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 05/21/25 EST. NO. 004 TIME 09:07 AM R.E. NAME: TOWNSEND, JEFFREY 07-358204 --------------------------------------------------------------------------- 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 05/21/25 EST. NO. 004 TIME 09:07 AM R.E. NAME: TOWNSEND, JEFFREY 07-358204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CPRS MAR25 -10,000.00 002 FBS -10,000.00 002 CPRS APR25 -10,000.00 003 DAS -10,000.00 003 CPRS MAY25 -10,000.00 004 FBS 10,000.00 004 0.00 -40,000.00 TOTAL DEDUCTIONS 0.00 -40,000.00 PROGRAM CAS145 PAGE 1 DATE 05/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-358204 TIME 09:07 AM ESTIMATE NO. 004 BID OPENING 01/11/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: TOWNSEND, JEFFREY DATE OF THIS ESTIMATE 05/21/25 LOCATION PROGRESS ESTIMATE 07-LA-5823-0.0 ----------------- MERCER FRASER COMPANY LOS ANGELES COUNTY IN LONG BEACH AT THE 200 DINSMORE DR PACIFIC PLACE MAINTENANCE STATION AT NORTH FORTUNA CA 95540 3725 PACIFIC PLACE FED. AID NO. N O N E PROVIDE BUILDING WORK AT A MAINTENANCE STA ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,800.0000 1,800.00 1.000 1,800 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,000.0000 520,000.00 21.000 42,000.00 123.000 246,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 2,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 1,600.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 10,100.0000 10,100.00 0.750 7,575 006 TRAFFIC CONTROL SYSTEM LS 130,000.0000 130,000.00 0.100 13,000.00 0.450 58,500 007 JOB SITE MANAGEMENT LS 20,000.0000 20,000.00 0.050 1,000.00 0.500 10,000 008 WATER POLLUTION CONTROL PROGRAM LS 1,500.0000 1,500.00 1.000 1,500 009 STREET SWEEPING LS 60,000.0000 60,000.00 0.050 3,000.00 0.300 18,000 010 TEMPORARY CONCRETE WASHOUT LS 35,000.0000 35,000.00 0.050 1,750.00 0.550 19,250 011 CLEARING AND GRUBBING (LS) LS 40,000.0000 40,000.00 0.850 34,000 012 CHAIN LINK FENCE (TYPE CL-6) LF 80.0000 4,800.00 0.000 0 013 RELOCATE GATE EA 2,500.0000 2,500.00 0.000 0 014 THERMOPLASTIC PAVEMENT MARKING SQFT 42.0000 7,560.00 0.000 0 015 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 22.0000 3,520.00 0.000 0 016 BUILDING WORK LS 4,125,000.0000 4,125,000.00 0.010 41,250.00 0.263 1,084,875 PROGRAM CAS145 PAGE 2 DATE 05/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-358204 TIME 09:07 AM ESTIMATE NO. 004 BID OPENING 01/11/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 05/20/25 R.E. NAME: TOWNSEND, JEFFREY DATE OF THIS ESTIMATE 05/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 102,000.00 1,481,500.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 102,000.00 1,481,500.00 ORIGINAL CONTRACT AMOUNT 4,965,380.00 TOTAL WORK COMPLETED 102,000.00 1,481,500.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 -40,000.00 TOTAL 102,000.00 1,441,500.00 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 05/13/24 260 05/30/24 05/30/24 06/16/25 241 0 0 0 29% 93% PROGRESS UNSATISFACTORY TOWNSEND, JEFFREY RESIDENT ENGINEER