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 01/20/26 EST. NO. 003 TIME 02:24 PM 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 01/20/26 EST. NO. 003 TIME 02:24 PM R.E. NAME: TJI, JONY 03-3G4704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION DEDUCT LETTER 1/26 -2,000.00 003 -2,000.00 -2,000.00 TOTAL DEDUCTIONS -2,000.00 -2,000.00 PROGRAM CAS145 PAGE 1 DATE 01/20/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G4704 TIME 02:24 PM ESTIMATE NO. 003 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 01/20/26 R.E. NAME: TJI, JONY DATE OF THIS ESTIMATE 01/20/26 LOCATION RERUN 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 10.000 22,200.00 17.000 37,740 003 TRAFFIC CONTROL SYSTEM LS 32,400.0000 32,400.00 0.170 5,508.00 0.500 16,200 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,500.0000 2,500.00 0.170 425.00 0.500 1,250 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 140.0000 1,680.00 2.000 280.00 4.000 560 006 JOB SITE MANAGEMENT LS 1,200.0000 1,200.00 0.170 204.00 0.500 600 007 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 0.198 121,374.00 0.588 360,444 SYSTEMS PROGRAM CAS145 PAGE 2 DATE 01/20/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G4704 TIME 02:24 PM ESTIMATE NO. 003 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 01/20/26 R.E. NAME: TJI, JONY DATE OF THIS ESTIMATE 01/20/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 149,991.00 417,694.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 149,991.00 417,694.00 ORIGINAL CONTRACT AMOUNT 697,580.00 TOTAL WORK COMPLETED 149,991.00 417,694.00 MATERIALS ON HAND ON SITE 173,180.50 DEDUCTIONS -2,000.00 -2,000.00 TOTAL 147,991.00 588,874.50 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 12/10/25 12/10/25 01/30/26 17 9 0 0 59% 85% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER JONY TJI TJI, JONY RESIDENT ENGINEER