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 12/20/25 EST. NO. 006 TIME 11:47 AM R.E. NAME: VERMA, NIKETA 07-332304 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 004 0001 755.99 E.W. @ F.A.(+) 090225 N 1.1 0003 14,416.12 090425 N 3.1 15,172.11 TOTAL THIS ESTIMATE 72,476.82 TOTAL PREVIOUS ESTIMATE 87,648.93 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 12/20/25 EST. NO. 006 TIME 11:47 AM R.E. NAME: VERMA, NIKETA 07-332304 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION CPRS SEPT25 -10,000.00 003 CPRS SEPT 25 10,000.00 004 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 12/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-332304 TIME 11:47 AM ESTIMATE NO. 006 BID OPENING 01/14/25 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: VERMA, NIKETA DATE OF THIS ESTIMATE 12/20/25 LOCATION PROGRESS ESTIMATE 07-VEN-33-18.9/19.1 ----------------- TORO ENTERPRISES, INC. VENTURA COUNTY NEAR OJAI FROM 0.5 MILE 2101 E. VENTURA BLVD. SOUTH OF BEAR CREEK BRIDGE TO 0.1 MILE OXNARD CA 93036 NORTH OF NORTH FORK MATILIJA CREEK BRIDGE FED. AID NO. HSNH-P033(92)E CONSTRUCT STRUCTURAL CONCRETE BARRIER SLAB ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,215.0000 2,215.00 0.750 1,661 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 3,000.0000 3,000.00 0.850 2,550 003 TIME-RELATED OVERHEAD (WDAY) WDAY 1,792.0000 268,800.00 16.000 28,672.00 99.000 177,408 004 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 10,000.00 2.000 4,000 MEETING 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 20,791.0000 20,791.00 0.150 3,118.65 0.900 18,711 007 TRAFFIC CONTROL SYSTEM LS 341,000.0000 341,000.00 0.250 85,250.00 0.750 255,750 008 TYPE III BARRICADE EA 95.0000 190.00 2.000 190 009 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 1,760.00 880.000 1,760 010 CHANNELIZER (SURFACE MOUNTED) EA 144.0000 8,208.00 87.000 12,528 011 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 82.7500 4,965.00 16.000 1,324.00 63.000 5,213 SYSTEM 012 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 013 TEMPORARY PAVEMENT MARKER EA 9.5000 380.00 40.000 380.00 40.000 380 014 TEMPORARY BARRIER SYSTEM LF 96.0000 64,320.00 150.000 14,400.00 650.000 62,400 015 TEMPORARY CRASH CUSHION MODULE EA 712.0000 15,664.00 22.000 15,664 016 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 8,965.0000 17,930.00 1.000 8,965.00 2.000 17,930 SYSTEM 017 JOB SITE MANAGEMENT LS 83,315.0000 83,315.00 0.150 12,497.25 0.850 70,817 018 WATER POLLUTION CONTROL PROGRAM LS 2,435.0000 2,435.00 0.100 243.50 0.800 1,948 019 TEMPORARY COVER SQYD 6.0000 1,200.00 0.000 0 020 TEMPORARY DRAINAGE INLET PROTECTION EA 1,006.0000 1,006.00 1.000 1,006.00 1.000 1,006 021 TEMPORARY FIBER ROLL LF 5.0000 4,400.00 100.000 500.00 880.000 4,400 022 TEMPORARY CONSTRUCTION ENTRANCE EA 6,425.0000 25,700.00 3.000 19,275 PROGRAM CAS145 PAGE 2 DATE 12/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-332304 TIME 11:47 AM ESTIMATE NO. 006 BID OPENING 01/14/25 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: VERMA, NIKETA DATE OF THIS ESTIMATE 12/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY CONCRETE WASHOUT LS 18,605.0000 18,605.00 0.050 930.25 1.000 18,605 024 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 3.1500 6,174.00 0.000 0 STRIPE (HAZARDOUS WASTE) 025 TREATED WOOD WASTE LB 2.1600 22,464.00 0.000 0 026 INVASIVE SPECIES CONTROL LS 10,000.0000 10,000.00 0.150 1,500.00 0.700 7,000 027 CLEARING AND GRUBBING (LS) LS 44,400.0000 44,400.00 0.150 6,660.00 0.700 31,080 028 ROADWAY EXCAVATION CY 307.5000 206,025.00 670.000 206,025 029 STRUCTURE BACKFILL CY 456.5000 45,650.00 0.000 0 (F) 030 ROADSIDE CLEARING LS 13,000.0000 13,000.00 0.100 1,300 031 PRUNE EXISTING PLANTS