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 08/17/23 EST. NO. 022 TIME 10:20 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 08/17/23 EST. NO. 022 TIME 10:20 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 08/17/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R4204 TIME 10:20 PM ESTIMATE NO. 022 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 08/20/23 R.E. NAME: FLORES, TIM DATE OF THIS ESTIMATE 08/17/23 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 0.664 511,280 002 CONTRACT MANAGEMENT LS 216,000.0000 216,000.00 0.636 137,376 003 QUALITY MANAGEMENT LS 305,000.0000 305,000.00 0.664 202,520 004 SAFETY MANAGEMENT LS 160,000.0000 160,000.00 0.644 103,040 005 PUBLIC INFORMATION MANAGEMENT LS 25,000.0000 25,000.00 0.706 17,650.00 0.706 17,650 006 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 0.989 1,879,100 008 ENVIRONMENTAL MANAGEMENT LS 190,000.0000 190,000.00 0.649 123,310 009 UTILITIES LS 1,200,000.0000 1,200,000.00 0.528 633,600 010 GEOTECHNICAL LS 150,000.0000 150,000.00 1.000 150,000 011 SURVEYS LS 25,000.0000 25,000.00 0.720 18,000 012 EARTHWORK LS 717,512.0000 717,512.00 0.029 20,807.85 0.709 508,716 013 PAVEMENT LS 715,000.0000 715,000.00 0.000 0 014 DRAINAGE LS 819,250.0000 819,250.00 0.061 49,974.25 0.597 489,092 015 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 0.876 140,160 018 TRAFFIC LS 90,000.0000 90,000.00 0.045 4,050.00 0.267 24,030 019 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 0.005 23,304.64 0.076 354,230 021 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 0.025 63,750.00 0.025 63,750 PROGRAM CAS145 PAGE 2 DATE 08/17/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R4204 TIME 10:20 PM ESTIMATE NO. 022 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 08/20/23 R.E. NAME: FLORES, TIM DATE OF THIS ESTIMATE 08/17/23 ------------------------------------------------------------------------------------------------------------------------------------ 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 0.623 317,730 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 08/17/23 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 08-0R4204 TIME 10:20 PM ESTIMATE NO. 022 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 08/20/23 R.E. NAME: FLORES, TIM DATE OF THIS ESTIMATE 08/17/23 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 179,536.74 6,151,895.71 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 179,536.74 6,151,895.71 ORIGINAL CONTRACT AMOUNT 21,700,000.00 TOTAL WORK COMPLETED 179,536.74 6,151,895.71 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 179,536.74 6,151,895.71 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 03/27/24 353 160 0 0 28% 71% PROGRESS IS SATISFACTORY FLORES, TIM RESIDENT ENGINEER