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 07/24/25 EST. NO. 017 TIME 12:53 PM R.E. NAME: MOSALLAI, MOJTABA 01-434844 --------------------------------------------------------------------------- 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 --------------------------------------------------------------------------- 009 0001 238,993.81 E.W. @ L.S.(+) 041725 N 001 011 0003 25,355.00 E.W. @ L.S.(+) 012125 N 001 012 0012 933.21 E.W. @ F.A.(+) 030325 N 0089.0 0013 14,600.91 012125 N 0090.0 0014 1,445.40 010925 N 0123.0 014 0003 120,690.92 E.W. @ L.S.(+) 061325 N 0003.0 402,019.25 TOTAL THIS ESTIMATE 394,741.35 TOTAL PREVIOUS ESTIMATE 796,760.60 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 07/24/25 EST. NO. 017 TIME 12:53 PM R.E. NAME: MOSALLAI, MOJTABA 01-434844 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER 5/24 LTR DEDUCT -1,000.00 002 RTN PER 5/24 LTR 1,000.00 003 PER 1/25 LTR DEDUCT -5,000.00 010 RTN PER 1/25 LTR 5,000.00 011 0.00 0.00 OVERBID ITEMS OVERBID ITEM NO. 149 -1,971.53 001 OVERBID ITEM NO. 149 -985.76 002 OVERBID ITEM NO. 149 -788.61 004 OVERBID ITEM NO. 149 -197.16 012 0.00 -3,943.06 TOTAL DEDUCTIONS 0.00 -3,943.06 PROGRAM CAS145 PAGE 1 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 LOCATION PROGRESS ESTIMATE 01-MEN-1-R51.3/R52.1 ----------------- MCCULLOUGH CONSTRUCTION INC MENDOCINO COUNTY AT MENDOCINO FROM LARKIN 57 ALDERGROVE ROAD ROAD TO 0.2 MILE SOUTH OF SURFWOOD ESTATES ARCATA CA 95521 ROAD FED. AID NO. ACST-S001(664)E STRUCTURAL CONCRETE, BAR REINFORCING STEEL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 1,500.0000 1,500.00 1.000 1,500 002 LEVEL 2 CRITICAL PATH METHOD SCHEDULE LS 20,000.0000 20,000.00 0.750 15,000 003 TIME-RELATED OVERHEAD (LS) LS 1,038,287.0000 1,038,287.00 0.042 43,608.05 0.856 888,773 004 DISPUTE RESOLUTION BOARD ON-SITE MEETING EA 6,000.0000 54,000.00 1.000 6,000.00 6.000 36,000 005 HOURLY OFF-SITE HR 200.0000 4,000.00 2.000 400.00 13.000 2,600 DISPUTE-RESOLUTION-BOARD-RELATED TASKS 006 CONSTRUCTION AREA SIGNS LS 12,000.0000 12,000.00 0.106 1,272.00 0.856 10,272 007 TRAFFIC CONTROL SYSTEM LS 282,927.0000 282,927.00 0.042 11,882.93 0.856 242,185 008 TYPE III BARRICADE EA 200.0000 1,200.00 3.000 600 009 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 2.0000 1,980.00 90.000 180 010 TEMPORARY TRAFFIC STRIPE (PAINT) LF 2.0000 7,460.00 100.000 200 011 CHANNELIZER LANE SEPARATION SYSTEM LF 8.0000 5,120.00 0.000 0 012 CHANNELIZER (SURFACE MOUNTED) EA 80.0000 2,800.00 43.750 3,500 013 PLASTIC TRAFFIC DRUMS EA 200.0000 4,800.00 0.000 0 014 PORTABLE RADAR SPEED FEEDBACK SIGN LS 30,000.0000 30,000.00 0.042 1,260.00 0.856 25,680 SYSTEMS (LS) 015 TEMPORARY BARRIER SYSTEM LF 51.9500 