K-4 - Pay Estimate 1 - Rathje Construction - 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>QTY</th> <th>AMOUNT</th> </tr> <tr><td colspan="8"><b>(NOTE: Items shown in BOLD are the ADDENDUM CHANGES)</b></td></tr> <tr><td>1</td><td>CLEARING & GRUBBING</td><td>UNITS</td><td>357.80</td><td>$39.00</td><td>$13,774.00</td><td>307.80</td><td>$11,734.00</td></tr> <tr><td>2</td><td>EXCAVATION, CLASS 1, ROADWAY AND BORROW</td><td>CY</td><td>563.75</td><td>$13.50</td><td>$7,695.26</td><td>845.21</td><td>$11,410.34</td></tr> <tr><td>3</td><td>EXCAVATION, CLASS 2, WASTE</td><td>CY</td><td>4626.04</td><td>$12.50</td><td>$57,825.50</td><td>699.91</td><td>$8,732.88</td></tr> <tr><td>4</td><td>TOPSOIL, STR, SALVAGE & RESSREAD</td><td>CY</td><td>1008.72</td><td>$33.00</td><td>$33,287.76</td><td>151.31</td><td>$4,993.23</td></tr> <tr><td>5</td><td>SUBGRADE PREPARATION</td><td>SY</td><td>9299.45</td><td>$2.00</td><td>$18,592.90</td><td>-</td><td>-</td></tr> <tr><td>6</td><td>MODIFIED SUBBASE</td><td>SY</td><td>1579.47</td><td>$42.00</td><td>$66,337.74</td><td>-</td><td>-</td></tr> <tr><td>7</td><td>SHOULDER FINISH, EARTH</td><td>STA</td><td>10,445.45</td><td>$1.00</td><td>$10,445.45</td><td>-</td><td>-</td></tr> <tr><td>8</td><td>BURIED RIGID PVC PIPE CULVERTS, MISC. SIZE AND TYPE</td><td>LF</td><td>1210.00</td><td>$15.00</td><td>$18,150.00</td><td>334.00</td><td>$5,130.00</td></tr> <tr><td>9</td><td>STORM SEWER, TRENCHED, 12 IN DIA.</td><td>LF</td><td>168.50</td><td>$80.00</td><td>$13,480.00</td><td>36.50</td><td>$2,920.00</td></tr> <tr><td>10</td><td>STORM SEWER, TRENCHED, 15 IN DIA.</td><td>LF</td><td>833.50</td><td>$80.00</td><td>$66,680.00</td><td>272.00</td><td>$21,610.00</td></tr> <tr><td>11</td><td>STORM SEWER, TRENCHED, 18 IN DIA.</td><td>LF</td><td>580.00</td><td>$100.00</td><td>$58,000.00</td><td>49.50</td><td>$4,950.00</td></tr> <tr><td>12</td><td>STORM SEWER, TRENCHED, 24 IN DIA.</td><td>LF</td><td>558.70</td><td>$145.00</td><td>$81,011.50</td><td>228.00</td><td>$33,060.00</td></tr> <tr><td>13</td><td>PIPE APRON, RCP, 24 IN.</td><td>EACH</td><td>1.00</td><td>$2,500.00</td><td>$2,500.00</td><td>1.00</td><td>$2,500.00</td></tr> <tr><td>14</td><td>PIPE APRON, RCP, 18 IN.</td><td>EACH</td><td>1.00</td><td>$1,400.00</td><td>$1,400.00</td><td>1.00</td><td>$1,400.00</td></tr> <tr><td>15</td><td>SURDRAIN, PREFRERATED PLASTIC PIPE, 4 IN. DIA.</td><td>LF</td><td>2994.00</td><td>$19.50</td><td>$58,383.00</td><td>-</td><td>-</td></tr> <tr><td>16</td><td>SURDRAIN OUTLET, CMP, 4 IN. DIA</td><td>BACH</td><td>28.00</td><td>$225.00</td><td>$6,300.00</td><td>-</td><td>-</td></tr> <tr><td>17</td><td>SURDRAIN CLEANOUT, TYPE B, 24-INCH</td><td>BACH</td><td>4.00</td><td>$1,250.00</td><td>$5,000.00</td><td>-</td><td>-</td></tr> <tr><td>18</td><td>WATERMAIN, TRENCHED, DR-18 PVC, 6 IN. DIA.</td><td>LF</td><td>819.00</td><td>$55.00</td><td>$45,045.00</td><td>220.00</td><td>$12,100.00</td></tr> <tr><td>19</td><td>WATERMAIN, TRENCHED, DR-18 PVC, 4 IN. DIA.</td><td>LF</td><td>111.00</td><td>$85.00</td><td>$9,485.00</td><td>-</td><td>-</td></tr> <tr><td>20</td><td>WATERMAIN, TRENCHED, DR-18 PVC, 2 IN. DIA.