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 04/23/21 EST. NO. 001 TIME 11:42 AM R.E. NAME: OSHITA, STAN 10-1C0404 --------------------------------------------------------------------------- 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 04/23/21 EST. NO. 001 TIME 11:42 AM R.E. NAME: OSHITA, STAN 10-1C0404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C0404 TIME 11:42 AM ESTIMATE NO. 001 BID OPENING 09/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 04/23/21 LOCATION PROGRESS ESTIMATE 10-MPA-49-0.3/18.5 ----------------- A. TEICHERT & SON INC. DBA IN MARIPOSA COUNTY IN AND NEAR TEICHERT CONSTRUCTION MARIPOSA CITY FROM MADERA/MARIPOSA 400 SUNRISE AVE. SUITE 300; COUNTY LINE TO SOUTH JUNCTION OF ROSEVILLE CA 95661 STATE ROUTE 49/140 FED. AID NO. ACST-P049(184)E PAVEMENT PRESERVATION ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 1.000 3,000.00 1.000 3,000 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 2,500.0000 2,500.00 0.000 0 003 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 320,000.00 5.000 10,000.00 5.000 10,000 004 DISPUTE RESOLUTION BOARD ON-SITE EA 6,000.0000 30,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 20,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 13,300.0000 13,300.00 0.500 6,650.00 0.500 6,650 007 TRAFFIC CONTROL SYSTEM LS 650,000.0000 650,000.00 0.000 0 008 CHANNELIZER (SURFACE MOUNTED) EA 50.0000 2,550.00 0.000 0 009 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 16,000.0000 48,000.00 0.000 0 010 TEMPORARY RAILING (TYPE K) LF 19.0000 147,820.00 0.000 0 011 TEMPORARY CRASH CUSHION MODULE EA 350.0000 14,700.00 0.000 0 012 ALTERNATIVE TEMPORARY CRASH CUSHION EA 2,000.0000 46,000.00 0.000 0 013 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 40.0000 12,800.00 0.000 0 DAY 014 JOB SITE MANAGEMENT LS 24,409.5000 24,409.50 0.000 0 015 PREPARE WATER POLLUTION CONTROL PROGRAM LS 635.0000 635.00 0.750 476.25 0.750 476 016 MOVE-IN/MOVE-OUT EA 760.0000 9,120.00 0.000 0 (TEMPORARY EROSION CONTROL) 017 TEMPORARY DRAINAGE INLET PROTECTION EA 150.0000 40,500.00 0.000 0 018 TEMPORARY FIBER ROLL LF 4.0000 40,800.00 0.000 0 019 TEMPORARY SILT FENCE LF 5.0000 3,650.00 0.000 0 020 TEMPORARY CONSTRUCTION ENTRANCE EA 2,000.0000 24,000.00 0.000 0 021 STREET SWEEPING LS 150,000.0000 150,000.00 0.000 0 022 TEMPORARY CONCRETE WASHOUT LS 2,000.0000 2,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C0404 TIME 11:42 AM ESTIMATE NO. 001 BID OPENING 09/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 04/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 0.3500 15,645.00 0.000 0 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 0.1000 5,590.00 0.000 0 025 TEMPORARY HIGH-VISIBILITY FENCE LF 3.5000 16,905.00 0.000 0 026 CLEARING AND GRUBBING (LS) LS 25,000.0000 25,000.00 0.000 0 027 SHOULDER BACKING TON 75.0000 240,750.00 0.000 0 028 IMPORTED BORROW (CY) CY 2,700.0000 27,000.00 0.000 0 029 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 760.0000 9,120.00 0.000 0 030 DRY SEED (SQFT) SQFT 0.0700 4,788.00 0.000 0 031 HYDROMULCH SQFT 0.0500 3,420.00 0.000 0 032 FULL WIDTH SEGMENT CORRECTION EA 1,350.0000 44,550.00 0.000 0 033 PARTIAL WIDTH SEGMENT CORRECTION EA 1,210.0000 47,190.00 0.000 0 034 REPLACE ASPHALT CONCRETE SURFACING CY 225.0000 533,250.00 0.000 0 035 HOT MIX ASPHALT (TYPE A) TON 110.0000 653,400.00 0.000 0 036 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 100.0000 5,010,000.00 0.000 0 037 DATA CORE LS 1,000.0000 1,000.00 0.000 0 038 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 1.2500 77,000.00 0.000 0 039 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 1.2500 1,912.50 0.000 0 040 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 1.2500 2,987.50 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 1.2500 73,500.00 0.000 0 042 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 1.2500 2,350.00 0.000 0 043 PLACE HOT MIX ASPHALT SQYD 29.0000 152,540.00 0.000 0 (MISCELLANEOUS AREA) 044 TACK COAT TON 1,400.0000 168,000.00 0.000 0 045 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 10.0000 6,600.00 0.000 0 046 REMOVE ASPHALT CONCRETE DIKE LF 0.6000 75,600.00 0.000 0 047 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 4.5000 157,050.00 0.000 0 048 REMOVE BASE AND SURFACING CY 75.0000 3,375.00 0.000 0 049 MINOR CONCRETE (MINOR STRUCTURE) CY 1,800.0000 540.