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 10/23/24 EST. NO. 009 TIME 08:15 AM R.E. NAME: ALAM, MAHFUAL 08-1J2304 --------------------------------------------------------------------------- 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 0009 2,047.89 E.W. @ F.A.(+) 070824 N 0009 0010 1,606.46 082124 N 0010 008 0001 26,332.33 E.W. @ L.S.(+) 102224 N 0001 009 0035 3,804.35 E.W. @ F.A.(+) 040324 N 0035 0036 3,343.65 082724 N 0036 0037 5,452.68 082824 N 0037 010 0007 18,529.73 E.W. @ F.A.(+) 051524 N 0007 014 0004 3,762.83 E.W. @ F.A.(+) 050924 N 0004 0005 3,914.33 051424 N 0005 0006 4,121.26 060324 N 0006 0008 2,400.32 071024 N 0008 0009 589.93 071224 N 0009 0010 5,385.59 082324 N 0010 0011 5,529.80 082624 N 0011 0012 3,262.30 082724 N 0012 0014 4,304.01 090424 N 0014 0015 9,136.06 090324 N 0015 017 0001 40,069.26 E.W. @ L.S.(+) 102224 N 0001 020 0006 1,398.58 E.W. @ F.A.(+) 071924 N 0006 144,991.36 TOTAL THIS ESTIMATE 304,708.30 TOTAL PREVIOUS ESTIMATE 449,699.66 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 10/23/24 EST. NO. 009 TIME 08:15 AM R.E. NAME: ALAM, MAHFUAL 08-1J2304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 10/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J2304 TIME 08:15 AM ESTIMATE NO. 009 BID OPENING 08/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 10/23/24 LOCATION PROGRESS ESTIMATE 08-RIV-60-R1.0/12.0 ----------------- POWELL CONSTRUCTORS INC RIVERSIDE COUNTY IN AND NEAR JURUPA VALLEY 8555 BANANA AVENUE AND RIVERSIDE AT VARIOUS LOCATIONS FROM FONTANA CA 92335 WINEVILLE ROAD UNDERCROSSING TO 0.2 MILE WEST OF ROUTE 60/91 SEPARATION FED. AID NO. ACNH-P060(163)E RAMP METERING SYSTEM, HMA (TYPE A), RDWY E ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,500.0000 3,500.00 1.000 3,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 174,000.00 8.000 9,600.00 129.000 154,800 003 RENEWABLE DIESEL REPORT EA 500.0000 1,000.00 0.000 0 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 30,000.00 0.000 0 005 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 DEVELOP WATER SUPPLY LS 15,000.0000 15,000.00 0.060 900.00 0.880 13,200 007 CONSTRUCTION AREA SIGNS LS 25,000.0000 25,000.00 0.870 21,750 008 TRAFFIC CONTROL SYSTEM LS 260,000.0000 260,000.00 0.060 15,600.00 0.880 228,800 009 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 200.0000 20,000.00 3.000 600.00 9.000 1,800 010 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.0000 1,250.00 332.000 1,660 011 TEMPORARY TRAFFIC STRIPE (PAINT) LF 1.5000 29,400.00 22,198.000 33,297 012 CHANNELIZER (SURFACE MOUNTED) EA 45.0000 5,400.00 18.000 810.00 152.000 6,840 013 PORTABLE RADAR SPEED FEEDBACK SIGN EA 40.0000 6,400.00 0.000 0 SYSTEM DAY 014 TEMPORARY PAVEMENT MARKER EA 4.0000 1,600.00 445.000 1,780 015 TEMPORARY BARRIER SYSTEM LF 28.0000 299,600.00 720.000 20,160.00 10,680.000 299,040 016 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 4,000.0000 4,000.00 1.000 4,000 017 PORTABLE CHANGEABLE MESSAGE SIGN (EA) EA 5,000.0000 65,000.00 4.000 20,000.00 9.000 45,000 018 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 3,000.0000 48,000.00 1.000 3,000.00 17.000 51,000 019 JOB SITE MANAGEMENT LS 25,000.0000 25,000.00 0.060 1,500.00 0.870 21,750 020 PREPARE STORM WATER POLLUTION PREVENTION LS 2,500.0000 2,500.00 0.750 1,875 PLAN 021 RAIN EVENT ACTION PLAN EA 500.0000 19,500.00 0.000 0 022 STORM WATER SAMPLING AND ANALYSIS DAY EA 500.0000 13,500.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 10/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J2304 TIME 08:15 AM ESTIMATE NO. 009 BID OPENING 08/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 10/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 024 TEMPORARY SOIL BINDER SQYD 0.1000 1,200.00 0.000 0 025 TEMPORARY COVER SQYD 3.0000 3,000.00 200.000 600 026 TEMPORARY FIBER ROLL LF 4.0000 12,000.00 660.000 2,640.00 660.000 2,640 027 TEMPORARY GRAVEL BAG BERM LF 5.0000 10,000.00 400.000 2,000 028 TEMPORARY CONCRETE WASHOUT LS 8,000.0000 8,000.00 0.060 480.00 0.690 5,520 029 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 