62,340.00 560.000 29,092 016 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 126,124.0000 126,124.00 0.042 5,297.21 0.856 107,962 017 ALTERNATIVE TEMPORARY CRASH CUSHION TL-3 EA 8,330.0000 49,980.00 3.000 24,990 018 JOB SITE MANAGEMENT LS 165,309.0000 165,309.00 0.042 6,942.98 0.856 141,504 019 STORMWATER POLLUTION PREVENTION PLAN LS 1,500.0000 1,500.00 0.750 1,125 020 RAIN EVENT ACTION PLAN EA 500.0000 36,000.00 0.000 0 021 STORM WATER ANNUAL REPORT EA 2,000.0000 6,000.00 0.000 0 022 TEMPORARY EROSION CONTROL BLANKET SQYD 6.4800 22,680.00 224.000 1,451 PROGRAM CAS145 PAGE 2 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MOVE-IN/MOVE-OUT (TEMPORARY EROSION EA 1,500.0000 3,000.00 2.000 3,000 CONTROL) 024 TEMPORARY HYDRAULIC MULCH (BONDED FIBER SQYD 1.5200 12,160.00 9,000.000 13,680 MATRIX) 025 TEMPORARY CHECK DAM LF 20.0000 8,000.00 180.000 3,600 026 TEMPORARY DRAINAGE INLET PROTECTION EA 225.0000 2,250.00 5.000 1,125 027 TEMPORARY FIBER ROLL LF 5.7500 3,450.00 828.000 4,761 028 TEMPORARY GRAVEL BAG BERM LF 30.0000 4,500.00 0.000 0 029 TEMPORARY REINFORCED SILT FENCE LF 9.0500 15,385.00 710.000 6,425 030 TEMPORARY CONSTRUCTION ENTRANCE EA 4,000.0000 8,000.00 1.000 4,000 031 STREET SWEEPING LS 30,000.0000 30,000.00 0.042 1,260.00 0.856 25,680 032 TEMPORARY CONCRETE WASHOUT LS 10,000.0000 10,000.00 0.042 420.00 0.572 5,720 033 WORK AREA MONITORING (BRIDGE) LS 10,000.0000 10,000.00 0.000 0 034 TREATED WOOD WASTE LB 0.5000 4,980.00 0.000 0 035 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 43,000.0000 43,000.00 0.042 1,806.00 0.856 36,808 036 INVASIVE SPECIES CONTROL LS 6,000.0000 6,000.00 0.042 252.00 0.856 5,136 037 BAT AND BIRD EXCLUSION DEVICES LS 27,363.0000 27,363.00 0.750 20,522 038 TEMPORARY HIGH-VISIBILITY FENCE LF 4.1500 8,175.50 1,670.000 6,930 039 CLEARING AND GRUBBING (LS) LS 102,481.0000 102,481.00 1.000 102,481 040 ROADWAY EXCAVATION CY 41.0700 698,190.00 300.000 12,321.00 15,916.000 653,670 041 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 341.6200 112,734.60 323.180 110,404 DEPOSITED LEAD) 042 ROADWAY EXCAVATION (TOPSOIL) CY 93.3700 38,281.70 205.000 19,140.85 410.000 38,281 043 SHOULDER BACKING TON 103.1100 8,042.58 0.000 0 044 STRUCTURE EXCAVATION (TYPE D) CY 1,151.0800 559,424.88 486.000 559,424 (F) 045 STRUCTURE BACKFILL CY 184.4700 2,582.58 0.000 0 (F) 046 STRUCTURE BACKFILL (BRIDGE) CY 702.0800 187,455.36 61.990 43,521.94 252.000 176,924 (F) 047 SODIUM BENTONITE CLAY CY 711.5000 24,475.60 34.400 24,475.60 34.400 24,475 048 DITCH EXCAVATION CY 46.9400 24,878.20 0.000 0 049 ROADSIDE CLEARING LS 396,730.0000 396,730.00 1.000 396,730 PROGRAM CAS145 PAGE 3 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 MOVE-IN/MOVE-OUT (EROSION