K-2 - Pay Estimate 2 - Boomerang - Original Town Phase 3

<table> <tr> <th>ITEM NO.</th> <th>CONTRACT ITEMS</th> <th>UNIT</th> <th>EST QTY</th> <th>UNIT PRICE</th> <th>CONTRACTOR'S BID PRICE</th> <th colspan="2">Pay Period #2</th> <th>TOTAL TO DATE</th> </tr> <tr> <td colspan="8">(NOTE: Items shown in BOLD are the ADDENDUM CHANGES)</td> <td></td> </tr> <tr> <td>1</td> <td>CLEANSING & GRUBBING</td> <td>UNITS</td> <td>357.80</td> <td>$30.00</td> <td>$10,734.00</td> <td></td> <td></td> <td>307.80 $9,234.00</td> </tr> <tr> <td>2</td> <td>EXCAVATION, CLASS III, ROADWAY AND BORROW</td> <td>CY</td> <td>5634.76</td> <td>$13.35</td> <td>$75,252.50</td> <td></td> <td></td> <td>845.91 $11,414.11</td> </tr> <tr> <td>3</td> <td>EXCAVATION, CLASS III, BORROW</td> <td>CY</td> <td>654.00</td> <td>$13.35</td> <td>$8,572.50</td> <td></td> <td></td> <td>654.00 $8,572.50</td> </tr> <tr> <td>4</td> <td>TOPSOIL, STRIP, SALVAGE & RESPREAD</td> <td>CY</td> <td>1008.72</td> <td>$33.00</td> <td>$33,287.76</td> <td></td> <td></td> <td>151.31 $4,993.23</td> </tr> <tr> <td>5</td> <td>SURGRADE PREPARATION</td> <td>ST</td> <td>9298.45</td> <td>$2.00</td> <td>$18,596.90</td> <td></td> <td></td> <td></td> </tr> <tr> <td>6</td> <td>SHOULDER FINISH, EARTH</td> <td>STA</td> <td>44.45</td> <td>$300.00</td> <td>$13,335.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>7</td> <td>REMOVAL OF KNOWN PIPE CLUSTERS, MISC. SIZE AND TYPE</td> <td>LF</td> <td>1120.00</td> <td>$15.00</td> <td>$16,800.00</td> <td>163.20</td> <td>2,441.00</td> <td>517.00 $7,755.00</td> </tr> <tr> <td>8</td> <td>STORM SEWER, TRENCHED, 12 IN DIA.</td> <td>LF</td> <td>833.50</td> <td>$80.00</td> <td>$66,680.00</td> <td></td> <td></td> <td>36.00 $2,880.00</td> </tr> <tr> <td>9</td> <td>STORM SEWER, TRENCHED, 18 IN DIA.</td> <td>LF</td> <td>833.50</td> <td>$80.00</td> <td>$66,680.00</td> <td></td> <td></td> <td>327.00 $26,160.00</td> </tr> <tr> <td>10</td> <td>STORM SEWER, TRENCHED, 24 IN DIA.</td> <td>LF</td> <td>580.00</td> <td>$100.00</td> <td>$58,000.00</td> <td></td> <td></td> <td>49.50 -$910.00</td> </tr> <tr> <td>11</td> <td>PISP APRON, RCP, 24 IN.</td> <td>EACH</td> <td>1.00</td> <td>$2,590.00</td> <td>$2,590.00</td> <td>241.50</td> <td>33,017.50</td> <td>469.00 $60,077.50</td> </tr> <tr> <td>12</td> <td>PISP APRON GUARD</td> <td>EACH</td> <td>1.00</td> <td>$1,400.00</td> <td>$1,400.00</td> <td></td> <td></td> <td>1.00 $1,400.00</td> </tr> <tr> <td>13</td> <td>SUBDRAIN, PERFORATED PLASTIC PIPE, 4 IN. DIA.</td> <td>EACH</td> <td>299.00</td> <td>$1,500.00</td> <td>$448,500.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>14</td> <td>SUBDRAIN, CONCRETE, CMP, 4 IN. DIA.</td> <td>EACH</td> <td>28.00</td> <td>$210.00</td> <td>$5,880.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>15</td> <td>SUBDRAIN CLEANOUT, TYPE 2, 24 INCH</td> <td>EACH</td> <td>4.00</td> <td>$1,230.00</td> <td>$4,920.