0.000 0.00 S) (AERIALLY DEPOSITED LEAD) 19 LEAD COMPLIANCE PLAN LS 10,000.0000 10,000.00 1.000 10,000.00 S) 20 STRUCTURE EXCAVATION (RETAINING WALL) M3 640.0000 19,648.00 0.000 0.00 SF) 21 STRUCTURE BACKFILL (RETAINING WALL) M3 920.0000 17,756.00 0.000 0.00 SF) 22 HIGHWAY PLANTING LS 121,700.0000 121,700.00 0.000 0.00 S) PROGRAM CAS145 PAGE 2 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2379U4 TIME 01:38 PM ESTIMATE NO. 05 BID OPENING 05/11/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: BYRNES, VINCENT DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 STRAW (EROSION CONTROL) TONN 1,260.0000 1,260.00 0.000 0.00 S) 24 FIBER (EROSION CONTROL) KG 0.7000 980.00 0.000 0.00 S) 25 FIBER ROLLS M 11.6000 35,264.00 0.000 0.00 S) 26 COMPOST (EROSION CONTROL) M3 434.0000 1,736.00 0.000 0.00 S) 27 PURE LIVE SEED (EROSION CONTROL) TYPE 1 KG 36.0000 756.00 0.000 0.00 S) 28 PURE LIVE SEED (EROSION CONTROL) TYPE 2 KG 1,493.0000 2,239.50 0.000 0.00 S) 29 COMMERCIAL FERTILIZER (EROSION CONTROL) KG 18.0000 450.00 0.000 0.00 S) 30 STABILIZING EMULSION (EROSION CONTROL) KG 4.2000 588.00 0.000 0.00 S) 31 PLANT ESTABLISHMENT WORK LS 24,300.0000 24,300.00 0.000 0.00 S) 32 IRRIGATION SYSTEM LS 117,400.0000 117,400.00 0.145 17,023.00 S) 33 CLASS 2 AGGREGATE BASE M3 200.0000 48,000.00 0.000 0.00 S) 34 ASPHALTIC EMULSION (FOG SEAL COAT) TONN 3,675.0000 12,862.50 0.000 0.00 35 ASPHALT CONCRETE (TYPE A) TONN 143.0000 275,990.00 0.000 0.00 S) 36 PLACE ASPHALT CONCRETE DIKE M 10.2000 21,930.00 0.000 0.00 S) 37 PLACE ASPHALT CONCRETE (MISCELLANEOUS M2 38.0000 16,720.00 0.000 0.00 S) AREA) 38 ASPHALTIC EMULSION (PAINT BINDER) TONN 2,363.0000 7,089.00 0.000 0.00 S) 39 STRUCTURAL CONRETE, APPROACH SLAB M3 6,400.0000 64,000.00 0.000 0.00 F) (TYPE R MODIFIED) 40 CLASS 2 CONCRETE (RETAINING WALL) M3 6,500.0000 39,000.00 0.000 0.00 F) 41 CORE CONCRETE (101 MM - 150 MM) M 1,700.0000 10,200.00 0.000 0.00 S) 42 BAR REINFORCING STEEL (RETAINING WALL) KG 52.0000 14,404.00 0.000 0.00 SF) 43 FURNISH SIGN STRUCTURE (TRUSS) KG 10.5000 87,465.00 0.000 0.00 F) 44 INSTALL SIGN STRUCTURE (TRUSS) KG 1.1000 9,163.00 0.000 0.00 SF) 45 1524 MM CAST-IN-DRILLED-HOLE CONCRETE M 4,700.0000 31,490.00 0.000 0.00 S) PILING FOR CHANGEABLE MESSAGE SIGN FOUNDATION 46 MINOR CONCRETE (CURB) M3 2,100.0000 3,150.00 0.000 0.00 47 0.9 M CHAIN LINK GATE (TYPE CL-1.8) EA 920.0000 920.00 0.000 0.00 S) 48 GUARD RAILING DELINEATOR EA 22.0000 220.00 0.000 0.00 S) PROGRAM CAS145 PAGE 3 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2379U4 