K-3 - Pay Estimate 2 - Boomerang - Well 5 Pump, Controls and Watermain

PAY ESTIMATE NO. 2 March 2, 2023 WELL 5 PUMP, CONTROLS & WATER MAIN TIFFIN, IOWA Boomerang Corp. Contract Amount $779,550.00 13225 Circle Drive, Suite A Contract Date August 2, 2022 Anamosa, IA 52205 Pay Period Feb. 1, 2022 - Feb. 28, 2023 BID ITEMS Estimated Quantity Description Unit Quantity Unit Price Extended Price Completed Value Completed 1.1 Mobilization LS xxxxx xxxxx $ 89,000.00 25% $ 22,250.00 1.2 Traffic Control LS xxxxx xxxxx $ 1,500.00 50% $ 750.00 1.3 Construction Staking LS xxxxx xxxxx $ 2,500.00 75% $ 1,875.00 1.4 Grading LS xxxxx xxxxx $ 15,000.00 5% $ 750.00 1.5 Seeding LS xxxxx xxxxx $ 1,000.00 $ - 1.6 Erosion Control LS xxxxx xxxxx $ 1,000.00 50% $ 500.00 1.7 Erosion Control Blankets SY 500 $ 3.00 $ 1,500.00 $ - 1.8 Silt Fence LF 4,000 $ 0.50 $ 2,000.00 1,467 $ 733.50 1.9 Stabilizing Material CY 50 $ 50.00 $ 2,500.00 $ - 1.10 Water Main in Place $ - 1.10.1 8" PVC LF 1,960 $ 70.00 $ 137,200.00 1,800 $ 126,000.00 1.11 Water Main Augered in Place $ - 1.11.1 8" RJ DIP LF 100 $ 900.00 $ 90,000.00 100 $ 90,000.00 1.12 Hydrant Assembly Ea. 4 $ 7,000.00 $ 28,000.00 3 $ 21,000.00 1.13 Gate Valves with Box $ - 1.13.1 8" Ea. 3 $ 3,000.00 $ 9,000.00 3 $ 9,000.00 1.14 Connections to Existing Water Syste Ea. 2 $ 3,000.00 $ 6,000.00 1 $ 3,000.00 1.15 Well 5 Submersible Pump Ea. 1 $ 25,000.00 $ 25,000.00 $ - 1.16 Pitless Unit Ea. 1 $ 20,000.00 $ 20,000.00 $ - 1.17 Discharge Pipe LF 270 $ 150.00 $ 40,500.00 $ - 1.18 Meter Manhole LS xxxxx xxxxx $ 45,000.00 $ - 1.19 Surface Replacement 1.19.1 6" PCC Trail SY 40 $ 120.00 $ 4,800.00 45 $ 5,400.00 1.19.2 Granular Surfacing Tons 350 $ 33.00 $ 11,550.00 1.20 Rip-rap Tons 40 $ 75.00 $ 3,000.00 1.21 Field Drain Lines LF 100 $ 35.00 $ 3,500.00 1.22 Clearing & Grubbing LS xxxxx xxxxx $ 20,000.00 100% $ 20,000.00 1.23 Controls Integration LS xxxxx xxxxx $ 130,000.00 1.24 Controls & Electrical LS xxxxx xxxxx $ 90,000.00 Contract Price: $ 779,550.00 $ 301,258.50 MATERIALS STORED SUMMARY Description # of Units Unit Price Extended Cost 1.15 Well 5 Submersible Pump $ 12,881.51 $ 12,881.51 1.16 Pitless Unit $ 12,587.14 $ 12,587.14 1.17 Discharge Pipe $ 20,242.05 $ 20,242.05 1.24 Controls & Electric $ 3,132.00 $ 3,132.00 1.24 Controls & Electric $ 1,530.00 $ 1,530.00 Total $ 50,372.70 V&K Job No. 5093/1 1 of 2