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 09/29/21 EST. NO. 006 TIME 01:26 PM R.E. NAME: CHRIS FALLBECK 03-3H6504 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 003 0001 -3,700.00 A.C. @ L.S.(-) 041221 N 0001 0 004 0004 500.00 A.C. @ L.S.(+) 051121 N 0004 0 007 0004 53,115.00 E.W. @ U.P (+) 081121 N 0004 0 008 0001 12,018.23 A.C. @ U.P.(+) 091421 N 0001 0 61,933.23 TOTAL THIS ESTIMATE 81,752.71 TOTAL PREVIOUS ESTIMATE 143,685.94 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 09/29/21 EST. NO. 006 TIME 01:26 PM R.E. NAME: CHRIS FALLBECK 03-3H6504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- EQUAL EMPLOYMENT OPPORTUNITY MISSING CEM2402F -10,000.00 005 0.00 -10,000.00 LABOR COMPLIANCE VIOLATION PER 6/21 LETTER -4,000.00 004 PER 8/21 LETTER -3,000.00 005 RELEASE 6/21 DEDUCT 4,000.00 005 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -13,000.00 PROGRAM CAS145 PAGE 1 DATE 09/29/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H6504 TIME 01:26 PM ESTIMATE NO. 006 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/09/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 09/29/21 LOCATION SEMI-FINAL ESTIMATE 03-NEV-49-8.3/8.7 ------------------- BALDWIN CONTRACTING COMPANY IN NEVADA COUNTY ON ROUTE 49 FROM INC. DBA. KNIFE RIVER CONSTRUC 0.1 MILE SOUTH OF ROUND VALLEY ROAD TION TO 0.1 MILE NORTH OF QUAIL 1764 SKYWAY; CREEK DRIVE CHICO CA 95928 FED. AID NO. HSNH-P049(182) E IMPROVE SAFETY BY CONSTRUCTING A ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 4,000.0000 4,000.00 1.000 4,000 002 TIME-RELATED OVERHEAD (LS) LS 25,000.0000 25,000.00 1.000 25,000 003 DEVELOP WATER SUPPLY LS 10,000.0000 10,000.00 1.000 10,000 004 CONSTRUCTION AREA SIGNS LS 4,000.0000 4,000.00 1.000 4,000 005 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 1.000 80,000 006 PLASTIC TRAFFIC DRUMS EA 45.0000 2,115.00 50.000 2,250 007 PORTABLE RADAR SPEED FEEDBACK SIGN EA 30.0000 3,900.00 130.000 3,900 SYSTEM DAY 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,000.0000 6,000.00 1.000 6,000 009 TEMPORARY RAILING (TYPE K) LF 20.0000 36,800.00 0.000 0 010 ALTERNATIVE TEMPORARY CRASH EA 5,000.0000 5,000.00 0.000 0 CUSHION 011 JOB SITE MANAGEMENT LS 8,000.0000 8,000.00 1.000 8,000 012 PREPARE STORM WATER POLLUTION PREVENTION LS 2,600.0000 2,600.00 1.000 2,600 PLAN 013 RAIN EVENT ACTION PLAN EA 500.0000 3,500.00 1.000 500 014 STORM WATER SAMPLING AND ANALYSIS DAY EA 425.0000 5,100.00 0.000 0 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 016 MOVE-IN/MOVE-OUT EA 300.0000 600.00 3.000 900 (TEMPORARY EROSION CONTROL) 017 TEMPORARY HYDRAULIC MULCH SQYD 1.7500 2,887.50 0.000 0 (BONDED FIBER MATRIX) 018 TEMPORARY COVER SQYD 2.0000 3,300.00 0.000 0 019 TEMPORARY SILT FENCE LF 0.5100 408.00 475.000 242 020 TEMPORARY CONSTRUCTION ENTRANCE EA 6,000.0000 12,000.00 2.000 12,000 021 STREET SWEEPING LS 20,000.0000 20,000.00 1.000 20,000 022 WATER QUALITY ANNUAL REPORT EA 1,200.0000 1,200.00 1.000 1,200 PROGRAM CAS145 PAGE 2 DATE 09/29/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H6504 TIME 01:26 PM ESTIMATE NO. 006 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/09/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 09/29/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TREATED WOOD WASTE LB 0.9600 124.80 0.000 0 024 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 900.0000 10,800.00 1.000 900 025 CLEARING AND GRUBBING (ACRE) ACRE 57,000.0000 68,400.00 1.650 94,050 026 ROADWAY EXCAVATION CY 35.0000 175,700.00 5,702.490 199,587 027 DITCH EXCAVATION CY 75.0000 900.00 12.000 900 028 GEOSYNTHETIC REINFORCEMENT SQYD 6.0000 36,600.00 0.000 0 029 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 0.8000 10,320.00 23,240.000 18,592 030 FIBER ROLLS LF 3.1200 13,915.20 1,293.000 4,034 031 HYDROSEED (FRM) SQFT 0.2200 11,440.00 82,763.000 18,207 032 COMPOST (CY) CY 89.0000 15,130.00 225.450 20,065 033 FINISHING ROADWAY LS 10,000.0000 10,000.00 1.000 10,000 034 CLASS 2 AGGREGATE SUBBASE CY 300.0000 8,100.00 27.000 8,100 035 