CONTROL) EA 1,500.0000 6,000.00 1.000 1,500 051 HYDRAULIC BIOTIC GROWTH MEDIUM SQFT 0.2500 38,500.00 81,000.000 20,250 052 FIBER REINFORCED MATRIX (SQFT) SQFT 0.1600 24,640.00 81,000.000 12,960 053 ROLLED EROSION CONTROL PRODUCT (NETTING) SQFT 6.5000 1,885.00 0.000 0 054 FIBER ROLLS LF 9.1000 2,184.00 0.000 0 055 COMPOST (CY) CY 150.0000 300.00 0.000 0 056 INCORPORATE MATERIALS SQFT 0.2500 72.50 0.000 0 057 CLASS 2 AGGREGATE BASE (CY) CY 111.0600 127,719.00 389.930 43,305 058 HOT MIX ASPHALT (TYPE A) TON 226.2400 742,067.20 0.000 0 059 ASPHALTIC EMULSION (BONDED WEARING TON 3,000.0000 1,200.00 0.000 0 COURSE) 060 ASPHALT BINDER (GEOSYNTHETIC PAVEMENT TON 1,818.0000 3,999.60 0.000 0 INTERLAYER) 061 GEOSYNTHETIC PAVEMENT INTERLAYER (PAVING SQYD 24.2400 21,331.20 0.000 0 FABRIC) 062 PLACE HOT MIX ASPHALT DIKE (TYPE D) LF 6.0700 9,469.20 0.000 0 063 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 6.0700 971.20 0.000 0 064 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 6.0700 3,338.50 0.000 0 065 TACK COAT TON 1,939.2000 11,635.20 0.000 0 066 REMOVE ASPHALT CONCRETE DIKE LF 4.0000 8,280.00 0.000 0 067 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 3.9000 39,780.00 0.000 0 068 GROUND ANCHOR (SUBHORIZONTAL) EA 12,300.0000 196,800.00 16.000 196,800 069 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 350.0000 22,750.00 65.000 22,750 070 24" CAST-IN-DRILLED-HOLE CONCRETE PILING LF 685.0000 131,520.00 192.000 131,520 (ROCK SOCKET) 071 PRESTRESSING CAST-IN-PLACE CONCRETE LS 41,160.0000 41,160.00 1.000 41,160 072 STRUCTURAL CONCRETE, BRIDGE FOOTING CY 1,940.0000 118,340.00 61.000 118,340 (F) 073 STRUCTURAL CONCRETE, BRIDGE CY 2,380.0800 1,442,328.48 582.830 1,387,182 (F) 074 STRUCTURAL CONCRETE, BRIDGE (POLYMER CY 2,863.0000 372,190.00 130.000 372,190 (F) FIBER) 075 AGGREGATE BASE (APPROACH SLAB) CY 250.0000 2,000.00 0.000 0 076 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,348.8000 70,137.60 52.000 70,137 (F) N) PROGRAM CAS145 PAGE 4 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 077 STRUCTURAL CONCRETE, HEADWALL CY 2,200.0000 22,220.00 10.100 22,220 (F) 078 STRUCTURAL CONCRETE, DRAINAGE INLET CY 3,100.0000 66,650.00 1.890 5,859.00 14.000 43,400 (F) 079 STRUCTURAL CONCRETE, APPROACH SLAB (TYPE CY 1,194.9900 94,404.21 0.000 0 R MODIFIED) 080 MINOR CONCRETE (MINOR STRUCTURE) CY 1,900.0000 26,600.00 0.000 0 (F) 081 DRILL AND BOND DOWEL LF 66.0000 30,426.00 306.650 20,238 082 CLEAN EXPANSION JOINT LF 20.0000 1,120.00 0.000 0 083 PIPE PIN LB 7.2500 23,323.25 3,217.000 23,323 (F) 084 JOINT SEAL (MR 2") LF 120.0000 11,280.00 0.000 0 085 BAR REINFORCING STEEL (BRIDGE, EPOXY LB 1.8000 347,400.00 179,251.000 322,651 (F) COATED) 086 RAPID SETTING