Los Angeles County Public Works
Project Management Division III
As-Built 8
Project Name: Hacienda Heights Community - Leticia Drive et al Phase I
Contractor: Excel Paving Company
2230 Lemon Avenue
Long Beach, CA 90806-5195
Project ID: RMD1106809
Federal Number(s): None
Original Contract: $1,847,340.05
Awarded: 5/23/2023
Period Ending: 7/15/2024
Board Accepted: 2/24/2025
Item No.DescriptionBid QtyUnitsTotal Qty.Previous Qty.Current Qty.Unit PriceCurrent Amount
1CONSTRUCTION SCHEDULE (BASELINE) (STIPULATED UNIT PRICE OF $2,500)1.00LS 1.00 1.000.00$2,500.00$0.00
2CONSTRUCTION SCHEDULE (UPDATE) (STIPULATED UNIT PRICE OF $500/MONTH)3.00MTH 3.00 3.000.00$500.00$0.00
3CONSTRUCTION SCHEDULE (AS-BUILT) (STIPULATED UNIT PRICE OF $1,000)1.00LS 1.00 1.000.00$1,000.00$0.00
4IMPLEMENTATION OF THE LTWHP1.00LS 1.00 1.000.00$6,000.00$0.00
5IMPLEMENTATION OF BMPS1.00LS 1.00 1.000.00$19,000.00$0.00
6OFFICE FACILITIES4.00MTH 4.00 4.000.00$3,600.00$0.00
7MOBILIZATION1.00LS 1.00 1.000.00$178,000.00$0.00
8CLEARING AND GRUBBING1.00LS 1.00 1.000.00$4,000.00$0.00
9ROOT PRUNE TREE (INCL ROOT CONTROL BARRIER)33.00EA 25.00 25.000.00$630.00$0.00
10TREE REMOVAL (6"-12" DIAMETER)1.00EA 1.00 1.000.00$950.00$0.00
11TREE REMOVAL (13"-24" DIAMETER)5.00EA 12.00 12.000.00$950.00$0.00
12CROWN REDUCTION, TREE (1" - 12" DIAMETER)6.00EA 1.00 1.000.00$360.00$0.00
13CROWN REDUCTION, TREE (13" - 24" DIAMETER)24.00EA 24.00 24.000.00$360.00$0.00
14CROWN REDUCTION, TREE (25" + DIAMETER)3.00EA 1.00 1.000.00$530.00$0.00
15CONCRETE REMOVAL (NON-REINFORCED)332.00CY 358.40 358.400.00$320.00$0.00
16UNCLASSIFIED EXCAVATION779.00CY 685.53 685.530.00$200.00$0.00
17CRUSHED MISCELLANEOUS BASE587.00CY 504.15 504.150.00$210.00$0.00
18TRENCH BACKFILL SLURRY (CLASS 270-E-500)4.00CY 4.00 4.000.00$400.00$0.00
19COLD MILL AC PAVEMENT (0 - 1-1/2")243,923.00SF 243,923.00 243,923.000.00$0.35$0.00
20AC PAVEMENT105.00TON 71.50 71.500.00$300.00$0.00
21AC PAVEMENT(PATCH BACK)7.00TON 7.00 7.000.00$300.00$0.00
22RECONSTRUCT MANHOLE2.00EA 1.00 1.000.00$4,000.00$0.00
23DOUBLE ADJUST MANHOLE37.00EA 37.00 37.000.00$980.00$0.00
24ASPHALT RUBBER HOT MIX2,289.00TON 2,186.00 2,186.000.00$120.00$0.00
25REMOVE AND RECONSTRUCT EXISTING CURB DRAIN PER STD PLAN 150, N=116.00EA 9.00 9.000.00$500.00$0.00
26PCC CURB, TYPE A1-VAR440.00LF 440.00 440.000.00$49.00$0.00
27PCC CURB & GUTTER, TYPE A2-868.00LF 68.00 68.000.00$65.00$0.00
28PCC CURB & GUTTER, TYPE A2-VAR487.00LF 643.00 643.000.00$65.00$0.00
29PCC CURB & GUTTER, TYPE A2-VAR, W=4'36.00LF 36.00 36.000.00$65.00$0.00
30PCC CURB & GUTTER, TYPE A2-VAR, W=VAR86.00LF 86.00 86.000.00$65.00$0.00
31PCC WALK & DRIVEWAYS, 4" THICK12,041.00SF 13,319.00 13,319.000.00$13.00$0.00
32PCC CURB RAMPS106.00CY 106.00 106.000.00$1,500.00$0.00
33DETECTABLE WARNING SURFACE631.00SF 631.00 631.000.00$49.00$0.00
34CROSS GUTTER46.00CY 46.00 46.000.00$1,100.00$0.00
35COMPOSITE TYPE 3 PULL BOX INCL COVER1.00EA 0.00 0.000.00$2,500.00$0.00
36INSTALL FIRE HYDRANT LOCATION RPM26.00EA 14.00 14.000.00$110.00$0.00
37TRAFFIC CONTROL1.00LS 1.00 1.000.00$129,000.00$0.00
38FURNISH AND PLANT 24" BOX TREE79.00EA 69.00 69.000.00$940.00$0.00
39LANDSCAPING1.00LS 1.00 1.000.00$6,000.00$0.00
40PLANT ESTABLISHMENT PERIOD1.00LS 1.00 1.000.00$12,000.00$0.00
41WATER TRUCK AND WATERING BAG REFILLING TREE ESTABLISHMENT1.00LS 1.00 1.000.00$60,000.00$0.00
S-1RAMP RECONSTRUCTION  LS 1.00 1.000.00$35,000.00$0.00

DEDUCTION DETAIL

There are NO deductions this period

FINANCIAL SUMMARY

  Total Previous Current
Earned $1,837,069.55 $1,837,069.55 $0.00
Retained $91,853.48 $91,853.48 $0.00
Deducted $0.00 $0.00 $0.00
Due $1,745,216.07 $1,745,216.07 $0.00



*The term "As-Built" used by the Department of Public Works in combination with the Engineer's Monthly Estimate process indicates that the project has been field accepted and that the pay quantities and deductions as detailed above are FINAL. Unless a certified letter is received by this office within 14 calendar days disputing the amounts shown, an acceptance letter will be filed with the Board of Supervisors authorizing the release of retention.

Contact Office Engineer
Contractor Copy  
P Please consider the environment before printing this report.