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 10/26/21 EST. NO. 004 TIME 10:49 AM R.E. NAME: RECHS, DANIEL 03-2G1104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 -2,000.00 A.C. @ L.S.(-) 082021 N CT0010 005 0001 78,540.00 A.C. @ L.S.(+) 101321 N CT0010 006 0001 67,525.81 A.C. @ L.S.(+) 101521 N CT0001 144,065.81 TOTAL THIS ESTIMATE 169,989.60 TOTAL PREVIOUS ESTIMATE 314,055.41 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 10/26/21 EST. NO. 004 TIME 10:49 AM R.E. NAME: RECHS, DANIEL 03-2G1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1104 TIME 10:49 AM ESTIMATE NO. 004 BID OPENING 04/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 10/26/21 LOCATION PROGRESS ESTIMATE 03-GLE-162-66.6/76.3 ----------------- BALDWIN CONTRACTING COMPANY PAVEMENT REHABILITATION PROJECT IN INC. DBA. KNIFE RIVER CONSTRUC GLENN COUNTY ON ROUTE 162. TION 1764 SKYWAY; CHICO CA 95928 FED. AID NO. N O N E COLD IN-PLACE RECYCLE ------------------------------------------------------------------------------------------------------------------------------------ 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 0.750 1,125 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 52,500.00 33.000 49,500 003 CONSTRUCTION AREA SIGNS LS 12,900.0000 12,900.00 0.880 11,352 004 TRAFFIC CONTROL SYSTEM LS 420,000.0000 420,000.00 0.940 394,800 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 3,300.00 0.000 0 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 30,800.00 36,924.000 7,384.80 190,924.000 38,184 007 TEMPORARY PAVEMENT MARKER EA 3.5000 9,205.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 3,200.0000 3,200.00 0.940 3,008 009 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 0.940 9,400 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 0.750 750 011 TREATED WOOD WASTE LB 0.4200 8,946.00 0.000 0 012 SHOULDER BACKING TON 40.0000 64,000.00 3,809.870 152,394 013 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 014 COLD IN-PLACE RECYCLING SQYD 5.6000 772,800.00 123,673.000 692,568 (FOAMED ASPHALT) 015 CEMENT (COLD IN-PLACE RECYCLING) TON 300.0000 51,000.00 160.150 48,045 016 ASPHALT (COLD IN-PLACE RECYCLING) TON 500.0000 395,000.00 361.960 180,980 017 ASPHALTIC EMULSION TON 1,000.0000 75,000.00 40.090 40,090 (COLD IN-PLACE RECYCLING) 018 SAND COVER TON 30.0000 6,300.00 50.000 1,500 (COLD IN-PLACE RECYCLING) 019 INTELLIGENT COMPACTION LS 25,000.0000 25,000.00 0.950 23,750 (COLD IN-PLACE RECYCLING) 020 SAND COVER (SEAL) TON 150.0000 4,500.00 2.100 315.00 19.600 2,940 021 ASPHALT-RUBBER BINDER TON 1,350.0000 47,250.00 32.880 44,388 022 PRECOATED AGGREGATE (SEAL COAT) TON 285.0000 82,650.00 215.990 61,557 PROGRAM CAS145 PAGE 2 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1104 TIME 10:49 AM ESTIMATE NO. 004 BID OPENING 04/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 SLURRY SEAL TON 430.0000 86,000.00 182.190 78,341.70 182.190 78,341 024 INTELLIGENT COMPACTION LS 75,000.0000 75,000.00 0.950 71,250 025 HOT MIX ASPHALT (TYPE A) TON 110.0000 68,200.00 2,262.420 248,866 026 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 110.0000 2,299,000.00 19,183.660 2,110,202 027 DATA CORE LS 10,000.0000 10,000.00 0.000 0 028 TACK COAT TON 600.0000 57,600.00 5.110 3,066.00 48.860 29,316 029 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 82,500.00 17,071.000 85,355 030 MINOR CONCRETE CY 3,000.0000 1,200.00 0.400 1,200 (F) 031 MINOR CONCRETE (MINOR STRUCTURE) CY 2,425.0000 5,335.00 2.200 5,335 (F) 032 DELINEATOR (CLASS 1) EA 40.0000 3,200.00 0.000 0 033 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.5000 9,205.00 1,950.000 6,825 034 OBJECT MARKER (TYPE L-1) EA 45.0000 585.00 0.000 0 035 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.0000 46,690.00 666.000 19,314.00 1,605.000 46,545 036 TRANSITION RAILING (TYPE WB-31) EA 3,300.0000 6,600.00 2.000 6,600 037 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,200.0000 80,000.00 17.000 54,400 038 REMOVE GUARDRAIL LF 2.0000 3,420.00 1,295.000 2,590 039 RECONSTRUCT GUARDRAIL LF 50.0000 1,500.00 30.000 1,500 040 THERMOPLASTIC PAVEMENT MARKING SQFT 6.0000 7,920.00 1,513.000 9,078 (ENHANCED WET NIGHT VISIBILITY) 041 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 1,564.00 4,391.000 1,756 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 042 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4000 16,160.00 47,721.000 19,088 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 043 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 54.00 116.000 69 (ENHANCED WET NIGHT VISIBILITY) 044 4" THERMOPLASTIC TRAFFIC STRIPE LF 0.3500 31.50 116.000 40 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 045 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 63,500.00 130,956.000 65,478 (ENHANCED WET NIGHT VISIBILITY) 046 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 195.00 142.000 213 (ENHANCED WET NIGHT VISIBILITY) 047 MODIFYING COUNT STATION LS 55,673.0000 55,673.00 0.750 41,754 PROGRAM CAS145 PAGE 3 DATE 10/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1104 TIME 10:49 AM ESTIMATE NO. 004 BID OPENING 04/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/21 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 10/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 108,421.50 4,642,138.80 ADJUSTMENT OF COMPENSATION 144,065.81 314,055.41 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 252,487.31 4,956,194.21 ORIGINAL CONTRACT AMOUNT 5,057,983.50 TOTAL WORK COMPLETED 252,487.31 4,956,194.21 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 252,487.31 4,956,194.21 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 05/19/21 35 07/19/21 07/19/21 10/25/21 32 34 0 0 88% 91% PROGRESS IS SATISFACTORY RECHS, DANIEL RESIDENT ENGINEER PROGRAM CAS145 DATE 10/26/21