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 05/15/19 EST. NO. 012 TIME 01:14 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 05/15/19 EST. NO. 012 TIME 01:14 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 05/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 01:14 PM ESTIMATE NO. 012 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 10/03/18 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/15/19 LOCATION FINAL 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 1.000 2,221 002 CONSTRUCTION AREA SIGNS LS 3,887.0000 3,887.00 1.000 3,887 003 TRAFFIC CONTROL SYSTEM LS 70,000.0000 70,000.00 1.000 70,000 004 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 5.5000 242.00 44.250 243 005 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 1.000 46,000 009 PREPARE WATER POLLUTION CONTROL PROGRAM LS 800.0000 800.00 1.000 800 010 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 1,300.000 3,445 013 TEMPORARY CONSTRUCTION ENTRANCE EA 2,300.0000 9,200.00 4.000 9,200 014 STREET SWEEPING LS 14,000.0000 14,000.00 1.000 14,000 015 TEMPORARY CONCRETE WASHOUT LS 1,500.0000 1,500.00 0.500 750 016 TEMPORARY FENCE (TYPE ESA) LF 7.7500 279.00 36.000 279 017 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 1,225.000 12,250 020 REMOVE GATE EA 1,000.0000 2,000.00 2.000 2,000 021 REMOVE GUARD POST EA 278.0000 6,116.00 22.000 6,116 022 REMOVE IRRIGATION FACILITY LS 3,000.0000 3,000.00 1.000 3,000 PROGRAM CAS145 PAGE 2 DATE 05/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 01:14 PM ESTIMATE NO. 012 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 10/03/18 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/15/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,056.00 960.000 1,056 024 REMOVE PAINTED PAVEMENT MARKING SQFT 2.2000 96.80 44.000 96 025 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 132.00 120.000 132 026 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 2.2000 308.00 199.000 437 027 REMOVE PAVEMENT MARKER EA 2.2000 48.40 22.000 48 028 REMOVE ROADSIDE SIGN (WOOD POST) EA 111.0000 1,221.00 11.000 1,221 029 REMOVE ROADSIDE SIGN EA 55.0000 825.00 15.000 825 (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 1.000 600 032 ADJUST UTILITY COVER EA 1,110.0000 4,440.00 4.000 4,440 033 REMOVE CONCRETE CY 250.0000 122,500.00 490.000 122,500 (CURB, GUTTER, AND SIDEWALK) (CY) 034 CULVERT SLURRY-CEMENT BACKFILL CY 350.0000 1,050.00 3.000 1,050 035 CLEARING AND GRUBBING (LS) LS 34,000.0000 34,000.00 1.000 34,000 036 ROADWAY EXCAVATION CY 100.0000 88,000.00 880.000 88,000 037 LEAN CONCRETE BACKFILL CY 388.0000 5,044.00 13.000 5,044 (F) 038 ROADSIDE CLEARING LS 4,400.0000 4,400.00 1.000 4,400 039 SOIL AMENDMENT CY 277.0000 1,385.00 5.000 1,385 040 SLOW-RELEASE FERTILIZER LB 11.0000 528.00 48.000 528 041 PLANT (GROUP B) EA 72.0000 11,880.00 163.000 11,736 042 PLANT (GROUP U) EA 389.0000 11,281.00 29.000 11,281 043 PLANT ESTABLISHMENT WORK LS 13,350.0000 13,350.00 1.000 13,350 044 WOOD MULCH CY 50.0000 3,650.00 73.000 3,650 045 ROOT BARRIER LF 13.3000 14,231.00 1,070.000 14,231 046 CHECK AND TEST EXISTING IRRIGATION LS 3,884.0000 3,884.00 0.354 1,374 FACILITIES 047 CONTROL AND NEUTRAL CONDUCTORS LS 3,884.0000 3,884.00 1.000 3,884 (ARMOR-CLAD) 048 1" REMOTE CONTROL VALVE EA 520.0000 4,160.00 8.000 4,160 049 REMOTE CONTROL VALVE WITH FLOW SENSOR EA 2,060.0000 2,060.00 1.000 2,060 PROGRAM CAS145 PAGE 3 DATE 05/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 01:14 PM ESTIMATE NO. 012 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 10/03/18 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/15/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 4.000 1,920 051 12 STATION IRRIGATION CONTROLLER EA 16,000.0000 16,000.00 1.000 16,000 (WALL MOUNTED) 052 1 1/2" GALVANIZED STEEL PIPE LF 57.0000 570.00 10.000 570 (F) (SUPPLY LINE) 053 1 1/2" BACKFLOW PREVENTER ASSEMBLY EA 4,080.0000 4,080.00 1.000 4,080 054 TREE WELL SPRINKLER ASSEMBLY EA 52.0000 1,508.00 