4.0000 16,800.00 4,287.000 17,148 STRIPE (HAZARDOUS WASTE) 030 TREATED WOOD WASTE LB 1.3000 3,250.00 0.000 0 031 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 18,000.0000 18,000.00 0.060 1,080.00 0.870 15,660 032 REMOVE CONCRETE (MISCELLANEOUS) (SQFT) SQFT 4.5000 71,550.00 14,782.000 66,519 033 CLEARING AND GRUBBING (LS) LS 15,000.0000 15,000.00 0.060 900.00 0.900 13,500 034 DUST PALLIATIVE LS 10,000.0000 10,000.00 0.060 600.00 0.880 8,800 035 ROADWAY EXCAVATION CY 95.0000 675,450.00 2,058.500 195,557.50 7,191.300 683,173 036 SHOULDER BACKING TON 140.0000 14,000.00 0.000 0 037 IMPORTED BORROW (CY) CY 1.0000 670.00 0.000 0 038 SUBGRADE ENHANCEMENT GEOTEXTILE, CLASS SQYD 6.0000 10,200.00 2,488.700 14,932 B2 039 ROCK BLANKET SQFT 22.0000 268,400.00 2,115.000 46,530 040 CHECK AND TEST EXISTING IRRIGATION LS 12,000.0000 12,000.00 1.000 12,000 FACILITIES 041 OPERATE EXISTING IRRIGATION FACILITIES LS 16,000.0000 16,000.00 0.060 960.00 0.580 9,280 042 REMOVE IRRIGATION FACILITY LS 8,000.0000 8,000.00 0.500 4,000 043 CONTROL AND NEUTRAL CONDUCTORS LS 21,000.0000 21,000.00 0.350 7,350.00 0.350 7,350 (ARMOR-CLAD) 044 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 85.0000 1,530.00 0.000 0 045 3" GATE VALVE EA 2,500.0000 15,000.00 0.000 0 046 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 12.5000 13,500.00 0.000 0 (F) LINE) 047 3" PLASTIC PIPE (CLASS 315) (SUPPLY LF 37.0000 6,660.00 180.000 6,660 (F) LINE) 048 12" WELDED STEEL PIPE CONDUIT LF 600.0000 48,000.00 60.000 36,000 049 HYDROMULCH SQFT 0.1300 5,733.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 10/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J2304 TIME 08:15 AM ESTIMATE NO. 009 BID OPENING 08/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 10/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE (CY) CY 140.0000 208,600.00 204.000 28,560.00 2,159.800 302,372 051 PRIME COAT TON 2,700.0000 43,200.00 5.450 14,715 052 HOT MIX ASPHALT (TYPE A) TON 161.0000 916,090.00 638.300 102,766.30 6,887.000 1,108,807 053 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 201.0000 301,500.00 424.500 85,324.50 2,612.940 525,200 054 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 3.0000 3,900.00 0.000 0 055 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 3.0000 840.00 0.000 0 056 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 3.0000 8,580.00 0.000 0 057 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 3.0000 6,900.00 0.000 0 058 PLACE HOT MIX ASPHALT (MISCELLANEOUS SQYD 370.0000 31,450.00 0.000 0 AREA) 059 TACK COAT TON 2,800.0000 19,600.00 0.800 2,240.00 4.200 11,760 060 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 5.0000 3,000.00 680.000 3,400 061 REMOVE ASPHALT CONCRETE DIKE LF 2.0000 10,040.00 1,004.000 2,008.00 4,828.170 9,656 062 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 9.0000 74,880.00 1,838.200 16,543.80 9,188.200 82,693 063 STRUCTURAL CONCRETE, HEADWALL CY 2,100.0000 12,600.00 2.000 4,200 (F) 064 STRUCTURAL CONCRETE, DRAINAGE INLET CY 1,500.0000 30,000.00 8.000 12,000.00 20.000 30,000 (F) 065 MINOR CONCRETE (MINOR STRUCTURE) CY 3,500.0000 7,000.00 2.000 7,000 (F) 066 12" REINFORCED CONCRETE PIPE LF 700.0000 1,400.00 2.000 1,400 067 18" REINFORCED CONCRETE PIPE LF 220.0000 16,280.00 8.600 1,892.00 16.600 3,652 068 24" REINFORCED CONCRETE PIPE LF 370.0000 11,840.00 48.000 17,760 069 REMOVE OVERSIDE DRAIN EA 700.0000 2,800.00 4.000 2,800 070 REMOVE CULVERT (LF) LF 90.0000 2,160.00 2.000 180.00 26.000 2,340 071 REMOVE INLET EA 1,200.0000 4,800.00 2.000 2,400.00 4.000 4,800 072 REMOVE HEADWALL EA 800.0000 800.00 1.000 800 073 DETECTABLE WARNING SURFACE SQFT 50.0000 6,000.00 0.000 0 074 MINOR CONCRETE (CURB AND GUTTER) CY 2,800.0000 33,600.00 17.300 48,440 075 MINOR CONCRETE (CURB, SIDEWALK AND CURB CY 1,700.0000 25,500.00 11.300 19,210 RAMP) 076 REMOVE CONCRETE CURB (LF) LF 15.0000 300.00 20.000 300 PROGRAM CAS145 PAGE 4 DATE 10/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J2304 TIME 08:15 AM ESTIMATE NO. 009 BID OPENING 08/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 