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C0404 TIME 11:42 AM ESTIMATE NO. 001 BID OPENING 09/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 04/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" CORRUGATED STEEL PIPE (.079" THICK) LF 360.0000 900.00 0.000 0 051 FLUME DOWNDRAIN LF 60.0000 69,000.00 0.000 0 052 15" ENTRANCE TAPER EA 650.0000 650.00 0.000 0 053 TAPERED INLET EA 500.0000 24,000.00 0.000 0 054 36" CORRUGATED STEEL PIPE INLET LF 800.0000 2,400.00 0.000 0 (.109" THICK) 055 ABANDON DOWNDRAIN EA 2,400.0000 16,800.00 0.000 0 056 REMOVE ENTRANCE TAPER EA 140.0000 6,440.00 0.000 0 057 REMOVE OVERSIDE DRAIN EA 260.0000 57,200.00 0.000 0 058 REMOVE DOWNDRAIN (EA) EA 560.0000 2,240.00 0.000 0 059 REMOVE INLET EA 785.0000 785.00 0.000 0 060 ADJUST INLET EA 1,250.0000 11,250.00 0.000 0 061 ROCK SLOPE PROTECTION CY 325.0000 4,550.00 0.000 0 (60 LB, CLASS II, METHOD B) (CY) 062 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 8.5000 357.00 0.000 0 063 STAIN GALVANIZED SURFACES (LS) LS 180,000.0000 180,000.00 0.000 0 064 REMOVE PAVEMENT MARKER EA 1.0000 6,910.00 0.000 0 065 GUARD RAILING DELINEATOR EA 14.0000 966.00 0.000 0 066 PAVEMENT MARKER EA 6.5000 44,915.00 0.000 0 (RETROREFLECTIVE-RECESSED) 067 OBJECT MARKER (TYPE L-1) EA 55.0000 330.00 0.000 0 068 REMOVE MARKER EA 35.0000 245.00 0.000 0 069 REMOVE ROADSIDE SIGN EA 55.0000 605.00 0.000 0 070 REMOVE ROADSIDE SIGN PANEL EA 30.0000 30.00 0.000 0 071 RESET MILEPOST MARKER EA 30.0000 30.00 0.000 0 072 RELOCATE MARKER EA 30.0000 60.00 0.000 0 073 RELOCATE ROADSIDE SIGN EA 120.0000 240.00 0.000 0 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 10.0000 900.00 0.000 0 (0.063"-UNFRAMED) 075 ROADSIDE SIGN - ONE POST EA 360.0000 3,960.00 0.000 0 076 INSTALL ROADSIDE SIGN PANEL ON EA 55.0000 55.00 0.000 0 EXISTING POST PROGRAM CAS145 PAGE 4 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C0404 TIME 11:42 AM ESTIMATE NO. 001 BID OPENING 09/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 04/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 28.0000 38,640.00 0.000 0 078 MIDWEST GUARDRAIL SYSTEM (8' POST) LF 33.0000 121,770.00 0.000 0 079 VEGETATION CONTROL (MINOR CONCRETE) SQYD 64.0000 99,840.00 0.000 0 080 TRANSITION RAILING (TYPE WB-31) EA 3,700.0000 40,700.00 0.000 0 081 END CAP (TYPE A) EA 300.0000 300.00 0.000 0 082 END ANCHOR ASSEMBLY (TYPE SFT) EA 850.0000 850.00 0.000 0 083 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 3,450.0000 100,050.00 0.000 0 084 CONCRETE BARRIER TRANSITION LF 1,700.0000 85,000.00 0.000 0 (F) 085 REMOVE GUARDRAIL LF 3.0000 12,360.00 0.000 0 086 ADJUST GUARDRAIL LF 6.0000 4,200.00 0.000 0 087 PAINT TRAFFIC STRIPE (2-COAT) LF 0.1500 43,350.00 0.000 0 088 PAINT PAVEMENT MARKING (2-COAT) SQFT 2.7500 9,597.50 0.000 0 089 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3000 2,136.00 0.000 0 090 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.0000 6,980.00 0.000 0 091 6" RUMBLESTRIP (ASPHALT CONCRETE STA 15.0000 21,150.00 0.000 0 PAVEMENT-SINUSOIDAL) 092 12" RUMBLESTRIP (ASPHALT CONCRETE STA 15.0000 13,050.00 0.000 0 PAVEMENT-SINUSOIDAL) 093 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 450.0000 450.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 5 DATE 04/23/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1C0404 TIME 11:42 AM ESTIMATE NO. 001 BID OPENING 09/17/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: OSHITA, STAN DATE OF THIS ESTIMATE 04/23/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 20,126.25 20,126.25 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 20,126.25 20,126.25 094 MOBILIZATION LS 896,311.0000 896,311.00 0.000 0 ORIGINAL CONTRACT AMOUNT 10,897,400.00 TOTAL WORK COMPLETED 20,126.25 20,126.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 20,126.25 20,126.25 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 10/19/20 160 11/03/20 04/05/21 12/31/21 7 105 0 0 0% 4% PROGRESS IS SATISFACTORY OSHITA, STAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/23/21