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 07/23/26 EST. NO. 001 TIME 12:40 PM R.E. NAME: TJI, TONY 03-3G4904 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 001 0001 -215,177.90 A.C. @ L.S.(-) 071825 N 001 -215,177.90 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE -215,177.90 TOTAL TO DATE 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 07/23/26 EST. NO. 001 TIME 12:40 PM R.E. NAME: TJI, TONY 03-3G4904 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 07/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G4904 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 04/23/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/26 R.E. NAME: TJI, TONY DATE OF THIS ESTIMATE 07/23/26 LOCATION PROGRESS ESTIMATE 03-VAR ----------------- STUDEBAKER ELECTRIC, INC. PLACER COUNTY AT VARIOUS LOCATIONS 3237 RIPPEY ROAD, STE 100 LOOMIS CA 95650 FED. AID NO. N O N E MODIFY CMS. ------------------------------------------------------------------------------------------------------------------------------------ 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 3,680.0000 55,200.00 6.000 22,080.00 6.000 22,080 003 TRAFFIC CONTROL SYSTEM LS 39,800.0000 39,800.00 0.850 33,830.00 0.850 33,830 004 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 2,400.0000 2,400.00 0.850 2,040.00 0.850 2,040 005 AUTOMATED FLAGGER ASSISTANCE DEVICE DAY EA 70.0000 1,680.00 11.000 770.00 11.000 770 006 JOB SITE MANAGEMENT LS 1,200.0000 1,200.00 0.850 1,020.00 0.850 1,020 007 WATER POLLUTION CONTROL PROGRAM LS 1,200.0000 1,200.00 0.850 1,020.00 0.850 1,020 008 MODIFYING CHANGEABLE MESSAGE SIGN LS 720,500.0000 720,500.00 0.900 648,450.00 0.900 648,450 SYSTEMS PROGRAM CAS145 PAGE 2 DATE 07/23/26 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 03-3G4904 TIME 12:40 PM ESTIMATE NO. 001 BID OPENING 04/23/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/26 R.E. NAME: TJI, TONY DATE OF THIS ESTIMATE 07/23/26 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 709,210.00 709,210.00 ADJUSTMENT OF COMPENSATION -215,177.90 -215,177.90 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED 494,032.10 494,032.10 ORIGINAL CONTRACT AMOUNT 823,180.00 TOTAL WORK COMPLETED 494,032.10 494,032.10 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 494,032.10 494,032.10 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 06/04/25 15 07/06/26 07/06/26 07/30/26 15 4 0 0 81% 100% PROGRESS UNSATISFACTORY TJI, TONY RESIDENT ENGINEER