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 12/23/15 EST. NO. 001 TIME 08:07 AM R.E. NAME: HARGROVE, BEN 03-2F3304 --------------------------------------------------------------------------- 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 12/23/15 EST. NO. 001 TIME 08:07 AM R.E. NAME: HARGROVE, BEN 03-2F3304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3304 TIME 08:07 AM ESTIMATE NO. 001 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/23/15 LOCATION RERUN PROGRESS ESTIMATE 03-BUT-99-30.1/T37.5 ----------------------- BALDWIN CONTRACTING COMPANY, IN AND NEAR CHICO FROM 0.5 MILE INC. DBA KNIFE RIVER CONSTRUCT SOUTH OF SKYWAY OVERCROSSING TO 0.2 ION MILE SOUTH OF GARNER LANE 1764 SKYWAY CHICO CA 95928 FED. AID NO. NHP-P099(586) RHMA-O (OGFC) AND HMA-A OVERLAY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500.00 1.000 3,500 002 CONSTRUCTION AREA SIGNS LS 10,700.0000 10,700.00 0.700 7,490.00 0.700 7,490 003 TRAFFIC CONTROL SYSTEM LS 444,000.0000 444,000.00 0.050 22,200.00 0.050 22,200 004 CHANNELIZER (SURFACE MOUNTED) EA 60.0000 2,160.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 40,000.0000 40,000.00 0.050 2,000.00 0.050 2,000 006 TEMPORARY RAILING (TYPE K) LF 30.0000 38,400.00 0.000 0 007 ALTERNATIVE TEMPORARY CRASH CUSHION EA 1,800.0000 10,800.00 0.000 0 008 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.000 0 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 700.0000 700.00 0.750 525.00 0.750 525 010 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 4,200.00 0.000 0 011 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.000 0 012 TREATED WOOD WASTE LB 0.1000 2,830.00 0.000 0 013 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 4,256.00 0.000 0 014 REMOVE ROADSIDE SIGN EA 75.0000 2,325.00 0.000 0 015 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 32,550.00 0.000 0 016 REMOVE DOWNDRAIN (EA) EA 600.0000 4,200.00 0.000 0 017 REMOVE ASPHALT CONCRETE OVERSIDE DRAIN EA 500.0000 4,000.00 0.000 0 018 SALVAGE GUARDRAIL LF 5.0000 17,900.00 0.000 0 019 RELOCATE ROADSIDE SIGN EA 225.0000 1,350.00 0.000 0 020 ADJUST DOWNDRAIN EA 350.0000 7,350.00 0.000 0 021 ADJUST OVERSIDE DRAIN EA 400.0000 2,400.00 0.000 0 022 ADJUST GUARDRAIL LF 11.0000 4,950.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3304 TIME 08:07 AM ESTIMATE NO. 001 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.0000 105,900.00 0.000 0 024 REMOVE CONCRETE (CURB AND GUTTER) LF 2.0000 11,040.00 0.000 0 025 SALVAGE CRASH CUSHION EA 150.0000 300.00 0.000 0 026 DEVELOP WATER SUPPLY LS 2,000.0000 2,000.00 0.000 0 027 ROADWAY EXCAVATION CY 30.0000 143,100.00 0.000 0 028 SHOULDER BACKING TON 15.0000 181,500.00 0.000 0 029 IMPORTED BORROW (CY) CY 25.0000 76,250.00 0.000 0 030 CHECK AND TEST EXISTING IRRIGATION LS 10,800.0000 10,800.00 0.000 0 FACILITIES 031 CONTROL AND NEUTRAL CONDUCTORS LS 3,600.0000 3,600.00 0.000 0 032 1 1/4" REMOTE CONTROL VALVE EA 530.0000 1,590.00 0.000 0 033 1 1/2" REMOTE CONTROL VALVE EA 550.0000 3,300.00 0.000 0 034 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 175.0000 3,325.00 0.000 0 035 RISER SPRINKLER ASSEMBLY EA 75.0000 5,700.00 0.000 0 036 2" GATE VALVE EA 640.0000 1,280.00 0.000 0 037 3" GATE VALVE EA 1,350.0000 5,400.00 0.000 0 038 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.3800 2,540.40 0.000 0 (F) LINE) 039 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.5000 7,605.00 0.000 0 (F) LINE) 040 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.7500 4,607.50 0.000 0 (F) (SUPPLY LINE) 041 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 4.9500 1,980.00 0.000 0 (F) (SUPPLY LINE) 042 2" PLASTIC PIPE (CLASS 315) LF 5.6000 2,296.00 0.000 0 (F) (SUPPLY LINE) 043 2 1/2" PLASTIC PIPE (CLASS 315) LF 6.1000 732.00 0.000 0 (F) (SUPPLY LINE) 044 3" PLASTIC PIPE (CLASS 315) LF 7.5000 2,550.00 0.000 0 (F) (SUPPLY LINE) 045 4" PLASTIC PIPE (CLASS 315) LF 9.0000 360.00 0.000 0 (F) (SUPPLY LINE) 046 BALL VALVE EA 580.0000 580.00 0.000 0 047 6" CORRUGATED STEEL PIPE CONDUIT LF 60.0000 4,860.00 0.000 0 (.064" THICK) 048 8" CORRUGATED STEEL PIPE CONDUIT LF 60.0000 7,200.00 0.000 0 (.064" THICK) 049 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.1500 19,800.00 0.000 0 (SQFT) PROGRAM CAS145 PAGE 3 DATE 12/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3304 TIME 08:07 AM ESTIMATE NO. 001 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DECOMPACT SOIL SURFACE SQFT 0.0500 4,100.00 0.000 0 051 CLASS 2 AGGREGATE BASE (TON) TON 20.0000 116,600.00 0.000 0 052 CRACK TREATMENT LNMI 4,270.0000 204,960.00 0.000 0 053 PREPAVING INERTIAL PROFILER LS 3,000.0000 3,000.00 0.000 0 054 PREPAVING GRINDING DAY EA 10,000.0000 100,000.00 0.000 0 055 HOT MIX ASPHALT (TYPE A) TON 75.0000 2,512,500.00 0.000 0 056 MINOR HOT MIX ASPHALT TON 105.0000 10,500.00 0.000 0 057 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 85.0000 1,640,500.00 0.000 0 (OPEN GRADED FRICTION COURSE) 058 SHOULDER