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 02/24/25 EST. NO. 002 TIME 08:42 AM R.E. NAME: FERNANDO DE ALBA 06-1E7304 --------------------------------------------------------------------------- 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 02/24/25 EST. NO. 002 TIME 08:42 AM R.E. NAME: FERNANDO DE ALBA 06-1E7304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 02/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E7304 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 07/02/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: FERNANDO DE ALBA DATE OF THIS ESTIMATE 02/24/25 LOCATION PROGRESS ESTIMATE 06-FRE-41-R25.3 ----------------- CALIFORNIA TURF AND FRESNO COUNTY IN FRESNO AT MCKINLEY AVENUE LANDSCAPING 7726 N FIRST ST STE 158 FRESNO CA 93720 FED. AID NO. N O N E PREFABRICATED BUILDING, WROUGHT IRON FENCE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,700.0000 1,700.00 0.045 76.50 0.559 950 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,660.0000 149,400.00 16.000 26,560.00 21.000 34,860 003 CONSTRUCTION AREA SIGNS LS 5,798.0000 5,798.00 0.535 3,101.93 0.535 3,101 004 TRAFFIC CONTROL SYSTEM LS 25,000.0000 25,000.00 0.000 0 005 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 6,600.0000 6,600.00 0.000 0 006 JOB SITE MANAGEMENT LS 3,593.0000 3,593.00 0.122 438.35 0.178 639 007 WATER POLLUTION CONTROL PROGRAM LS 950.0000 950.00 0.000 0 008 TEMPORARY DRAINAGE INLET PROTECTION EA 260.0000 260.00 0.000 0 009 TEMPORARY FIBER ROLL LF 9.2500 3,700.00 0.000 0 010 TEMPORARY CONCRETE WASHOUT LS 2,355.0000 2,355.00 0.000 0 011 REMOVE CONCRETE (MISCELLANEOUS) (CY) CY 480.0000 1,008.00 2.000 960 012 CLEARING AND GRUBBING (LS) LS 2,179.0000 2,179.00 1.000 2,179 013 ROADWAY EXCAVATION CY 148.0000 34,040.00 0.000 0 014 IMPORTED BORROW (CY) CY 177.0000 4,425.00 0.000 0 015 ROADSIDE CLEARING LS 8,006.9000 8,006.90 0.558 4,467.85 0.558 4,467 016 ROCK BLANKET SQFT 25.0000 22,000.00 0.000 0 017 SOIL AMENDMENT CY 170.0000 272.00 0.000 0 018 PACKET FERTILIZER EA 0.2200 66.00 0.000 0 019 PLANT (GROUP A) EA 22.0000 1,408.00 0.000 0 020 PLANT (GROUP U) EA 334.0000 14,028.00 0.000 0 021 PLANT ESTABLISHMENT WORK LS 8,887.0000 8,887.00 0.000 0 022 GRAVEL MULCH SQFT 4.7500 4,227.50 0.000 0 PROGRAM CAS145 PAGE 2 DATE 02/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E7304 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 07/02/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: FERNANDO DE ALBA DATE OF THIS ESTIMATE 02/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 DECOMPOSED GRANITE SQFT 3.2500 22,100.00 0.000 0 024 WOOD MULCH CY 52.0000 13,000.00 0.000 0 025 ROOT BARRIER LF 36.0000 3,960.00 0.000 0 026 TRANSPORTATION ART (PUBLIC ART LS 10,000.0000 10,000.00 0.000 0 COORDINATION) 027 TRANSPORTATION ART (MURAL) LS 27,300.0000 27,300.00 0.000 0 028 REMOVABLE BOLLARD EA 5,263.0000 10,526.00 0.000 0 029 EDGING LF 66.0000 5,016.00 0.000 0 030 CONTROL AND NEUTRAL CONDUCTORS LS 6,970.0000 6,970.00 0.000 0 (ARMOR-CLAD) 031 8 STATION IRRIGATION CONTROLLER (WALL EA 15,264.0000 15,264.00 0.000 0 MOUNTED) 032 1" BACKFLOW PREVENTER ASSEMBLY EA 4,497.0000 8,994.00 0.000 0 033 GARDEN VALVE ASSEMBLY EA 378.0000 9,072.00 0.000 0 034 POP-UP SPRINKLER ASSEMBLY EA 45.0000 5,850.00 0.000 0 035 DRIP VALVE ASSEMBLY EA 1,229.0000 6,145.00 0.000 0 036 2" GATE VALVE EA 669.0000 669.00 0.000 0 037 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 3.0000 3,627.00 0.000 0 (F) LINE) 038 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 14.0000 2,744.00 0.000 0 (F) LINE) 039 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 5.0000 4,600.00 0.000 0 (F) (SUPPLY LINE) 040 2" PLASTIC PIPE (CLASS 315) (SUPPLY LF 210.0000 5,880.00 0.000 0 (F) LINE) 041 BALL VALVE EA 1,477.0000 5,908.00 0.000 0 042 3" CORRUGATED HIGH DENSITY POLYETHYLENE LF 51.0000 3,162.00 0.000 0 PIPE CONDUIT 043 8" CORRUGATED HIGH DENSITY POLYETHYLENE LF 89.0000 6,764.00 0.000 0 PIPE CONDUIT 044 PRECAST CONCRETE TRASH WASTE RECEPTACLE EA 3,328.0000 9,984.00 0.000 0 045 PRECAST CONCRETE RECYCLING RECEPTACLE EA 3,772.0000 11,316.00 0.000 0 046 PRECAST CONCRETE BIKE BLOCK EA 2,132.0000 6,396.00 0.000 0 047 INFORMATIONAL DISPLAY BOARD EA 5,117.0000 5,117.00 0.000 0 048 PICNIC TABLE EA 3,331.0000 6,662.00 0.000 0 049 PICNIC TABLE (ACCESSIBLE) EA 3,803.0000 7,606.