10/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 REMOVE CONCRETE (CURB AND GUTTER) LF 20.0000 52,000.00 1,379.700 27,594.00 2,421.600 48,432 078 REMOVE CONCRETE (CURB, GUTTER, AND CY 360.0000 4,320.00 15.100 5,436 SIDEWALK) (CY) 079 PRE/POST CONSTRUCTION SURVEYS EA 2,500.0000 10,000.00 2.000 5,000 080 MISCELLANEOUS IRON AND STEEL LB 9.0000 12,168.00 826.000 7,434.00 1,615.000 14,535 (F) 081 REMOVE PAVEMENT MARKER EA 3.0000 810.00 322.000 966 082 DELINEATOR (CLASS 1) EA 70.0000 3,920.00 0.000 0 083 GUARD RAILING DELINEATOR EA 35.0000 3,850.00 50.000 1,750 084 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 1,850.00 0.000 0 085 MARKER (CULVERT) EA 200.0000 600.00 0.000 0 086 TREATMENT BEST MANAGEMENT PRACTICE EA 250.0000 500.00 0.000 0 MARKER 087 REMOVE ROADSIDE SIGN EA 70.0000 700.00 10.000 700 088 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 11.0000 5,170.00 141.000 1,551 (0.080"-UNFRAMED) 089 ROADSIDE SIGN - ONE POST EA 470.0000 4,700.00 10.000 4,700 090 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 270.0000 11,880.00 0.000 0 METHOD) 091 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 38.5000 102,025.00 1,147.000 44,159 092 MIDWEST GUARDRAIL SYSTEM (8' STEEL POST) LF 50.0000 13,500.00 270.000 13,500 093 VEGETATION CONTROL (MINOR CONCRETE) SQYD 85.0000 68,850.00 426.200 36,227 094 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,250.0000 9,000.00 3.000 6,750 095 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,000.0000 12,000.00 2.000 8,000 096 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 8.0000 32,080.00 0.000 0 WET NIGHT VISIBILITY) 097 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 22,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 098 12" THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 14,320.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 099 REMOVE PAINTED TRAFFIC STRIPE LF 0.8000 15,680.00 7,942.000 6,353 100 REMOVE PAINTED PAVEMENT MARKING SQFT 1.7500 437.50 0.000 0 101 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.2500 10,562.50 8,492.000 10,615 102 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 1,350.00 281.000 1,405 103 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,500.0000 3,500.00 0.130 455.00 0.630 2,205 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 5 DATE 10/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J2304 TIME 08:15 AM ESTIMATE NO. 009 BID OPENING 08/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 10/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 RAMP METERING SYSTEM LS 1,070,000.0000 1,070,000.00 0.074 79,180.00 0.516 552,120 105 CAMERA SYSTEMS LS 34,500.0000 34,500.00 0.000 0 106 MODIFYING LIGHTING SYSTEMS LS 20,300.0000 20,300.00 1.000 20,300 107 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 746,000.0000 746,000.00 0.908 677,368 108 MODIFYING RAMP METERING SYSTEMS LS 116,000.0000 116,000.00 0.450 52,200 109 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 110 FIBER OPTIC CABLE SYSTEMS LS 150,500.0000 150,500.00 0.130 19,565 111 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 112 REMOVE GUARDRAIL LF 13.0000 975.00 0.000 0 PROGRAM CAS145 PAGE 6 DATE 10/23/24 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-1J2304 TIME 08:15 AM ESTIMATE NO. 009 BID OPENING 08/23/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 10/20/24 R.E. NAME: ALAM, MAHFUAL DATE OF THIS ESTIMATE 10/23/24 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 650,315.10 5,577,549.88 ADJUSTMENT OF COMPENSATION 0.00 2,000.00 EXTRA WORK 144,991.36 447,699.66 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 795,306.46 6,027,249.54 113 MOBILIZATION LS 679,215.0000 679,215.00 1.000 679,215 ORIGINAL CONTRACT AMOUNT 7,363,716.00 TOTAL WORK COMPLETED 795,306.46 6,706,464.54 MATERIALS ON HAND ON SITE 100,606.87 DEDUCTIONS 0.00 0.00 TOTAL 795,306.46 6,807,071.41 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 10/16/23 145 02/12/24 02/12/24 01/29/25 113 61 0 0 78% 78% PROGRESS IS SATISFACTORY ALAM, MAHFUAL RESIDENT ENGINEER