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 09/15/23 EST. NO. 002 TIME 07:22 AM R.E. NAME: GRANDY, DWAYNE 03-2G7504 --------------------------------------------------------------------------- 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 09/15/23 EST. NO. 002 TIME 07:22 AM R.E. NAME: GRANDY, DWAYNE 03-2G7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 09/15/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G7504 TIME 07:22 AM ESTIMATE NO. 002 BID OPENING 05/11/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 09/15/23 LOCATION PROGRESS ESTIMATE 03-GLE-45-7.0/23.2 ----------------- BALDWIN CONTRACTING CO., INC. GLENN COUNTY NEAR HAMILTON CITY FROM 4.4 DBA KNIFE RIVER CONSTRUCTION MILES SOUTH TO 1.4 MILES NORTH OF BAYLISS 1764 SKYWAY BLUE GUM ROAD AND FROM 3.5 MILES SOUTH TO CHICO CA 95928 2.5 MILES NORTH OF STONY CREEK BRIDGE FED. AID NO. N O N E FULL AND PARTIAL DEPTH RECYCLING, PLACE RH ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 1,000.0000 60,000.00 19.000 19,000.00 24.000 24,000 002 CONSTRUCTION AREA SIGNS LS 15,240.0000 15,240.00 0.080 1,219.20 0.780 11,887 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 0.317 63,400.00 0.400 80,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 0.317 3,170.00 0.400 4,000 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 100.0000 12,000.00 52.000 5,200.00 58.000 5,800 006 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 0.400 800.00 0.483 966 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 0.000 0 008 TREATED WOOD WASTE LB 0.2500 800.00 0.000 0 009 SHOULDER BACKING TON 57.0000 68,400.00 0.000 0 010 FULL DEPTH RECYCLING-CEMENT SQYD 5.7000 481,536.00 85,680.000 488,376.00 85,680.000 488,376 011 PARTIAL DEPTH RECYCLING (EMULSIFIED SQYD 7.0000 571,900.00 83,902.000 587,314.00 83,902.000 587,314 ASPHALT) 012 CEMENT (FULL DEPTH RECYCLING-CEMENT) TON 190.0000 292,600.00 1,223.150 232,398.50 1,223.150 232,398 013 CEMENT (PARTIAL DEPTH RECYCLING) TON 188.0000 24,440.00 87.020 16,359.76 87.020 16,359 014 RECYCLING AGENT (PARTIAL DEPTH TON 655.0000 366,800.00 566.180 370,847.90 566.180 370,847 RECYCLING) 015 ASPHALTIC EMULSION (FULL DEPTH TON 800.0000 41,600.00 25.300 20,240.00 25.300 20,240 RECYCLING-CEMENT) 016 SAND COVER (FULL DEPTH RECYCLING-CEMENT) TON 150.0000 12,600.00 76.470 11,470.50 76.470 11,470 017 ASPHALTIC EMULSION (PARTIAL DEPTH TON 800.0000 36,000.00 19.380 15,504.00 19.380 15,504 RECYCLING) 018 MIX DESIGN (FULL DEPTH RECYCLING-CEMENT) LS 25,000.0000 25,000.00 0.000 0 019 SAND COVER (PARTIAL DEPTH RECYCLING) TON 85.0000 11,050.00 99.980 8,498.30 99.980 8,498 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 125.0000 2,500,000.00 1.000 125.00 1.000 125 021 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 120.0000 792,000.00 0.000 0 (OPEN GRADED FRICTION COURSE) 022 TACK COAT TON 800.0000 72,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 09/15/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G7504 TIME 07:22 AM ESTIMATE NO. 002 BID OPENING 05/11/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 09/15/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 1.9000 193,800.00 450.000 855.00 99,460.000 188,974 024 REMOVE PAVEMENT MARKER EA 2.0000 6,392.00 0.000 0 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 25,600.00 0.000 0 026 REMOVE ROADSIDE SIGN EA 100.0000 9,000.00 0.000 0 027 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 50.0000 200.00 0.000 0 BRACKET METHOD) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.6000 13,824.00 0.000 0 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.4000 787.20 0.000 0 (0.080"-UNFRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 36.7000 4,771.00 0.000 0 (0.063"-FRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.5000 5,490.00 0.000 0 (0.080"-FRAMED) 032 ROADSIDE SIGN - ONE POST EA 425.0000 33,575.00 0.000 0 033 ROADSIDE SIGN - TWO POST EA 900.0000 12,600.00 0.000 0 034 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 600.00 0.000 0 METHOD) 035 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 13.0000 6,110.00 0.000 0 WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,100.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 20,500.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 226,250.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 2,160.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 040 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 10.0000 13,200.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 041 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 3,500.00 0.000 0 042 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 25,350.00 0.000 0 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,000.0000 6,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 044 MODIFYING TRAFFIC MONITORING STATIONS LS 30,000.0000 30,000.00 0.000 0 045 MINOR HOT MIX ASPHALT TON 165.0000 3,465.00 0.000 0 046 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 4,770.00 0.000 0 047 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 7,155.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 09/15/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G7504 TIME 07:22 AM ESTIMATE NO. 002 BID OPENING 05/11/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 09/20/23 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 09/15/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,844,778.16 2,066,761.16 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,844,778.16 2,066,761.16 048 MOBILIZATION LS 217,000.0000 217,000.00 0.950 206,150.00 0.950 206,150 ORIGINAL CONTRACT AMOUNT 6,469,815.20 TOTAL WORK COMPLETED 2,050,928.16 2,272,911.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,050,928.16 2,272,911.16 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 06/22/23 60 08/14/23 08/14/23 11/15/23 24 29 0 0 35% 40% PROGRESS IS SATISFACTORY GRANDY, DWAYNE RESIDENT ENGINEER