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 03/21/17 EST. NO. 001 TIME 04:24 PM R.E. NAME: KAMKAR, REZA 04-4H2604 --------------------------------------------------------------------------- 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 03/21/17 EST. NO. 001 TIME 04:24 PM R.E. NAME: KAMKAR, REZA 04-4H2604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 03/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 04:24 PM ESTIMATE NO. 001 BID OPENING 10/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/17 LOCATION RERUN PROGRESS ESTIMATE 04-ALA-580-41.4/ .0 ----------------------- FBD VANGUARD CONSTRUCTION IN OAKLAND, BETWEEN FRUITVALE 651 ENTERPRISE COURT AVENUE/CHAMPION STREET AND HAROLD LIVERMORE CA 94550 STREET /MONTANA STREET. UPGRADE SIDEWALK AND CURB RAMPS. FED. AID NO. N O N E UPGRADE SIDEWALK AND CURB RAMPS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,221.0000 2,221.00 0.500 1,110.50 0.500 1,110 002 CONSTRUCTION AREA SIGNS LS 3,887.0000 3,887.00 0.700 2,720.90 0.700 2,720 003 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.050 3,500.00 0.050 3,500 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.5000 242.00 44.000 242.00 44.000 242 005 PORTABLE DELINEATOR EA 33.0000 5,610.00 170.000 5,610.00 170.000 5,610 006 TEMPORARY PAVEMENT MARKER EA 5.5000 154.00 28.000 154.00 28.000 154 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,300.0000 6,300.00 0.050 315.00 0.050 315 008 JOB SITE MANAGEMENT LS 46,000.0000 46,000.00 0.050 2,300.00 0.050 2,300 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 0.750 600.00 0.750 600 010 TEMPORARY CHECK DAM LF 5.8500 1,053.00 0.000 0 011 TEMPORARY DRAINAGE INLET PROTECTION EA 151.0000 3,171.00 13.000 1,963.00 13.000 1,963 012 TEMPORARY FIBER ROLL LF 2.6500 3,445.00 1,300.000 3,445.00 1,300.000 3,445 013 TEMPORARY CONSTRUCTION ENTRANCE EA 2,300.0000 9,200.00 1.000 2,300.00 1.000 2,300 014 STREET SWEEPING LS 14,000.0000 14,000.00 0.033 462.00 0.033 462 015 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 016 TEMPORARY FENCE (TYPE ESA) LF 7.7500 279.00 27.000 209.25 27.000 209 017 REMOVE YELLOW THERMOPLASTIC PAVEMENT SQFT 4.4000 2,464.00 0.000 0 MARKING (HAZARDOUS WASTE) 018 TREATED WOOD WASTE LB 2.0000 1,600.00 0.000 0 019 REMOVE CHAIN LINK FENCE LF 10.0000 12,400.00 0.000 0 020 REMOVE GATE EA 1,000.0000 2,000.00 0.000 0 021 REMOVE GUARD POST EA 278.0000 6,116.00 0.000 0 022 REMOVE IRRIGATION FACILITY LS 3,000.0000 3,000.00 0.350 1,050.00 0.350 1,050 PROGRAM CAS145 PAGE 2 DATE 03/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 04:24 PM ESTIMATE NO. 001 BID OPENING 10/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE PAINTED TRAFFIC STRIPE LF 1.1000 1,056.00 0.000 0 024 REMOVE PAINTED PAVEMENT MARKING SQFT 2.2000 96.80 0.000 0 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 132.00 120.000 132.00 120.000 132 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 308.00 140.000 308.00 140.000 308 027 REMOVE PAVEMENT MARKER EA 2.2000 48.40 10.000 22.00 10.000 22 028 REMOVE ROADSIDE SIGN (WOOD POST) EA 111.0000 1,221.00 0.000 0 029 REMOVE ROADSIDE SIGN EA 55.0000 825.00 0.000 0 (STRAP AND SADDLE BRACKET METHOD) 030 ADJUST MONUMENT TO GRADE EA 600.0000 600.00 0.000 0 031 ADJUST PULL BOX EA 600.0000 600.00 0.000 0 032 ADJUST UTILITY COVER EA 1,110.0000 4,440.00 0.000 0 033 REMOVE CONCRETE CY 250.0000 122,500.00 91.000 22,750.00 91.000 22,750 (CURB, GUTTER, AND SIDEWALK) (CY) 034 CULVERT SLURRY-CEMENT BACKFILL CY 350.0000 1,050.00 0.000 0 035 CLEARING AND GRUBBING (LS) LS 34,000.0000 34,000.00 0.000 0 036 ROADWAY EXCAVATION CY 100.0000 88,000.00 13.000 1,300.00 13.000 1,300 037 LEAN CONCRETE BACKFILL CY 388.0000 5,044.00 0.000 0 (F) 038 ROADSIDE CLEARING LS 4,400.0000 4,400.00 0.000 0 039 SOIL AMENDMENT CY 277.0000 1,385.00 0.000 0 040 SLOW-RELEASE FERTILIZER LB 11.0000 528.00 0.000 0 041 PLANT (GROUP B) EA 72.0000 11,880.00 0.000 0 042 PLANT (GROUP U) EA 389.0000 11,281.00 0.000 0 043 PLANT ESTABLISHMENT WORK LS 13,350.0000 13,350.00 0.000 0 044 WOOD MULCH CY 50.0000 3,650.00 0.000 0 045 ROOT BARRIER LF 13.3000 14,231.00 0.000 0 046 CHECK AND TEST EXISTING IRRIGATION LS 3,884.0000 3,884.00 0.000 0 FACILITIES 047 CONTROL AND NEUTRAL CONDUCTORS LS 3,884.0000 3,884.00 0.000 0 (ARMOR-CLAD) 048 1" REMOTE CONTROL VALVE EA 520.0000 4,160.00 0.000 0 049 REMOTE CONTROL VALVE WITH FLOW SENSOR EA 2,060.0000 2,060.