CLASS 2 AGGREGATE BASE (CY) CY 100.0000 128,000.00 1,280.000 128,000 036 HOT MIX ASPHALT (TYPE A) TON 110.0000 162,800.00 1,396.000 153,560 037 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 150.0000 105,000.00 569.000 85,350 (OPEN GRADED FRICTION COURSE) 038 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.7500 3,712.50 452.000 1,695 039 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.7500 281.25 76.000 285 040 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.7500 450.00 465.000 1,743 041 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.7500 1,387.50 563.000 2,111 042 PLACE HOT MIX ASPHALT SQYD 85.0000 85.00 3.000 255 (MISCELLANEOUS AREA) 043 TACK COAT TON 800.0000 1,600.00 4.120 3,296 044 REMOVE ASPHALT CONCRETE DIKE LF 0.4500 517.50 1,150.000 517 045 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 8.0000 20,000.00 3,231.000 25,848 046 18" CORRUGATED STEEL PIPE (.109" THICK) LF 180.0000 3,960.00 22.000 3,960 047 24" CORRUGATED STEEL PIPE (.109" THICK) LF 285.0000 4,275.00 35.000 9,975 048 18" STEEL FLARED END SECTION EA 800.0000 1,600.00 2.000 1,600 049 REMOVE CULVERT (LF) LF 95.0000 665.00 27.000 2,565 PROGRAM CAS145 PAGE 3 DATE 09/29/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H6504 TIME 01:26 PM ESTIMATE NO. 006 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/09/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 09/29/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE DOWNDRAIN (EA) EA 1,200.0000 1,200.00 1.000 1,200 051 REMOVE FLARED END SECTION (EA) EA 240.0000 480.00 2.000 480 052 18" CURED-IN-PLACE PIPELINER LF 220.0000 30,800.00 140.000 30,800 053 24" CURED-IN-PLACE PIPELINER LF 400.0000 6,000.00 0.000 0 054 ROCK SLOPE PROTECTION CY 420.0000 4,620.00 11.000 4,620 (60 LB, CLASS II, METHOD B) (CY) 055 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 25.0000 650.00 26.000 650 056 PAVEMENT MARKER EA 4.0000 1,120.00 207.000 828 (RETROREFLECTIVE-RECESSED) 057 MILEPOST MARKER EA 80.0000 160.00 2.000 160 058 MARKER (CULVERT) EA 80.0000 160.00 2.000 160 059 OBJECT MARKER (TYPE L-1) EA 80.0000 80.00 1.000 80 060 REMOVE ROADSIDE SIGN EA 110.0000 770.00 7.000 770 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.2500 461.25 45.000 461 (0.063"-UNFRAMED) 062 ROADSIDE SIGN - ONE POST EA 275.0000 1,375.00 5.000 1,375 063 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 42.0000 15,540.00 575.000 24,150 064 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 12,600.00 378.000 34,020 065 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,200.0000 1,200.00 1.000 1,200 066 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 4,000.00 1.000 4,000 067 THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 168.00 84.000 168 (ENHANCED WET NIGHT VISIBILITY) 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 910.00 792.000 792 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 13,100.00 4,687.000 9,374 (ENHANCED WET NIGHT VISIBILITY) 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 400.00 300.000 600 (ENHANCED WET NIGHT VISIBILITY) 071 12" RUMBLE STRIP STA 500.0000 8,500.00 22.800 11,400 (ASPHALT CONCRETE PAVEMENT) PROGRAM CAS145 PAGE 4 DATE 09/29/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3H6504 TIME 01:26 PM ESTIMATE NO. 006 BID OPENING 07/23/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/09/21 R.E. NAME: CHRIS FALLBECK DATE OF THIS ESTIMATE 09/29/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,103,078.22 ADJUSTMENT OF COMPENSATION 8,818.23 8,818.23 EXTRA WORK 53,115.00 134,867.71 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 61,933.23 1,246,764.16 072 MOBILIZATION LS 100,000.0000 100,000.00 1.000 100,000 ORIGINAL CONTRACT AMOUNT 1,238,468.50 TOTAL WORK COMPLETED 61,933.23 1,346,764.16 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -13,000.00 TOTAL 61,933.23 1,333,764.16 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 08/20/20 50 09/04/20 10/19/20 08/09/21 50 150 0 0 100% 100% CHRIS FALLBECK RESIDENT ENGINEER PROGRAM CAS145 DATE 09/29/21