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 02/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E7304 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 07/02/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: FERNANDO DE ALBA DATE OF THIS ESTIMATE 02/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CLASS 2 AGGREGATE BASE (CY) CY 196.0000 21,560.00 0.000 0 051 GUARD POST EA 1,441.0000 15,851.00 0.000 0 052 SOUND WALL (MASONRY BLOCK) SQFT 149.0000 45,296.00 0.000 0 (F) 053 INTERLOCKING GRID STABILIZING SYSTEM SQFT 9.5000 41,800.00 0.000 0 054 MINOR CONCRETE (CURB) (LF) LF 47.0000 42,770.00 0.000 0 055 DETECTABLE WARNING SURFACE SQFT 29.0000 10,730.00 0.000 0 056 MINOR CONCRETE (MISCELLANEOUS CY 677.0000 29,788.00 0.000 0 CONSTRUCTION) 057 MINOR CONCRETE (DRIVEWAY) CY 337.0000 7,077.00 0.000 0 058 MINOR CONCRETE (BROOMED CONCRETE) SQFT 9.3000 27,528.00 0.000 0 059 REMOVE CONCRETE SIDEWALK AND DRIVEWAY CY 102.0000 1,734.00 0.000 0 060 MISCELLANEOUS IRON AND STEEL LB 13.0000 104.00 0.000 0 (F) 061 PAINT CURB (2-COAT) SQFT 15.0000 2,100.00 0.000 0 062 PARKING BUMPER (PRECAST CONCRETE) EA 275.0000 2,200.00 0.000 0 063 MODIFIED SHIPPING CONTAINER LS 13,571.0000 13,571.00 0.000 0 064 PREFABRICATED PICNIC SHELTER LS 83,065.0000 83,065.00 0.000 0 065 PREFABRICATED RESTROOM LS 131,128.0000 131,128.00 0.000 0 066 SANITARY SEWAGE DISPOSAL SYSTEM LS 12,981.0000 12,981.00 0.000 0 067 CHAIN LINK FENCE (TYPE CL-6) LF 99.0000 1,287.00 0.000 0 068 CHAIN LINK FENCE (TYPE CL-6, SLATTED) LF 119.0000 2,975.00 0.000 0 069 WROUGHT IRON FENCE LF 248.0000 205,840.00 0.000 0 070 4' CHAIN LINK GATE (TYPE CL-6, SLATTED) EA 2,250.0000 9,000.00 0.000 0 071 WROUGHT IRON GATE (PEDESTRIAN) EA 7,400.0000 14,800.00 0.000 0 072 WROUGHT IRON GATE (SLIDING) EA 35,200.0000 70,400.00 0.000 0 073 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 45.0000 270.00 0.000 0 (0.063"-UNFRAMED) 074 ROADSIDE SIGN - ONE POST EA 125.0000 250.00 0.000 0 075 PAINTED STALL LINES AND PAVEMENT SQFT 15.0000 1,950.00 0.000 0 MARKINGS 076 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 4 DATE 02/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E7304 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 07/02/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: FERNANDO DE ALBA DATE OF THIS ESTIMATE 02/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 ELECTRIC SERVICE FOR IRRIGATION LS 12,000.0000 12,000.00 0.000 0 078 LIGHTING SYSTEM LS 76,000.0000 76,000.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 02/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-1E7304 TIME 08:42 AM ESTIMATE NO. 002 BID OPENING 07/02/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 02/20/25 R.E. NAME: FERNANDO DE ALBA DATE OF THIS ESTIMATE 02/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 34,644.63 47,158.63 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 34,644.63 47,158.63 079 MOBILIZATION LS 61,242.0000 61,242.00 0.000 0 ORIGINAL CONTRACT AMOUNT 1,470,832.40 TOTAL WORK COMPLETED 34,644.63 47,158.63 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 34,644.63 47,158.63 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 09/18/24 120 00/00/00 00/00/00 07/14/25 21 5 0 0 3% 18% PROGRESS IS SATISFACTORY FERNANDO DE ALBA RESIDENT ENGINEER