|
CHANGE ORDER NO. 3 (CCO)
<br />2023 TRAIL IMPROVEMENTS
<br />CITY OF LAKE ELMO, MINNESOTA
<br />PROJECT NO. 2022.117
<br />QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT NET CHANGE AMOUNT
<br />PART 1 ‐ BASE BID
<br />1 LS 1.00 $23,500.00 $23,500.00 1.00 $23,500.00 0.00 $0.00
<br />2 LS 1.00 $2,900.00 $2,900.00 1.00 $2,900.00 0.00 $0.00
<br />3 LF 5,560.00 $1.00 $5,560.00 5,719.00 $5,719.00 159.00 $159.00
<br />4 EA 13.00 $150.00 $1,950.00 16.00 $2,400.00 3.00 $450.00
<br />5 EA 7.00 $818.28 $5,727.96 24.00 $19,638.72 17.00 $13,910.76
<br />6 EA 4.00 $204.57 $818.28 6.00 $1,227.42 2.00 $409.14
<br />7 SY 960.00 $5.11 $4,905.60 840.00 $4,292.40 ‐120.00 ‐$613.20
<br />8 SY 1,040.00 $5.11 $5,314.40 840.00 $4,292.40 ‐200.00 ‐$1,022.00
<br />9 LS 1.00 $10,228.45 $10,228.45 1.00 $10,228.45 0.00 $0.00
<br />10 CY 600.00 $16.24 $9,744.00 549.00 $8,915.76 ‐51.00 ‐$828.24
<br />11 EA 8.00 $1.00 $8.00 0.00 $0.00 ‐8.00 ‐$8.00
<br />12 HOUR 14.00 $160.45 $2,246.30 4.00 $641.80 ‐10.00 ‐$1,604.50
<br />13 SY 3,430.00 $1.00 $3,430.00 2,251.00 $2,251.00 ‐1,179.00 ‐$1,179.00
<br />14 SY 2,940.00 $0.50 $1,470.00 2,099.00 $1,049.50 ‐841.00 ‐$420.50
<br />15 SY 490.00 $0.60 $294.00 598.00 $358.80 108.00 $64.80
<br />16 SY 3,580.00 $7.00 $25,060.00 3,425.00 $23,975.00 ‐155.00 ‐$1,085.00
<br />17 EA 5.00 $300.84 $1,504.20 5.00 $1,504.20 0.00 $0.00
<br />18 LF 72.00 $8.33 $599.76 196.00 $1,632.68 124.00 $1,032.92
<br />19 SY 793.00 $5.49 $4,353.57 793.00 $4,353.57 0.00 $0.00
<br />20 SY 38.00 $12.97 $492.86 130.00 $1,686.10 92.00 $1,193.24
<br />21 LF 171.00 $13.14 $2,246.94 176.00 $2,312.64 5.00 $65.70
<br />22 LF 16.00 $222.87 $3,565.92 16.00 $3,565.92 0.00 $0.00
<br />23 EA 2.00 $539.15 $1,078.30 2.00 $1,078.30 0.00 $0.00
<br />24 CU YD 6.00 $270.35 $1,622.10 6.00 $1,622.10 0.00 $0.00
<br />25 LF 16.00 $25.07 $401.12 0.00 $0.00 ‐16.00 ‐$401.12
<br />26 CU YD 2,040.00 $44.00 $89,760.00 2,040.00 $89,760.00 0.00 $0.00
<br />27 CU YD 80.00 $37.06 $2,964.80 287.10 $10,639.93 207.10 $7,675.13
<br />28 CU YD 83.00 $10.03 $832.49 83.00 $832.49 0.00 $0.00
<br />29 TON 1,820.00 $15.70 $28,574.00 2,029.97 $31,870.53 209.97 $3,296.53
<br />30 TON 20.00 $12.67 $253.40 114.00 $1,444.38 94.00 $1,190.98
<br />31 ROAD STA 45.20 $286.20 $12,936.24 45.20 $12,936.24 0.00 $0.00
<br />32 TON 7.00 $155.44 $1,088.08 8.08 $1,255.96 1.08 $167.88
<br />33 TON 590.00 $108.00 $63,720.00 570.50 $61,614.00 ‐19.50 ‐$2,106.00
<br />34 LF 171.00 $70.20 $12,004.20 171.00 $12,004.20 0.00 $0.00
<br />35 EA 7.00 $3,509.76 $24,568.32 7.00 $24,568.32 0.00 $0.00
<br />36 SF 120.00 $75.21 $9,025.20 120.00 $9,025.20 0.00 $0.00
<br />37 SF 13.00 $58.16 $756.08 13.00 $756.08 0.00 $0.00
<br />38 EA 6.00 $255.71 $1,534.26 6.00 $1,534.26 0.00 $0.00