CONCRETE (PATCH) CF 400.0000 11,200.00 0.000 0 087 REMOVE UNSOUND CONCRETE CF 300.0000 8,400.00 0.000 0 088 PREPARE CONCRETE BRIDGE DECK SURFACE SQFT 2.0000 23,620.00 0.000 0 089 FURNISH POLYESTER CONCRETE OVERLAY CF 100.0000 118,100.00 0.000 0 090 PLACE POLYESTER CONCRETE OVERLAY SQFT 9.5000 112,195.00 0.000 0 (F) 091 CORE CONCRETE (5") LF 200.0000 3,600.00 0.000 0 092 CORE CONCRETE (7") LF 300.0000 600.00 0.000 0 093 BRIDGE REMOVAL (PORTION) LS 249,633.0000 249,633.00 0.650 162,261 094 18" PLASTIC PIPE LF 172.0000 18,920.00 99.900 17,182 095 24" PLASTIC PIPE LF 300.0000 1,500.00 -5.000 -1,500.00 0.000 0 096 30" PLASTIC PIPE LF 335.2100 70,394.10 0.000 0 097 42" REINFORCED CONCRETE PIPE LF 600.0000 3,600.00 6.000 3,600 098 30" CORRUGATED STEEL PIPE (.109" THICK) LF 414.3800 111,882.60 -39.600 -16,409.45 0.000 0 099 24" PLASTIC PIPE DOWNDRAIN LF 158.6900 14,282.10 0.000 0 100 30" PLASTIC PIPE DOWNDRAIN LF 193.2900 13,530.30 0.000 0 101 24" ENTRANCE TAPER EA 960.0000 960.00 0.000 0 102 24" ANCHOR ASSEMBLY EA 1,254.0000 1,254.00 0.000 0 103 30" ANCHOR ASSEMBLY EA 1,563.0000 7,815.00 0.000 0 PROGRAM CAS145 PAGE 5 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 104 DRAINAGE INLET MARKER EA 95.0000 665.00 0.000 0 105 12" WELDED STEEL PIPE CASING (BRIDGE) LF 204.0000 32,640.00 160.000 32,640 106 18" ALTERNATIVE FLARED END SECTION EA 955.0000 1,910.00 2.000 1,910 107 REMOVE CULVERT (LF) LF 30.0000 3,300.00 110.000 3,300 108 REMOVE DOWNDRAIN (EA) EA 800.0000 2,400.00 1.000 800.00 3.000 2,400 109 REMOVE INLET EA 2,000.0000 4,000.00 2.000 4,000 110 ADJUST OVERSIDE DRAIN EA 800.0000 800.00 0.000 0 111 CONCRETE (CONCRETE APRON) CY 1,200.0000 11,760.00 0.000 0 112 SLOPE PAVING (CONCRETE) CY 1,200.0000 2,160.00 0.000 0 113 ROCK SLOPE PROTECTION (60 LB, CLASS II, CY 250.0000 11,250.00 22.300 5,575.00 22.300 5,575 METHOD B) (CY) 114 GRAVEL FILTER (UNIVERSAL) CY 300.0000 3,600.00 6.000 1,800.00 6.000 1,800 115 MISCELLANEOUS IRON AND STEEL LB 6.0000 11,460.00 1,154.000 6,924 (F) 116 INLET GRATE EA 1,200.0000 2,400.00 2.000 2,400 117 MISCELLANEOUS METAL (BRIDGE) LB 16.5000 32,175.00 994.000 16,401 (F) 118 DESTROY WELL EA 15,000.0000 30,000.00 0.000 0 119 RESET MAILBOX EA 600.0000 1,200.00 0.000 0 120 REMOVE PAVEMENT MARKER EA 5.0000 1,350.00 26.000 130 121 PAVEMENT MARKER (RETROREFLECTIVE) EA 13.0000 3,250.00 0.000 0 122 MARKER (CULVERT) EA 95.0000 570.00 0.000 0 123 TREATMENT BEST MANAGEMENT PRACTICE EA 200.0000 800.00 0.000 0 MARKER 124 OBJECT MARKER (TYPE P) EA 275.0000 550.00 0.000 0 125 OBJECT MARKER (TYPE L-1) EA 75.0000 300.00 0.000 0 126 REMOVE MARKER EA 33.0000 132.00 0.000 0 127 RESET ROADSIDE SIGN EA 200.0000 2,200.00 0.000 0 128 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 