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 06/20/22 EST. NO. 007 TIME 03:53 PM R.E. NAME: KHAMPRASEUTH, ANOURACK 06-0U79U4 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0002 871.88 E.W. @ F.A.(+) 030822 N 0002.0 0003 1,844.74 031422 N 0003.0 0004 638.08 031522 N 0004.0 0005 1,047.86 032022 N 0005.0 0007 1,878.94 032222 N 0007.0 6,281.50 TOTAL THIS ESTIMATE 46,829.58 TOTAL PREVIOUS ESTIMATE 53,111.08 TOTAL TO DATE 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 06/20/22 EST. NO. 007 TIME 03:53 PM R.E. NAME: KHAMPRASEUTH, ANOURACK 06-0U79U4 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- ADMINISTRATIVE MISS ANNUAL CEM-4401 -10,000.00 002 REC'D ANN CEM-4401 10,000.00 005 0.00 0.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 006 REC'D PAYROLL EST.06 10,000.00 007 10,000.00 0.00 TOTAL DEDUCTIONS 10,000.00 0.00 PROGRAM CAS145 PAGE 1 DATE 06/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 03:53 PM ESTIMATE NO. 007 BID OPENING 08/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 06/20/22 LOCATION PROGRESS ESTIMATE 06-KIN-198-R16.6/22.5 ----------------- GRANITE CONSTRUCTION COMPANY IN AND NEAR HANFORD FROM 0.3 MI 2716 GRANITE COURT; WEST OF 12TH AVE OC TO 1.5 MI EAST FRESNO CA 93706 OF RTE 43/198 SEPARATION FED. AID NO. ACNH-P198(81)E COMBINED ROADSIDE SAFETY IMPROVENTS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,000.0000 3,000.00 0.750 2,250 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 156,000.00 20.000 24,000.00 77.000 92,400 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 3.000 6,000 MEETING 004 HOURLY OFF-SITE HR 200.0000 10,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 6,800.0000 6,800.00 0.077 523.60 0.796 5,412 006 TRAFFIC CONTROL SYSTEM LS 363,000.0000 363,000.00 0.154 55,902.00 0.592 214,896 007 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 884.00 17.000 884 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 15.0000 1,950.00 30.000 450 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,400.0000 14,400.00 0.154 2,217.60 0.592 8,524 010 TEMPORARY RAILING (TYPE K) LF 27.0000 31,320.00 1,160.000 31,320 011 TEMPORARY CRASH CUSHION MODULE EA 260.0000 9,360.00 36.000 9,360 012 AUTOMATED FLAGGER ASSISTANCE DEVICE EA 50.0000 2,000.00 0.000 0 DAY 013 JOB SITE MANAGEMENT LS 5,000.0000 5,000.00 0.154 770.00 0.592 2,960 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.062 124.00 0.737 1,474 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 0.000 0 016 TEMPORARY HYDRAULIC MULCH SQYD 0.8700 4,054.20 0.000 0 (BONDED FIBER MATRIX) 017 TEMPORARY DRAINAGE INLET PROTECTION EA 365.0000 2,555.00 7.000 2,555 018 TEMPORARY FIBER ROLL LF 3.5000 6,720.00 0.000 0 019 TEMPORARY SILT FENCE LF 3.6000 7,020.00 0.000 0 020 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 10,000.00 2.000 10,000 021 STREET SWEEPING LS 4,000.0000 4,000.00 0.154 616.00 0.592 2,368 022 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.154 385.00 0.592 1,480 PROGRAM CAS145 PAGE 2 DATE 06/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 03:53 PM ESTIMATE NO. 007 BID OPENING 08/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 06/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.0000 5,950.00 6,112.000 6,112.00 6,112.000 6,112 STRIPE (HAZARDOUS WASTE) 024 TREATED WOOD WASTE LB 2.0000 22,400.00 11,200.000 22,400 025 ROADWAY EXCAVATION CY 100.0000 203,000.00 2,069.800 206,980 026 MAINTAIN EXISTING PLANTED AREAS LS 7,000.0000 7,000.00 0.154 1,078.00 0.592 4,144 027 GRAVEL MULCH SQFT 1.0000 1,770.00 0.000 0 028 CHECK AND TEST EXISTING IRRIGATION LS 4,500.0000 4,500.00 0.154 693.00 0.592 