</td><td>LF</td><td>111.00</td><td>$85.00</td><td>$9,485.00</td><td>-</td><td>-</td></tr> <tr><td>21</td><td>FITTINGS, ML, D12, 6 IN. DIA.</td><td>BACH</td><td>40.00</td><td>$400.00</td><td>$16,000.00</td><td>6.00</td><td>$2,400.00</td></tr> <tr><td>22</td><td>FITTINGS, ML, D12, 12 IN. DIA.</td><td>BACH</td><td>2.00</td><td>$1,000.00</td><td>$2,000.00</td><td>-</td><td>-</td></tr> <tr><td>23</td><td>WATER SERVICE PIPE, TYPE K COPPER, 1 IN. DIA.</td><td>LF</td><td>239.00</td><td>$23.00</td><td>$5,497.00</td><td>30.00</td><td>$690.00</td></tr> <tr><td>24</td><td>WATER SERVICE CORPORATION, 1 IN. DIA.</td><td>LF</td><td>4.00</td><td>$450.00</td><td>$1,800.00</td><td>-</td><td>-</td></tr> <tr><td>25</td><td>WATER SERVICE VALVE STOP AND BOX, 1 IN. DIA.</td><td>BACH</td><td>1.00</td><td>$500.00</td><td>$500.00</td><td>-</td><td>-</td></tr> <tr><td>26</td><td>GATE VALVE, ML, 4 IN. DIA.</td><td>BACH</td><td>10.00</td><td>$1,900.00</td><td>$19,000.00</td><td>3.00</td><td>$5,700.00</td></tr> <tr><td>27</td><td>GATE VALVE, ML, 6 IN. DIA.</td><td>BACH</td><td>1.00</td><td>$4,350.00</td><td>$4,350.00</td><td>-</td><td>-</td></tr> <tr><td>28</td><td>FIRE HYDRANT ASSEMBLY, WM-201</td><td>BACH</td><td>1.00</td><td>$7,800.00</td><td>$7,800.00</td><td>1.00</td><td>$7,800.00</td></tr> <tr><td>29</td><td>VALVE BOX EXTENSION/ADJUSTMENT</td><td>BACH</td><td>10.00</td><td>$500.00</td><td>$5,000.00</td><td>-</td><td>-</td></tr> <tr><td>30</td><td>FIRE HYDRANT ADJUSTMENT</td><td>BACH</td><td>1.00</td><td>$1,850.00</td><td>$1,850.00</td><td>-</td><td>-</td></tr> <tr><td>31</td><td>WATERMAIN CONFLICTS</td><td>BACH</td><td>7.00</td><td>$5,000.00</td><td>$35,000.00</td><td>2.00</td><td>$11,000.00</td></tr> <tr><td>32</td><td>MANHOLE, SW-401, 48 IN</td><td>LS</td><td>1.00</td><td>$1,000.00</td><td>$1,000.00</td><td>0.40</td><td>$400.00</td></tr> <tr><td>33</td><td>MANHOLE, SW-401, 48 IN</td><td>BACH</td><td>3.00</td><td>$4,750.00</td><td>$14,250.00</td><td>-</td><td>-</td></tr> <tr><td>34</td><td>MANHOLE, SW-401, 60 IN</td><td>BACH</td><td>1.00</td><td>$5,500.00</td><td>$5,500.00</td><td>2.00</td><td>$11,000.00</td></tr> <tr><td>35</td><td>INTAKE, SW-501</td><td>BACH</td><td>27.00</td><td>$3,800.00</td><td>$102,600.00</td><td>9.00</td><td>$34,200.00</td></tr> <tr><td>36</td><td>INTAKE, SW-501, MODIFIED</td><td>BACH</td><td>1.00</td><td>$5,650.00</td><td>$5,650.00</td><td>2.00</td><td>$11,300.00</td></tr> <tr><td>37</td><td>INTAKE, SW-501, 212</td><td>BACH</td><td>1.00</td><td>$5,650.00</td><td>$5,650.00</td><td>-</td><td>-</td></tr> <tr><td>38</td><td>MANHOLE ADJUSTMENT, MINOR</td><td>BACH</td><td>2.00</td><td>$750.00</td><td>$1,500.00</td><td>-</td><td>-</td></tr> <tr><td>39</td><td>REMOVE INTAKE</td><td>BACH</td><td>10.00</td><td>$750.00</td><td>$7,500.00</td><td>-</td><td>-</td></tr> <tr><td>40</td><td>PATCHES, FULL DEPTH FINISH, BY COUNT</td><td>BACH</td><td>10.00</td><td>$100.00</td><td>$1,000.00</td><td>-</td><td>-</td></tr> <tr><td>41</td><td>PATCHES, FULL DEPTH FINISH, BY