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 11/22/25 EST. NO. 003 TIME 08:23 AM R.E. NAME: TEHRANI, JOSEPH SOLAIMAN 07-369704 --------------------------------------------------------------------------- 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 11/22/25 EST. NO. 003 TIME 08:23 AM R.E. NAME: TEHRANI, JOSEPH SOLAIMAN 07-369704 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-369704 TIME 08:23 AM ESTIMATE NO. 003 BID OPENING 03/19/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: TEHRANI, JOSEPH SOLAIMAN DATE OF THIS ESTIMATE 11/22/25 LOCATION PROGRESS ESTIMATE 07-VEN-118-12.0/13.4 ----------------- C. A. RASMUSSEN, INC. VENTURA COUNTY IN SOMIS FROM SAND CANYON 28548 LIVINGSTON AVENUE ROAD TO 0.1 MILE EAST OF BALCOM CANYON VALENCIA CA 91355 ROAD FED. AID NO. PTNH-P118(72) CONSTRUCT SOLDIER PILE WALLS, SLOPE PROTEC ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 5,900.0000 5,900.00 1.000 5,900 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 4,600.0000 4,600.00 1.000 4,600 003 TIME-RELATED OVERHEAD (WDAY) WDAY 3,200.0000 1,408,000.00 5.000 16,000.00 68.000 217,600 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 54,000.00 1.000 6,000 005 HOURLY OFF-SITE HR 200.0000 2,000.00 0.000 0 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 33,000.0000 33,000.00 0.500 16,500 007 TRAFFIC CONTROL SYSTEM LS 1,400,000.0000 1,400,000.00 0.100 140,000.00 0.200 280,000 008 CHANNELIZER (SURFACE MOUNTED) EA 93.0000 2,511.00 13.000 1,209 009 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 27.0000 11,880.00 19.000 513.00 88.000 2,376 SYSTEM 010 TEMPORARY BARRIER SYSTEM LF 34.0000 346,800.00 7,140.000 242,760 011 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 012 TEMPORARY RADAR SPEED FEEDBACK SIGN EA 6,400.0000 12,800.00 1.000 6,400 SYSTEM 013 JOB SITE MANAGEMENT LS 99,000.0000 99,000.00 0.070 6,930.00 0.170 16,830 014 STORMWATER POLLUTION PREVENTION PLAN LS 1,500.0000 1,500.00 0.500 750.00 1.000 1,500 015 STORMWATER SAMPLING AND ANALYSIS DAY EA 1,100.0000 2,200.00 1.000 1,100.00 1.000 1,100 016 STORMWATER ANNUAL REPORT EA 2,000.0000 8,000.00 0.000 0 017 TEMPORARY SOIL BINDER SQYD 1.1000 2,772.00 0.000 0 018 TEMPORARY DRAINAGE INLET PROTECTION EA 220.0000 2,200.00 0.000 0 019 TEMPORARY FIBER ROLL LF 6.4000 96,000.00 3,750.000 24,000 020 TEMPORARY CONSTRUCTION ENTRANCE EA 8,900.0000 35,600.00 0.000 0 021 STREET SWEEPING LS 43,000.0000 43,000.00 0.100 4,300 022 TEMPORARY CONCRETE WASHOUT LS 30,000.0000 30,000.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-369704 TIME 08:23 AM ESTIMATE NO. 003 BID OPENING 03/19/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: TEHRANI, JOSEPH SOLAIMAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 HEALTH AND SAFETY PLAN LS 3,700.0000 3,700.00 1.000 3,700 024 TREATED WOOD WASTE LB 0.6400 56,832.00 53,280.000 34,099 025 REMOVE CONCRETE (STRUCTURE) CY 4,500.0000 4,500.00 0.000 0 026 CLEARING AND GRUBBING (LS) LS 82,000.0000 82,000.00 0.000 0 027 ROADWAY EXCAVATION CY 68.0000 342,720.00 1,260.000 85,680.00 2,520.000 171,360 028 ROADWAY EXCAVATION (TYPE TPH) CY 130.0000 980,200.00 0.000 0 029 STRUCTURE EXCAVATION (BRIDGE) CY 2,500.0000 50,000.00 0.000 0 (F) 030 STRUCTURE EXCAVATION (BRIDGE, TYPE TPH) CY 470.0000 2,820.00 0.000 0 (F) 031 STRUCTURE EXCAVATION (SOLDIER PILE WALL) CY 90.0000 39,240.00 0.000 0 (F) 032 STRUCTURE EXCAVATION (SOLDIER PILE WALL, CY 140.0000 112,560.00 0.000 0 (F) TYPE TPH) 033 STRUCTURE BACKFILL (BRIDGE) CY 720.0000 10,080.00 0.000 0 (F) 034 STRUCTURE BACKFILL (SOLDIER PILE WALL) CY 65.0000 18,850.00 0.000 0 (F) 035 CONCRETE BACKFILL (SOLDIER PILE WALL) CY 530.0000 642,890.00 0.000 0 (F) 036 LEAN CONCRETE BACKFILL CY 360.0000 352,080.00 0.000 