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 12/22/22 EST. NO. 015 TIME 03:09 PM R.E. NAME: FLORES, TIM 08-0R4204 --------------------------------------------------------------------------- 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 12/22/22 EST. NO. 015 TIME 03:09 PM R.E. NAME: FLORES, TIM 08-0R4204 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R4204 TIME 03:09 PM ESTIMATE NO. 015 BID OPENING 02/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: FLORES, TIM DATE OF THIS ESTIMATE 12/22/22 LOCATION PROGRESS ESTIMATE 08-SBD-5730 ----------------- STRONGHOLD ENGINEERING IN THE CITY OF FONTANA ON SOUTHEAST INCORPORATED QUADRANT OF STATE RTE 210 AND I-15 150 W WALNUT AVE INTERCHANGE PERRIS CA 92571 FED. AID NO. N O N E BUILD MAINTENANCE FACILITY ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 TIME-RELATED OVERHEAD (LS) LS 770,000.0000 770,000.00 0.060 46,200.00 0.854 657,580 002 CONTRACT MANAGEMENT LS 216,000.0000 216,000.00 0.060 12,960.00 0.854 184,464 003 QUALITY MANAGEMENT LS 305,000.0000 305,000.00 0.060 18,300.00 0.854 260,470 004 SAFETY MANAGEMENT LS 160,000.0000 160,000.00 0.060 9,600.00 0.854 136,640 005 PUBLIC INFORMATION MANAGEMENT LS 25,000.0000 25,000.00 0.000 0 006 BONDS AND INSURANCE LS 478,311.0000 478,311.00 1.000 478,311 007 DESIGN SERVICES LS 1,900,000.0000 1,900,000.00 0.975 1,852,500 008 ENVIRONMENTAL MANAGEMENT LS 190,000.0000 190,000.00 0.361 68,590 009 UTILITIES LS 1,200,000.0000 1,200,000.00 0.036 43,200.00 0.037 44,400 010 GEOTECHNICAL LS 150,000.0000 150,000.00 1.000 150,000 011 SURVEYS LS 25,000.0000 25,000.00 0.240 6,000.00 0.720 18,000 012 EARTHWORK LS 717,512.0000 717,512.00 0.598 429,072 013 PAVEMENT LS 715,000.0000 715,000.00 0.000 0 014 DRAINAGE LS 819,250.0000 819,250.00 0.191 156,476.75 0.192 157,296 015 SPECIALTIES LS 77,000.0000 77,000.00 0.000 0 016 LANDSCAPE LS 400,000.0000 400,000.00 0.000 0 017 STORMWATER LS 160,000.0000 160,000.00 0.846 135,360 018 TRAFFIC LS 90,000.0000 90,000.00 0.222 19,980 019 MINOR ITEMS LS 31,000.0000 31,000.00 0.000 0 020 MAINTENANCE STATION OFFICE BUILDING LS 4,660,927.0000 4,660,927.00 0.001 4,660.93 0.037 172,454 021 EMERGENCY OPERATIONS CENTER LS 1,200,000.0000 1,200,000.00 0.000 0 BUILDING 022 EQUIPMENT STORAGE BUILDING LS 2,550,000.0000 2,550,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 12/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R4204 TIME 03:09 PM ESTIMATE NO. 015 BID OPENING 02/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: FLORES, TIM DATE OF THIS ESTIMATE 12/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 FUELING STATION LS 2,500,000.0000 2,500,000.00 0.000 0 024 TRASH ENCLOSURE LS 30,000.0000 30,000.00 0.000 0 025 SITE EMERGENCY BACKUP POWER LS 510,000.0000 510,000.00 0.044 22,440 GENERATOR(S) 026 ENHANCEMENTS LS 1,670,000.0000 1,670,000.00 0.000 0 027 FINAL ACCEPTANCE LS 150,000.0000 150,000.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 12/22/22 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R4204 TIME 03:09 PM ESTIMATE NO. 015 BID OPENING 02/16/21 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/22 R.E. NAME: FLORES, TIM DATE OF THIS ESTIMATE 12/22/22 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 297,397.68 4,787,557.48 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 297,397.68 4,787,557.48 ORIGINAL CONTRACT AMOUNT 21,700,000.00 TOTAL WORK COMPLETED 297,397.68 4,787,557.48 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 297,397.68 4,787,557.48 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 05/03/21 500 08/02/21 08/02/21 01/30/24 223 122 0 0 22% 45% PROGRESS IS SATISFACTORY FLORES, TIM RESIDENT ENGINEER