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 03/04/22 EST. NO. 003 TIME 10:48 AM R.E. NAME: BORJA, ROBERTO 04-0P1104 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 3,245.50 A.C. @ U.P.(+) 012122 N 0001.2 3,245.50 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 3,245.50 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 03/04/22 EST. NO. 003 TIME 10:48 AM R.E. NAME: BORJA, ROBERTO 04-0P1104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P1104 TIME 10:48 AM ESTIMATE NO. 003 BID OPENING 05/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 03/04/22 LOCATION PROGRESS ESTIMATE AFTER ACCEPTANCE 04-SM-84-24.6/25.0 ---------------------------------- A. TEICHERT AND SON, INC. DBA IN SAN MATEO COUNTY, IN REDWOOD TEICHERT CONSTRUCTION CITY FROM 0.3 MILE NORTH OF HESS 400 SUNRISE BLVD. ROAD TO 0.1 MILE SOUTH OF ROSEVILLE CA 95661 MIDDLEFIELD ROAD FED. AID NO. N O N E COLD PLANE AC PAVEMENT AND PLACE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 60,000.00 28.000 56,000 003 CONSTRUCTION AREA SIGNS LS 14,300.0000 14,300.00 0.500 7,150 004 TRAFFIC CONTROL SYSTEM LS 58,169.0000 58,169.00 0.900 52,352 005 PORTABLE RADAR SPEED FEEDBACK SIGN EA 100.0000 3,000.00 30.000 3,000 SYSTEM DAY 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 1.000 5,000 007 JOB SITE MANAGEMENT LS 5,500.0000 5,500.00 0.900 4,950 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.750 375 009 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,800.00 3.000 900 010 STREET SWEEPING LS 12,000.0000 12,000.00 0.950 11,400 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 2,650.00 1,060.000 2,650 STRIPE (HAZARDOUS WASTE) 012 NOISE MONITORING LS 3,000.0000 3,000.00 0.950 2,850 013 HOT MIX ASPHALT (TYPE A) TON 300.0000 33,000.00 119.790 35,937 014 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 142.0000 269,800.00 1,418.560 201,435 015 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 15.0000 8,100.00 367.000 5,505 016 TACK COAT TON 1.0000 6.00 6.000 6 017 REMOVE ASPHALT CONCRETE DIKE LF 2.5000 1,350.00 367.000 917 018 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 5.0000 71,500.00 14,300.000 71,500 019 REMOVE PAVEMENT MARKER EA 1.0000 70.00 70.000 70 020 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 2,340.00 390.000 2,340 021 THERMOPLASTIC PAVEMENT MARKING SQFT 10.0000 1,500.00 150.000 1,500 (ENHANCED WET NIGHT VISIBILITY) 022 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 135.00 300.000 135 (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 03/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P1104 TIME 10:48 AM ESTIMATE NO. 003 BID OPENING 05/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 03/04/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.4500 1,530.00 3,400.000 1,530 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 024 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.6000 6,480.00 10,800.000 6,480 (ENHANCED WET NIGHT VISIBILITY) 025 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 2,460.00 2,050.000 2,460 (ENHANCED WET NIGHT VISIBILITY) 026 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,350.00 1,350.000 1,350 027 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 13.0000 27,560.00 0.000 0 028 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 10.0000 10,600.00 0.000 0 (BROKEN 18-12) PROGRAM CAS145 PAGE 3 DATE 03/04/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P1104 TIME 10:48 AM ESTIMATE NO. 003 BID OPENING 05/20/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/15/21 R.E. NAME: BORJA, ROBERTO DATE OF THIS ESTIMATE 03/04/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 479,293.12 ADJUSTMENT OF COMPENSATION 3,245.50 3,245.50 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 3,245.50 482,538.62 ORIGINAL CONTRACT AMOUNT 605,200.00 TOTAL WORK COMPLETED 3,245.50 482,538.62 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 3,245.50 482,538.62 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 06/21/21 30 08/16/21 08/16/21 11/15/21 28 18 0 0 100% 100% BORJA, ROBERTO RESIDENT ENGINEER PROGRAM CAS145 DATE 03/04/22