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 07/24/17 EST. NO. 001 TIME 10:44 AM R.E. NAME: GRIFFITH, GARRETT 03-1F9704 --------------------------------------------------------------------------- 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 07/24/17 EST. NO. 001 TIME 10:44 AM R.E. NAME: GRIFFITH, GARRETT 03-1F9704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- OVERBID ITEMS OVERBID ITEM NO. 085 -81,010.20 001 -81,010.20 -81,010.20 TOTAL DEDUCTIONS -81,010.20 -81,010.20 PROGRAM CAS145 PAGE 1 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F9704 TIME 10:44 AM ESTIMATE NO. 001 BID OPENING 12/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 07/24/17 LOCATION PROGRESS ESTIMATE 03-SUT-99-27.7/R32.6 ----------------- BALDWIN CONTRACTING COMPANY, IN BUTTE AND SUTTER COUNTIES ON INC. DBA KNIFE RIVER CONSTRUCT ROUTE 99 AT VARIOUS LOCATIONS ION 1764 SKYWAY CHICO CA 95928 FED. AID NO. ACNH-P099(609)E ADD/UPGRADE TRAFFIC OPERATION (TOS) ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200.00 1.000 2,200 002 CONSTRUCTION AREA SIGNS LS 8,300.0000 8,300.00 0.800 6,640.00 0.800 6,640 003 TRAFFIC CONTROL SYSTEM LS 300,000.0000 300,000.00 0.130 39,000.00 0.130 39,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 20,000.0000 20,000.00 0.130 2,600.00 0.130 2,600 005 JOB SITE MANAGEMENT LS 7,500.0000 7,500.00 0.130 975.00 0.130 975 006 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750.00 0.750 750 007 TEMPORARY EROSION CONTROL BLANKET SQYD 6.1000 4,880.00 0.000 0 008 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,000.00 5.000 1,000.00 5.000 1,000 009 TEMPORARY FIBER ROLL LF 5.7500 2,875.00 0.000 0 010 STREET SWEEPING LS 25,000.0000 25,000.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.000 0 012 TEMPORARY FENCE (TYPE ESA) LF 5.4000 1,620.00 300.000 1,620.00 300.000 1,620 013 TREATED WOOD WASTE LB 1.0000 180.00 0.000 0 014 REMOVE FLARED END SECTION EA 280.0000 560.00 0.000 0 015 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 5.0000 1,150.00 0.000 0 (WATER BLASTING) 016 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,600.00 0.000 0 (WATER BLASTING) 017 REMOVE ROADSIDE SIGN EA 125.0000 125.00 0.000 0 018 REMOVE ASPHALT CONCRETE DIKE LF 3.0000 330.00 0.000 0 019 REMOVE OVERSIDE DRAIN EA 300.0000 300.00 0.000 0 020 REMOVE CULVERT (LF) LF 45.0000 270.00 0.000 0 021 RELOCATE ROADSIDE SIGN EA 200.0000 400.00 0.000 0 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 7.0000 68,810.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F9704 TIME 10:44 AM ESTIMATE NO. 001 BID OPENING 12/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE CY 100.0000 25,000.00 0.000 0 (CURB, GUTTER, AND SIDEWALK) (CY) 024 CLEARING AND GRUBBING (LS) LS 5,000.0000 5,000.00 0.750 3,750.00 0.750 3,750 025 DEVELOP WATER SUPPLY LS 2,500.0000 2,500.00 0.500 1,250.00 0.500 1,250 026 DUST PALLIATIVE LS 2,000.0000 2,000.00 0.000 0 027 ROADWAY EXCAVATION CY 75.0000 123,000.00 640.000 48,000.00 640.000 48,000 028 SHOULDER BACKING TON 65.0000 6,500.00 0.000 0 029 SAND BEDDING CY 40.0000 1,760.00 0.000 0 030 IMPORTED BORROW (CY) CY 25.0000 4,750.00 0.000 0 031 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.4000 6,160.00 0.000 0 (SQFT) 032 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 1.7000 612.00 0.000 0 033 FIBER ROLLS LF 5.5000 4,125.00 0.000 0 034 CLASS 2 AGGREGATE BASE (CY) CY 60.0000 66,600.00 0.000 0 035 HOT MIX ASPHALT (TYPE A) TON 110.0000 224,400.00 0.000 0 036 MINOR HOT MIX ASPHALT TON 250.0000 4,000.00 0.000 0 037 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 250.0000 97,500.00 0.000 0 (OPEN GRADED FRICTION COURSE) 038 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 21.0000 4,200.00 0.000 0 039 PLACE HOT MIX ASPHALT SQYD 75.0000 24,750.00 0.000 0 (MISCELLANEOUS AREA) 040 TACK COAT TON 800.0000 1,680.00 0.000 0 041 60" CAST-IN-DRILLED-HOLE CONCRETE LF 780.0000 34,320.00 0.000 0 PILE (SIGN FOUNDATION) 042 MINOR CONCRETE CY 1,200.0000 3,120.00 0.000 0 (F) 043 MINOR CONCRETE (MINOR STRUCTURE) CY 1,500.0000 1,500.00 0.000 0 (F) 044 FURNISH SIGN STRUCTURE (TRUSS) LB 3.0500 89,328.40 0.000 0 (F) 045 INSTALL SIGN STRUCTURE (TRUSS) LB 0.2500 7,322.00 0.000 0 (F) 046 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.6600 137.88 0.000 