Loading...
HomeMy WebLinkAboutItem 5 - LE Ave Sewer Pay Request #5PARTIAL PAY ESTIMATE NO. 5 LAKE ELMO AVENUE SEWER INFRASTRUCTURE IMPROVEMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2013.123 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 1 LS 1 $33,000.00 $33,000.00 0.00 $0.00 1 $33,000.00 2 LS 1 $16,500.00 $16,500.00 0.25 $4,125.00 0.91 $15,015.00 3 LF 3654 $1.65 $6,029.10 0.00 $0.00 1,827 $3,014.55 4 EA 3 $970.00 $2,910.00 0.00 $0.00 0.5 $485.00 5 MGAL 2 $278.00 $556.00 0.00 $0.00 0 $0.00 6 EA 206 $266.00 $54,796.00 0.00 $0.00 209 $55,594.00 7 AC 1.9 $4,160.00 $7,904.00 0.00 $0.00 1.9 $7,904.00 8 EA 4 $350.00 $1,400.00 0.00 $0.00 6 $2,100.00 9 AC 9.49 $3,700.00 $35,113.00 0.00 $0.00 4.30 $15,910.00 10 AC 0.2 $4,250.00 $850.00 0.00 $0.00 0 $0.00 11 SY 5625 $1.10 $6,187.50 0.00 $0.00 0 $0.00 12 CY 500 $13.00 $6,500.00 0.00 $0.00 0 $0.00 13 LF 60 $5.25 $315.00 0.00 $0.00 0 $0.00 14 SF 60 $55.00 $3,300.00 0.00 $0.00 0 $0.00 15 LS 0 $1,400.00 $0.00 0.00 $0.00 0 $0.00 16 LS 1 $11,500.00 $11,500.00 0.00 $0.00 0 $0.00 $186,860.60 $4,125.00 $133,022.55 1 EA 1 $11,600.00 $11,600.00 0.00 $0.00 1 $11,600.00 2 EA 1 $3,760.00 $3,760.00 0.00 $0.00 1 $3,760.00 3 LF 100 $84.00 $8,400.00 0.00 $0.00 52 $4,368.00 4 LS 1 $187,000.00 $187,000.00 0.00 $0.00 1 $187,000.00 5 LS 1 $66,750.00 $66,750.00 0.20 $13,350.00 0.95 $63,412.50 6 LS 1 $134,000.00 $134,000.00 0.60 $80,400.00 0.85 $113,900.00 7 LS 1 $98,250.00 $98,250.00 0.90 $88,425.00 0.95 $93,337.50 8 LS 1 $243,000.00 $243,000.00 0.85 $206,550.00 0.85 $206,550.00 9 LF 15649 $81.00 $1,267,569.00 4,200.00 $340,200.00 14,319 $1,159,839.00 10 LF 399 $57.00 $22,743.00 0.00 $0.00 438 $24,966.00 11 LF 15 $155.00 $2,325.00 0.00 $0.00 15 $2,325.00 12 LF 15 $155.00 $2,325.00 0.00 $0.00 15 $2,325.00 13 LF 0 $155.00 $0.00 0.00 $0.00 0 $0.00 14 LF 213 $91.00 $19,383.00 0.00 $0.00 211 $19,201.00 15 LF 193 $91.00 $17,563.00 0.00 $0.00 193 $17,563.00 16 LF 25 $258.00 $6,450.00 0.00 $0.00 20 $5,160.00 17 LF 45 $116.00 $5,220.00 0.00 $0.00 61 $7,076.00 18 LF 999 $116.00 $115,884.00 0.00 $0.00 1,513 $175,508.00 19 LF 1353 $116.00 $156,948.00 0.00 $0.00 934 $108,344.00 20 LF 583 $116.00 $67,628.00 0.00 $0.00 486 $56,376.00 21 LF 213 $116.00 $24,708.00 0.00 $0.00 202 $23,432.00 22 LF 92 $116.00 $10,672.00 0.00 $0.00 153 $17,748.00 23 LF 169 $116.00 $19,604.00 0.00 $0.00 105 $12,180.00 24 LF 20 $82.00 $1,640.00 0.00 $0.00 120 $9,840.00 25 EA 1 $1,140.00 $1,140.00 0.00 $0.00 6 $6,840.00 26 EA 12 $4,900.00 $58,800.00 0.00 $0.00 11 $53,900.00 27 EA 4 $8,400.00 $33,600.00 0.00 $0.00 5 $42,000.00 28 VF 120.1 $73.00 $8,767.30 0.00 $0.00 112.0 $8,173.08 29 VF 44.1 $120.00 $5,292.00 0.00 $0.00 56.2 $6,746.40 30 EA 5 $10,400.00 $52,000.00 2.00 $20,800.00 5 $52,000.00 31 EA 4 $13,500.00 $54,000.00 0.00 $0.00 3 $40,500.00 32 LF 0 $108.00 $0.00 0.00 $0.00 0 $0.00 33 LF 18 $138.00 $2,484.00 0.00 $0.00 20 $2,760.00 34 LF 36 $301.00 $10,836.00 0.00 $0.00 40 $12,040.00 35 EA 3 $9,300.00 $27,900.00 0.00 $0.00 3 $27,900.00 36 EA 18 $8,000.00 $144,000.00 4.00 $32,000.00 16 $128,000.00 37 CY 803 $1.00 $803.00 0.00 $0.00 300 $300.00 38 CY 803 $1.00 $803.00 0.00 $0.00 300 $300.00 39 LF 300 $32.00 $9,600.00 0.00 $0.00 0 $0.00 40 LF 4541 $1.25 $5,676.25 0.00 $0.00 0 $0.00 41 LS 1 $190,000.00 $190,000.00 0.25 $47,500.00 0.91 $172,900.00 $3,099,123.55 $829,225.00 $2,880,170.48 CONNECT TO EXISTING MANHOLE ROCK CONSTRUCTION ENTRANCE WATER FOR DUST CONTROL TREE REMOVAL CLEARING & GRUBBING INLET PROTECTION HYDRO MULCH W/ SEED & FERTILIZER SEEDING (WETLAND MIX) EROSION CONTROL BLANKET (WOOD FIBER) TOPSOIL BORROW SUBTOTAL ‐ DIVISION 1 DIVISION 2 ‐ SANITARY SEWER DITCH CHECK SALVAGE/SALVAGE AND REINSTALL EXISITNG IRRIGATION PUMP HOUSE RAIN GARDEN ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE DIVISION 1 ‐ GENERAL MOBILIZATION TRAFFIC CONTROL SILT FENCE MODULAR BLOCK RETAINING WALL SALVAGE & REINSTALL EXISTING SANITARY SEWER MANHOLE SALVAGE & REINSTALL EXISTING SANITARY SEWER LIFT STATION STRUCTURE, VALVE VAULT, AND PIPING LIFT STATION PUMPS AND ACCESSORIES LIFT STATION ELECTRICAL AND CONTROLS GENERATOR 48" DIAMETER SAN. MANHOLE, TYPE 301 EXTRA DEPTH (>10' DEPTH) 54" DIAMETER SAN. MANHOLE, TYPE 301 EXTRA DEPTH (>10' DEPTH) 72" CLEANOUT MANHOLE CHEMICAL FEED SYSTEM 16" HDPE FORCEMAIN, INSTALLED BY HDD 16" HDPE FORCEMAIN, INSTALLED BY OPEN CUT 8" PVC, SDR 35 SANITARY SEWER (10'‐15' DEPTH) 8" PVC, SDR 35 SANITARY SEWER (15'‐20' DEPTH) 8" PVC, SDR 35 SANITARY SEWER (20'‐25' DEPTH) 18" PVC, SDR 