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 06/18/25 EST. NO. 004 TIME 06:17 AM R.E. NAME: RECHS, DANIEL 03-4H76U4 --------------------------------------------------------------------------- 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 06/18/25 EST. NO. 004 TIME 06:17 AM R.E. NAME: RECHS, DANIEL 03-4H76U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LTTR 3/2025 -3,000.00 001 DEDUCT LTTR 4/2025 -2,000.00 002 DEDUCT LTTR 5/2025 -1,000.00 003 RTN LTTR 3/2025 3,000.00 003 0.00 -3,000.00 TOTAL DEDUCTIONS 0.00 -3,000.00 PROGRAM CAS145 PAGE 1 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H76U4 TIME 06:17 AM ESTIMATE NO. 004 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 06/18/25 LOCATION PROGRESS ESTIMATE 03-BUT-32-5.0/10.2 ----------------- BALDWIN CONTRACTING COMPANY BUTTE COUNTY IN CHICO FROM MUIR AVENUE TO INC. DBA KNIFE RIVER INTERCHANGE OF STATE ROUTES 99 AND 32 CONSTRUCTION 1764 SKYWAY CHINO CA 95928 FED. AID NO. HSNH-P032(51)E REHABILITATE PAVEMENT, INSTALL SIGNAL, LIG ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,250.0000 1,250.00 1.000 1,250 002 TIME-RELATED OVERHEAD (LS) LS 600,000.0000 600,000.00 0.110 66,000.00 0.240 144,000 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 36,000.00 0.000 0 004 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 69,500.0000 69,500.00 0.022 1,529.00 0.748 51,986 006 TRAFFIC CONTROL SYSTEM LS 2,120,000.0000 2,120,000.00 0.000 0 007 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 20,000.0000 20,000.00 0.000 0 008 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 80,000.0000 80,000.00 0.000 0 009 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 45.0000 10,800.00 0.000 0 010 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.110 2,750.00 0.240 6,000 011 STORMWATER POLLUTION PREVENTION PLAN LS 3,000.0000 3,000.00 1.000 3,000 012 STORM WATER SAMPLING AND ANALYSIS DAY EA 425.0000 19,125.00 0.000 0 013 STORM WATER ANNUAL REPORT EA 2,000.0000 4,000.00 0.000 0 014 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 950.0000 1,900.00 0.000 0 CONTROL) 015 TEMPORARY MULCH SQYD 10.0000 19,400.00 0.000 0 016 TEMPORARY CHECK DAM LF 15.0000 4,500.00 0.000 0 017 TEMPORARY DRAINAGE INLET PROTECTION EA 175.0000 10,500.00 62.000 10,850 018 TEMPORARY FIBER ROLL LF 5.0000 15,000.00 0.000 0 019 STREET SWEEPING LS 75,000.0000 75,000.00 0.000 0 020 TEMPORARY CONCRETE WASHOUT LS 6,000.0000 6,000.00 0.110 660.00 0.123 738 021 TREATED WOOD WASTE LB 2.0000 1,600.00 0.000 0 022 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 20,000.0000 20,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H76U4 TIME 06:17 AM ESTIMATE NO. 004 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE CONCRETE (CY) CY 600.0000 174,000.00 27.300 16,380.00 182.330 109,398 024 ROADWAY EXCAVATION CY 100.0000 717,000.00 0.000 0 025 GEOSYNTHETIC REINFORCEMENT SQYD 10.0000 73,200.00 4,505.600 45,056.00 4,505.600 45,056 026 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 027 BONDED FIBER MATRIX (SQFT) SQFT 1.0000 8,370.00 0.000 0 028 CLASS 2 AGGREGATE BASE (CY) CY 150.0000 642,000.00 2,061.240 309,186.00 2,131.230 319,684 029 HOT MIX ASPHALT (TYPE A) TON 160.0000 4,112,000.00 1,976.400 316,224.00 1,976.400 316,224 030 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 175.0000 3,762,500.00 0.000 0 031 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 150.0000 574,500.00 0.000 0 (OPEN GRADED FRICTION COURSE) 032 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 75.0000 114,750.00 0.000 0 AREA) 033 TACK COAT TON 800.0000 216,000.00 0.000 0 034 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 6.0000 1,272,000.00 0.000 0 035 JOINTED PLAIN CONCRETE PAVEMENT CY 1,070.0000 53,500.00 0.000 0 036 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,320.0000 358,560.00 75.020 324,086 (F) 037 CONCRETE BACKFILL (PIPE TRENCH) CY 966.0000 5,796.00 6.000 5,796 (F) 038 12" PLASTIC PIPE LF 202.0000 9,090.00 105.500 21,311 039 18" PLASTIC PIPE LF 296.0000 227,920.00 649.500 192,252 040 DRAINAGE INLET MARKER EA 281.0000 5,058.00 0.000 0 041 72" PRECAST CONCRETE PIPE MANHOLE LF 2,146.0000 21,460.00 10.000 21,460 042 REMOVE CULVERT (EA) EA 3,171.0000 9,513.00 2.000 6,342 043 REMOVE INLET EA 9,740.0000 58,440.00 7.000 68,180 044 MINOR CONCRETE (CURB) (LF) LF 90.0000 396,900.00 247.750 22,297.50 260.240 23,421 045 DETECTABLE WARNING SURFACE SQFT 30.0000 36,900.00 144.000 4,320.00 369.000 11,070 046 MINOR CONCRETE (CURB AND GUTTER) CY 1,220.0000 610,000.00 148.140 180,730.80 182.990 223,247 047 MINOR CONCRETE (DRIVEWAY) CY 890.0000 