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>16</td> <td>WATERMAIN, TRENCHED, DB, 12 PVC, 6 IN. DIA.</td> <td>LF</td> <td>813.00</td> <td>$540.00</td> <td>$437,220.00</td> <td></td> <td></td> <td>220.00 $121,100.00</td> </tr> <tr> <td>17</td> <td>WATERMAIN, TRENCHED, DB, 12 PVC, 8 IN. DIA.</td> <td>LF</td> <td>1,187.00</td> <td>$540.00</td> <td>$634,780.00</td> <td></td> <td></td> <td>367.00 $199,260.00</td> </tr> <tr> <td>18</td> <td>WATERMAIN, TRENCHED, DB, 12 PVC, 8 IN. DIA.</td> <td>LF</td> <td>359.00</td> <td>$70.00</td> <td>$25,130.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>19</td> <td>FITTINGS, MUD, 4 IN. DIA.</td> <td>EACH</td> <td>40.00</td> <td>$400.00</td> <td>$16,000.00</td> <td></td> <td></td> <td>6.00 $2,400.00</td> </tr> <tr> <td>20</td> <td>WATER SERVICE PIPE, TYPE COPPER, 1 IN. DIA.</td> <td>LF</td> <td>239.00</td> <td>$2,497.00</td> <td>$599,083.00</td> <td></td> <td></td> <td>30.00 $690.00</td> </tr> <tr> <td>21</td> <td>WATER SERVICE CORPORATION, 1 IN. DIA.</td> <td>EACH</td> <td>4.00</td> <td>$450.00</td> <td>$1,800.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>22</td> <td>WATER SERVICE CORPORATION, 1 IN. DIA.</td> <td>EACH</td> <td>4.00</td> <td>$450.00</td> <td>$1,800.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>23</td> <td>GATE VALVE, MG, 4 IN. DIA.</td> <td>EACH</td> <td>10.00</td> <td>$1,950.00</td> <td>$19,500.00</td> <td></td> <td></td> <td>3.00 $5,700.00</td> </tr> <tr> <td>24</td> <td>GATE VALVE, MG, 6 IN. DIA.</td> <td>EACH</td> <td>1.00</td> <td>$4,350.00</td> <td>$4,350.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>25</td> <td>GATE VALVE, MG, 8 IN. DIA.</td> <td>EACH</td> <td>1.00</td> <td>$7,150.00</td> <td>$7,150.00</td> <td></td> <td></td> <td>1.00 $7,150.00</td> </tr> <tr> <td>26</td> <td>VALVE BOX EXPANSION/ADJUSTMENT</td> <td>EACH</td> <td>10.00</td> <td>$500.00</td> <td>$5,000.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>27</td> <td>FIRE HYDRANT ADJUSTMENT</td> <td>EACH</td> <td>1.00</td> <td>$1,850.00</td> <td>$1,850.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>28</td> <td>FIRE HYDRANT, 6 IN. DIA.</td> <td>EACH</td> <td>7.00</td> <td>$1,500.00</td> <td>$10,500.00</td> <td></td> <td></td> <td>2.00 $1,080.00</td> </tr> <tr> <td>29</td> <td>WATERMAIN REMOVALS</td> <td>LS</td> <td>1.00</td> <td>$1,000.00</td> <td>$1,000.00</td> <td></td> <td></td> <td>0.40 $400.00</td> </tr> <tr> <td>30</td> <td>MANHOLE, SW-40, 48 IN.</td> <td>EACH</td> <td>3.00</td> <td>$4,750.00</td> <td>$14,250.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>31</td> <td>MANHOLE, SW-40, 60 IN.</td> <td>EACH</td> <td>1.00</td> <td>$5,500.00</td> <td>$5,500.00</td> <td></td> <td></td> <td>2.00 $1,000.00</td> </tr> <tr> <td>32</td> <td>MANHOLE, SW-40, 72 IN.