0 (F) 037 ROADSIDE CLEARING LS 47,000.0000 47,000.00 0.000 0 038 SLOW-RELEASE FERTILIZER LB 5.0000 30.00 0.000 0 039 PLANT (GROUP A) EA 50.0000 550.00 0.000 0 040 PLANT ESTABLISHMENT WORK LS 28,000.0000 28,000.00 0.000 0 041 WOOD MULCH CY 130.0000 16,900.00 0.000 0 042 TEMPORARY IRRIGATION SYSTEM LS 17,000.0000 17,000.00 0.000 0 043 CLASS 3 AGGREGATE BASE (CY) CY 76.0000 267,520.00 0.000 0 044 LEAN CONCRETE BASE CY 260.0000 605,800.00 0.000 0 045 HOT MIX ASPHALT (TYPE A) TON 160.0000 374,400.00 0.000 0 046 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 190.0000 756,200.00 0.000 0 047 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 9.4000 14,476.00 0.000 0 048 TACK COAT TON 900.0000 13,500.00 0.000 0 049 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 2.8000 55,160.00 0.000 0 PROGRAM CAS145 PAGE 3 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-369704 TIME 08:23 AM ESTIMATE NO. 003 BID OPENING 03/19/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: TEHRANI, JOSEPH SOLAIMAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 DRILL AND BOND (DOWEL BAR) EA 45.0000 540.00 0.000 0 051 STEEL SOLDIER PILE (W 14 X 176) LF 240.0000 2,872,320.00 0.000 0 052 30" DRILLED HOLE LF 90.0000 1,085,760.00 0.000 0 053 30" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 800.0000 90,400.00 0.000 0 054 STRUCTURAL CONCRETE, BRIDGE CY 3,800.0000 41,800.00 0.000 0 (F) 055 STRUCTURAL CONCRETE, BARRIER SLAB CY 940.0000 1,791,640.00 0.000 0 (F) 056 STRUCTURAL CONCRETE, BOX CULVERT CY 6,500.0000 32,500.00 0.000 0 (F) 057 STRUCTURAL CONCRETE, HEADWALL CY 5,500.0000 13,200.00 0.000 0 (F) 058 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,900.0000 265,200.00 0.000 0 (F) 059 MINOR CONCRETE (MINOR STRUCTURE) CY 1,360.0000 99,280.00 0.000 0 (F) 060 FURNISH PRECAST PRESTRESSED CONCRETE BOX EA 51,000.0000 51,000.00 0.000 0 GIRDER (60'-70') 061 ERECT PRECAST PRESTRESSED CONCRETE BOX EA 24,000.0000 24,000.00 0.000 0 GIRDER 062 BAR REINFORCING STEEL LB 2.2000 704.00 0.000 0 (F) 063 BAR REINFORCING STEEL (BRIDGE) LB 3.5000 21,626.50 0.000 0 (F) 064 BAR REINFORCING STEEL (BOX CULVERT) LB 3.5000 4,011.00 0.000 0 (F) 065 TIMBER LAGGING MFBM 7,000.0000 854,000.00 0.000 0 (F) 066 CLEAN AND PAINT STEEL SOLDIER PILING LS 662,000.0000 662,000.00 0.000 0 067 BRIDGE REMOVAL (PORTION) LS 36,000.0000 36,000.00 0.000 0 068 DPP INFILTRATION AREA (ROCK INFILL) CY 240.0000 23,280.00 0.000 0 069 18" REINFORCED CONCRETE PIPE LF 200.0000 196,000.00 0.000 0 070 24" REINFORCED CONCRETE PIPE LF 250.0000 782,500.00 0.000 0 071 24" CORRUGATED STEEL PIPE (.109" THICK) LF 580.0000 127,600.00 0.000 0 072 REMOVE REINFORCED CONCRETE BOX CULVERT LF 3,000.0000 15,000.00 0.000 0 (LF) 073 REMOVE INLET EA 2,800.0000 2,800.00 0.000 0 074 REMOVE HEADWALL EA 3,300.0000 3,300.00 0.000 0 075 24" CURED-IN-PLACE PIPELINER LF 450.0000 25,200.00 0.000 0 076 SMALL-ROCK SLOPE PROTECTION CY 1,100.0000 880.00 0.000 0 (F) PROGRAM CAS145 PAGE 4 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-369704 TIME 08:23 AM ESTIMATE NO. 003 BID OPENING 03/19/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: TEHRANI, JOSEPH SOLAIMAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 GABION CY 3,200.0000 11,200.00 0.000 0 (F) 078 CONCRETED-ROCK SLOPE PROTECTION (60 LB, CY 290.0000 40,600.00 0.000 0 CLASS II, METHOD A) (CY) 079 CONCRETED-ROCK SLOPE PROTECTION (1/4 T, CY 510.0000 1,310,700.00 0.000 0 CLASS V, METHOD A) (CY) 080 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 11.0000 42,570.00 0.000 0 081 MINOR CONCRETE (GUTTER) (LF) LF 140.0000 2,800.00 0.000 0 082 REMOVE CONCRETE (CURB, GUTTER, AND LF 180.0000 3,600.00 0.000 0 SIDEWALK) (LF) 083 MISCELLANEOUS IRON AND STEEL LB 5.1000 52,275.00 