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 08/21/25 EST. NO. 001 TIME 03:19 PM R.E. NAME: SOLAIMAN TEHRANI, J. 07-346804 --------------------------------------------------------------------------- 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 08/21/25 EST. NO. 001 TIME 03:19 PM R.E. NAME: SOLAIMAN TEHRANI, J. 07-346804 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346804 TIME 03:19 PM ESTIMATE NO. 001 BID OPENING 01/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SOLAIMAN TEHRANI, J. DATE OF THIS ESTIMATE 08/21/25 LOCATION PROGRESS ESTIMATE 07-VEN-232-0.4/R4.1 ----------------- TORO ENTERPRISES, INC. VENTURA COUNTY IN AND NEAR OXNARD FROM 2101 E. VENTURA BLVD. ROUTE 232/101 SEPARATION TO ROUTE 118 OXNARD CA 93036 FED. AID NO. ACNH-S232(3)E COLD PLANE AND OVERLAY WITH HMA & RHMA. ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,000.0000 2,000.00 0.000 0 002 TIME-RELATED OVERHEAD (WDAY) WDAY 1,575.0000 630,000.00 70.000 110,250.00 70.000 110,250 003 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 54,000.00 0.000 0 004 HOURLY OFF-SITE HR 200.0000 4,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 106,000.0000 106,000.00 0.360 38,160.00 0.360 38,160 006 TRAFFIC CONTROL SYSTEM LS 670,000.0000 670,000.00 0.060 40,200.00 0.060 40,200 007 FLASHING ARROW SIGN EA 4,900.0000 34,300.00 0.000 0 008 TYPE III BARRICADE EA 245.0000 1,715.00 4.000 980.00 4.000 980 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 3.6500 730.00 0.000 0 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 0.7600 13,148.00 0.000 0 011 CHANNELIZER (SURFACE MOUNTED) EA 49.0000 25,970.00 0.000 0 012 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 44.0000 17,600.00 0.000 0 SYSTEM 013 TEMPORARY BARRIER SYSTEM LF 68.2500 304,395.00 0.000 0 014 TEMPORARY PEDESTRIAN ACCESS ROUTE LS 15,000.0000 15,000.00 0.000 0 015 TEMPORARY CRASH CUSHION TL-2 EA 9,200.0000 101,200.00 0.000 0 016 TEMPORARY TRAFFIC SCREEN LF 15.0000 66,900.00 0.000 0 017 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 15,600.0000 93,600.00 0.000 0 SYSTEM 018 JOB SITE MANAGEMENT LS 28,000.0000 28,000.00 0.000 0 019 STORMWATER POLLUTION PREVENTION PLAN LS 2,200.0000 2,200.00 0.000 0 020 STORMWATER SAMPLING AND ANALYSIS DAY EA 3,000.0000 3,000.00 0.000 0 021 STORMWATER ANNUAL REPORT EA 3,000.0000 9,000.00 0.000 0 022 TEMPORARY DRAINAGE INLET PROTECTION EA 555.0000 6,105.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346804 TIME 03:19 PM ESTIMATE NO. 001 BID OPENING 01/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SOLAIMAN TEHRANI, J. DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 TEMPORARY GRAVEL BAG BERM LF 21.0000 164,010.00 0.000 0 024 STREET SWEEPING LS 182,000.0000 182,000.00 0.000 0 025 REMOVE YELLOW THERMOPLASTIC TRAFFIC LF 1.7200 17,888.00 0.000 0 STRIPE (HAZARDOUS WASTE) 026 TREATED WOOD WASTE LB 0.9200 7,369.20 0.000 0 027 CLEARING AND GRUBBING (LS) LS 20,000.0000 20,000.00 0.250 5,000.00 0.250 5,000 028 ROADWAY EXCAVATION CY 55.0000 267,300.00 0.000 0 029 SHOULDER BACKING TON 600.0000 7,200.00 0.000 0 030 ROCK BLANKET SQFT 179.0000 225,540.00 0.000 0 031 CLASS 3 AGGREGATE BASE (CY) CY 178.0000 482,380.00 72.000 12,816.00 72.000 12,816 032 LEAN CONCRETE BASE RAPID SETTING CY 510.0000 632,400.00 0.000 0 033 BASE BOND BREAKER SQYD 14.0000 7,420.00 0.000 0 034 PRIME COAT TON 2,655.0000 15,930.00 0.000 0 035 HOT MIX ASPHALT (TYPE A) TON 208.0000 359,840.00 0.000 0 036 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 176.0000 4,628,800.00 0.000 0 037 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 65.0000 5,590.00 0.000 0 038 TACK COAT TON 1,085.0000 40,145.00 0.000 0 039 REMOVE ASPHALT CONCRETE PAVEMENT (SQFT) SQFT 7.8500 43,332.00 0.000 0 040 REMOVE ASPHALT CONCRETE DIKE LF 13.6000 1,904.00 0.000 0 041 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.4000 598,400.00 0.000 0 042 STRUCTURAL CONCRETE, DRAINAGE INLET CY 2,500.0000 47,500.00 0.000 0 (F) 043 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 2,800.0000 596,400.00 0.000 0 R MODIFIED) 044 MINOR CONCRETE (MINOR STRUCTURE) CY 2,100.0000 63,000.00 0.000 0 (F) 045 PAVING NOTCH EXTENSION CF 435.0000 74,820.00 0.000 0 046 JOINT SEAL (MR 1 1/2") LF 295.0000 67,850.00 0.000 0 047 RAPID SETTING CONCRETE (PATCH) CF 2,100.0000 6,930.00 0.000 0 048 REPAIR SPALLED SURFACE AREA SQFT 16.5000 15,312.00 0.000 0 049 REMOVE UNSOUND CONCRETE CF 2,100.0000 6,930.