</td> <td>EACH</td> <td>1.00</td> <td>$5,500.00</td> <td>$5,500.00</td> <td></td> <td></td> <td>2.00 $1,000.00</td> </tr> <tr> <td>33</td> <td>INTAKE, SW-50L, MODIFIED</td> <td>EACH</td> <td>3.00</td> <td>$5,500.00</td> <td>$16,500.00</td> <td>1.00</td> <td>5,650.00</td> <td>3.00 $16,500.00</td> </tr> <tr> <td>34</td> <td>INTAKE, SW-50T</td> <td>EACH</td> <td>1.00</td> <td>$5,500.00</td> <td>$5,500.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>35</td> <td>MANHOLE, ADJUSTMENT, MINOR</td> <td>EACH</td> <td>7.00</td> <td>$500.00</td> <td>$3,500.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>36</td> <td>INTAKE ADJUSTMENT, MINOR</td> <td>EACH</td> <td>2.00</td> <td>$750.00</td> <td>$1,500.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>37</td> <td>INTAKE ADJUSTMENT, MAJOR</td> <td>EACH</td> <td>1.00</td> <td>$1,500.00</td> <td>$1,500.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>38</td> <td>PATTERNS, FULL DEPTH PENS, BY COUNT</td> <td>RACH</td> <td>10.00</td> <td>$100.00</td> <td>$1,000.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>39</td> <td>PATTERNS, FULL DEPTH PENS, BY COUNT</td> <td>SY</td> <td>110.00</td> <td>$20.00</td> <td>$2,200.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>40</td> <td>PATTERNS, FULL DEPTH PENS, BY COUNT</td> <td>LF</td> <td>110.00</td> <td>$20.00</td> <td>$2,200.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>41</td> <td>PAVEMENT, PCC, CLASS 3, DURABILITY 9 IN THICK</td> <td>LF</td> <td>1954.20</td> <td>$78.00</td> <td>$151,947.60</td> <td></td> <td></td> <td></td> </tr> <tr> <td>42</td> <td>PAVEMENT, PCC, CLASS 3, DURABILITY 6 IN THICK</td> <td>LF</td> <td>1548.80</td> <td>$78.00</td> <td>$120,338.40</td> <td></td> <td></td> <td></td> </tr> <tr> <td>43</td> <td>PAVEMENT, PCC, CLASS 3, DURABILITY 3 IN THICK</td> <td>LF</td> <td>657.70</td> <td>$78.00</td> <td>$50,986.60</td> <td></td> <td></td> <td></td> </tr> <tr> <td>44</td> <td>BITUMINOUS BINDING COURSE</td> <td>LF</td> <td>657.70</td> <td>$29.00</td> <td>$19,063.30</td> <td></td> <td></td> <td></td> </tr> <tr> <td>45</td> <td>CURB AND GUTTER, 8 IN. WIDE, 6 IN. THICK</td> <td>LF</td> <td>535.40</td> <td>$27.70</td> <td>$14,854.18</td> <td></td> <td></td> <td></td> </tr> <tr> <td>46</td> <td>CURB AND GUTTER, 8 IN. WIDE, 3 TRAFFIC, 6 IN. THICK</td> <td>LF</td> <td>485.40</td> <td>$27.70</td> <td>$13,444.88</td> <td></td> <td></td> <td></td> </tr> <tr> <td>47</td> <td>FULL DEPTH RECLAMATION</td> <td>LF</td> <td>6203.10</td> <td>$4.50</td> <td>$27,913.95</td> <td>1,351.76</td> <td>6,082.92</td> <td>1,351.76 $27,913.95</td> </tr> <tr> <td>48</td> <td>REMOVE OF SIDEWALK</td> <td>SY</td> <td>977.00</td> <td>$9.00</td> <td>$8,793.00</td> <td></td> <td></td> <td>3.00 $27.00</td> </tr> <tr> <td>49</td> <td>REMOVE OF SIDEWALK</td> <td>LF</td> <td>449.00</td> <td>$9.00</td> <td>$4,041.00</td> <td></td> <td></td> <td>7.00 $63.00</td> </tr> <tr> <td>50</td> <td>REMOVE OF SIDEWALK</td> <td>LF</td> <td>800.00</td> <td>$9.00</td> <td>$7,200.