55.0000 17,600.00 0.000 0 129 VEGETATION CONTROL (MINOR CONCRETE) SQYD 115.1600 21,880.40 0.000 0 130 CHAIN LINK RAILING (TYPE 7 MODIFIED) LF 45.0000 9,990.00 222.000 9,990 (F) PROGRAM CAS145 PAGE 6 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 131 TUBULAR BICYCLE RAILING LF 79.5000 42,771.00 269.000 21,385.50 269.000 21,385 (F) 132 PEDESTRIAN RAILING LF 475.9600 188,004.20 0.000 0 (F) 133 CABLE RAILING LF 175.0000 5,250.00 30.000 5,250 (F) 134 TRANSITION RAILING (TYPE WB-31) EA 5,000.0000 20,000.00 0.000 0 135 END ANCHOR ASSEMBLY (TYPE SFT-M) EA 1,800.0000 1,800.00 0.000 0 136 ALTERNATIVE IN-LINE TERMINAL TL-3 EA 4,700.0000 23,500.00 0.000 0 137 CONCRETE BARRIER (TYPE 85 MODIFIED) LF 517.0000 291,071.00 281.500 145,535 (F) 138 REMOVE GUARDRAIL LF 7.0000 3,080.00 180.000 1,260 139 REMOVE BARRIER RAILING LF 8.2900 1,160.60 0.000 0 140 THERMOPLASTIC PAVEMENT MARKING (ENHANCED SQFT 25.0000 8,250.00 0.000 0 WET NIGHT VISIBILITY) 141 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 1,820.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) 142 6" THERMOPLASTIC TRAFFIC STRIPE LF 2.0000 20,200.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 143 8" THERMOPLASTIC TRAFFIC STRIPE LF 45.0000 2,745.00 0.000 0 (ENHANCED WET NIGHT VISIBILITY) 144 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 1.0000 5,440.00 0.000 0 145 12" RUMBLE STRIP (ASPHALT CONCRETE STA 385.0000 9,625.00 0.000 0 PAVEMENT) 146 6" TRAFFIC STRIPE TAPE LF 40.0000 18,000.00 0.000 0 147 6" TRAFFIC STRIPE TAPE WITH CONTRAST LF 40.0000 18,000.00 0.000 0 148 TEMPORARY SIGNAL SYSTEMS LS 253,185.0000 253,185.00 0.042 10,633.77 0.856 216,726 PROGRAM CAS145 PAGE 7 DATE 07/24/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-434844 TIME 12:53 PM ESTIMATE NO. 017 BID OPENING 11/09/23 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 07/20/25 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 07/24/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 208,004.38 7,242,997.62 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 402,019.25 796,760.60 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 610,023.63 8,039,758.22 149 MOBILIZATION LS 1,142,970.0000 1,142,970.00 1.000 1,142,970 ORIGINAL CONTRACT AMOUNT 11,390,269.44 TOTAL WORK COMPLETED 610,023.63 9,182,728.22 MATERIALS ON HAND ON SITE -18,213.99 142,173.35 DEDUCTIONS 0.00 -3,943.06 TOTAL 591,809.64 9,320,958.51 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 149 MOBILIZATION 1,139,026.94 1,142,970.00 3,943.06 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 01/10/24 285 03/05/24 01/22/24 09/22/25 240 103 0 0 76% 84% PROGRESS IS SATISFACTORY *** SUSPENDED ON 03/05/24. MOSALLAI, MOJTABA RESIDENT ENGINEER