2,664 FACILITIES 029 REMOVE IRRIGATION FACILITY LS 17,700.0000 17,700.00 0.323 5,717.10 0.592 10,478 030 CONTROL AND NEUTRAL CONDUCTORS LS 268,000.0000 268,000.00 0.000 0 (ARMOR-CLAD) 031 2" REMOTE CONTROL VALVE EA 725.0000 130,500.00 135.000 97,875.00 135.000 97,875 032 2" WYE STRAINER ASSEMBLY EA 800.0000 8,800.00 0.000 0 033 48 STATION IRRIGATION CONTROLLER EA 21,500.0000 86,000.00 0.000 0 (WALL MOUNTED) 034 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 47.0000 51,230.00 428.000 20,116.00 469.000 22,043 035 POP-UP SPRINKLER ASSEMBLY EA 35.0000 97,300.00 0.000 0 036 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 4,800.00 0.000 0 (F) LINE) 037 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 6,075.00 0.000 0 (F) LINE) 038 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 10,290.00 0.000 0 (F) (SUPPLY LINE) 039 2" PLASTIC PIPE (CLASS 315) LF 8.0000 49,800.00 520.000 4,160.00 520.000 4,160 (F) (SUPPLY LINE) 040 2 1/2" PLASTIC PIPE (CLASS 315) LF 9.0000 81,450.00 390.000 3,510.00 390.000 3,510 (F) (SUPPLY LINE) 041 3" PLASTIC PIPE (CLASS 315) LF 10.0000 23,800.00 480.000 4,800.00 480.000 4,800 (F) (SUPPLY LINE) 042 BALL VALVE EA 950.0000 33,250.00 24.000 22,800.00 24.000 22,800 043 8" CORRUGATED HIGH DENSITY LF 67.0000 7,370.00 110.000 7,370.00 110.000 7,370 POLYETHYLENE PIPE CONDUIT 044 DRY SEED (SQFT) SQFT 0.0600 3,606.00 0.000 0 045 HYDROMULCH SQFT 0.0800 4,808.00 0.000 0 046 CLASS 2 AGGREGATE BASE (CY) CY 130.0000 120,900.00 833.080 108,300 047 HOT MIX ASPHALT (TYPE A) TON 130.0000 153,400.00 823.820 107,096 048 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 2.0000 2,660.00 1,190.680 2,381.36 1,223.000 2,446 049 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 320.00 160.000 320 PROGRAM CAS145 PAGE 3 DATE 06/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 03:53 PM ESTIMATE NO. 007 BID OPENING 08/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 06/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 2.0000 1,320.00 1,245.000 2,490 051 PLACE HOT MIX ASPHALT SQYD 40.0000 15,600.00 425.100 17,004 (MISCELLANEOUS AREA) 052 TACK COAT TON 3,000.0000 2,400.00 0.000 0 053 REMOVE ASPHALT CONCRETE DIKE LF 1.5000 3,765.00 2,812.200 4,218 054 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.5000 11,475.00 0.000 0 055 REMOVE OVERSIDE DRAIN EA 1,000.0000 1,000.00 1.000 1,000 056 SLOPE PAVING (CONCRETE, TEXTURED) CY 1,700.0000 88,400.00 55.660 94,622 057 MINOR CONCRETE (CURB) (CY) CY 760.0000 16,720.00 21.500 16,340 058 MINOR CONCRETE (MISCELLANEOUS CY 770.0000 30,800.00 0.000 0 CONSTRUCTION) 059 MINOR CONCRETE (TEXTURED PAVING) CY 500.0000 380,000.00 762.030 381,015 060 REMOVE CONCRETE (CURB AND GUTTER) LF 6.0000 16,440.00 2,679.000 16,074 061 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 062 ANTI-GRAFFITI COATING SQFT 4.0000 14,504.00 0.000 0 (F) 063 WROUGHT IRON FENCE LF 380.0000 281,200.00 0.000 0 064 6' WROUGHT IRON GATE EA 6,350.0000 95,250.00 0.000 0 065 REMOVE FENCE (TYPE BW) LF 50.0000 3,100.00 0.000 0 066 REMOVE CHAIN LINK FENCE LF 50.0000 4,550.00 0.000 0 067 RECONSTRUCT FENCE LF 61.5000 7,995.00 0.000 0 068 REMOVE PAVEMENT MARKER EA 1.0000 490.00 1,392.000 1,392.00 1,392.000 1,392 069 DELINEATOR (CLASS 1) EA 45.0000 2,655.00 0.000 0 070 GUARD RAILING DELINEATOR EA 25.0000 250.00 0.000 0 071 PAVEMENT MARKER (RETROREFLECTIVE) EA 5.0000 8,100.00 1,648.000 8,240.00 1,648.000 8,240 072 REMOVE ROADSIDE SIGN EA 250.0000 6,750.00 2.000 500.00 10.000 2,500 073 FURNISH LAMINATED PANEL SIGN SQFT 38.0000 10,260.00 0.000 0 (2 1/2"-TYPE B) 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,000.00 39.200 