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 05/04/22 EST. NO. 007 TIME 09:47 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 --------------------------------------------------------------------------- 009 0001 7,000.00 A.C. @ L.S.(+) 072721 N CT0010 7,000.00 TOTAL THIS ESTIMATE 381,597.87 TOTAL PREVIOUS ESTIMATE 388,597.87 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 05/04/22 EST. NO. 007 TIME 09:47 AM R.E. NAME: RECHS, DANIEL 03-2G1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402S -10,000.00 006 MISSING CEM2402S 10,000.00 007 10,000.00 0.00 LABOR COMPLIANCE VIOLATION PER 1/22 LETTER -10,000.00 006 PER 1/22 LTR 10,000.00 007 10,000.00 0.00 TOTAL DEDUCTIONS 20,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1104 TIME 09:47 AM ESTIMATE NO. 007 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 12/10/21 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 05/04/22 LOCATION SEMI-FINAL 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 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,500.0000 52,500.00 35.000 52,500 003 CONSTRUCTION AREA SIGNS LS 12,900.0000 12,900.00 1.000 12,900 004 TRAFFIC CONTROL SYSTEM LS 420,000.0000 420,000.00 1.000 420,000 005 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.5000 3,300.00 0.000 0 006 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 30,800.00 190,924.000 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 1.000 3,200 009 JOB SITE MANAGEMENT LS 10,000.0000 10,000.00 1.000 10,000 010 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 011 TREATED WOOD WASTE LB 0.4200 8,946.00 16,280.000 6,837 012 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 2,753.120 15,417.47 126,426.120 707,986 (FOAMED ASPHALT) 015 CEMENT (COLD IN-PLACE RECYCLING) TON 300.0000 51,000.00 35.150 10,545.00 195.300 58,590 016 ASPHALT (COLD IN-PLACE RECYCLING) TON 500.0000 395,000.00 126.140 63,070.00 488.100 244,050 017 ASPHALTIC EMULSION TON 1,000.0000 75,000.00 38.270 38,270.00 78.360 78,360 (COLD IN-PLACE RECYCLING) 018 SAND COVER TON 30.0000 6,300.00 44.820 1,344.60 94.820 2,844 (COLD IN-PLACE RECYCLING) 019 INTELLIGENT COMPACTION LS 25,000.0000 25,000.00 1.000 25,000 (COLD IN-PLACE RECYCLING) 020 SAND COVER (SEAL) TON 150.0000 4,500.00 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 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1104 TIME 09:47 AM ESTIMATE NO. 007 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 12/10/21 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 05/04/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 78,341 024 INTELLIGENT COMPACTION LS 75,000.0000 75,000.00 1.000 75,000 025 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 1.000 10,000 028 TACK COAT TON 600.0000 57,600.00 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 80.000 3,200 033 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 13.000 585 035 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.0000 46,690.00 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 1,705.000 3,410 039 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 1.000 55,673 PROGRAM CAS145 PAGE 3 DATE 05/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G1104 TIME 09:47 AM ESTIMATE NO. 007 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 12/10/21 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 05/04/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 128,647.07 4,842,311.72 ADJUSTMENT OF COMPENSATION 7,000.00 388,597.87 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 135,647.07 5,230,909.59 ORIGINAL CONTRACT AMOUNT 5,057,983.50 TOTAL WORK COMPLETED 135,647.07 5,230,909.59 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 20,000.00 0.00 TOTAL 155,647.07 5,230,909.59 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 05/19/21 35 07/19/21 07/19/21 12/10/21 35 65 0 0 100% 100% RECHS, DANIEL RESIDENT ENGINEER