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 08/19/22 EST. NO. 006 TIME 12:22 PM R.E. NAME: HERRERA, EDGAR 07-322304 --------------------------------------------------------------------------- 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 08/19/22 EST. NO. 006 TIME 12:22 PM R.E. NAME: HERRERA, EDGAR 07-322304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322304 TIME 12:22 PM ESTIMATE NO. 006 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 08/19/22 LOCATION RERUN PROGRESS ESTIMATE 07-LA-110-22.8/22.8 ----------------------- POWELL CONSTRUCTORS INC IN THE CITY OF LOS ANGELES, AT THE 8555 BANANA AVENUE; 5TH STREET OVERCROSSING NO. 53-0685 FONTANA CA 92335 AND 6TH STREET OVERCROSSING NO. 53-0746. FED. AID NO. N O N E BRIDGE RAIL UPGRADE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,500.0000 2,500.00 1.000 2,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 850.0000 204,000.00 10.000 8,500.00 100.000 85,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 33,700.0000 33,700.00 0.500 16,850 006 TRAFFIC CONTROL SYSTEM LS 275,000.0000 275,000.00 0.350 96,250 007 TYPE II BARRICADE EA 65.0000 585.00 7.000 455 008 TYPE III BARRICADE EA 200.0000 800.00 2.000 400 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 4.0000 1,040.00 45.000 180 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.4000 1,952.00 1,975.000 790 011 CHANNELIZER (SURFACE MOUNTED) EA 40.0000 5,200.00 40.000 1,600 012 PORTABLE FLASHING BEACONS (EA) EA 1,000.0000 4,000.00 4.000 4,000 013 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,500.0000 7,500.00 0.500 3,750 014 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 30,000.0000 30,000.00 0.250 7,500 015 TEMPORARY RAILING (TYPE K) LF 20.0000 40,400.00 860.000 17,200 016 ALTERNATIVE TEMPORARY CRASH CUSHION EA 3,500.0000 17,500.00 2.000 7,000 017 TEMPORARY CRASH CUSHION MODULE EA 250.0000 5,500.00 11.000 2,750 018 TEMPORARY TRAFFIC SCREEN LF 2.0000 4,040.00 860.000 1,720 019 JOB SITE MANAGEMENT LS 30,000.0000 30,000.00 0.050 1,500.00 0.350 10,500 020 PREPARE WATER POLLUTION CONTROL PROGRAM LS 1,000.0000 1,000.00 1.000 1,000 021 TEMPORARY DRAINAGE INLET PROTECTION EA 200.0000 1,400.00 2.000 400 022 TEMPORARY FIBER ROLL LF 3.5000 4,445.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322304 TIME 12:22 PM ESTIMATE NO. 006 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONSTRUCTION ENTRANCE EA 100.0000 100.00 0.000 0 024 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.200 2,000.00 0.400 4,000 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 10.0000 7,000.00 565.000 5,650 STRIPE (HAZARDOUS WASTE) 026 LEAD AND CHROMIUM SAMPLING AND ANALYSIS LS 7,500.0000 7,500.00 0.500 3,750 027 BRIDGE METAL RAILINGS TRANSPORT AND LS 50,000.0000 50,000.00 0.500 25,000 DISPOSAL 028 ELECTROLIERS TRANSPORT AND DISPOSAL LS 20,000.0000 20,000.00 0.000 0 029 CLEARING AND GRUBBING (LS) LS 10,000.0000 10,000.00 0.500 5,000 030 ROADWAY EXCAVATION CY 160.0000 20,800.00 33.600 5,376 031 ROADSIDE CLEARING LS 2,000.0000 2,000.00 0.500 1,000.00 0.500 1,000 032 CLASS 2 AGGREGATE BASE (CY) CY 240.0000 11,760.00 12.630 3,031 033 HOT MIX ASPHALT (TYPE A) TON 300.0000 28,500.00 0.000 0 034 TACK COAT TON 800.0000 320.00 0.000 0 035 STRUCTURAL CONCRETE, BRIDGE CY 1,500.0000 57,000.00 2.000 3,000.00 3.000 4,500 (F) 036 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,050.0000 98,700.00 17.300 18,165 (F) 037 STRUCTURAL CONCRETE, APPROACH SLAB CY 1,900.0000 1,900.00 1.000 1,900 (TYPE R MODIFIED) 038 DRILL AND BOND DOWEL LF 55.0000 11,385.00 14.000 770 039 DRILL AND BOND DOWEL LF 60.0000 480.00 0.000 0 (CHEMICAL ADHESIVE)(LF) 040 CLEAN EXPANSION JOINT LF 30.0000 5,880.00 0.000 0 041 JOINT SEAL (MR 1/2") LF 150.0000 2,100.00 0.000 0 042 JOINT SEAL (MR 1 1/2") LF 75.0000 14,850.00 0.000 0 043 JOINT SEAL (TYPE AL) LF 80.0000 480.00 0.000 0 044 BAR REINFORCING STEEL (BRIDGE) LB 4.0000 21,532.00 91.000 364.00 149.000 596 (F) 045 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 14.0000 14,350.00 0.000 0 (F) WITHOUT WALKWAY) 046 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 23.0000 23,575.00 0.000 0 (F) WITHOUT WALKWAY) 047 REMOVE BRIDGE MOUNTED SIGN EA 3,600.0000 7,200.00 0.000 0 048 PEDESTRIAN BARRICADE EA 1,300.0000 11,700.00 5.000 6,500 049 PUBLIC SAFETY PLAN LS 3,000.0000 3,000.00 1.000 3,000 PROGRAM CAS145 PAGE 3 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322304 TIME 12:22 PM ESTIMATE NO. 006 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE CONCRETE DECK SURFACE SQFT 10.0000 