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 12/20/24 EST. NO. 014 TIME 05:27 AM R.E. NAME: EHIRIM, DOMINIC 08-1G8804 --------------------------------------------------------------------------- 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 0004 1,100.00 E.W. @ U.P (+) 063024 N 24-055 009 0001 5,674.00 E.W. @ L.S.(+) 060524 N 002 010 0001 45,392.00 E.W. @ U.P (+) 102524 N 002 52,166.00 TOTAL THIS ESTIMATE 252,366.96 TOTAL PREVIOUS ESTIMATE 304,532.96 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 12/20/24 EST. NO. 014 TIME 05:27 AM R.E. NAME: EHIRIM, DOMINIC 08-1G8804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G8804 TIME 05:27 AM ESTIMATE NO. 014 BID OPENING 07/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 12/20/24 LOCATION PROGRESS ESTIMATE 08-SBD-15-6.7/R22.3 ----------------- LANDSCAPE SUPPORT SERVICES SAN BERNARDINO COUNTY IN AND NEAR FONTANA 12610 SATICOY STREET SOUTH AND RANCHO CUCAMONGA FROM BASELINE AVENUE NORTH HOLLYWOOD CA 91605 UNDERCROSSING TO 0.9 MILE NORTH OF ROUTE 15/138 SEPARATION FED. AID NO. ACIM-015 (1 )251 ROCK BLANKET, STAMPED CONCRETE, MGS AND VE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,890.0000 1,890.00 0.750 1,417 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,837.0000 553,215.00 195.000 553,215 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 4.000 24,000 004 HOURLY OFF-SITE HR 200.0000 4,000.00 8.000 1,600 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 58,880.0000 58,880.00 0.500 29,440 006 TRAFFIC CONTROL SYSTEM LS 535,697.0000 535,697.00 0.940 503,555 007 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 509.4000 101,880.00 15.000 7,641.00 210.010 106,979 008 CHANNELIZER (SURFACE MOUNTED) EA 52.2000 8,874.00 10.000 522.00 244.000 12,736 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 60.0000 23,400.00 30.000 1,800.00 392.000 23,520 SYSTEM DAY 010 TEMPORARY BARRIER SYSTEM LF 35.7300 771,768.00 280.000 10,004.40 21,253.000 759,369 011 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 4,121.0000 32,968.00 1.000 4,121.00 4.000 16,484 012 TEMPORARY CRASH CUSHION MODULE EA 200.0000 22,000.00 105.000 21,000 013 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 2,908.0000 43,620.00 28.000 81,424 014 TEMPORARY TRAFFIC SCREEN LF 14.3500 309,960.00 280.000 4,018.00 21,273.000 305,267 015 JOB SITE MANAGEMENT LS 15,614.0000 15,614.00 0.945 14,755 016 PREPARE STORM WATER POLLUTION PREVENTION LS 1,890.0000 1,890.00 0.500 945 PLAN 017 RAIN EVENT ACTION PLAN EA 500.0000 10,000.00 0.000 0 018 STORM WATER SAMPLING AND ANALYSIS DAY EA 552.0000 5,520.00 3.000 1,656 019 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 1.000 2,000 020 TEMPORARY SOIL BINDER SQYD 0.8400 16,800.00 9,864.000 8,285 021 TEMPORARY DRAINAGE INLET PROTECTION EA 241.0000 2,410.00 86.000 20,726 022 TEMPORARY FIBER ROLL LF 4.6100 66,845.00 8,779.500 40,473 PROGRAM CAS145 PAGE 2 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G8804 TIME 05:27 AM ESTIMATE NO. 014 BID OPENING 07/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 38,504.0000 38,504.00 0.945 36,386 024 TREATED WOOD WASTE LB 0.1400 75,600.00 84,860.000 11,880 025 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 45,093.0000 45,093.00 0.945 42,612 026 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 3.2000 34,240.00 10,495.500 33,585 027 TEMPORARY HIGH-VISIBILITY FENCE LF 7.0300 3,515.00 0.000 0 028 CLEARING AND GRUBBING (LS) LS 198,720.0000 198,720.00 0.050 9,936.00 0.990 196,732 029 ROCK BLANKET SQFT 14.0000 2,996,000.00 9,380.000 131,320.00 213,900.000 2,994,600 030 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 678.7000 4,072.20 3.000 2,036.10 5.000 3,393 031 HYDROSEED SQFT 0.1100 103,950.00 421,996.000 46,419.56 943,140.000 103,745 032 MINOR HOT MIX ASPHALT TON 350.0000 22,750.00 89.050 31,167.50 96.550 33,792 033 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.4300 1,955.10 583.000 1,999.69 583.000 1,999 034 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.4300 15,400.70 5,995.000 20,562.85 6,262.000 21,478 035 REMOVE ASPHALT CONCRETE DIKE LF 11.1000 56,166.00 66.000 732.60 8,343.500 92,612 036 MINOR CONCRETE (STAMPED CONCRETE) SQFT 14.1700 1,181,778.00 190.000 2,692.30 84,410.000 1,196,089 037 GUARD RAILING DELINEATOR EA 14.7200 12,953.60 29.000 426.88 785.000 11,555 038 REMOVE ROADSIDE SIGN EA 275.0000 1,375.00 5.000 1,375 039 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 26.2500 4,987.50 190.000 4,987 040 ROADSIDE SIGN - TWO POST EA 805.0000 4,025.00 5.000 4,025 041 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 29.3300 1,058,813.00 642.500 18,844.53 36,131.800 1,059,745 042 VEGETATION CONTROL (MINOR CONCRETE) SQYD 70.6800 1,342,920.00 1,986.000 140,370.48 23,248.000 1,643,168 043 TRANSITION RAILING (TYPE WB-31) EA 6,718.0000 120,924.00 1.000 6,718.00 17.000 114,206 044 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,541.0000 52,394.00 5.000 7,705.00 39.000 60,099 045 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,849.0000 218,205.00 1.000 4,849.00 57.000 276,393 046 CONCRETE BARRIER TRANSITION LF 970.0000 189,150.00 15.000 14,550.00 195.000 189,150 (F) 047 REMOVE GUARDRAIL LF 6.8100 189,318.00 200.000 1,362.00 28,656.750 195,152 048 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 12/20/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1G8804 TIME 05:27 AM ESTIMATE NO. 014 BID OPENING 07/26/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/24 R.E. NAME: EHIRIM, DOMINIC DATE OF THIS ESTIMATE 12/20/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 469,798.89 10,860,118.07 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 52,166.00 304,532.96 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 521,964.89 11,164,651.03 049 MOBILIZATION LS 949,748.0000 949,748.00 1.000 949,748 ORIGINAL CONTRACT AMOUNT 11,550,788.10 TOTAL WORK COMPLETED 521,964.89 12,114,399.03 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 521,964.89 12,114,399.03 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 10/11/23 195 12/05/23 12/05/23 02/10/25 212 44 55 0 96% 85% PROGRESS IS SATISFACTORY EHIRIM, DOMINIC RESIDENT ENGINEER