178,000.00 39.740 35,368.60 52.230 46,484 048 MINOR CONCRETE (SIDEWALK) CY 915.0000 402,600.00 143.960 131,723.40 166.970 152,777 049 MINOR CONCRETE (CURB RAMP) CY 1,525.0000 213,500.00 15.680 23,912.00 35.220 53,710 PROGRAM CAS145 PAGE 3 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H76U4 TIME 06:17 AM ESTIMATE NO. 004 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MISCELLANEOUS IRON AND STEEL LB 6.0000 40,650.00 6,775.000 40,650 (F) 051 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.9500 10,467.50 0.000 0 052 REMOVE ROADSIDE SIGN EA 125.0000 11,875.00 0.000 0 053 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 50.0000 2,350.00 0.000 0 BRACKET METHOD) 054 RESET ROADSIDE SIGN EA 250.0000 500.00 0.000 0 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.5000 19,305.00 0.000 0 (0.063"-UNFRAMED) 056 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.9500 4,306.50 0.000 0 (0.080"-UNFRAMED) 057 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.0500 19,532.50 0.000 0 (0.063"-FRAMED) 058 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.8500 5,244.50 0.000 0 (0.080"-FRAMED) 059 ROADSIDE SIGN - ONE POST EA 375.0000 36,375.00 0.000 0 060 ROADSIDE SIGN - TWO POST EA 475.0000 5,700.00 0.000 0 061 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 11,375.00 0.000 0 METHOD) 062 THERMOPLASTIC TRAFFIC STRIPE (ENHANCED LF 2.0000 1,120.00 0.000 0 WET NIGHT VISIBILITY) 063 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.9500 521,785.00 0.000 0 WET NIGHT VISIBILITY) 064 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 065 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 2,208.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 066 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 14,140.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 067 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 14,520.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 068 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0500 92,085.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 069 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6500 5,941.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 070 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 7,344.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 071 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 730.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 072 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 8.9500 211,220.00 0.000 0 MARKING (ENHANCED WET NIGHT VISIBILITY) 073 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 12.0000 8,880.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H76U4 TIME 06:17 AM ESTIMATE NO. 004 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 074 LIGHTING SYSTEM LS 170,000.0000 170,000.00 0.000 0 075 SIGNAL AND LIGHTING SYSTEM LS 6,600,000.0000 6,600,000.00 0.072 475,200.00 0.329 2,171,400 076 TRAFFIC MONITORING STATION SYSTEM LS 50,000.0000 50,000.00 0.000 0 077 RECTANGULAR RAPID FLASHING BEACON SYSTEM LS 200,000.0000 200,000.00 0.000 0 078 TEMPORARY SIGNAL SYSTEMS LS 1,500,000.0000 1,500,000.00 0.061 91,500.00 0.347 520,500 079 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 100,000.0000 100,000.00 0.000 0 080 MODIFYING TRAFFIC MONITORING STATIONS LS 320,000.0000 320,000.00 0.020 6,400.00 0.020 6,400 081 REMOVING LIGHTING SYSTEMS LS 20,000.0000 20,000.00 0.000 0 082 REMOVING SIGNAL AND LIGHTING SYSTEMS LS 280,000.0000 280,000.00 0.000 0 083 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 084 CLEARING AND GRUBBING (LS) LS 100,000.0000 100,000.00 0.750 75,000 085 ADJUST ACCESS BOX FRAME AND COVER EA 4,000.0000 84,000.00 0.000 0 (UTILITY) PROGRAM CAS145 PAGE 5 DATE 06/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-4H76U4 TIME 06:17 AM ESTIMATE NO. 004 BID OPENING 05/16/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/25 R.E. NAME: RECHS, DANIEL DATE OF THIS ESTIMATE 06/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,729,237.30 4,972,276.05 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 165,608.44 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,729,237.30 5,137,884.49 086 MOBILIZATION LS 2,900,000.0000 2,900,000.00 0.750 2,175,000 ORIGINAL CONTRACT AMOUNT 30,772,086.00 TOTAL WORK COMPLETED 1,729,237.30 7,312,884.49 MATERIALS ON HAND ON SITE -123,998.16 0.00 DEDUCTIONS 0.00 -3,000.00 TOTAL 1,605,239.14 7,309,884.49 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 07/10/24 250 00/00/00 00/00/00 12/31/25 48 120 0 0 24% 19% PROGRESS IS SATISFACTORY RECHS, DANIEL RESIDENT ENGINEER