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 08/18/23 EST. NO. 005 TIME 01:19 PM R.E. NAME: BAKHET, WASSEM 07-322004 --------------------------------------------------------------------------- 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 08/18/23 EST. NO. 005 TIME 01:19 PM R.E. NAME: BAKHET, WASSEM 07-322004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322004 TIME 01:19 PM ESTIMATE NO. 005 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: BAKHET, WASSEM DATE OF THIS ESTIMATE 08/18/23 LOCATION PROGRESS ESTIMATE 07-LA-118-R11.0/R14.0 ----------------- POWELL CONSTRUCTORS INC THE CITY AND COUNTY OF LOS ANGELES FROM 8555 BANANA AVENUE 0.1 MILE WEST OF ARLETA AVENUE FONTANA CA 92335 UNDERCROSSING TO 0.1 MILE WEST OF ROUTE 118/210 SEPARATION FED. AID NO. ACNH-P118(71)E CONSTRUCT STORMWATER TREATMENT DEVICES. ------------------------------------------------------------------------------------------------------------------------------------ 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 610.0000 274,500.00 21.000 12,810.00 89.000 54,290 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 20,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 8,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 24,100.0000 24,100.00 0.750 18,075 006 TRAFFIC CONTROL SYSTEM LS 150,000.0000 150,000.00 0.100 15,000 007 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.5000 850.00 340.000 850 008 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 1,665.00 37.000 1,665 009 PORTABLE RADAR SPEED FEEDBACK SIGN EA 50.0000 100.00 0.000 0 SYSTEM DAY 010 TEMPORARY RAILING (TYPE K) LF 45.0000 30,600.00 680.000 30,600 011 TEMPORARY CRASH CUSHION MODULE EA 250.0000 14,000.00 56.000 14,000 012 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 10,000.0000 20,000.00 0.000 0 SYSTEM 013 JOB SITE MANAGEMENT LS 45,000.0000 45,000.00 0.080 3,600.00 0.280 12,600 014 PREPARE WATER POLLUTION CONTROL PROGRAM LS 850.0000 850.00 1.000 850 015 TEMPORARY COVER SQYD 4.5000 3,780.00 0.000 0 016 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 20,000.00 0.000 0 017 TEMPORARY FIBER ROLL LF 4.7000 6,110.00 200.000 940.00 200.000 940 018 TEMPORARY SILT FENCE LF 5.0000 7,500.00 180.000 900.00 180.000 900 019 TEMPORARY CONSTRUCTION ENTRANCE EA 2,600.0000 20,800.00 0.000 0 020 STREET SWEEPING LS 7,500.0000 7,500.00 0.100 750.00 0.100 750 021 TEMPORARY CONCRETE WASHOUT LS 15,000.0000 15,000.00 0.000 0 022 CLEARING AND GRUBBING (LS) LS 140,000.0000 140,000.00 0.380 53,200 PROGRAM CAS145 PAGE 2 DATE 08/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322004 TIME 01:19 PM ESTIMATE NO. 005 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: BAKHET, WASSEM DATE OF THIS ESTIMATE 08/18/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION CY 180.0000 36,000.00 0.000 0 024 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 120.0000 9,000.00 0.000 0 DEPOSITED LEAD) 025 STRUCTURE EXCAVATION (RETAINING WALL) CY 185.0000 176,860.00 0.000 0 (F) 026 STRUCTURE BACKFILL (RETAINING WALL) CY 220.0000 121,000.00 0.000 0 (F) 027 IMPORTED BORROW (CY) CY 1.0000 56.00 0.000 0 028 ROADSIDE CLEARING LS 10,000.0000 10,000.00 0.100 1,000.00 0.100 1,000 029 SLOW-RELEASE FERTILIZER LB 5.0000 30.00 0.000 0 030 PLANT (GROUP U) EA 495.0000 5,940.00 0.000 0 031 PLANT ESTABLISHMENT WORK LS 15,100.0000 15,100.00 0.000 0 032 WOOD MULCH CY 63.0000 28,350.00 0.000 0 033 CHECK AND TEST EXISTING IRRIGATION LS 6,260.0000 6,260.00 0.000 0 FACILITIES 034 OPERATE EXISTING IRRIGATION FACILITIES LS 10,100.0000 10,100.00 0.000 0 035 REMOVE IRRIGATION FACILITY LS 3,800.0000 3,800.00 0.000 0 036 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 82.0000 164.00 0.000 0 037 RISER SPRINKLER ASSEMBLY EA 50.0000 1,200.00 0.000 0 038 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 6.3000 6,300.00 0.000 0 (F) LINE) 039 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 7.8500 942.00 0.000 0 (F) (SUPPLY LINE) 040 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 9.7000 7,760.00 0.000 0 (F) (SUPPLY LINE) 041 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 12.5000 1,625.00 0.000 0 (F) LINE) 042 CLASS 3 AGGREGATE BASE (CY) CY 160.0000 25,600.00 0.000 0 043 HOT MIX ASPHALT (TYPE A) TON 480.0000 8,640.00 0.000 0 044 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 41.0000 6,970.00 0.000 0 045 TACK COAT TON 2,200.0000 440.00 0.000 0 046 REMOVE ASPHALT