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 05/19/22 EST. NO. 004 TIME 12:32 PM 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 --------------------------------------------------------------------------- *** 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 05/19/22 EST. NO. 004 TIME 12:32 PM 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 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P1104 TIME 12:32 PM ESTIMATE NO. 004 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 05/19/22 LOCATION FINAL ESTIMATE 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 2.000 4,000.00 30.000 60,000 003 CONSTRUCTION AREA SIGNS LS 14,300.0000 14,300.00 0.500 7,150.00 1.000 14,300 004 TRAFFIC CONTROL SYSTEM LS 58,169.0000 58,169.00 0.100 5,816.90 1.000 58,169 005 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 0.100 550.00 1.000 5,500 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 500.0000 500.00 0.250 125.00 1.000 500 009 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 1,800.00 3.000 900.00 6.000 1,800 010 STREET SWEEPING LS 12,000.0000 12,000.00 0.050 600.00 1.000 12,000 011 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 2.5000 2,650.00 167.000 417.50 1,227.000 3,067 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 82.000 82.00 152.000 152 020 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 2,076.000 934.20 2,376.000 1,069 (BROKEN 17-7) PROGRAM CAS145 PAGE 2 DATE 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P1104 TIME 12:32 PM ESTIMATE NO. 004 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 05/19/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 05/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-0P1104 TIME 12:32 PM ESTIMATE NO. 004 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 05/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 20,575.60 499,868.72 ADJUSTMENT OF COMPENSATION 0.00 3,245.50 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 20,575.60 503,114.22 ORIGINAL CONTRACT AMOUNT 605,200.00 TOTAL WORK COMPLETED 20,575.60 503,114.22 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 20,575.60 503,114.22 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