COUNT</td><td>SY</td><td>131.00</td><td>$40.00</td><td>$5,240.00</td><td>-</td><td>-</td></tr> <tr><td>42</td><td>ASPHALT, TYPICAL</td><td>SY</td><td>131.00</td><td>$40.00</td><td>$5,240.00</td><td>-</td><td>-</td></tr> <tr><td>43</td><td>PAVEMENT, RCC, CLASS C, DURABILITY 5 IN. THICK</td><td>SY</td><td>194.20</td><td>$78.00</td><td>$15,199.60</td><td>-</td><td>-</td></tr> <tr><td>44</td><td>PAVEMENT, RCC, CLASS C, DURABILITY 6 IN. THICK</td><td>SY</td><td>154.80</td><td>$57.00</td><td>$8,838.60</td><td>-</td><td>-</td></tr> <tr><td>45</td><td>PAVEMENT, BRICK/Paver, 6 IN. THICK</td><td>SY</td><td>657.00</td><td>$71.00</td><td>$46,696.70</td><td>-</td><td>-</td></tr> <tr><td>46</td><td>BITUMINOUS BEDDING COURSE</td><td>SY</td><td>657.00</td><td>$29.90</td><td>$19,665.20</td><td>-</td><td>-</td></tr> <tr><td>47</td><td>BITUMINOUS BEDDING COURSE, 2 IN. THICK</td><td>SY</td><td>657.00</td><td>$53.70</td><td>$35,344.90</td><td>-</td><td>-</td></tr> <tr><td>48</td><td>PAVEMENT, TRAD, STANDARD TRAFFIC, 2 IN. THICK</td><td>SY</td><td>4850.30</td><td>$45.90</td><td>$220,563.27</td><td>-</td><td>-</td></tr> <tr><td>49</td><td>FUEL DEPTH RECLAMATION</td><td>SY</td><td>6203.10</td><td>$4.50</td><td>$27,913.95</td><td>-</td><td>-</td></tr> <tr><td>50</td><td>REMOVAL OF SIDEWALK</td><td>SY</td><td>971.00</td><td>$9.00</td><td>$8,739.00</td><td>3.00</td><td>$27.00</td></tr> <tr><td>51</td><td>REMOVAL OF DRIVEWAY</td><td>SY</td><td>489.00</td><td>$9.00</td><td>$4,401.00</td><td>73.00</td><td>$657.00</td></tr> <tr><td>52</td><td>REMOVAL OF PAVEMENT</td><td>SY</td><td>800.00</td><td>$9.00</td><td>$7,200.00</td><td>-</td><td>-</td></tr> <tr><td>53</td><td>REMOVAL OF DRIVEWAY, 6 IN.</td><td>SY</td><td>521.00</td><td>$9.70</td><td>$4,991.70</td><td>-</td><td>-</td></tr> <tr><td>54</td><td>SIDEWALK, PCC, 6 IN.</td><td>SY</td><td>801.60</td><td>$80.00</td><td>$64,128.00</td><td>-</td><td>-</td></tr> <tr><td>55</td><td>COMBINED SIDEWALK AND RETAINING WALL</td><td>CY</td><td>82.10</td><td>$275.00</td><td>$22,577.50</td><td>-</td><td>-</td></tr> <tr><td>56</td><td>CONCRETE STEPS</td><td>SF</td><td>72.00</td><td>$150.00</td><td>$10,800.00</td><td>-</td><td>-</td></tr> <tr><td>57</td><td>DETECTABLE WARNING</td><td>SF</td><td>374.00</td><td>$47.25</td><td>$17,617.50</td><td>-</td><td>-</td></tr> <tr><td>58</td><td>DRIVEWAY, PAVED, RCC, 6 IN.</td><td>SY</td><td>727.00</td><td>$74.40</td><td>$54,088.80</td><td>-</td><td>-</td></tr> <tr><td>59</td><td>DRIVEWAY, UNPAVED, RCC</td><td>TON</td><td>94.00</td><td>$1,500.00</td><td>$141,000.00</td><td>-</td><td>-</td></tr> <tr><td>60</td><td>SLIP PROTECTION, GOOD EXCLOSIR MAT</td><td>SQ</td><td>7.00</td><td>$100.00</td><td>$700.00</td><td>-</td><td>-</td></tr> <tr><td>61</td><td>STABILIZING GROD SEEDING, FERTILIZING, (URBAN)</td><td>ACRE</td><td>0.50</td><td>$1,500.00</td><td>$750.00</td><td>-</td><td>-</td></tr> <tr><td>62</td><td>CONVENTIONAL SEEDING, SEEDING, FERT., AND MULCHING</td><td>ACRE</td><td>1.25</td><td>$3,500.00</td><td>$4,375.00</td><td>-</td><td>-</td></tr> <tr><td>63</td><td>PERIMETER-SLOPE SEDIMENT CONTROL DEVICE 9 INCH</td><td>LF</td><td>300.00</td><td>$4.00</td><td>$1,200.00</td><td>200.00</td><td>$800.00</td></tr> <tr><td>64</td><td>PERIMETER-SLOPE SEDIMENT CONTROL DEVICE 