CONCRETE DIKE LF 34.0000 6,120.00 0.000 0 047 JOINTED PLAIN CONCRETE PAVEMENT CY 510.0000 61,200.00 0.000 0 048 STRUCTURAL CONCRETE, RETAINING WALL CY 700.0000 176,400.00 0.000 0 (F) 049 MINOR CONCRETE (MINOR STRUCTURE) CY 3,900.0000 35,100.00 0.000 0 (F) PROGRAM CAS145 PAGE 3 DATE 08/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322004 TIME 01:19 PM ESTIMATE NO. 005 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: BAKHET, WASSEM DATE OF THIS ESTIMATE 08/18/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 BAR REINFORCING STEEL (RETAINING WALL) LB 2.2000 47,190.00 0.000 0 (F) 051 DPP INFILTRATION AREA (ROCK INFILL) CY 170.0000 263,500.00 0.000 0 052 GROSS SOLIDS REMOVAL DEVICE INCLINED EA 105,000.0000 1,050,000.00 1.420 149,100.00 3.120 327,600 SCREEN TYPE A (FRP SCREEN) 053 GROSS SOLIDS REMOVAL DEVICE INCLINED EA 110,000.0000 220,000.00 0.300 33,000.00 1.000 110,000 SCREEN TYPE B (FRP SCREEN) 054 GROSS SOLIDS REMOVAL DEVICE INCLINED EA 115,000.0000 115,000.00 0.000 0 SCREEN TYPE C (FRP SCREEN) 055 GROSS SOLIDS REMOVAL DEVICE INCLINED EA 120,000.0000 120,000.00 0.120 14,400.00 0.370 44,400 SCREEN TYPE D (FRP SCREEN) 056 15" PLASTIC PIPE LF 185.0000 37,000.00 0.000 0 057 18" CORRUGATED STEEL PIPE (.079" THICK) LF 210.0000 77,700.00 0.000 0 058 24" CORRUGATED STEEL PIPE (.138" THICK) LF 290.0000 4,350.00 0.000 0 059 36" CORRUGATED STEEL PIPE INLET (.168" LF 650.0000 5,200.00 0.000 0 THICK) 060 18" STEEL FLARED END SECTION EA 200.0000 600.00 0.000 0 061 REMOVE PIPE (LF) LF 80.0000 17,600.00 35.000 2,800.00 134.000 10,720 062 REMOVE INLET EA 1,500.0000 4,500.00 0.000 0 063 ROCK SLOPE PROTECTION (150 LB, CLASS CY 450.0000 1,800.00 0.000 0 III, METHOD B) (CY) 064 ROCK SLOPE PROTECTION (20 LB, CLASS I, CY 425.0000 8,075.00 0.000 0 METHOD B) (CY) 065 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 30.0000 2,100.00 0.000 0 066 MINOR CONCRETE (GUTTER) (LF) LF 90.0000 19,800.00 0.000 0 067 MINOR CONCRETE (GUTTER) (CY) CY 3,000.0000 7,200.00 0.000 0 068 MINOR CONCRETE (CURB AND GUTTER) CY 1,560.0000 7,800.00 0.000 0 069 MINOR CONCRETE (SIDEWALK) CY 450.0000 11,250.00 0.000 0 070 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 45.0000 6,750.00 0.000 0 071 REMOVE CONCRETE (CURB AND GUTTER) LF 35.0000 5,250.00 0.000 0 072 MISCELLANEOUS IRON AND STEEL LB 2.0000 3,264.00 0.000 0 (F) 073 PREPARE AND STAIN CONCRETE SQFT 4.8000 8,880.00 0.000 0 074 ANTI-GRAFFITI COATING SQFT 2.4000 3,175.20 0.000 0 (F) 075 CHAIN LINK FENCE (TYPE CL-6) LF 42.0000 81,060.00 0.000 0 076 4' CHAIN LINK GATE (TYPE CL-6) EA 1,550.0000 23,250.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322004 TIME 01:19 PM ESTIMATE NO. 005 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: BAKHET, WASSEM DATE OF THIS ESTIMATE 08/18/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE CHAIN LINK FENCE LF 12.0000 25,200.00 30.000 360.00 150.000 1,800 078 REMOVE GATE EA 150.0000 1,350.00 0.000 0 079 REMOVE PAVEMENT MARKER EA 1.0000 7.00 7.000 7 080 TREATMENT BEST MANAGEMENT PRACTICE EA 200.0000 5,200.00 0.000 0 MARKER 081 CABLE RAILING LF 60.0000 13,080.00 0.000 0 (F) 082 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 083 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 3.5000 1,505.00 430.000 1,505 084 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 800.0000 800.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 085 MODIFYING LIGHTING SYSTEMS LS 41,000.0000 41,000.00 0.000 0 086 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 087 6" THERMOPLASTIC TRAFFIC STRIPE LF 4.5000 3,060.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) PROGRAM CAS145 PAGE 5 DATE 08/18/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322004 TIME 01:19 PM ESTIMATE NO. 005 BID OPENING 12/13/22 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/23 R.E. NAME: BAKHET, WASSEM DATE OF THIS ESTIMATE 08/18/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 219,660.00 703,752.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 219,660.00 703,752.00 088 MOBILIZATION LS 411,231.0000 411,231.00 0.750 308,423 ORIGINAL CONTRACT AMOUNT 4,229,039.20 TOTAL WORK COMPLETED 219,660.00 1,012,175.25 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 219,660.00 1,012,175.25 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 02/01/23 700 03/23/23 03/28/23 01/22/25 89 10 0 0 24% 13% PROGRESS IS SATISFACTORY BAKHET, WASSEM RESIDENT ENGINEER