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 07/11/24 EST. NO. 007 TIME 08:40 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 07/11/24 EST. NO. 007 TIME 08:40 AM R.E. NAME: GRANDY, DWAYNE 03-2G7504 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE HOLD FOR SMOOTHNESS -175,000.00 003 RTN SMOOTH HOLD 175,000.00 006 0.00 0.00 EQUAL EMPLOYMENT OPPORTUNITY MSSG CEM-4401 -10,000.00 006 RTN CEM-4401 10,000.00 007 10,000.00 0.00 LABOR COMPLIANCE VIOLATION DEDUCT LTTR 10/23 -2,000.00 003 DEDUCT LTTR 11/23 -2,000.00 004 RTN LTTR 10/23 2,000.00 005 RTN LTTR 11/23 2,000.00 006 0.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 07/11/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G7504 TIME 08:40 AM ESTIMATE NO. 007 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 03/29/24 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 07/11/24 LOCATION FINAL 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 60.000 60,000 002 CONSTRUCTION AREA SIGNS LS 15,240.0000 15,240.00 1.000 15,240 003 TRAFFIC CONTROL SYSTEM LS 200,000.0000 200,000.00 1.000 200,000 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 10,000.0000 10,000.00 1.000 10,000 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 100.0000 12,000.00 90.000 9,000 006 JOB SITE MANAGEMENT LS 2,000.0000 2,000.00 1.000 2,000 007 PREPARE WATER POLLUTION CONTROL PROGRAM LS 650.0000 650.00 1.000 650 008 TREATED WOOD WASTE LB 0.2500 800.00 1,000.000 250 009 SHOULDER BACKING TON 57.0000 68,400.00 2,376.290 135,448 010 FULL DEPTH RECYCLING-CEMENT SQYD 5.7000 481,536.00 85,680.000 488,376 011 PARTIAL DEPTH RECYCLING (EMULSIFIED SQYD 7.0000 571,900.00 83,902.000 587,314 ASPHALT) 012 CEMENT (FULL DEPTH RECYCLING-CEMENT) TON 190.0000 292,600.00 1,223.150 232,398 013 CEMENT (PARTIAL DEPTH RECYCLING) TON 188.0000 24,440.00 87.020 16,359 014 RECYCLING AGENT (PARTIAL DEPTH TON 655.0000 366,800.00 566.180 370,847 RECYCLING) 015 ASPHALTIC EMULSION (FULL DEPTH TON 800.0000 41,600.00 40.610 32,488 RECYCLING-CEMENT) 016 SAND COVER (FULL DEPTH RECYCLING-CEMENT) TON 150.0000 12,600.00 76.470 11,470 017 ASPHALTIC EMULSION (PARTIAL DEPTH TON 800.0000 36,000.00 38.800 31,040 RECYCLING) 018 MIX DESIGN (FULL DEPTH RECYCLING-CEMENT) LS 25,000.0000 25,000.00 1.000 25,000 019 SAND COVER (PARTIAL DEPTH RECYCLING) TON 85.0000 11,050.00 122.640 10,424 020 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 125.0000 2,500,000.00 9,987.000 1,248,375 021 RUBBERIZED HOT MIX ASPHALT-OPEN GRADED TON 120.0000 792,000.00 6,059.240 727,108 (OPEN GRADED FRICTION COURSE) 022 TACK COAT TON 800.0000 72,000.00 55.850 44,680 PROGRAM CAS145 PAGE 2 DATE 07/11/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G7504 TIME 08:40 AM ESTIMATE NO. 007 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 03/29/24 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 07/11/24 ------------------------------------------------------------------------------------------------------------------------------------ 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 193,800.00 101,843.780 193,503 024 REMOVE PAVEMENT MARKER EA 2.0000 6,392.00 3,196.000 6,392 025 PAVEMENT MARKER (RETROREFLECTIVE) EA 8.0000 25,600.00 3,472.000 27,776 026 REMOVE ROADSIDE SIGN EA 100.0000 9,000.00 5.000 500.00 90.000 9,000 027 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 50.0000 200.00 4.000 200 BRACKET METHOD) 028 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.6000 13,824.00 645.200 13,936 (0.063"-UNFRAMED) 029 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.4000 787.20 96.000 1,574 (0.080"-UNFRAMED) 030 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 36.7000 4,771.00 125.800 4,616 (0.063"-FRAMED) 031 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 30.5000 5,490.00 173.600 5,294 (0.080"-FRAMED) 032 ROADSIDE SIGN - ONE POST EA 425.0000 33,575.00 5.000 2,125.00 78.000 33,150 033 ROADSIDE SIGN - TWO POST EA 900.0000 12,600.00 14.000 12,600 034 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 150.0000 600.00 4.000 600 METHOD) 035 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 13.0000 6,110.00 1,142.000 14,846 WET NIGHT VISIBILITY) 036 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 1,100.00 2,645.000 1,322 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 037 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 20,500.00 35,921.000 17,960 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 038 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 226,250.00 186,691.000 233,363 (ENHANCED WET NIGHT VISIBILITY) 039 8" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 2,160.00 425.000 1,700 (ENHANCED WET NIGHT VISIBILITY) 040 THERMOPLASTIC CROSSWALK AND PAVEMENT SQFT 10.0000 13,200.00 190.000 1,900 MARKING (ENHANCED WET NIGHT VISIBILITY) 041 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 3,500.00 2,094.000 20,940 042 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 25,350.00 2,508.000 32,604 043 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 6,000.0000 6,000.00 1.000 6,000 SYSTEM ELEMENTS DURING CONSTRUCTION 044 MODIFYING TRAFFIC MONITORING STATIONS LS 30,000.0000 30,000.00 1.000 30,000 045 MINOR HOT MIX ASPHALT TON 165.0000 3,465.00 32.610 5,380 046 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 3.0000 4,770.00 1,420.000 4,260 047 REMOVE ASPHALT CONCRETE DIKE LF 4.5000 7,155.00 1,420.000 6,390 PROGRAM CAS145 PAGE 3 DATE 07/11/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-2G7504 TIME 08:40 AM ESTIMATE NO. 007 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 03/29/24 R.E. NAME: GRANDY, DWAYNE DATE OF THIS ESTIMATE 07/11/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 2,625.00 4,943,782.35 ADJUSTMENT OF COMPENSATION 0.00 -188,572.00 EXTRA WORK 0.00 2,039,446.56 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,625.00 6,794,656.91 048 MOBILIZATION LS 217,000.0000 217,000.00 1.000 217,000 ORIGINAL CONTRACT AMOUNT 6,469,815.20 TOTAL WORK COMPLETED 2,625.00 7,011,656.91 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 0.00 TOTAL 12,625.00 7,011,656.91 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 06/22/23 60 08/14/23 08/14/23 03/29/24 41 140 0 0 100% 100% GRANDY, DWAYNE RESIDENT ENGINEER