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 04/26/21 EST. NO. 005 TIME 07:01 AM R.E. NAME: LUNA,FRANKLIN/CE-JAVAHERNESHAN 12-0Q8404 --------------------------------------------------------------------------- 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 04/26/21 EST. NO. 005 TIME 07:01 AM R.E. NAME: LUNA,FRANKLIN/CE-JAVAHERNESHAN 12-0Q8404 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q8404 TIME 07:01 AM ESTIMATE NO. 005 BID OPENING 05/05/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: LUNA,FRANKLIN/CE-JAVAHERNESHAN DATE OF THIS ESTIMATE 04/26/21 LOCATION PROGRESS ESTIMATE 12-ORA-55-2.0/R4.8 ----------------- PETERSON-CHASE GENERAL IN ORANGE COUNTY IN COSTA MESA FROM ENGINEERING CONSTRUCTION, INC. 19TH STREET TO 0.1 MILE NORTH OF 16351 CONSTRUCTION CIR W; ROUTE 73/55 SEPARATION IRVINE CA 92606 FED. AID NO. HSST-P055(62)E REPLACE BRIDGE MOUNTED SIGNS, ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 TIME-RELATED OVERHEAD (WDAY) WDAY 100.0000 18,000.00 21.000 2,100.00 162.000 16,200 003 CONSTRUCTION AREA SIGNS LS 20,000.0000 20,000.00 0.750 15,000 004 TRAFFIC CONTROL SYSTEM LS 50,000.0000 50,000.00 0.120 6,000.00 0.900 45,000 005 PORTABLE RADAR SPEED FEEDBACK SIGN LS 4,000.0000 4,000.00 0.120 480.00 0.900 3,600 SYSTEMS 006 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 4,000.0000 4,000.00 0.120 480.00 0.900 3,600 007 JOB SITE MANAGEMENT LS 2,750.0000 2,750.00 0.120 330.00 0.900 2,475 008 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600 009 TREATED WOOD WASTE LB 0.2500 1,072.50 4,290.000 1,072 010 FURNISH SIGN STRUCTURE (BRIDGE MOUNTED LB 8.8000 124,564.00 14,155.000 124,564 (F) WITH WALKWAY) 011 INSTALL SIGN STRUCTURE (BRIDGE MOUNTED LB 3.5000 49,542.50 14,155.000 49,542 (F) WITH WALKWAY) 012 REMOVE SIGN STRUCTURE (EA) EA 500.0000 1,000.00 2.000 1,000 013 REMOVE PAVEMENT MARKER EA 1.1000 1,958.00 1,780.000 1,958.00 1,780.000 1,958 014 PAVEMENT MARKER (RETROREFLECTIVE) EA 2.2000 3,718.00 1,585.000 3,487.00 1,585.000 3,487 015 REMOVE ROADSIDE SIGN EA 50.0000 950.00 19.000 950 016 REMOVE ROADSIDE SIGN EA 50.0000 250.00 5.000 250 (STRAP AND SADDLE BRACKET METHOD) 017 REMOVE SIGN FROM SIGN FRAME EA 625.0000 1,250.00 2.000 1,250 018 FURNISH FORMED PANEL SIGN (OVERHEAD) SQFT 18.0000 2,700.00 150.000 2,700 019 FURNISH LAMINATED PANEL SIGN (1"-TYPE A) SQFT 28.0000 14,840.00 530.000 14,840 020 FURNISH LAMINATED PANEL SIGN (1"-TYPE B) SQFT 27.0000 1,836.00 68.000 1,836 021 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 1,440.00 115.000 1,380 (0.063"-UNFRAMED) 022 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 12.0000 2,760.00 230.000 2,760 (0.080"-UNFRAMED) PROGRAM CAS145 PAGE 2 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q8404 TIME 07:01 AM ESTIMATE NO. 005 BID OPENING 05/05/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: LUNA,FRANKLIN/CE-JAVAHERNESHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 18.0000 2,520.00 140.000 2,520 (0.063"-FRAMED) 024 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 19.0000 2,090.00 110.000 2,090 (0.080"-FRAMED) 025 METAL (RAIL MOUNTED SIGN) LB 6.0000 1,980.00 330.000 1,980 026 ROADSIDE SIGN - ONE POST EA 485.0000 5,335.00 11.000 5,335 027 ROADSIDE SIGN - TWO POST EA 1,000.0000 11,000.00 11.000 11,000 028 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 250.0000 1,250.00 5.000 1,250 METHOD) 029 INSTALL SIGN OVERLAY SQFT 12.0000 936.00 78.000 936.00 78.000 936 030 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 10.0000 1,500.00 150.000 1,500.00 150.000 1,500 031 THERMOPLASTIC PAVEMENT MARKING SQFT 2.7000 19,629.00 6,759.000 18,249.30 6,759.000 18,249 (ENHANCED WET NIGHT VISIBILITY) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 15,800.00 33,279.000 16,639.50 33,279.000 16,639 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 18-12) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 2,290.00 2,975.000 1,487.50 2,975.000 1,487 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 034 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2000 1,400.00 7,000.000 1,400.00 7,000.000 1,400 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 15,950.00 28,115.000 15,463.25 28,115.000 15,463 (ENHANCED WET NIGHT VISIBILITY) 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 4,239.00 3,616.000 3,254.40 3,616.000 3,254 (ENHANCED WET NIGHT VISIBILITY) 037 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 3,501.00 3,371.000 3,033.90 3,371.000 3,033 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 038 REMOVE PAINTED TRAFFIC STRIPE LF 0.3300 2,409.00 0.000 0 039 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.3300 10,164.00 30,800.000 10,164.00 30,800.000 10,164 040 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 1.6500 10,659.00 4,667.000 7,700.55 4,667.000 7,700 041 SIGN ILLUMINATION SYSTEM LS 24,000.0000 24,000.00 0.200 4,800.00 1.000 24,000 042 MODIFYING FLASHING BEACON SYSTEMS LS 36,000.0000 36,000.00 0.200 7,200.00 1.000 36,000 PROGRAM CAS145 PAGE 3 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0Q8404 TIME 07:01 AM ESTIMATE NO. 005 BID OPENING 05/05/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: LUNA,FRANKLIN/CE-JAVAHERNESHAN DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 106,663.40 459,568.40 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 106,663.40 459,568.40 043 MOBILIZATION LS 40,000.0000 40,000.00 1.000 40,000 ORIGINAL CONTRACT AMOUNT 521,583.00 TOTAL WORK COMPLETED 106,663.40 499,568.40 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 106,663.40 499,568.40 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 06/18/20 180 08/24/20 08/12/20 05/18/21 160 9 0 0 96% 89% PROGRESS IS SATISFACTORY LUNA,FRANKLIN/CE-JAVAHERNESHAN RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/21