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 10/25/10 EST. NO.17 TIME 07:24 AM R.E. NAME: PETER MULLALY 06-0G2204 --------------------------------------------------------------------------- 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 0041 1,631.67 E.W. @ F.A.(+) 050410 N 071452 005 0005 -19,829.00 A.C. @ L.S.(-) 083110 N 0001 0 -18,197.33 TOTAL THIS ESTIMATE 189,649.66 TOTAL PREVIOUS ESTIMATE 171,452.33 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 10/25/10 EST. NO.17 TIME 07:24 AM R.E. NAME: PETER MULLALY 06-0G2204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISS PYRL -10,000.00 17 -10,000.00 -10,000.00 TOTAL DEDUCTIONS -10,000.00 -10,000.00 PROGRAM CAS145 PAGE 1 DATE 10/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G2204 TIME 07:24 AM ESTIMATE NO. 17 BID OPENING 03/25/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/05/10 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 10/25/10 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 06-KER-99-21.6/24.7 ---------------------------------------- ODYSSEY LANDSCAPE CO. INC. IN KERN COUNTY IN AND NEAR 5400 W. HIGHWAY 12 BAKERSFIELD FROM PLANZ ROAD LODI CA 95242 OVERCROSSING TO 0.1 MI NORTH OF CALIFORNIA AVENUE UNDERCROSSING FED. AID NO. N O N E INSTALL IRRIGATION SYSTEM ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 01 CONSTRUCTION SITE MANAGEMENT LS 1,000.0000 1,000.00 0.078 78.00 1.000 1,000.00 02 PREPARE WATER POLLUTION CONTROL LS 750.0000 750.00 0.250 187.50 1.000 750.00 S) PROGRAM 03 TEMPORARY FIBER ROLL LF 2.1000 3,024.00 1,511.000 3,173.10 04 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 850.0000 850.00 1.000 850.00 05 CONSTRUCTION AREA SIGNS LS 2,985.0000 2,985.00 0.123 367.16 1.000 2,985.00 S) 06 TRAFFIC CONTROL SYSTEM LS 6,500.0000 6,500.00 0.078 507.00 1.000 6,500.00 S) 07 PORTABLE CHANGEABLE MESSAGE SIGN LS 1,500.0000 1,500.00 0.956 1,434.00 1.000 1,500.00 S) 08 ROADSIDE CLEARING LS 7,690.3600 7,690.36 0.078 599.85 1.000 7,690.36 09 MAINTAIN EXISTING IRRIGATION FACILITIES LS 1,000.0000 1,000.00 0.078 78.00 1.000 1,000.00 10 CONTROL AND NEUTRAL CONDUCTORS LS 7,364.1700 7,364.17 1.000 7,364.17 11 COMMUNICATION CABLE LS 3,109.5400 3,109.54 1.000 3,109.54 12 2" ELECTRIC REMOTE CONTROL VALVE EA 282.9700 2,263.76 8.000 2,263.76 13 FLOW SENSOR EA 2,150.3900 17,203.12 8.000 17,203.12 14 2" PLASTIC PIPE (PR 200) (SUPPLY LINE) LF 2.0200 2,997.68 1,484.000 2,997.68 F) 15 WATER METER EA 0.0000 0.00 7.000 0.00 16 BACKFLOW PREVENTER ASSEMBLY ENCLOSURE EA 1,358.1900 9,507.33 7.000 9,507.33 17 2" BACKFLOW PREVENTER ASSEMBLY EA 1,610.4800 11,273.36 7.000 11,273.36 18 BACKFLOW PREVENTER ASSEMBLY BLANKET EA 114.6500 802.55 7.000 802.55 19 2" GATE VALVE EA 146.8800 1,175.04 8.000 1,175.04 20 BOOSTER PUMP SYSTEM EA 25,165.5000 201,324.00 8.000 201,324.00 21 6' CHAIN LINK GATE (TYPE CL-6) EA 1,250.0000 2,500.00 4.000 5,000.00 S) 22 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 1.000 1,500.00 1.000 1,500.00 S) SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 2 DATE 10/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G2204 TIME 07:24 AM ESTIMATE NO. 17 BID OPENING 03/25/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/05/10 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 10/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ 23 ELECTRIC SERVICE (IRRIGATION) LS 176,000.0000 176,000.00 1.000 176,000.00 S) PROGRAM CAS145 PAGE 3 DATE 10/25/10 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0G2204 TIME 07:24 AM ESTIMATE NO. 17 BID OPENING 03/25/08 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/05/10 R.E. NAME: PETER MULLALY DATE OF THIS ESTIMATE 10/25/10 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOUNT ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 4,751.51 464,969.01 ADJUSTMENT OF COMPENSATION -19,829.00 2,989.00 EXTRA WORK 1,631.67 168,463.33 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION -13,445.82 636,421.34 24 MOBILIZATION LS 36,726.4500 36,726.45 1.000 36,726.45 ORIGINAL CONTRACT AMOUNT 499,046.36 TOTAL WORK COMPLETED -13,445.82 673,147.79 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -10,000.00 -10,000.00 TOTAL -23,445.82 663,147.79 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 05/07/08 90 05/30/08 05/22/08 10/05/10 198 393 74 34 100% 100% PETER MULLALY RESIDENT ENGINEER PROGRAM CAS145 DATE 10/25/10