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 12/23/20 EST. NO. 003 TIME 09:10 AM R.E. NAME: NADERI, ARSALAN/CE-RAVANIPOUR 12-0R5304 --------------------------------------------------------------------------- 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 12/23/20 EST. NO. 003 TIME 09:10 AM R.E. NAME: NADERI, ARSALAN/CE-RAVANIPOUR 12-0R5304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R5304 TIME 09:10 AM ESTIMATE NO. 003 BID OPENING 03/18/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: NADERI, ARSALAN/CE-RAVANIPOUR DATE OF THIS ESTIMATE 12/23/20 LOCATION PROGRESS ESTIMATE 12-ORA-1-0.7/32.4 ----------------- O'DONNELL CONSTRUCTION, INC. IN ORANGE COUNTY AT VARIOUS 559 W. COVINA BLVD.; LOCATIONS, FROM DOHENY PARK ROAD UC SAN DIMAS CA 91773 TO NAVAL AMMUNITION DEPOT OH FED. AID NO. N O N E METHACRYLATE DECK SEAL TREATMENT ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (WDAY) WDAY 350.0000 22,750.00 17.000 5,950.00 38.000 13,300 002 CONSTRUCTION AREA SIGNS LS 17,000.0000 17,000.00 0.700 11,900 003 TRAFFIC CONTROL SYSTEM LS 80,000.0000 80,000.00 0.250 20,000.00 0.750 60,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 1.5000 615.00 0.000 0 005 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.2000 4,520.00 7,700.000 1,540.00 7,700.000 1,540 006 PORTABLE RADAR SPEED FEEDBACK SIGN LS 2,000.0000 2,000.00 0.000 0 SYSTEMS 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 5,000.0000 5,000.00 0.250 1,250.00 0.750 3,750 008 JOB SITE MANAGEMENT LS 6,000.0000 6,000.00 0.250 1,500.00 0.750 4,500 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 4,000.0000 4,000.00 0.750 3,000 010 GRIND EXISTING BRIDGE DECK SQYD 50.0000 26,500.00 530.000 26,500.00 530.000 26,500 011 STRUCTURAL CONCRETE, BRIDGE (RSC) CY 30,000.0000 3,000.00 0.100 3,000.00 0.100 3,000 (F) 012 STRUCTURAL CONCRETE, BRIDGE (REPAIR) CY 25,000.0000 15,000.00 0.000 0 (F) 013 GALVANIC ANODE EA 150.0000 6,000.00 18.000 2,700.00 18.000 2,700 (F) 014 CLEAN AND PAINT STRUCTURAL STEEL LS 24,000.0000 24,000.00 0.000 0 (EXISTING BRIDGE) 015 PUBLIC SAFETY PLAN LS 7,200.0000 7,200.00 1.000 7,200 016 INJECT CRACK (EPOXY) LF 165.0000 4,950.00 0.000 0 017 RAPID SETTING CONCRETE (PATCH) CF 150.0000 24,150.00 19.580 2,937 018 REMOVE UNSOUND CONCRETE CF 110.0000 17,710.00 19.550 2,150 019 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 0.1500 33,885.00 28,370.000 4,255.50 225,900.000 33,885 020 FURNISH POLYESTER CONCRETE OVERLAY CF 88.0000 68,640.00 585.000 51,480.00 585.000 51,480 021 PLACE POLYESTER CONCRETE OVERLAY SQFT 4.5000 46,800.00 10,400.000 46,800.00 10,400.000 46,800 (F) 022 TREAT BRIDGE DECK SQFT 0.2000 43,100.00 17,970.000 3,594.00 215,500.000 43,100 (F) PROGRAM CAS145 PAGE 2 DATE 12/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R5304 TIME 09:10 AM ESTIMATE NO. 003 BID OPENING 03/18/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: NADERI, ARSALAN/CE-RAVANIPOUR DATE OF THIS ESTIMATE 12/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FURNISH BRIDGE DECK TREATMENT MATERIAL GAL 52.0000 160,680.00 272.090 14,148.68 2,485.000 129,220 024 SOFFIT ACCESS DOOR ASSEMBLY EA 3,600.0000 14,400.00 0.000 0 025 BRIDGE REMOVAL (PORTION), LOCATION A LS 12,000.0000 12,000.00 0.000 0 026 BRIDGE REMOVAL (PORTION), LOCATION B LS 5,000.0000 5,000.00 0.000 0 027 BRIDGE REMOVAL (PORTION), LOCATION C LS 12,500.0000 12,500.00 1.000 12,500.00 1.000 12,500 028 REMOVE PAVEMENT MARKER EA 2.2000 2,442.00 1,106.000 2,433.20 1,106.000 2,433 029 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 2,255.00 413.000 2,271.50 413.000 2,271 030 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 240.0000 37,200.00 0.000 0 (F) 031 THERMOPLASTIC PAVEMENT MARKING SQFT 11.0000 4,510.00 377.000 4,147.00 377.000 4,147 (ENHANCED WET NIGHT VISIBILITY) 032 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 328.00 318.000 254.40 318.000 254 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 033 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.8000 6,576.00 7,853.000 6,282.40 7,853.000 6,282 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 034 PAINT TRAFFIC STRIPE (2-COAT) LF 0.2000 1,050.00 5,250.000 1,050.00 5,250.000 1,050 035 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 12,900.00 13,498.000 13,498.00 13,498.000 13,498 (ENHANCED WET NIGHT VISIBILITY) 036 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.8000 1,926.00 788.000 1,418.40 788.000 1,418 (ENHANCED WET NIGHT VISIBILITY) 037 REMOVE PAINTED TRAFFIC STRIPE LF 0.5000 2,625.00 0.000 0 038 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5500 6,325.00 11,500.000 6,325.00 11,500.000 6,325 039 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.8000 1,148.00 423.000 1,184.40 423.000 1,184 PROGRAM CAS145 PAGE 3 DATE 12/23/20 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 12-0R5304 TIME 09:10 AM ESTIMATE NO. 003 BID OPENING 03/18/20 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/20 R.E. NAME: NADERI, ARSALAN/CE-RAVANIPOUR DATE OF THIS ESTIMATE 12/23/20 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 234,082.48 498,326.80 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 234,082.48 498,326.80 040 MOBILIZATION LS 70,000.0000 70,000.00 0.050 3,500.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 816,685.00 TOTAL WORK COMPLETED 237,582.48 568,326.80 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 237,582.48 568,326.80 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 05/08/20 65 10/13/20 07/02/20 01/28/21 38 76 0 0 70% 58% PROGRESS IS SATISFACTORY NADERI, ARSALAN/CE-RAVANIPOUR RESIDENT ENGINEER PROGRAM CAS145 DATE 12/23/20