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 05/22/17 EST. NO. 003 TIME 09:44 AM 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 05/22/17 EST. NO. 003 TIME 09:44 AM 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 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 09:44 AM ESTIMATE NO. 003 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 05/20/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/22/17 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 1,110 002 CONSTRUCTION AREA SIGNS LS 3,887.0000 3,887.00 0.700 2,720 003 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 0.250 17,500.00 0.500 35,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.5000 242.00 44.000 242 005 PORTABLE DELINEATOR EA 33.0000 5,610.00 170.000 5,610 006 TEMPORARY PAVEMENT MARKER EA 5.5000 154.00 28.000 154 007 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,300.0000 6,300.00 0.050 315 008 JOB SITE MANAGEMENT LS 46,000.0000 46,000.00 0.400 18,400.00 0.600 27,600 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 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 10.000 1,510 012 TEMPORARY FIBER ROLL LF 2.6500 3,445.00 300.000 795.00 1,300.000 3,445 013 TEMPORARY CONSTRUCTION ENTRANCE EA 2,300.0000 9,200.00 1.000 2,300 014 STREET SWEEPING LS 14,000.0000 14,000.00 0.250 3,500.00 0.500 7,000 015 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.000 0 016 TEMPORARY FENCE (TYPE ESA) LF 7.7500 279.00 27.000 209 017 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 -187.500 -1,875.00 812.500 8,125 020 REMOVE GATE EA 1,000.0000 2,000.00 1.000 1,000.00 2.000 2,000 021 REMOVE GUARD POST EA 278.0000 6,116.00 12.000 3,336.00 12.000 3,336 022 REMOVE IRRIGATION FACILITY LS 3,000.0000 3,000.00 0.500 1,500.00 1.000 3,000 PROGRAM CAS145 PAGE 2 DATE 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 09:44 AM ESTIMATE NO. 003 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 05/20/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 81.000 89.10 201.000 221 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 308.00 59.000 129.80 199.000 437 027 REMOVE PAVEMENT MARKER EA 2.2000 48.40 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 1.000 600.00 1.000 600 032 ADJUST UTILITY COVER EA 1,110.0000 4,440.00 0.000 0 033 REMOVE CONCRETE CY 250.0000 122,500.00 48.500 12,125.00 416.500 104,125 (CURB, GUTTER, AND SIDEWALK) (CY) 034 CULVERT SLURRY-CEMENT BACKFILL CY 350.0000 1,050.00 1.500 525.00 1.500 525 035 CLEARING AND GRUBBING (LS) LS 34,000.0000 34,000.00 0.900 30,600 036 ROADWAY EXCAVATION CY 100.0000 88,000.00 374.500 37,450.00 509.500 50,950 037 LEAN CONCRETE BACKFILL CY 388.0000 5,044.00 6.000 2,328.00 6.000 2,328 (F) 038 ROADSIDE CLEARING LS 4,400.0000 4,400.00 0.400 1,760.00 0.400 1,760 039 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 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 09:44 AM ESTIMATE NO. 003 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 05/20/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 2,158.25 400.000 1,780.00 400.000 1,780 (F) (SUPPLY LINE) 060 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5500 138.75 25.000 138.75 25.000 138 (F) (SUPPLY LINE) 061 2" PLASTIC PIPE (CLASS 315) LF 10.0000 5,000.00 250.000 2,500 (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 8,540.00 140.000 8,540 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 14.000 672.00 232.000 11,136 070 PRIME COAT TON 1,665.0000 6,826.50 0.000 0 071 HOT MIX ASPHALT (TYPE A) TON 130.0000 215,800.00 686.000 89,180.00 686.000 89,180 072 TACK COAT TON 1,998.0000 6,993.00 0.700 1,398.60 0.700 1,398 073 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,327.0000 22,500.40 4.110 17,783.97 4.110 17,783 (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 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 09:44 AM ESTIMATE NO. 003 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 05/20/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/22/17 ------------------------------------------------------------------------------------------------------------------------------------ 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 18.000 4,590.00 18.000 4,590 080 18" ALTERNATIVE PIPE CULVERT LF 280.0000 2,800.00 11.000 3,080.00 11.000 3,080 081 DETECTABLE WARNING SURFACE SQFT 19.0000 3,610.00 30.000 570.00 125.000 2,375 082 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 611.0000 219,960.00 18.000 10,998.00 288.000 175,968 AND DRIVEWAY) 083 PRE/POST CONSTRUCTION SURVEYS EA 2,000.0000 26,000.00 6.500 13,000 084 PARKING BUMPER (PRECAST CONCRETE) EA 53.0000 9,010.00 85.000 4,505.00 85.000 4,505 085 MISCELLANEOUS IRON AND STEEL LB 5.2000 5,132.40 987.000 5,132.40 987.000 5,132 (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 6,534.00 980.000 3,234.00 980.000 3,234 089 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 1,056 091 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 181.50 0.000 0 092 SIGNAL AND LIGHTING (CITY) LS 22,200.0000 22,200.00 0.250 5,550 093 GUARD POST EA 665.0000 14,630.00 0.000 0 094 ELECTRIC SERVICE FOR IRRIGATION LS 7,800.0000 7,800.00 0.150 1,170.00 0.250 1,950 095 MODIFYING EXISTING ELECTRICAL SYSTEM LS 64,500.0000 64,500.00 0.100 6,450 PROGRAM CAS145 PAGE 5 DATE 05/22/17 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 09:44 AM ESTIMATE NO. 003 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 05/20/17 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/22/17 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 243,395.62 655,194.27 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 243,395.62 655,194.27 096 MOBILIZATION LS 45,700.0000 45,700.00 0.950 43,415 ORIGINAL CONTRACT AMOUNT 1,393,398.75 TOTAL WORK COMPLETED 243,395.62 698,609.27 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 243,395.62 698,609.27 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 07/15/17 42 4 0 0 50% 13% PROGRESS IS SATISFACTORY KAMKAR, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/22/17