LS 28,100.0000 28,100.00 0.000 0 032 REMOVE ASPHALT CONCRETE DIKE LF 39.0000 975.00 25.000 975 033 STRUCTURAL CONCRETE, BARRIER SLAB CY 1,452.5000 1,089,375.00 19.000 27,597.50 750.000 1,089,375 (F) 034 DRILL AND BOND DOWEL LF 112.0000 3,024.00 27.000 3,024 035 CLEAN EXPANSION JOINT LF 65.5000 1,703.00 26.000 1,703.00 26.000 1,703 036 JOINT SEAL (MR 1/2") LF 219.0000 5,694.00 26.000 5,694.00 26.000 5,694 037 REMOVE ROCK BLOCK WALL (PORTION) LF 285.0000 49,020.00 194.000 55,290 038 BRIDGE REMOVAL (PORTION) LS 8,500.0000 8,500.00 1.000 8,500 039 REMOVE PAVEMENT MARKER EA 5.0000 420.00 42.000 210 040 PAVEMENT MARKER EA 70.5000 5,922.00 42.000 2,961.00 42.000 2,961 (RETROREFLECTIVE-RECESSED) 041 OBJECT MARKER (TYPE P) EA 318.0000 636.00 2.000 636.00 2.000 636 042 REMOVE ROADSIDE SIGN (METAL POST) EA 394.0000 3,152.00 8.000 3,152.00 8.000 3,152 043 REMOVE ROADSIDE SIGN PANEL EA 72.0000 144.00 2.000 144.00 2.000 144 044 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.0000 854.00 49.000 686.00 49.000 686 (0.063"-UNFRAMED) 045 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 15.0000 540.00 19.700 295.50 19.700 295 (0.080"-UNFRAMED) 046 ROADSIDE SIGN - ONE POST EA 969.0000 9,690.00 8.000 7,752.00 8.000 7,752 047 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 139.0000 139.00 1.000 139.00 1.000 139 POST 048 VEGETATION CONTROL (MINOR CONCRETE) SQYD 1,297.0000 11,673.00 9.000 11,673 049 TUBULAR BICYCLE RAILING LF 328.0000 135,792.00 394.000 129,232 (F) PROGRAM CAS145 PAGE 3 DATE 12/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-332304 TIME 11:47 AM ESTIMATE NO. 006 BID OPENING 01/14/25 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: VERMA, NIKETA DATE OF THIS ESTIMATE 12/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 CRASH CUSHION (TAU-M, TL-3) EA 77,872.0000 77,872.00 1.000 77,872 051 CONCRETE BARRIER (TYPE 836 MODIFIED) LF 492.5000 203,895.00 394.000 194,045 (F) 052 REMOVE GUARDRAIL LF 28.0000 4,480.00 160.000 4,480 053 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 054 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.9500 8,673.00 1,470.000 4,336.50 1,470.000 4,336 (ENHANCED WET NIGHT VISIBILITY) 055 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.6000 3,136.00 880.000 1,408.00 880.000 1,408 056 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 34.0000 782.00 0.000 0 057 FLASHING BEACON SYSTEM LS 166,105.0000 166,105.00 0.550 91,357.75 0.850 141,189 058 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 059 TEMPORARY SIGNAL SYSTEMS LS 332,209.0000 332,209.00 0.150 49,831.35 0.950 315,598 060 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 30.0000 1,380.00 23.000 690.00 23.000 690 061 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 600.00 25.000 600.00 25.000 600 (0.063"-FRAMED) 062 ROADSIDE SIGN - TWO POST EA 870.0000 870.00 1.000 870.00 1.000 870 PROGRAM CAS145 PAGE 4 DATE 12/20/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-332304 TIME 11:47 AM ESTIMATE NO. 006 BID OPENING 01/14/25 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: VERMA, NIKETA DATE OF THIS ESTIMATE 12/20/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 365,300.25 3,000,133.95 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 15,172.11 87,648.93 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 380,472.36 3,087,782.88 063 MOBILIZATION LS 325,015.0000 325,015.00 1.000 325,015 ORIGINAL CONTRACT AMOUNT 3,725,967.00 TOTAL WORK COMPLETED 380,472.36 3,412,797.88 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 380,472.36 3,412,797.88 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 03/14/25 150 08/04/25 05/08/25 12/31/25 100 58 0 0 86% 67% PROGRESS IS SATISFACTORY VERMA, NIKETA RESIDENT ENGINEER