TIME 01:38 PM ESTIMATE NO. 05 BID OPENING 05/11/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: BYRNES, VINCENT DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 49 METAL BEAM GUARD RAILING (WOOD POST) M 84.0000 6,132.00 0.000 0.00 S) 50 CABLE RAILING M 223.0000 1,561.00 0.000 0.00 S) 51 TERMINAL ANCHOR ASSEMBLY (TYPE SFT) EA 740.0000 2,220.00 0.000 0.00 S) 52 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,900.0000 5,800.00 0.000 0.00 S) 53 PAINT TRAFFIC STRIPE (2-COAT) M 2.8000 9,604.00 0.000 0.00 S) 54 CORE DRILL CABINET FOUNDATION EA 720.0000 7,200.00 0.000 0.00 55 TRENCH DELINEATOR EA 174.0000 9,048.00 0.000 0.00 56 CHANGEABLE MESSAGE SIGN SYSTEM EA 8,000.0000 8,000.00 0.000 0.00 57 1A POLE EA 1,400.0000 2,800.00 0.000 0.00 58 PHOTOELECTRIC UNIT EA 400.0000 2,000.00 0.000 0.00 59 TYPE III SERVICE EQUIPMENT ENCLOSURE EA 3,700.0000 33,300.00 1.000 3,700.00 1.000 3,700.00 60 MODIFY SERVICE EQUIPMENT EA 700.0000 5,600.00 0.000 0.00 61 SIZE 27 CONDUIT M 45.0000 178,200.00 1,080.000 48,600.00 2,417.200 108,774.00 62 SIZE 53 CONDUIT M 55.0000 230,450.00 665.500 36,602.50 3,681.000 202,455.00 63 SIZE 78 CONDUIT M 65.0000 52,000.00 192.900 12,538.50 192.900 12,538.50 64 MULTIDUCT CONDUIT SYSTEM (4) M 240.0000 172,800.00 124.000 29,760.00 411.000 98,640.00 65 MULTIDUCT CONDUIT SYSTEM (8) M 180.0000 1,272,600.00 413.000 74,340.00 6,057.900 1,090,422.00 66 COMMUNICATION CONDUIT (BRIDGE) M 225.0000 79,200.00 0.000 0.00 SF) 67 INDUCTIVE LOOP DETECTOR EA 546.0000 24,024.00 0.000 0.00 68 CLOSED CIRCUIT TELEVISION CABINET AND EA 6,800.0000 81,600.00 1.000 6,800.00 1.000 6,800.00 FOUNDATION 69 CLOSED CIRCUIT TELEVISION 40 POLE AND EA 6,800.0000 88,400.00 0.000 0.00 FOUNDATION 70 CLOSED CIRCUIT TELEVISION 45 POLE EA 7,200.0000 7,200.00 0.000 0.00 71 CAMERA UNIT EA 5,670.0000 73,710.00 0.000 0.00 72 VIDEO ENCODER EA 1,260.0000 16,380.00 0.000 0.00 73 CAMERA CABLE ASSEMBLY EA 950.0000 12,350.00 0.000 0.00 74 INSTALL STATE-FURNISHED 170 CONTROLLER EA 158.0000 1,264.00 0.000 0.00 IN EXISITING CABINET 75 INSTALL STATE-FURNISHED 170 CONTROLLER EA 3,300.0000 16,500.00 1.000 3,300.00 1.000 3,300.00 ASSEMBLY AND FOUNDATION PROGRAM CAS145 PAGE 4 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2379U4 TIME 01:38 PM ESTIMATE NO. 05 BID OPENING 05/11/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: BYRNES, VINCENT DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 76 REPLACE STATE-FURNISHED CABINET EA 1,600.0000 3,200.00 0.000 0.00 