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 04/21/25 EST. NO. 002 TIME 03:29 PM R.E. NAME: DAVID ABLEDU 10-1F9604 --------------------------------------------------------------------------- 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 04/21/25 EST. NO. 002 TIME 03:29 PM R.E. NAME: DAVID ABLEDU 10-1F9604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F9604 TIME 03:29 PM ESTIMATE NO. 002 BID OPENING 10/29/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 04/21/25 LOCATION PROGRESS ESTIMATE 10-VAR ----------------- STUDEBAKER ELECTRIC, INC. SAN JOAQUIN COUNTY AT VARIOUS LOCATIONS 3237 RIPPEY ROAD, STE 100 LOOMIS CA 95650 FED. AID NO. N O N E INSTALL FIBER OPTIC SYSTEM & MODIFY INTELL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 3,600.0000 3,600.00 1.000 3,600.00 1.000 3,600 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 24,000.0000 24,000.00 0.100 2,400 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,512.0000 719,960.00 18.000 63,216.00 18.000 63,216 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 12,000.00 0.000 0 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 40,800.0000 40,800.00 0.750 30,600.00 0.750 30,600 007 TRAFFIC CONTROL SYSTEM LS 426,600.0000 426,600.00 0.090 38,394.00 0.090 38,394 008 STATIONARY IMPACT ATTENUATOR VEHICLE DAY 2,222.0000 59,994.00 0.000 0 009 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 21.5000 6,020.00 0.000 0 SYSTEM 010 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 7,200.0000 7,200.00 0.000 0 011 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 7,100.0000 7,100.00 0.000 0 012 JOB SITE MANAGEMENT LS 9,600.0000 9,600.00 0.090 864.00 0.090 864 013 WATER POLLUTION CONTROL PROGRAM LS 2,400.0000 2,400.00 0.500 1,200 014 STREET SWEEPING LS 6,000.0000 6,000.00 0.090 540.00 0.090 540 015 TEMPORARY CONCRETE WASHOUT LS 2,400.0000 2,400.00 0.100 240.00 0.100 240 016 BIRD EXCLUSION DEVICES LS 9,600.0000 9,600.00 0.000 0 017 TEMPORARY HIGH-VISIBILITY FENCE LF 5.1000 7,650.00 0.000 0 018 DRY SEED (SQFT) SQFT 0.2400 11,736.00 0.000 0 019 FIBER ROLLS LF 7.8000 70,200.00 0.000 0 020 COMPOST (CY) CY 152.4000 24,384.00 0.000 0 021 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 3,000.0000 3,000.00 0.500 1,500 SYSTEM ELEMENTS DURING CONSTRUCTION 022 TRAFFIC MONITORING STATION SYSTEM LS 872,400.0000 872,400.00 0.580 505,992.00 0.580 505,992 PROGRAM CAS145 PAGE 2 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F9604 TIME 03:29 PM ESTIMATE NO. 002 BID OPENING 10/29/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MODIFYING ROADSIDE WEATHER INFORMATION LS 333,500.0000 333,500.00 0.000 0 SYSTEMS 024 CAMERA SYSTEMS LS 228,250.0000 228,250.00 0.000 0 025 FIBER OPTIC CABLE SYSTEMS LS 2,207,000.0000 2,207,000.00 0.000 0 026 MODIFYING CAMERA SYSTEMS LS 391,300.0000 391,300.00 0.000 0 027 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 179,240.0000 179,240.00 0.000 0 028 MODIFYING TRAFFIC MONITORING STATIONS LS 476,800.0000 476,800.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 04/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 10-1F9604 TIME 03:29 PM ESTIMATE NO. 002 BID OPENING 10/29/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/25 R.E. NAME: DAVID ABLEDU DATE OF THIS ESTIMATE 04/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 643,446.00 648,546.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 643,446.00 648,546.00 029 MOBILIZATION LS 154,000.0000 154,000.00 0.750 115,500.00 0.750 115,500 ORIGINAL CONTRACT AMOUNT 6,298,734.00 TOTAL WORK COMPLETED 758,946.00 764,046.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 758,946.00 764,046.00 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 01/24/25 205 03/24/25 03/24/25 01/16/26 18 2 0 0 12% 9% PROGRESS IS SATISFACTORY DAVID ABLEDU RESIDENT ENGINEER