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