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 12/18/25 EST. NO. 002 TIME 11:16 AM R.E. NAME: TJI, JONY 03-3G4704 --------------------------------------------------------------------------- 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 12/18/25 EST. NO. 002 TIME 11:16 AM R.E. NAME: TJI, JONY 03-3G4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 12/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G4704 TIME 11:16 AM ESTIMATE NO. 002 BID OPENING 04/10/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/25 R.E. NAME: TJI, JONY DATE OF THIS ESTIMATE 12/18/25 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- STUDEBAKER ELECTRIC, INC. BUTTE, EL DORADO AND SACRAMENTO COUNTIES 3237 RIPPEY ROAD, STE 100 AT VARIOUS LOCATIONS LOOMIS CA 95650 FED. AID NO. N O N E MODIFY CMS SYSTEMS. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,200.0000 1,200.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 2,220.0000 44,400.00 7.000 15,540.00 7.000 15,540 003 TRAFFIC CONTROL SYSTEM LS 32,400.0000 32,400.00 0.330 10,692.00 0.330 10,692 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,500.0000 2,500.00 0.330 825.00 0.330 825 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 140.0000 1,680.00 2.000 280.00 2.000 280 006 JOB SITE MANAGEMENT LS 1,200.0000 1,200.00 0.330 396.00 0.330 396 007 WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.750 900 008 MODIFYING CHANGEABLE MESSAGE SIGN LS 613,000.0000 613,000.00 0.390 239,070.00 0.390 239,070 SYSTEMS PROGRAM CAS145 PAGE 2 DATE 12/18/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G4704 TIME 11:16 AM ESTIMATE NO. 002 BID OPENING 04/10/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 12/20/25 R.E. NAME: TJI, JONY DATE OF THIS ESTIMATE 12/18/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 266,803.00 267,703.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 266,803.00 267,703.00 ORIGINAL CONTRACT AMOUNT 697,580.00 TOTAL WORK COMPLETED 266,803.00 267,703.00 MATERIALS ON HAND ON SITE 173,180.50 173,180.50 DEDUCTIONS 0.00 0.00 TOTAL 439,983.50 440,883.50 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 05/23/25 20 00/00/00 00/00/00 01/15/25 7 0 0 0 38% 35% PROGRESS IS SATISFACTORY TJI, JONY RESIDENT ENGINEER