0.000 0 (F) 084 GATE VALVES EA 6,500.0000 13,000.00 0.000 0 085 AIR-RELEASE & VACUUM ASSEMBLY EA 12,900.0000 38,700.00 0.000 0 086 BLOWOFF ASSEMBLY EA 15,300.0000 30,600.00 0.000 0 087 REMOVE WATER PIPE LF 70.0000 168,000.00 0.000 0 088 FURNISH AND INSTALL WATER LINE LF 240.0000 555,840.00 0.000 0 089 WATER METER SERVICE CONNECTIONS LF 160.0000 25,600.00 0.000 0 090 REMOVE PAVEMENT MARKER EA 2.2000 3,256.00 740.000 1,628 091 GUARD RAILING DELINEATOR EA 27.0000 5,130.00 0.000 0 092 PAVEMENT MARKER (RETROREFLECTIVE) EA 3.9000 6,279.00 805.000 3,139 093 TREATMENT BEST MANAGEMENT PRACTICE EA 410.0000 4,920.00 0.000 0 MARKER 094 REMOVE ROADSIDE SIGN (WOOD POST) EA 290.0000 2,030.00 0.000 0 095 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 25.0000 700.00 0.000 0 (0.063"-UNFRAMED) 096 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 784.00 0.000 0 (0.080"-UNFRAMED) 097 ROADSIDE SIGN - ONE POST EA 920.0000 8,280.00 0.000 0 098 MIDWEST GUARDRAIL SYSTEM (WOOD POST) LF 40.0000 158,000.00 0.000 0 099 VEGETATION CONTROL (MINOR CONCRETE) SQYD 90.0000 95,400.00 0.000 0 100 TRANSITION RAILING (TYPE AGT) EA 5,200.0000 5,200.00 0.000 0 101 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 4,700.0000 51,700.00 0.000 0 102 ALTERNATIVE CRASH CUSHION TL-3 EA 34,000.0000 136,000.00 0.000 0 103 CONCRETE BARRIER (TYPE 60MA) LF 560.0000 72,800.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-369704 TIME 08:23 AM ESTIMATE NO. 003 BID OPENING 03/19/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: TEHRANI, JOSEPH SOLAIMAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 CONCRETE BARRIER (TYPE 60MGA MODIFIED) LF 450.0000 81,900.00 0.000 0 105 CONCRETE BARRIER (TYPE 842) LF 190.0000 702,050.00 0.000 0 (F) 106 REMOVE GUARDRAIL LF 9.0000 70,200.00 0.000 0 107 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 13.0000 1,625.00 0.000 0 WET NIGHT VISIBILITY) 108 PREFORMED THERMOPLASTIC PAVEMENT MARKING SQFT 28.6000 2,717.00 0.000 0 109 PAINT TRAFFIC STRIPE (1-COAT) LF 0.2000 6,700.00 16,750.000 3,350 110 PAINT PAVEMENT MARKING (1-COAT) SQFT 2.0000 340.00 0.000 0 111 6" THERMOPLASTIC TRAFFIC STRIPE LF 1.1000 26,878.50 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 112 8" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 600.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 113 REMOVE PAINTED TRAFFIC STRIPE LF 0.2600 11,362.00 0.000 0 114 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 0.2000 9,300.00 23,250.000 4,650 115 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 16.6000 1,577.00 47.500 788 116 MODIFYING SIGNAL AND LIGHTING SYSTEMS LS 51,000.0000 51,000.00 0.000 0 117 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 118 ITEM DELETED PER ADDENDUM LS 0.0000 0.00 0.000 0 119 TEMPORARY CRASH CUSHION TL-3 EA 230.0000 27,600.00 60.000 13,800.00 120.000 27,600 PROGRAM CAS145 PAGE 6 DATE 11/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-369704 TIME 08:23 AM ESTIMATE NO. 003 BID OPENING 03/19/25 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 11/20/25 R.E. NAME: TEHRANI, JOSEPH SOLAIMAN DATE OF THIS ESTIMATE 11/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 264,773.00 1,081,390.20 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 264,773.00 1,081,390.20 120 MOBILIZATION LS 2,300,000.0000 2,300,000.00 0.750 1,725,000.00 0.750 1,725,000 ORIGINAL CONTRACT AMOUNT 23,759,126.00 TOTAL WORK COMPLETED 1,989,773.00 2,806,390.20 MATERIALS ON HAND ON SITE 1,932,087.10 1,932,087.10 DEDUCTIONS 0.00 0.00 TOTAL 3,921,860.10 4,738,477.30 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 05/28/25 690 00/00/00 00/00/00 12/30/27 69 16 0 0 12% 10% PROGRESS IS SATISFACTORY TEHRANI, JOSEPH SOLAIMAN RESIDENT ENGINEER