<br />39 LF 113.00 $2.01 $227.13 120.00 $241.20 7.00 $14.07
<br />TOTAL PART 1 ‐ BASE BID $367,265.96 $387,628.54 $20,362.58
<br />PART 2 ‐ ALTERNATE (SUNFISH PONDS TRAIL)
<br />40 LS 1.00 $15,000.00 $15,000.00 1.00 $15,000.00 0.00 $0.00
<br />41 LS 1.00 $952.65 $952.65 1.00 $952.65 0.00 $0.00
<br />42 LF 4,080.00 $1.96 $7,996.80 2,906.00 $5,695.76 ‐1,174.00 ‐$2,301.04
<br />43 EA 5.00 $149.91 $749.55 2.00 $299.82 ‐3.00 ‐$449.73
<br />44 CU YD 400.00 $21.56 $8,624.00 400.00 $8,624.00 0.00 $0.00
<br />45 EA 3.00 $0.00 $0.00 0.00 $0.00 ‐3.00 $0.00
<br />46 HOUR 6.00 $160.45 $962.70 0.00 $0.00 ‐6.00 ‐$962.70
<br />47 SY 4,670.00 $1.00 $4,670.00 4,660.00 $4,660.00 ‐10.00 ‐$10.00
<br />48 SY 4,670.00 $0.50 $2,335.00 4,719.00 $2,359.50 49.00 $24.50
<br />49 LF 16.00 $8.33 $133.28 94.00 $783.02 78.00 $649.74
<br />50 SY 2,370.00 $3.40 $8,058.00 2,370.00 $8,058.00 0.00 $0.00
<br />51 SY 21.00 $12.97 $272.37 21.00 $272.37 0.00 $0.00
<br />52 CU YD 1,230.00 $45.00 $55,350.00 1,230.00 $55,350.00 0.00 $0.00
<br />ITEM DESCRIPTION OF PAY ITEM UNIT
<br />SILT FENCE
<br />INLET CONTROL
<br />COMMON TOPSOIL BORROW
<br />EXCAVATION ‐ COMMON (P)
<br />MOBILIZATION
<br />TRAFFIC CONTROL
<br />INSTALL SIGN PANELS
<br />4" BROKEN LINE PAINT ‐ YELLOW
<br />SEED MIXTURE 25‐131
<br />SEED MIXTURE 25‐151
<br />SODDING
<br />COMPENSATING CHANGE ORDER
<br />NO. 2
<br />MOBILIZATION
<br />TRAFFIC CONTROL
<br />SILT FENCE
<br />FURNISH SIGN PANELS
<br />CONTRACT TOTAL TO DATE
<br />SALVAGE AND REINSTALL SIGN
<br />SAWCUT BITUMINOUS OR CONCRETE PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS TRAIL PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS STREET PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING CONCRETE CURB & GUTTER
<br />15" RCP, CLASS 5 STORM SEWER
<br />15" RCP FES W/ TRASH GUARD
<br />CLASS III RIPRAP
<br />SELECT GRANULAR BORROW
<br />SUBGRADE PREPARATION
<br />BITUMINOUS PATCHING MIXTURE
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,B)
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS TRAIL PAVEMENT
<br />REMOVE AND DISPOSE OF EXISTING BITUMINOUS STREET PAVEMENT
<br />CONCRETE CURB AND GUTTER DESIGN B418
<br />TELEVISE STORM SEWER
<br />EXCAVATION ‐ COMMON (P)
<br />SUBGRADE CORRECTION
<br />COMMON EMBANKMENT (CV) (P)
<br />AGGREGATE BASE CLASS 6
<br />CLEAR BRUSH, TRIM BRANCHES, REMOVE DEADFALL ‐ TAPESTRY/HAMLET TRA
<br />COMMON TOPSOIL BORROW
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />EROSION CONTROL BLANKET
<br />INLET CONTROL
<br />CLEARING
<br />GRUBBING
<br />CLEARING
<br />GRUBBING
<br />CONCRETE PEDESTRIAN RAMP
<br />TRUNCATED DOME PANELS
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />EROSION CONTROL BLANKET
<br />SEED MIXTURE 25‐131
<br />SAWCUT BITUMINOUS OR CONCRETE PAVEMENT
|