K-2 - Pay Estimate 1 - All American Concrete - Kimberlite South Project

<table> <tr> <th>A</th> <th>B</th> <th>C</th> <th>D</th> <th>E</th> <th>F</th> <th>G</th> <th>H</th> <th>I</th> </tr> <tr> <th>ITEM #</th> <th>WORK DESCRIPTION</th> <th>SCHEDULED AMOUNT<br>QTY<br>$ AMT</th> <th colspan="2">COMPLETED WORK</th> <th>STORED MATERIALS (NOT IN D OR E)</th> <th>TOTAL COMPLETED AND STORED (D + E + F)</th> <th>% COMP (G / C)</th> <th>BALANCE TO COMPLETION (C-G)</th> <th>RETAINAGE (If Variable)</th> </tr> <tr> <td>17</td> <td>PCC Pavement, 7"<br>$46.65 PER SY</td> <td>$86,162.55<br>1,847.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$86,162.55<br>1,847.00</td> <td>$0.00</td> </tr> <tr> <td>18</td> <td>HMA Pavement, 8"<br>$82.50 PER SY</td> <td>$21,532.50<br>261.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$21,532.50<br>261.00</td> <td>$0.00</td> </tr> <tr> <td>19</td> <td>PCC Sidewalk, 5"<br>$53.00 PER SY</td> <td>$9,646.00<br>182.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$9,646.00<br>182.00</td> <td>$0.00</td> </tr> <tr> <td>20</td> <td>Detectable Warnings<br>$60.00 PER SF</td> <td>$3,120.00<br>52.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$3,120.00<br>52.00</td> <td>$0.00</td> </tr> <tr> <td>21</td> <td>Removal of Pavement<br>$5.00 PER SY</td> <td>$2,440.00<br>488.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>$2,440.00</td> <td>100%</td> <td>0.00</td> <td>$122.00</td> </tr> <tr> <td>22</td> <td>Painted Pavnt Markings<br>$220.00 PER Sta</td> <td>$2,838.00<br>12.90</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$2,838.00<br>12.90</td> <td>$0.00</td> </tr> <tr> <td>23</td> <td>Painted Symbols & Legends<br>$110.00 PER Each</td> <td>$660.00<br>6.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$660.00<br>6.00</td> <td>$0.00</td> </tr> <tr> <td>24</td> <td>Traffic Control<br>$2,750.00 PER LS</td> <td>$2,750.00<br>1.00</td> <td>0.00</td> <td>0.50</td> <td>0.00</td> <td>$1,375.00</td> <td>50%</td> <td>$1,375.00<br>0.50</td> <td>$68.75</td> </tr> <tr> <td>25</td> <td>Mulching for Erosion Control<br>$3,300.00 PER Acre</td> <td>$825.00<br>0.25</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$825.00<br>0.25</td> <td>$0.00</td> </tr> <tr> <td>26</td> <td>Seeding,Fertilizing,Mulching for<br>$8,250.00 PER Acre</td> <td>$2,062.50<br>0.25</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$2,062.50<br>0.25</td> <td>$0.00</td> </tr> <tr> <td>27</td> <td>SWPPP Management<br>$1,650.00 PER LS</td> <td>$1,650.00<br>1.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$1,650.00<br>1.00</td> <td>$0.00</td> </tr> <tr> <td>28</td> <td>Erosion Stone Riprap<br>$75.00 PER Ton</td> <td>$1,500.00<br>20.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$1,500.00<br>20.00</td> <td>$0.00</td> </tr> <tr> <td>29</td> <td>Silt Fence<br>$2.20 PER LF</td> <td>$1,100.00<br>500.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$1,100.00<br>500.00</td> <td>$0.00</td> </tr> <tr> <td>30</td> <td>Filter Sock<br>$2.75 PER LF</td> <td>$1,375.00<br>500.00</td> <td>0.00</td> <td>856.00</td> <td>2,354.00</td> <td>$2,354.00</td> <td>171%</td> <td>-356.00<br>($979.00)</td> <td>$117.70</td> </tr> <tr> <td>31</td> <td>Silt Fence, Clean Out Sediment<br>$0.55 PER LF</td> <td>$275.00<br>500.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$275.00<br>500.00</td> <td>$0.00</td> </tr> <tr> <td>32</td> <td>Inlet Protection Device<br>$110.00 PER Each</td> <td>$110.00<br>1.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0.00</td> <td>0%</td> <td>$110.00<br>1.00</td> <td>$0.00</td> </tr> <tr> <td colspan="3">SUB-TOTALS</td> <td>$236,026.55</td> <td>$0.00</td> <td>$84,726.00</td> <td>$0.00</td> <td>36%</td> <td>$151,300.55</td> <td>$4,236.30</td> </tr> </table>