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 03/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 04:24 PM ESTIMATE NO. 001 BID OPENING 10/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 1 1/2" WYE STRAINER ASSEMBLY EA 480.0000 1,920.00 0.000 0 051 12 STATION IRRIGATION CONTROLLER EA 16,000.0000 16,000.00 0.000 0 (WALL MOUNTED) 052 1 1/2" GALVANIZED STEEL PIPE LF 57.0000 570.00 0.000 0 (F) (SUPPLY LINE) 053 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 4,080.0000 4,080.00 0.000 0 054 TREE WELL SPRINKLER ASSEMBLY EA 52.0000 1,508.00 0.000 0 055 RISER SPRINKLER ASSEMBLY EA 31.0000 5,270.00 0.000 0 056 2" GATE VALVE EA 472.0000 472.00 0.000 0 057 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4500 3,048.25 0.000 0 (F) LINE) 058 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4500 1,290.50 0.000 0 (F) LINE) 059 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.4500 2,158.25 0.000 0 (F) (SUPPLY LINE) 060 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5500 138.75 0.000 0 (F) (SUPPLY LINE) 061 2" PLASTIC PIPE (CLASS 315) LF 10.0000 5,000.00 0.000 0 (F) (SUPPLY LINE) 062 QUICK COUPLING VALVE EA 322.0000 1,288.00 0.000 0 063 BALL VALVE EA 230.0000 920.00 0.000 0 064 8" CORRUGATED HIGH DENSITY LF 61.0000 8,540.00 0.000 0 POLYETHYLENE PIPE CONDUIT 065 8" WELDED STEEL PIPE CONDUIT LF 128.0000 7,040.00 0.000 0 066 BICYCLE LOCKER EA 2,500.0000 12,500.00 0.000 0 067 BICYCLE PARKING RACK EA 2,500.0000 7,500.00 0.000 0 068 REMOVABLE BOLLARD EA 583.0000 12,243.00 0.000 0 069 CLASS 2 AGGREGATE BASE (CY) CY 48.0000 13,920.00 62.000 2,976.00 62.000 2,976 070 PRIME COAT TON 1,665.0000 6,826.50 0.000 0 071 HOT MIX ASPHALT (TYPE A) TON 130.0000 215,800.00 0.000 0 072 TACK COAT TON 1,998.0000 6,993.00 0.000 0 073 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,327.0000 22,500.40 0.000 0 (F) 074 ROADSIDE SIGN - ONE POST EA 305.0000 4,270.00 0.000 0 075 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 111.0000 1,776.00 0.000 0 METHOD) 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 1,140.00 0.000 0 (0.063" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 4 DATE 03/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 04:24 PM ESTIMATE NO. 001 BID OPENING 10/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 10.0000 1,400.00 0.000 0 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 078 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 1,500.00 0.000 0 079 12" ALTERNATIVE PIPE CULVERT LF 255.0000 17,850.00 0.000 0 080 18" ALTERNATIVE PIPE CULVERT LF 280.0000 2,800.00 0.000 0 081 DETECTABLE WARNING SURFACE SQFT 19.0000 3,610.00 0.000 0 082 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 611.0000 219,960.00 0.000 0 AND DRIVEWAY) 083 PRE/POST CONSTRUCTION SURVEYS EA 2,000.0000 26,000.00 6.500 13,000.00 6.500 13,000 084 PARKING BUMPER (PRECAST CONCRETE) EA 53.0000 9,010.00 0.000 0 085 MISCELLANEOUS IRON AND STEEL LB 5.2000 5,132.40 0.000 0 (F) 086 CHAIN LINK FENCE (TYPE CL-6) LF 28.0000 336.00 0.000 0 087 CHAIN LINK FENCE (TYPE CL-6, VINYL-CLAD) LF 29.0000 35,670.00 0.000 0 088 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 6,534.00 0.000 0 089 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 12,760.00 0.000 0 090 PAINT TRAFFIC STRIPE (1-COAT) LF 1.1000 1,056.00 960.000 1,056.00 960.000 1,056 091 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 181.50 0.000 0 092 SIGNAL AND LIGHTING (CITY) LS 22,200.0000 22,200.00 0.000 0 093 GUARD POST EA 665.0000 14,630.00 0.000 0 094 ELECTRIC SERVICE FOR IRRIGATION LS 7,800.0000 7,800.00 0.000 0 095 MODIFYING EXISTING ELECTRICAL SYSTEM LS 64,500.0000 64,500.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 03/21/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 04:24 PM ESTIMATE NO. 001 BID OPENING 10/27/16 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/21/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 03/21/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 67,525.65 67,525.65 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 67,525.65 67,525.65 096 MOBILIZATION LS 45,700.0000 45,700.00 0.500 22,850.00 0.500 22,850 ORIGINAL CONTRACT AMOUNT 1,393,398.75 TOTAL WORK COMPLETED 90,375.65 90,375.65 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 90,375.65 90,375.65 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 01/11/17 330 03/15/17 03/15/17 07/11/18 5 0 0 0 6% 2% PROGRESS IS SATISFACTORY KAMKAR, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 03/21/17