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 09/16/24 EST. NO. 002 TIME 11:35 AM R.E. NAME: ALAWAR SHOUKIE 02-4J8904 --------------------------------------------------------------------------- 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 09/16/24 EST. NO. 002 TIME 11:35 AM R.E. NAME: ALAWAR SHOUKIE 02-4J8904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4J8904 TIME 11:35 AM ESTIMATE NO. 002 BID OPENING 03/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: ALAWAR SHOUKIE DATE OF THIS ESTIMATE 09/16/24 LOCATION RERUN PROGRESS ESTIMATE 02-TEH-36-6.0/R12.6 ----------------------- BALDWIN CONTRACTING COMPANY TEHAMA COUNTY NEAR PLATINA FROM 3.3 MILES INC. DBA KNIFE RIVER WEST OF VESTAL ROAD TO 2.3 MILES EAST OF CONSTRUCTION DRY CREEK BRIDGE 1764 SKYWAY CHINO CA 95928 FED. AID NO. N O N E RHMA (GAP GRADED) OVERLAY WITH REPLACE ASP ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 37,500.00 21.000 31,500.00 23.000 34,500 003 CONSTRUCTION AREA SIGNS LS 5,535.0000 5,535.00 0.340 1,881.90 0.770 4,261 004 TRAFFIC CONTROL SYSTEM LS 301,600.0000 301,600.00 0.840 253,344.00 0.920 277,472 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 1,300.0000 1,300.00 0.840 1,092.00 0.920 1,196 SYSTEMS (LS) 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,600.0000 3,600.00 0.840 3,024.00 0.920 3,312 007 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 28.0000 1,400.00 46.000 1,288.00 46.000 1,288 008 JOB SITE MANAGEMENT LS 2,500.0000 2,500.00 0.840 2,100.00 0.920 2,300 009 WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 010 TREATED WOOD WASTE LB 0.2500 6,025.00 24,047.000 6,011.75 24,047.000 6,011 011 SHOULDER BACKING TON 50.0000 118,500.00 1,911.260 95,563.00 1,911.260 95,563 012 REPLACE ASPHALT CONCRETE SURFACING CY 600.0000 198,000.00 343.000 205,800 013 MINOR HOT MIX ASPHALT TON 200.0000 4,000.00 20.000 4,000.00 20.000 4,000 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 180.0000 1,251,000.00 7,049.870 1,268,976.60 7,049.870 1,268,976 015 DATA CORE LS 5,000.0000 5,000.00 0.000 0 016 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 15.0100 10,807.20 720.000 10,807.20 720.000 10,807 017 TACK COAT TON 1,100.0000 34,100.00 26.970 29,667.00 26.970 29,667 018 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 1,440.00 720.000 1,440.00 720.000 1,440 019 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 15.0000 17,400.00 182.440 2,736.60 1,158.440 17,376 020 OBJECT MARKER (TYPE L-1) EA 60.0000 1,380.00 23.000 1,380.00 23.000 1,380 021 REMOVE ROADSIDE SIGN EA 250.0000 500.00 2.000 500.00 2.000 500 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0000 630.00 21.000 630.00 21.000 630 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 09/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4J8904 TIME 11:35 AM ESTIMATE NO. 002 BID OPENING 03/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: ALAWAR SHOUKIE DATE OF THIS ESTIMATE 09/16/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADSIDE SIGN - ONE POST EA 900.0000 1,800.00 2.000 1,800.00 2.000 1,800 024 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 35.0000 93,800.00 2,677.000 93,695.00 2,677.000 93,695 025 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,500.0000 45,500.00 13.000 45,500.00 13.000 45,500 026 REMOVE GUARDRAIL LF 2.2500 7,492.50 3,326.000 7,483.50 3,326.000 7,483 027 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8500 115,600.00 135,102.000 114,836.70 135,102.000 114,836 (ENHANCED WET NIGHT VISIBILITY) 028 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 280.00 140.000 280.00 140.000 280 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 3 DATE 09/16/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 02-4J8904 TIME 11:35 AM ESTIMATE NO. 002 BID OPENING 03/13/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/24 R.E. NAME: ALAWAR SHOUKIE DATE OF THIS ESTIMATE 09/16/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 1,979,537.25 2,232,577.30 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 1,979,537.25 2,232,577.30 ORIGINAL CONTRACT AMOUNT 2,269,189.70 TOTAL WORK COMPLETED 1,979,537.25 2,232,577.30 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,979,537.25 2,232,577.30 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 05/02/24 25 08/19/24 08/19/24 09/23/24 25 11 0 0 97% 100% PROGRESS IS SATISFACTORY ALAWAR SHOUKIE RESIDENT ENGINEER