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>51</td> <td>SIDEWALK, PCC, 4 IN.</td> <td>LF</td> <td>1221.30</td> <td>$50.70</td> <td>$61,919.91</td> <td></td> <td></td> <td></td> </tr> <tr> <td>52</td> <td>SIDEWALK, PCC, 6 IN.</td> <td>LF</td> <td>801.00</td> <td>$50.70</td> <td>$40,567.70</td> <td></td> <td></td> <td></td> </tr> <tr> <td>53</td> <td>SIDEWALK, PCC, 8 IN.</td> <td>LF</td> <td>275.00</td> <td>$50.70</td> <td>$13,897.50</td> <td></td> <td></td> <td></td> </tr> <tr> <td>54</td> <td>CONCRETE STEPS</td> <td>SY</td> <td>72.00</td> <td>$10.00</td> <td>$720.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>55</td> <td>DETECTABLE WARNING</td> <td>EACH</td> <td>374.00</td> <td>$47.25</td> <td>$17,571.50</td> <td></td> <td></td> <td></td> </tr> <tr> <td>56</td> <td>DETECTABLE WARNING, 2 IN. DIA.</td> <td>EACH</td> <td>374.00</td> <td>$47.25</td> <td>$17,571.50</td> <td></td> <td></td> <td></td> </tr> <tr> <td>57</td> <td>DETECTABLE WARNING, 4 IN. DIA.</td> <td>EACH</td> <td>374.00</td> <td>$47.25</td> <td>$17,571.50</td> <td></td> <td></td> <td></td> </tr> <tr> <td>58</td> <td>DRIVEWAY, GRANULAR</td> <td>TOM</td> <td>34.00</td> <td>$31.00</td> <td>$1,054.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>59</td> <td>SLOPE PROTECTION, WOOD EXCLOSURE MAT</td> <td>SY</td> <td>7.00</td> <td>$100.00</td> <td>$700.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>60</td> <td>CONVENTIONAL SHEARING, SEEDING, FERT., AND MULCHING</td> <td>ACRE</td> <td>1.25</td> <td>$2,500.00</td> <td>$3,125.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>61</td> <td>PRIMED/SLOPE SEDIMENT CONTROL DEVICE 9 INCH</td> <td>LF</td> <td>300.00</td> <td>$3.00</td> <td>$900.00</td> <td></td> <td></td> <td>200.00 $600.00</td> </tr> <tr> <td>62</td> <td>PRIMED/SLOPE SEDIMENT CONTROL DEVICE 12 INCH</td> <td>LF</td> <td>216.00</td> <td>$3.00</td> <td>$648.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>63</td> <td>REMOVE PRIMED/SLOPE SEDIMENT CONTROL DEVICE</td> <td>LF</td> <td>600.00</td> <td>$0.50</td> <td>$300.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>64</td> <td>ROYALTY, CLASS D</td> <td>TON</td> <td>200.00</td> <td>$1,200.00</td> <td>$240,000.00</td> <td>11.24</td> <td>674.40</td> <td></td> </tr> <tr> <td>65</td> <td>GRASS SEED</td> <td>TON</td> <td>5.00</td> <td>$600.00</td> <td>$3,000.00</td> <td></td> <td></td> <td>5.00 $3,000.00</td> </tr> <tr> <td>66</td> <td>TOPSOIL, AMENDMENT</td> <td>LS</td> <td>1.00</td> <td>$6,300.00</td> <td>$6,300.00</td> <td></td> <td></td> <td>1.00 $6,300.00</td> </tr> <tr> <td>67</td> <td>MOBILIZATION</td> <td>LS</td> <td>1.00</td> <td>$135,000.00</td> <td>$135,000.00</td> <td></td> <td></td> <td>0.30 $41,500.00</td> </tr> <tr> <td>68</td> <td>TRAFFIC CONTROL</td> <td>LS</td> <td>1.00</td> <td>$15,000.00</td> <td>$15,000.00</td> <td></td> <td></td> <td>1.00 $15,000.00</td> </tr> <tr> <td>69</td> <td>REMOVE ALL MAILBOXES</td> <td>EACH</td> <td>10.00</td> <td>$75.00</td> <td>$750.00</td> <td></td> <td></td> <td>6.00 $450.00</td> </tr> <tr> <td>70</td> <td>REMOVE OF SIGNS</td> <td>EACH</td> <td>29.00</td> <td>$50.00</td> <td>$1,450.00</td> <td></td> <td></td> <td>12.00 $600.00</td> </tr> <tr> <td>71</td> <td>REMOVE AND REINSTALL SIGNS</td> <td>EACH</td> <td>17.00</td> <td>$150.00</td> <td>$2,550.