0 (0.063"-UNFRAMED) 047 ROADSIDE SIGN - TWO POST EA 600.0000 600.00 0.000 0 048 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 130.0000 520.00 0.000 0 METHOD) 049 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 7.6600 45.96 0.000 0 (0.063"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 3 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F9704 TIME 10:44 AM ESTIMATE NO. 001 BID OPENING 12/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.6600 335.88 0.000 0 (0.063"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 051 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 4.6600 111.84 0.000 0 052 18" ALTERNATIVE PIPE CULVERT LF 181.0000 724.00 0.000 0 053 30" ALTERNATIVE PIPE CULVERT LF 132.0000 19,800.00 0.000 0 054 18" ALTERNATIVE FLARED END SECTION EA 455.0000 455.00 0.000 0 055 30" ALTERNATIVE FLARED END SECTION EA 1,200.0000 2,400.00 0.000 0 056 48" PRECAST CONCRETE PIPE INLET LF 1,975.0000 7,900.00 0.000 0 057 ROCK SLOPE PROTECTION CY 180.0000 1,620.00 0.000 0 (F) (LIGHT, METHOD B) (CY) 058 ROCK SLOPE PROTECTION (NO. 2, METHOD B) CY 180.0000 360.00 0.000 0 (F) (CY) 059 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 7.0000 259.00 0.000 0 060 MINOR CONCRETE (CURB AND GUTTER) CY 795.0000 41,340.00 0.000 0 061 MINOR CONCRETE (SIDEWALK) CY 795.0000 6,360.00 0.000 0 062 MINOR CONCRETE (CURB RAMP) CY 795.0000 43,725.00 0.000 0 063 PRE/POST CONSTRUCTION SURVEYS EA 1,085.0000 24,955.00 11.500 12,477.50 11.500 12,477 064 MISCELLANEOUS IRON AND STEEL LB 4.0000 720.00 0.000 0 (F) 065 MARKER (CULVERT) EA 55.0000 110.00 0.000 0 066 OBJECT MARKER (TYPE K-1) EA 55.0000 110.00 0.000 0 067 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 55.0000 12,650.00 0.000 0 068 VEGETATION CONTROL (MINOR CONCRETE) SQYD 100.0000 17,000.00 0.000 0 069 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,000.0000 2,000.00 0.000 0 070 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,500.0000 9,000.00 0.000 0 (STEEL POST) 071 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 3,900.00 0.000 0 072 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,720.00 0.000 0 073 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 220.00 0.000 0 (BROKEN 8-4) 074 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 24,200.00 0.000 0 075 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 440.00 0.000 0 (BROKEN 6-1) PROGRAM CAS145 PAGE 4 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F9704 TIME 10:44 AM ESTIMATE NO. 001 BID OPENING 12/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 4" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 100.00 0.000 0 (BROKEN 17-7) 077 PAVEMENT MARKER (NON-REFLECTIVE) EA 5.0000 1,600.00 0.000 0 078 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 650.00 0.000 0 079 CLOSED CIRCUIT TELEVISION (CCTV) SYSTEM LS 202,199.0000 202,199.00 0.100 20,219.90 0.100 20,219 080 TRAFFIC MONITORING STATION SYSTEM LS 84,912.0000 84,912.00 0.000 0 081 CHANGEABLE MESSAGE SIGN SYSTEM LS 190,257.0000 190,257.00 0.100 19,025.70 0.100 19,025 082 MODIFYING EXISTING ELECTRICAL SYSTEM LS 522,431.0000 522,431.00 0.124 64,781.44 0.124 64,781 083 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 084 DETECTABLE WARNING SURFACE SQFT 20.0000 13,200.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/24/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-1F9704 TIME 10:44 AM ESTIMATE NO. 001 BID OPENING 12/07/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/17 R.E. NAME: GRIFFITH, GARRETT DATE OF THIS ESTIMATE 07/24/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 224,289.54 224,289.54 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 224,289.54 224,289.54 085 MOBILIZATION LS 450,000.0000 450,000.00 0.500 225,000.00 0.500 225,000 ORIGINAL CONTRACT AMOUNT 2,879,795.96 TOTAL WORK COMPLETED 449,289.54 449,289.54 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS -81,010.20 -81,010.20 TOTAL 368,279.34 368,279.34 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 085 MOBILIZATION 287,979.59 450,000.00 162,020.41 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 02/27/17 60 06/26/17 06/26/17 09/26/17 9 9 0 0 15% 15% PROGRESS IS SATISFACTORY *** SUSPENDED ON 06/26/17. GRIFFITH, GARRETT RESIDENT ENGINEER PROGRAM CAS145 DATE 07/24/17