29.000 1,508 055 RISER SPRINKLER ASSEMBLY EA 31.0000 5,270.00 165.000 5,115 056 2" GATE VALVE EA 472.0000 472.00 1.000 472 057 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4500 3,048.25 685.000 3,048 (F) LINE) 058 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.4500 1,290.50 290.000 1,290 (F) LINE) 059 1 1/4" PLASTIC PIPE (SCHEDULE 40) LF 4.4500 2,158.25 485.000 2,158 (F) (SUPPLY LINE) 060 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.5500 138.75 25.000 138 (F) (SUPPLY LINE) 061 2" PLASTIC PIPE (CLASS 315) LF 10.0000 5,000.00 500.000 5,000 (F) (SUPPLY LINE) 062 QUICK COUPLING VALVE EA 322.0000 1,288.00 4.000 1,288 063 BALL VALVE EA 230.0000 920.00 4.000 920 064 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 55.000 7,040 066 BICYCLE LOCKER EA 2,500.0000 12,500.00 5.000 12,500 067 BICYCLE PARKING RACK EA 2,500.0000 7,500.00 3.000 7,500 068 REMOVABLE BOLLARD EA 583.0000 12,243.00 21.000 12,243 069 CLASS 2 AGGREGATE BASE (CY) CY 48.0000 13,920.00 290.000 13,920 070 PRIME COAT TON 1,665.0000 6,826.50 0.000 0 071 HOT MIX ASPHALT (TYPE A) TON 130.0000 215,800.00 1,460.220 189,828 072 TACK COAT TON 1,998.0000 6,993.00 2.700 5,394 073 STRUCTURAL CONCRETE, DRAINAGE INLET CY 4,327.0000 22,500.40 5.200 22,500 (F) 074 ROADSIDE SIGN - ONE POST EA 305.0000 4,270.00 14.000 4,270 075 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 111.0000 1,776.00 16.000 1,776 METHOD) 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 9.5000 1,140.00 120.000 1,140 (0.063" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) PROGRAM CAS145 PAGE 4 DATE 05/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 01:14 PM ESTIMATE NO. 012 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 10/03/18 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/15/19 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,400.00 140.000 1,400 (0.080" UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) 078 RETROREFLECTIVE SHEETING (TYPE XI) SQFT 6.0000 1,500.00 250.000 1,500 079 12" ALTERNATIVE PIPE CULVERT LF 255.0000 17,850.00 70.000 17,850 080 18" ALTERNATIVE PIPE CULVERT LF 280.0000 2,800.00 11.000 3,080 081 DETECTABLE WARNING SURFACE SQFT 19.0000 3,610.00 183.000 3,477 082 MINOR CONCRETE (CURB, GUTTER, SIDEWALK CY 611.0000 219,960.00 360.000 219,960 AND DRIVEWAY) 083 PRE/POST CONSTRUCTION SURVEYS EA 2,000.0000 26,000.00 13.000 26,000 084 PARKING BUMPER (PRECAST CONCRETE) EA 53.0000 9,010.00 191.000 10,123 085 MISCELLANEOUS IRON AND STEEL LB 5.2000 5,132.40 1,567.000 8,148 (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 1,530.000 44,370 088 4" THERMOPLASTIC TRAFFIC STRIPE LF 3.3000 6,534.00 4,608.000 15,206 089 THERMOPLASTIC PAVEMENT MARKING SQFT 5.5000 12,760.00 2,492.000 13,706 090 PAINT TRAFFIC STRIPE (1-COAT) LF 1.1000 1,056.00 960.000 1,056 091 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.5000 181.50 33.000 181 092 SIGNAL AND LIGHTING (CITY) LS 22,200.0000 22,200.00 1.000 22,200 093 GUARD POST EA 665.0000 14,630.00 21.000 13,965 094 ELECTRIC SERVICE FOR IRRIGATION LS 7,800.0000 7,800.00 1.000 7,800 095 MODIFYING EXISTING ELECTRICAL SYSTEM LS 64,500.0000 64,500.00 1.000 64,500 PROGRAM CAS145 PAGE 5 DATE 05/15/19 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-4H2604 TIME 01:14 PM ESTIMATE NO. 012 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 10/03/18 R.E. NAME: KAMKAR, REZA DATE OF THIS ESTIMATE 05/15/19 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 0.00 1,317,955.97 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 37,955.57 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 0.00 1,355,911.54 096 MOBILIZATION LS 45,700.0000 45,700.00 1.000 45,700 ORIGINAL CONTRACT AMOUNT 1,393,398.75 TOTAL WORK COMPLETED 0.00 1,401,611.54 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 0.00 1,401,611.54 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 01/11/17 330 03/15/17 03/15/17 10/03/18 215 5 3 0 100% 100% KAMKAR, REZA RESIDENT ENGINEER PROGRAM CAS145 DATE 05/15/19