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>72</td> <td>STEEL POSTS FOR TYPE A SIGNS</td> <td>LF</td> <td>728.00</td> <td>$13.00</td> <td>$9,454.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>73</td> <td>LIGHT POLES</td> <td>EACH</td> <td>12.00</td> <td>$3,200.00</td> <td>$38,400.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>74</td> <td>POWER CIRCUITS</td> <td>EACH</td> <td>222.00</td> <td>$1,500.00</td> <td>$333,000.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>75</td> <td>HANDHOLES AND JUNCTION BOXES</td> <td>EACH</td> <td>5.00</td> <td>$1,000.00</td> <td>$5,000.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>76</td> <td>PAINTED PAINT MARKS, WATERBORNE/VOLATILE BASED</td> <td>STA</td> <td>74.00</td> <td>$15.00</td> <td>$1,110.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>77</td> <td>PAINTED PAINT MARKS, WATERBORNE/VOLATILE BASED</td> <td>STA</td> <td>2.00</td> <td>$15.00</td> <td>$30.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>78</td> <td>REMOVAL OF FENCE, CHAIN LINK</td> <td>LF</td> <td>106.00</td> <td>$15.00</td> <td>$1,590.00</td> <td></td> <td></td> <td></td> </tr> <tr> <td>79</td> <td>SPOT REPAIRS, SANITARY SEWER, BY LINEAR FOOT</td> <td>EACH</td> <td>1.00</td> <td>$250.00</td> <td>$250.00</td> <td></td> <td></td> <td>1.00 $250.00</td> </tr> <tr> <td>80</td> <td>SPOT REPAIRS, SANITARY SEWER, BY LINEAR FOOT</td> <td>EACH</td> <td>1.00</td> <td>$250.00</td> <td>$250.00</td> <td></td> <td></td> <td>1.00 $250.00</td> </tr> <tr> <td colspan="7">TOTAL OF THE BASE BID (Total of Items 1-80): $2,134,854.00</td> <td>$49,195.42</td> <td>$216,062.47</td> </tr> <tr> <td>CO1</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>CO2</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>CO3</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>CO4</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>CO5</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>CO6</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>CO7</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td colspan="7">CHANGE ORDER SUB-TOTAL:</td> <td></td> <td></td> </tr> <tr> <td colspan="7">AMOUNT EARNED TOTAL</td> <td>$49,195.42</td> <td>$216,062.47</td> </tr> <tr> <td>9998</td> <td>Materials Stored on-site</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>9999</td> <td>MATERIALS SUB-TOTAL</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td colspan="7">TOTAL</td> <td>$49,195.42</td> <td>$216,062.47</td> </tr> </table>