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 10/27/22 EST. NO. 011 TIME 10:16 AM 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 --------------------------------------------------------------------------- *** 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 10/27/22 EST. NO. 011 TIME 10:16 AM 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 DBE SHORTFALL DEDUCT -73,360.00 008 0.00 -73,360.00 LABOR COMPLIANCE VIOLATION MISSING PAYROLL -10,000.00 006 REC'D PAYROLL EST.06 10,000.00 007 0.00 0.00 TOTAL DEDUCTIONS 0.00 -73,360.00 PROGRAM CAS145 PAGE 1 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 10:16 AM ESTIMATE NO. 011 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 10/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 10/27/22 LOCATION RERUN 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 1.000 3,000 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,200.0000 156,000.00 123.000 147,600 003 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 0.990 6,732 006 TRAFFIC CONTROL SYSTEM LS 363,000.0000 363,000.00 0.946 343,398 007 CHANNELIZER (SURFACE MOUNTED) EA 52.0000 884.00 17.000 884 008 PORTABLE RADAR SPEED FEEDBACK SIGN EA 15.0000 1,950.00 130.000 1,950 SYSTEM DAY 009 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 14,400.0000 14,400.00 1.000 14,400 010 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 1.000 5,000 014 PREPARE STORM WATER POLLUTION PREVENTION LS 2,000.0000 2,000.00 0.900 1,800 PLAN 015 STORM WATER ANNUAL REPORT EA 2,000.0000 2,000.00 1.000 2,000 016 TEMPORARY HYDRAULIC MULCH SQYD 0.8700 4,054.20 -4,660.000 -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 0.846 3,384 022 TEMPORARY CONCRETE WASHOUT LS 2,500.0000 2,500.00 0.846 2,115 PROGRAM CAS145 PAGE 2 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 10:16 AM ESTIMATE NO. 011 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 10/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 6,114.000 6,114 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 2,300.000 230,000 026 MAINTAIN EXISTING PLANTED AREAS LS 7,000.0000 7,000.00 1.000 7,000 027 GRAVEL MULCH SQFT 1.0000 1,770.00 1,770.000 1,770 028 CHECK AND TEST EXISTING IRRIGATION LS 4,500.0000 4,500.00 1.000 4,500 FACILITIES 029 REMOVE IRRIGATION FACILITY LS 17,700.0000 17,700.00 1.000 17,700 030 CONTROL AND NEUTRAL CONDUCTORS LS 268,000.0000 268,000.00 1.000 268,000 (ARMOR-CLAD) 031 2" REMOTE CONTROL VALVE EA 725.0000 130,500.00 157.000 113,825 032 2" WYE STRAINER ASSEMBLY EA 800.0000 8,800.00 11.000 8,800 033 48 STATION IRRIGATION CONTROLLER EA 21,500.0000 86,000.00 4.000 86,000 (WALL MOUNTED) 034 POP-UP SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 47.0000 51,230.00 1,090.000 51,230 035 POP-UP SPRINKLER ASSEMBLY EA 35.0000 97,300.00 2,780.000 97,300 036 3/4" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 4.0000 4,800.00 265.000 1,060 (F) LINE) 037 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 5.0000 6,075.00 265.000 1,325 (F) LINE) 038 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 6.0000 10,290.00 634.000 3,804 (F) (SUPPLY LINE) 039 2" PLASTIC PIPE (CLASS 315) LF 8.0000 49,800.00 2,372.000 18,976 (F) (SUPPLY LINE) 040 2 1/2" PLASTIC PIPE (CLASS 315) LF 9.0000 81,450.00 1,621.000 14,589 (F) (SUPPLY LINE) 041 3" PLASTIC PIPE (CLASS 315) LF 10.0000 23,800.00 2,380.000 23,800 (F) (SUPPLY LINE) 042 BALL VALVE EA 950.0000 33,250.00 35.000 33,250 043 8" CORRUGATED HIGH DENSITY LF 67.0000 7,370.00 120.000 8,040 POLYETHYLENE PIPE CONDUIT 044 DRY SEED (SQFT) SQFT 0.0600 3,606.00 60,100.000 3,606 045 HYDROMULCH SQFT 0.0800 4,808.00 60,100.000 4,808 046 CLASS 2 AGGREGATE BASE (CY) CY 130.0000 120,900.00 940.000 122,200 047 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 1,223.000 2,446 049 PLACE HOT MIX ASPHALT DIKE (TYPE