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346804 TIME 03:19 PM ESTIMATE NO. 001 BID OPENING 01/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SOLAIMAN TEHRANI, J. DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 18" REINFORCED CONCRETE PIPE LF 230.0000 57,500.00 0.000 0 051 24" REINFORCED CONCRETE PIPE LF 206.0000 747,780.00 0.000 0 052 36" PRECAST CONCRETE PIPE MANHOLE LF 1,650.0000 181,500.00 0.000 0 053 ADJUST INLET EA 3,300.0000 6,600.00 0.000 0 054 DETECTABLE WARNING SURFACE SQFT 48.0000 28,800.00 38.000 1,824.00 38.000 1,824 055 MINOR CONCRETE (CURB AND GUTTER) CY 670.0000 100,500.00 9.000 6,030.00 9.000 6,030 056 MINOR CONCRETE (SIDEWALK) CY 890.0000 70,310.00 3.000 2,670.00 3.000 2,670 057 MINOR CONCRETE (CURB RAMP) CY 1,300.0000 100,100.00 11.000 14,300.00 11.000 14,300 058 REMOVE CONCRETE (CURB, GUTTER, AND CY 332.0000 89,640.00 48.000 15,936.00 48.000 15,936 SIDEWALK) (CY) 059 PRE/POST CONSTRUCTION SURVEYS EA 7,320.0000 36,600.00 0.000 0 060 MISCELLANEOUS IRON AND STEEL LB 5.3000 77,883.50 0.000 0 (F) 061 MANHOLE FRAME AND COVER EA 1,000.0000 12,000.00 0.000 0 062 GUARD RAILING DELINEATOR EA 60.0000 780.00 0.000 0 063 PAVEMENT MARKER (RETROREFLECTIVE) EA 4.2000 17,178.00 0.000 0 064 REMOVE ROADSIDE SIGN (WOOD POST) EA 141.0000 12,267.00 0.000 0 065 REMOVE ROADSIDE SIGN (METAL POST) EA 300.0000 7,800.00 0.000 0 066 REMOVE ROADSIDE SIGN (STRAP AND SADDLE EA 60.0000 3,240.00 0.000 0 BRACKET METHOD) 067 REMOVE ROADSIDE SIGN PANEL EA 108.0000 3,024.00 0.000 0 068 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 13.5000 18,225.00 0.000 0 (0.063"-UNFRAMED) 069 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 14.1000 5,499.00 0.000 0 (0.080"-UNFRAMED) 070 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 23.0000 3,680.00 0.000 0 (0.063"-FRAMED) 071 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 24.0000 10,320.00 0.000 0 (0.080"-FRAMED) 072 ROADSIDE SIGN - ONE POST EA 520.0000 72,800.00 0.000 0 073 ROADSIDE SIGN - TWO POST EA 1,590.0000 20,670.00 0.000 0 074 INSTALL SIGN (STRAP AND SADDLE BRACKET EA 125.0000 8,750.00 0.000 0 METHOD) 075 INSTALL ROADSIDE SIGN PANEL ON EXISTING EA 130.0000 3,640.00 0.000 0 POST 076 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 58.0000 22,040.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346804 TIME 03:19 PM ESTIMATE NO. 001 BID OPENING 01/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SOLAIMAN TEHRANI, J. DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 VEGETATION CONTROL (MINOR CONCRETE) SQYD 153.0000 39,780.00 0.000 0 078 END CAP (TYPE A) EA 651.0000 651.00 0.000 0 079 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 2,280.0000 9,120.00 0.000 0 080 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 5,900.0000 17,700.00 0.000 0 081 REMOVE GUARDRAIL LF 23.0000 4,370.00 0.000 0 082 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 6.0500 108,295.00 0.000 0 WET NIGHT VISIBILITY) 083 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 16.4500 197,400.00 0.000 0 084 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.2000 1,284.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) 085 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.4500 197,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 086 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.0100 11,312.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) 087 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.4500 12,740.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 088 8" THERMOPLASTIC TRAFFIC STRIPE LF 0.9000 1,332.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) 089 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 11,330.00 0.000 0 090 METHYL METHACRYLATE PAINT TRAFFIC STRIPE SQFT 7.1000 118,570.00 0.000 0 CROSSWALK AND PAVEMENT MARKING 091 6" TRAFFIC STRIPE TAPE (WARRANTY) LF 5.4500 187,480.00 0.000 0 (BROKEN 18-12) 092 INDUCTIVE LOOP DETECTOR (LS) LS 22,000.0000 22,000.00 0.000 0 093 FLASHING BEACON SYSTEM LS 228,000.0000 228,000.00 0.500 114,000.00 0.500 114,000 094 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 1,520,000.0000 1,520,000.00 0.150 228,000.00 0.150 228,000 PROGRAM CAS145 PAGE 5 DATE 08/21/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346804 TIME 03:19 PM ESTIMATE NO. 001 BID OPENING 01/09/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 08/20/24 R.E. NAME: SOLAIMAN TEHRANI, J. DATE OF THIS ESTIMATE 08/21/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 590,166.00 590,166.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 590,166.00 590,166.00 095 MOBILIZATION LS 1,100,000.0000 1,100,000.00 0.000 0 ORIGINAL CONTRACT AMOUNT 16,282,743.70 TOTAL WORK COMPLETED 590,166.00 590,166.00 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 590,166.00 590,166.00 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 03/14/25 400 00/00/00 00/00/00 10/30/26 20 0 0 0 4% 5% PROGRESS IS SATISFACTORY SOLAIMAN TEHRANI, J. RESIDENT ENGINEER