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 03/27/25 EST. NO. 012 TIME 01:54 PM R.E. NAME: BONAVENTURE EZEJI 05-1H2304 --------------------------------------------------------------------------- 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 0003 832.70 E.W. @ F.A.(+) 121323 N 244277 0006 632.99 032924 N 0014.1 1,465.69 TOTAL THIS ESTIMATE 166,235.00 TOTAL PREVIOUS ESTIMATE 167,700.69 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 03/27/25 EST. NO. 012 TIME 01:54 PM R.E. NAME: BONAVENTURE EZEJI 05-1H2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE NO CPM -16,873.83 004 MISSING CEM-2402S -10,000.00 010 MISSING CEM-4401 -10,000.00 010 REC'D CEM-4401 10,000.00 011 0.00 -26,873.83 LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -10,000.00 010 REC'D PAYROLLS 10,000.00 012 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 -26,873.83 PROGRAM CAS145 PAGE 1 DATE 03/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 01:54 PM ESTIMATE NO. 012 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/03/24 R.E. NAME: BONAVENTURE EZEJI DATE OF THIS ESTIMATE 03/27/25 LOCATION RERUN SEMI-FINAL ESTIMATE 05-MON-218-R0.2/L0.9 ------------------------- FBD VANGUARD CONSTRUCTION, IN MONTEREY COUNTY IN SEASIDE FROM INC. DEL MONTE BLVD TO FREMONT BLVD 550 GREENVILLE ROAD LIVERMORE CA 94550 FED. AID NO. N O N E ADA COMPLIANT PEDESTRIAN ACCESS ------------------------------------------------------------------------------------------------------------------------------------ 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 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 67,500.00 105.000 78,750 003 CONSTRUCTION AREA SIGNS LS 4,290.0000 4,290.00 1.000 4,290 004 TRAFFIC CONTROL SYSTEM LS 133,000.0000 133,000.00 1.000 133,000 005 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 8,000.0000 8,000.00 1.000 8,000 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 15,000.0000 15,000.00 1.000 15,000 007 JOB SITE MANAGEMENT LS 15,000.0000 15,000.00 1.000 15,000 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 880.0000 880.00 1.000 880 009 TEMPORARY DRAINAGE INLET PROTECTION EA 300.0000 3,300.00 11.000 3,300 010 TEMPORARY CONCRETE WASHOUT LS 3,500.0000 3,500.00 1.000 3,500 011 TREATED WOOD WASTE LB 0.2000 88.00 556.000 111 012 TEMPORARY HIGH-VISIBILITY FENCE LF 90.0000 2,160.00 0.000 0 013 CLEARING AND GRUBBING (LS) LS 7,500.0000 7,500.00 1.000 7,500 014 ROADWAY EXCAVATION CY 300.0000 138,000.00 725.810 217,743 015 SUBGRADE ENHANCEMENT GEOGRID SQYD 30.0000 13,200.00 433.151 12,994 016 ROCK BLANKET SQFT 350.0000 3,150.00 9.000 3,150 017 WOOD MULCH CY 275.0000 7,150.00 25.200 6,930 018 CLASS 2 AGGREGATE BASE (CY) CY 250.0000 65,000.00 268.440 67,110 019 HOT MIX ASPHALT (TYPE A) TON 500.0000 120,000.00 389.430 194,715 020 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 120.0000 6,600.00 45.870 5,504 021 TACK COAT TON 7,000.0000 2,100.00 0.244 1,708 022 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 80.0000 20,000.00 141.560 11,324 PROGRAM CAS145 PAGE 2 DATE 03/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 01:54 PM ESTIMATE NO. 012 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/03/24 R.E. NAME: BONAVENTURE EZEJI DATE OF THIS ESTIMATE 03/27/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,800.0000 39,200.00 14.000 39,200 (F) 024 15" REINFORCED CONCRETE PIPE LF 790.0000 7,110.00 10.000 7,900 025 24" REINFORCED CONCRETE PIPE LF 380.0000 16,720.00 44.000 16,720 026 DRAINAGE INLET MARKER EA 44.0000 616.00 14.000 616 027 REMOVE CULVERT (LF) LF 140.0000 6,160.00 44.000 6,160 028 REMOVE INLET EA 1,400.0000 7,000.00 5.000 7,000 029 ADJUST INLET EA 2,800.0000 2,800.00 1.000 2,800 030 DETECTABLE WARNING SURFACE SQFT 22.0000 10,560.00 562.950 12,384 031 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 1,200.0000 324,000.00 278.720 334,464 AND DRIVEWAY) 032 PRE/POST CONSTRUCTION SURVEYS EA 1,320.0000 17,160.00 13.000 17,160 033 MISCELLANEOUS IRON AND STEEL LB 4.6000 6,596.40 1,434.000 6,596 (F) 034 RELOCATE CHAIN LINK FENCE LF 100.0000 3,500.00 35.000 3,500 035 RELOCATE GATE EA 850.0000 1,700.00 2.000 1,700 036 REMOVE PAVEMENT MARKER EA 3.3000 112.20 12.000 39 037 PAVEMENT MARKER (RETROREFLECTIVE) EA 22.0000 528.00 12.000 264 038 OBJECT MARKER (TYPE K-2) EA 44.0000 132.00 3.000 132 039 REMOVE ROADSIDE SIGN EA 110.0000 1,210.00 10.000 1,100.00 15.000 1,650 040 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 3,420.00 256.610 4,875 (0.063"-UNFRAMED) 041 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 570.00 45.500 864 (0.080"-UNFRAMED) 042 ROADSIDE SIGN - ONE POST EA 380.0000 3,800.00 20.000 7,600 043 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 110.0000 440.00 4.000 440 METHOD) 044 INSTALL ROADSIDE SIGN PANEL ON EA 80.0000 2,080.00 25.000 2,000 EXISTING POST 045 THERMOPLASTIC PAVEMENT MARKING SQFT 9.0000 14,130.00 1,238.000 11,142 (ENHANCED WET NIGHT VISIBILITY) 046 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 1,000.00 264.000 1,056 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 047 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 2,115.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 048 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 1,584.00 480.960 1,587 PROGRAM CAS145 PAGE 3 DATE 03/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 01:54 PM ESTIMATE NO. 012 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/03/24 R.E. NAME: BONAVENTURE EZEJI DATE OF THIS ESTIMATE 03/27/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 049 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 7.7000 4,158.00 256.000 1,971 050 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 185,000.0000 185,000.00 1.000 185,000 PROGRAM CAS145 PAGE 4 DATE 03/27/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 05-1H2304 TIME 01:54 PM ESTIMATE NO. 012 BID OPENING 10/20/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/03/24 R.E. NAME: BONAVENTURE EZEJI DATE OF THIS ESTIMATE 03/27/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,100.00 1,468,334.29 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,465.69 167,700.69 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 2,565.69 1,636,034.98 051 MOBILIZATION LS 120,000.0000 120,000.00 1.000 120,000 ORIGINAL CONTRACT AMOUNT 1,421,819.60 TOTAL WORK COMPLETED 2,565.69 1,756,034.98 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 10,000.00 -26,873.83 TOTAL 12,565.69 1,729,161.15 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 01/06/23 90 07/05/23 07/05/23 12/03/24 105 200 15 0 100% 100% BONAVENTURE EZEJI RESIDENT ENGINEER