12 INCH</td><td>LF</td><td>300.00</td><td>$4.00</td><td>$1,200.00</td><td>100.00</td><td>$400.00</td></tr> <tr><td>65</td><td>PERIMETER-SLOPE SEDIMENT CONTROL DEVICE 18 INCH</td><td>LF</td><td>600.00</td><td>$4.00</td><td>$2,400.00</td><td>-</td><td>-</td></tr> <tr><td>66</td><td>REVESTMENT, CLASS 1</td><td>TON</td><td>70.00</td><td>$60.00</td><td>$4,200.00</td><td>11.24</td><td>$674.40</td></tr> <tr><td>67</td><td>EROSION STONE</td><td>TON</td><td>5.00</td><td>$120.00</td><td>$600.00</td><td>8.31</td><td>$997.20</td></tr> <tr><td>68</td><td>SWPP MANAGEMENT</td><td>LS</td><td>1.00</td><td>$6,300.00</td><td>$6,300.00</td><td>0.20</td><td>$1,260.00</td></tr> <tr><td>69</td><td>Mobilization</td><td>LS</td><td>1.00</td><td>$135,000.00</td><td>$135,000.00</td><td>0.30</td><td>$40,500.00</td></tr> <tr><td>70</td><td>TRAFFIC CONTROL</td><td>LS</td><td>1.00</td><td>$15,000.00</td><td>$15,000.00</td><td>0.10</td><td>$1,500.00</td></tr> <tr><td>71</td><td>REMOVAL OF MAILBOXES</td><td>EACH</td><td>80.00</td><td>$300.00</td><td>$24,000.00</td><td>25.00</td><td>$7,500.00</td></tr> <tr><td>72</td><td>REMOVAL OF SIGNS</td><td>EACH</td><td>26.00</td><td>$50.00</td><td>$1,300.00</td><td>12.00</td><td>$600.00</td></tr> <tr><td>73</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></tr> <tr><td>74</td><td>TYPE A SIGNS</td><td>SF</td><td>95.05</td><td>$20.00</td><td>$1,901.00</td><td>-</td><td>-</td></tr> <tr><td>75</td><td>STEEL POSTS FOR TYPE A SIGNS</td><td>LF</td><td>728.00</td><td>$13.00</td><td>$9,464.00</td><td>-</td><td>-</td></tr> <tr><td>76</td><td>LIGHT POLES</td><td>LF</td><td>12.00</td><td>$385.00</td><td>$4,620.00</td><td>-</td><td>-</td></tr> <tr><td>77</td><td>POWER LINE CIRCUITS</td><td>LS</td><td>225.00</td><td>$15.00</td><td>$3,375.00</td><td>-</td><td>-</td></tr> <tr><td>78</td><td>HANDIPLUGS 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></tr> <tr><td>79</td><td>PAINTED PAVT MARKS, WATERBORNE/SOLVENT BASED</td><td>STA</td><td>37.44</td><td>$150.00</td><td>$5,616.00</td><td>-</td><td>-</td></tr> <tr><td>80</td><td>PAINTED PAVT SYMBOLS, WATERBORNE/SOLVENT BASED</td><td>EACH</td><td>5.00</td><td>$135.00</td><td>$675.00</td><td>-</td><td>-</td></tr> <tr><td>81</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></tr> <tr><td>82</td><td>SPOT REPAIRS, SANITARY SEWER, BY COUNT</td><td>LF</td><td>1.00</td><td>$250.00</td><td>$250.00</td><td>1.00</td><td>$250.00</td></tr> <tr><td>83</td><td>SPOT REPAIRS, SANITARY SEWER, BY LINEAR FOOT</td><td>LF</td><td>11.00</td><td>$400.00</td><td>$4,400.00</td><td>18.00</td><td>$7,200.00</td></tr> <tr><td colspan="8">TOTAL OF THE BASE BID (Total of Items 1-X): $2,134,856.90</td></tr> <tr><td>CO1</td><td></td><td></td><td>$0.00</td><td></td><td></td><td></td><td></td></tr> <tr><td>CO2</td><td></td><td></td><td>$0.00</td><td></td><td></td><td></td><td></td></tr> <tr><td>CO3</td><td></td><td></td><td>$0.00</td><td></td><td></td><td></td><td></td></tr> <tr><td>CO4</td><td></td><td></td><td>$0.00</td><td></td><td></td><td></td><td></td></tr> <tr><td>CO5</td><td></td><td></td><td>$0.00</td><td></td><td></td><td></td><td></td></tr> </table>