17,250.00 0.000 0 051 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 3.0000 5,175.00 0.000 0 052 REFINISH BRIDGE DECK SQFT 33.0000 27,159.00 0.000 0 053 REFINISH CONCRETE SURFACE SQFT 55.0000 50,875.00 0.000 0 054 FURNISH POLYESTER CONCRETE OVERLAY CF 110.0000 14,520.00 0.000 0 055 PLACE POLYESTER CONCRETE OVERLAY SQFT 8.0000 13,800.00 0.000 0 (F) 056 BRIDGE REMOVAL (PORTION), LOCATION A LS 285,000.0000 285,000.00 0.490 139,650 057 BRIDGE REMOVAL (PORTION), LOCATION B LS 210,000.0000 210,000.00 0.450 94,500 058 DETECTABLE WARNING SURFACE SQFT 40.0000 8,400.00 0.000 0 059 MINOR CONCRETE (CURB AND GUTTER) CY 775.0000 17,050.00 9.410 7,292.75 9.410 7,292 060 MINOR CONCRETE (SIDEWALK) CY 925.0000 11,100.00 6.000 5,550.00 6.000 5,550 061 MINOR CONCRETE (CURB RAMP) CY 510.0000 36,720.00 32.160 16,401.60 32.160 16,401 062 REMOVE CONCRETE SIDEWALK (SQYD) SQYD 40.0000 11,200.00 0.000 0 063 REMOVE CONCRETE (CURB AND GUTTER) LF 40.0000 12,800.00 20.000 800 064 PRE/POST CONSTRUCTION SURVEYS EA 1,100.0000 7,700.00 3.500 3,850 065 MISCELLANEOUS METAL (BRIDGE) LB 8.0000 8,720.00 0.000 0 (F) 066 MODIFYING SIGNAL AND LIGHTING (CITY) LS 32,000.0000 32,000.00 0.000 0 067 MODIFYING LIGHTING (CITY STREET) LS 435,000.0000 435,000.00 0.062 26,970.00 0.290 126,150 068 ADJUST MANHOLE FRAME AND COVER EA 2,600.0000 7,800.00 0.000 0 (UTILITY) 069 RECONSTRUCT FENCE LF 150.0000 750.00 0.000 0 070 REMOVE PAVEMENT MARKER EA 3.0000 129.00 43.000 129 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 6.0000 1,140.00 51.000 306 072 REMOVE ROADSIDE SIGN EA 150.0000 1,650.00 1.000 150.00 1.000 150 073 REMOVE SIGN PANEL EA 60.0000 660.00 0.000 0 074 RELOCATE ROADSIDE SIGN (METAL POST) EA 600.0000 1,200.00 0.000 0 075 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 5,600.00 0.000 0 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.0000 1,950.00 0.000 0 (0.063"-UNFRAMED) PROGRAM CAS145 PAGE 4 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322304 TIME 12:22 PM ESTIMATE NO. 006 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 266.00 0.000 0 (0.063"-FRAMED) 078 METAL (ROADSIDE SIGN) LB 18.0000 2,160.00 0.000 0 079 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 200.0000 3,800.00 0.000 0 METHOD) 080 INSTALL ROADSIDE SIGN PANEL ON EA 180.0000 1,440.00 0.000 0 EXISTING POST 081 CHAIN LINK RAILING (TYPE 7) LF 135.0000 107,595.00 100.000 13,500.00 100.000 13,500 (F) 082 TUBULAR HANDRAILING LF 260.0000 4,160.00 2.000 520.00 2.000 520 (F) 083 CONCRETE BARRIER (TYPE 836B MODIFIED) LF 340.0000 17,680.00 2.000 680.00 49.000 16,660 (F) 084 CONCRETE BARRIER (TYPE 732SW MODIFIED) LF 470.0000 367,070.00 19.000 8,930.00 365.000 171,550 (F) 085 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 360.0000 259,560.00 16.000 5,760.00 301.000 108,360 (F) 086 CONCRETE BARRIER (TYPE 842 MODIFIED) LF 350.0000 14,000.00 0.000 0 (F) 087 THERMOPLASTIC PAVEMENT MARKING SQFT 7.0000 10,010.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 300.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.3500 1,930.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 090 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4000 2,548.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 091 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 900.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 092 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 1,557.00 1,042.000 937 093 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 1,440.00 285.000 855.00 285.000 855 094 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 5,000.0000 5,000.00 0.050 250.00 0.500 2,500 SYSTEM ELEMENTS DURING CONSTRUCTION 095 MODIFYING SIGN ILLUMINATION SYSTEMS LS 3,000.0000 3,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 08/19/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-322304 TIME 12:22 PM ESTIMATE NO. 006 BID OPENING 08/24/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/22 R.E. NAME: HERRERA, EDGAR DATE OF THIS ESTIMATE 08/19/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 103,223.35 1,057,745.35 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 103,223.35 1,057,745.35 096 MOBILIZATION LS 325,000.0000 325,000.00 0.950 308,750 ORIGINAL CONTRACT AMOUNT 3,481,438.50 TOTAL WORK COMPLETED 103,223.35 1,366,495.35 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 103,223.35 1,366,495.35 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 10/22/21 240 12/16/21 12/16/21 12/17/22 152 20 0 0 38% 63% PROGRESS IS SATISFACTORY HERRERA, EDGAR RESIDENT ENGINEER