C) LF 2.0000 320.00 160.000 320 PROGRAM CAS145 PAGE 3 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 10:16 AM ESTIMATE NO. 011 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 10/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 22.000 16,720 058 MINOR CONCRETE (MISCELLANEOUS CY 770.0000 30,800.00 40.000 30,800 CONSTRUCTION) 059 MINOR CONCRETE (TEXTURED PAVING) CY 500.0000 380,000.00 773.000 386,500 060 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 3,700.000 14,800 (F) 063 WROUGHT IRON FENCE LF 380.0000 281,200.00 43.000 16,340.00 783.000 297,540 064 6' WROUGHT IRON GATE EA 6,350.0000 95,250.00 15.000 95,250 065 REMOVE FENCE (TYPE BW) LF 50.0000 3,100.00 166.000 8,300 066 REMOVE CHAIN LINK FENCE LF 50.0000 4,550.00 84.000 4,200 067 RECONSTRUCT FENCE LF 61.5000 7,995.00 190.000 11,685 068 REMOVE PAVEMENT MARKER EA 1.0000 490.00 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 8,240 072 REMOVE ROADSIDE SIGN EA 250.0000 6,750.00 25.000 6,250 073 FURNISH LAMINATED PANEL SIGN SQFT 38.0000 10,260.00 270.000 10,260 (2 1/2"-TYPE B) 074 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 3,000.00 200.000 3,000 (0.063"-UNFRAMED) 075 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.5000 1,705.00 110.000 1,705 (0.080"-UNFRAMED) 076 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 21.0000 1,890.00 90.000 1,890 (0.063"-FRAMED) PROGRAM CAS145 PAGE 4 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 10:16 AM ESTIMATE NO. 011 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 10/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ 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 1,760.00 110.000 2,420 (0.080"-FRAMED) 078 ROADSIDE SIGN - ONE POST EA 350.0000 6,650.00 19.000 6,650 079 ROADSIDE SIGN - TWO POST EA 425.0000 2,550.00 6.000 2,550 080 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 5,850.00 425.000 6,375 087 THERMOPLASTIC PAVEMENT MARKING SQFT 5.0000 16,900.00 3,237.000 16,185 (ENHANCED WET NIGHT VISIBILITY) 088 6" THERMOPLASTIC TRAFFIC STRIPE LF 0.7000 1,218.00 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 (ENHANCED WET NIGHT VISIBILITY) 090 8" THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 1,020.00 1,004.000 1,004 (ENHANCED WET NIGHT VISIBILITY) 091 12" THERMOPLASTIC TRAFFIC STRIPE LF 1.5000 10,470.00 6,279.000 9,418 (ENHANCED WET NIGHT VISIBILITY) 092 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.5000 5,950.00 11,789.000 5,894 093 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 3.0000 7,050.00 2,218.000 6,654 094 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 0.925 143,375 096 MODIFYING TRAFFIC MONITORING STATIONS LS 148,000.0000 148,000.00 0.875 129,500 097 REMOVING TRAFFIC MONITORING STATIONS LS 500.0000 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 2,218.000 16,413 100 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 101 OPERATE EXISTING IRRIGATION FACILITIES LS 4,200.0000 4,200.00 1.000 4,200 PROGRAM CAS145 PAGE 5 DATE 10/27/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 06-0U79U4 TIME 10:16 AM ESTIMATE NO. 011 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 10/20/22 R.E. NAME: KHAMPRASEUTH, ANOURACK DATE OF THIS ESTIMATE 10/27/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 12,285.80 3,327,939.83 ADJUSTMENT OF COMPENSATION 0.00 22,300.00 EXTRA WORK 0.00 256,967.46 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 12,285.80 3,607,207.29 102 MOBILIZATION LS 390,000.0000 390,000.00 1.000 390,000 ORIGINAL CONTRACT AMOUNT 3,946,203.20 TOTAL WORK COMPLETED 12,285.80 3,997,207.29 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -73,360.00 TOTAL 12,285.80 3,923,847.29 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 10/29/22 123 104 0 0 96% 95% PROGRESS IS SATISFACTORY KHAMPRASEUTH, ANOURACK RESIDENT ENGINEER