77 12 SINGLEMODE FIBER OPTIC CABLE M 5.0000 15,300.00 0.000 0.00 78 60 SINGLEMODE FIBER OPTIC CABLE M 5.4000 80,460.00 0.000 0.00 79 84 SINGLEMODE FIBER OPTIC CABLE M 6.4000 95,360.00 0.000 0.00 80 MEDIA CONVERTOR EA 1,680.0000 48,720.00 0.000 0.00 81 SERIAL TO ETHERNET CONVERSION UNIT EA 710.0000 32,660.00 0.000 0.00 82 VERY HIGH SPEED DIGITAL SUBSCRIBER LINE EA 1,680.0000 15,120.00 0.000 0.00 SWITCH AND ASSEMBLY 83 VERY HIGH SPEED DIGITAL SUBSCRIBER LINE EA 680.0000 20,400.00 0.000 0.00 CUSTOMER PREMISES EQUIPMENT 84 FREE SPACE OPTICAL UNIT EA 19,400.0000 38,800.00 0.000 0.00 85 FSO MEDIA CONVERTER EA 1,160.0000 2,320.00 0.000 0.00 86 JUNCTION BOX WITH SPLICE TRAY EA 950.0000 1,900.00 0.000 0.00 87 WIRELESS BRIDGE CONVERTER EA 4,410.0000 8,820.00 0.000 0.00 88 ANTENNA ASSEMBLY EA 840.0000 1,680.00 0.000 0.00 89 UPLINK SWITCH EA 2,940.0000 5,880.00 0.000 0.00 90 MULTIPOINT MEDIA CONVERTER EA 6,300.0000 12,600.00 0.000 0.00 91 MULTIMODE FIBER OPTIC CABLE M 5.0000 400.00 0.000 0.00 92 FIBER OPTIC SPLICE CLOSURE EA 740.0000 11,840.00 0.000 0.00 93 FIBER OPTIC SPLICES EA 40.0000 39,600.00 0.000 0.00 94 FIBER DISTRIBUTION UNIT EA 530.0000 16,430.00 0.000 0.00 95 CONDUCTORS M 10.0000 112,000.00 0.000 0.00 96 LOOP DETECTOR LEAD-IN CABLE M 4.6000 53,820.00 0.000 0.00 97 OUTDOOR CATEGORY 5E CABLE M 5.8000 34,278.00 0.000 0.00 98 PULL BOX EA 1,200.0000 168,000.00 21.000 25,200.00 43.000 51,600.00 99 FIBER OPTIC VAULT EA 7,500.0000 112,500.00 4.000 30,000.00 11.000 82,500.00 00 FIBER REINFORCED POLYMER BOX EA 3,500.0000 14,000.00 0.000 0.00 01 TRAINING LS 9,000.0000 9,000.00 0.000 0.00 PROGRAM CAS145 PAGE 5 DATE 11/21/06 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 11-2379U4 TIME 01:38 PM ESTIMATE NO. 05 BID OPENING 05/11/06 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/06 R.E. NAME: BYRNES, VINCENT DATE OF THIS ESTIMATE 11/21/06 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 331,467.00 2,083,762.50 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 331,467.00 2,083,762.50 02 MOBILIZATION LS 250,000.0000 250,000.00 0.950 237,500.00 ORIGINAL CONTRACT AMOUNT 5,849,908.00 TOTAL WORK COMPLETED 331,467.00 2,321,262.50 MATERIALS ON HAND ON SITE 34,986.63 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 -10,000.00 TOTAL 331,467.00 2,346,249.13 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 06/15/06 300 07/19/06 06/30/06 10/02/07 84 14 0 0 40% 47% PROGRESS IS SATISFACTORY BYRNES, VINCENT RESIDENT ENGINEER PROGRAM CAS145 PAGE 7 DATE 11/21/06