RUMBLE STRIP STA 30.0000 5,700.00 0.000 0 (HMA,GROUND-IN INDENTATIONS) 059 DATA CORE LS 5,000.0000 5,000.00 0.000 0 060 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.3500 1,471.50 0.000 0 061 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.3500 25,785.00 0.000 0 062 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.3500 1,984.50 0.000 0 063 PLACE HOT MIX ASPHALT SQYD 39.0000 12,870.00 0.000 0 (MISCELLANEOUS AREA) 064 TACK COAT TON 800.0000 69,600.00 0.000 0 065 SPALL REPAIR (FAST-SETTING CONCRETE) SQYD 2,000.0000 102,000.00 0.000 0 066 INDIVIDUAL SLAB REPLACEMENT (RSC) CY 600.0000 924,000.00 303.000 181,800.00 303.000 181,800 067 GRIND EXISTING CONCRETE SQYD 8.0000 55,680.00 0.000 0 PAVEMENT 068 MINOR CONCRETE (MINOR STRUCTURE) CY 2,885.0000 132,710.00 0.000 0 (F) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.5000 174.00 0.000 0 (0.063"-UNFRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 310.00 0.000 0 (0.080"-UNFRAMED) 071 ROADSIDE SIGN - ONE POST EA 275.0000 7,425.00 0.000 0 072 ROADSIDE SIGN - TWO POST EA 485.0000 1,940.00 0.000 0 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 4,500.00 0.000 0 (0.080"-UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.0000 2,400.00 0.000 0 (0.080"-FRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 075 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 5.0000 2,950.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 12/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3304 TIME 08:07 AM ESTIMATE NO. 001 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 076 12" CORRUGATED STEEL PIPE DOWNDRAIN LF 42.0000 15,960.00 0.000 0 (.064" THICK) 077 12" ENTRANCE TAPER EA 800.0000 8,800.00 0.000 0 078 12" DOWNDRAIN SLIP JOINT EA 800.0000 8,800.00 0.000 0 079 12" ANCHOR ASSEMBLY EA 270.0000 9,180.00 0.000 0 080 ROCK SLOPE PROTECTION (NO. 1, METHOD B) TON 220.0000 15,620.00 0.000 0 (TON) 081 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 4.0000 600.00 0.000 0 082 TEXTURED AND COLORED HOT MIX ASPHALT SQYD 32.7500 162,440.00 0.000 0 083 DELINEATOR (CLASS 1) EA 38.0000 5,320.00 0.000 0 084 OBJECT MARKER (TYPE L-1) EA 45.0000 630.00 0.000 0 085 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 22.5000 29,025.00 0.000 0 086 VEGETATION CONTROL (MINOR CONCRETE) SQYD 85.0000 198,900.00 0.000 0 087 DOUBLE MIDWEST GUARDRAIL SYSTEM LF 37.0000 14,060.00 0.000 0 (WOOD POST) 088 TRANSITION RAILING (TYPE WB-31) EA 3,300.0000 92,400.00 0.000 0 089 RAIL TENSIONING ASSEMBLY EA 450.0000 2,250.00 0.000 0 090 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 2,700.0000 35,100.00 0.000 0 091 ALTERNATIVE FLARED TERMINAL SYSTEM EA 2,200.0000 17,600.00 0.000 0 092 CRASH CUSHION (TYPE CAT) EA 5,000.0000 25,000.00 0.000 0 093 ALTERNATIVE CRASH CUSHION EA 30,000.0000 90,000.00 0.000 0 094 CONCRETE BARRIER (TYPE 60G MODIFIED) LF 234.0000 91,260.00 0.000 0 095 THERMOPLASTIC PAVEMENT MARKING SQFT 4.0000 3,760.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 096 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 60,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 097 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 538.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 098 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 15,680.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 099 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 7,995.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 100 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,526.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) PROGRAM CAS145 PAGE 5 DATE 12/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3304 TIME 08:07 AM ESTIMATE NO. 001 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 101 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.0000 13,290.00 0.000 0 102 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 4,000.0000 4,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 103 MODIFY TRAFFIC MONITORING STATION LS 81,292.0000 81,292.00 0.000 0 (COUNT) 104 HIGH SPEED WEIGH-IN-MOTION SYSTEM LS 201,166.0000 201,166.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 12/23/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2F3304 TIME 08:07 AM ESTIMATE NO. 001 BID OPENING 09/01/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/15 R.E. NAME: HARGROVE, BEN DATE OF THIS ESTIMATE 12/23/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 217,515.00 217,515.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 217,515.00 217,515.00 105 MOBILIZATION LS 690,000.0000 690,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 9,115,818.90 TOTAL WORK COMPLETED 217,515.00 217,515.00 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 217,515.00 217,515.00 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 10/14/15 75 11/16/15 12/08/15 06/15/16 0 9 0 0 2% 0% PROGRESS IS SATISFACTORY HARGROVE, BEN RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/15