588.00 39.200 588 (0.063"-UNFRAMED) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 1,705.00 40.000 620.00 40.000 620 (0.080"-UNFRAMED) 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,890.00 0.000 0 (0.063"-FRAMED) PROGRAM CAS145 PAGE 4 DATE 06/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 03:53 PM ESTIMATE NO. 007 BID OPENING 08/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 06/20/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 22.0000 1,760.00 55.000 1,210.00 55.000 1,210 (0.080"-FRAMED) 078 ROADSIDE SIGN - ONE POST EA 350.0000 6,650.00 0.000 0 079 ROADSIDE SIGN - TWO POST EA 425.0000 2,550.00 4.000 1,700.00 4.000 1,700 080 INSTALL ROADSIDE SIGN EA 3,000.0000 6,000.00 0.000 0 (LAMINATED WOOD BOX POST) 081 FURNISH LAMINATED WOOD BOX POST EA 2,800.0000 11,200.00 0.000 0 (TYPE L) 082 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 50.0000 31,500.00 625.000 31,250 083 VEGETATION CONTROL (MINOR CONCRETE) SQYD 75.0000 24,000.00 349.251 26,193 084 END ANCHOR ASSEMBLY (TYPE SFT) EA 1,400.0000 4,200.00 3.000 4,200 085 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5,200.0000 15,600.00 3.000 15,600 086 REMOVE GUARDRAIL LF 15.0000 5,850.00 390.000 5,850 087 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 16,900.00 3,236.000 16,180.00 3,236.000 16,180 (ENHANCED WET NIGHT VISIBILITY) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,218.00 1,797.000 1,257.90 1,797.000 1,257 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) 089 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 12,810.00 18,430.000 12,901.00 18,430.000 12,901 (ENHANCED WET NIGHT VISIBILITY) 090 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,020.00 994.000 994.00 994.000 994 (ENHANCED WET NIGHT VISIBILITY) 091 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 10,470.00 6,279.000 9,418.50 6,279.000 9,418 (ENHANCED WET NIGHT VISIBILITY) 092 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 5,950.00 11,789.000 5,894.50 11,789.000 5,894 093 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,050.00 2,185.000 6,555.00 2,185.000 6,555 094 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,000.0000 1,000.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 095 TRAFFIC MONITORING STATION SYSTEM LS 155,000.0000 155,000.00 0.400 62,000.00 0.725 112,375 096 MODIFYING TRAFFIC MONITORING STATIONS LS 148,000.0000 148,000.00 0.200 29,600.00 0.725 107,300 097 REMOVING TRAFFIC MONITORING STATIONS LS 500.0000 500.00 1.000 500.00 1.000 500 098 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 099 PREPARE AND STAIN CONCRETE SQFT 7.4000 11,914.00 0.000 0 100 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 101 OPERATE EXISTING IRRIGATION FACILITIES LS 4,200.0000 4,200.00 0.154 646.80 0.592 2,486 PROGRAM CAS145 PAGE 5 DATE 06/20/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 03:53 PM ESTIMATE NO. 007 BID OPENING 08/03/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 06/20/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 421,348.36 1,933,803.43 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 6,281.50 53,111.08 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 427,629.86 1,986,914.51 102 MOBILIZATION LS 390,000.0000 390,000.00 0.050 19,500.00 1.000 390,000 ORIGINAL CONTRACT AMOUNT 3,946,203.20 TOTAL WORK COMPLETED 447,129.86 2,376,914.51 MATERIALS ON HAND ON SITE 137,968.27 DEDUCTIONS 10,000.00 0.00 TOTAL 457,129.86 2,514,882.78 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 09/14/21 130 11/29/21 11/29/21 09/02/22 77 65 0 0 58% 59% PROGRESS IS SATISFACTORY KHAMPRASEUTH, ANOURACK RESIDENT ENGINEER