26 SANITARY SEWER (10‐15' DEPTH) 18" PVC, SDR 26 SANITARY SEWER (15‐20' DEPTH) 18" PVC, PS115 SANITARY SEWER (30‐35'' DEPTH) 24" SANITARY SEWER (0‐10' DEPTH) 24" SANITARY SEWER (10‐15' DEPTH) 24" SANITARY SEWER (15‐20' DEPTH) 24" SANITARY SEWER (20‐25' DEPTH) 24" SANITARY SEWER (25‐30' DEPTH) 24" SANITARY SEWER (30‐35' DEPTH) 72" AIR RELEASE MANHOLE 6" DIP CLASS 50 SANITARY SEWER 24" SANITARY SEWER (35'‐40' DEPTH) 6" PVC, SDR 26 SOLVENT WELD SERVICE PIPE 6" ON 18" WYE BRANCH 48" DIAMETER SAN. MANHOLE, TYPE 301 (0'‐10' DEPTH) 54" DIAMETER SAN. MANHOLE, TYPE 301 (0'‐10' DEPTH) 18" DIP CLASS 50 SANITARY SEWER 24" DIP CLASS 50 SANITARY SEWER EXTERNAL MANHOLE DROP 16" RES. SEAT GATE VALVE & BOX HORIZONTAL DIRECTIONAL DRILLING BORE PITS EXCAVATE, SALVAGE, AND STOCKPILE WETLAND SOIL (CV) PLACE SALVAGED WETLAND SOIL (CV) TRENCH STABILIZATION ROCK TELEVISING SUBTOTAL ‐ DIVISION 2 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE 1 EA 0 $5,100.00 $0.00 0.00 $0.00 0 $0.00 2 LF 100 $41.00 $4,100.00 0.00 $0.00 153 $6,273.00 3 EA 1 $1,300.00 $1,300.00 0.00 $0.00 1 $1,300.00 4 EA 1 $4,600.00 $4,600.00 0.00 $0.00 1 $4,600.00 $10,000.00 $0.00 $12,173.00 1 LF 85 $5.50 $467.50 0.00 $0.00 24 $132.00 2 LF 178 $4.50 $801.00 0.00 $0.00 178 $801.00 3 EA 1 $1,050.00 $1,050.00 0.00 $0.00 1.0 $1,050.00 4 SY 120 $2.90 $348.00 0.00 $0.00 135 $391.50 5 SY 25 $2.90 $72.50 0.00 $0.00 39 $113.10 6 LF 20 $2.50 $50.00 0.00 $0.00 25 $62.50 7 LS 1 $21,600.00 $21,600.00 0.00 $0.00 1 $18,360.00 8 TN 1101 $18.00 $19,818.00 0.00 $0.00 913 $16,425.90 9 SY 120 $44.00 $5,280.00 0.00 $0.00 0 $0.00 10 TN 165 $194.00 $32,010.00 0.00 $0.00 7 $1,358.00 11 TN 125 $194.00 $24,250.00 0.00 $0.00 0 $0.00 12 GA 69 $4.25 $293.25 0.00 $0.00 0 $0.00 13 LF 20 $55.00 $1,100.00 0.00 $0.00 0 $0.00 14 TN 55 $47.00 $2,585.00 0.00 $0.00 0 $0.00 15 LF 178 $47.00 $8,366.00 0.00 $0.00 286 $13,442.00 16 CY 5 $125.00 $625.00 0.00 $0.00 0 $0.00 17 EA 25 $88.00 $2,200.00 0.00 $0.00 0 $0.00 $120,916.25 $0.00 $52,136.00 TOTALS ‐ BASE CONTRACT $3,416,900.40 $833,350.00 $3,077,502.03 CHANGE ORDER NO. 1 C01‐18" PVC, SDR 23.5 SANITARY SEWER (25'‐30' DEPTH) LF 44.0 $200.00 $8,800.00 0.00 $0.00 40.0 $8,000.00 CO1‐24" POLYSTYRENE INSULATION SY 10.5 $35.00 $367.50 0.00 $0.00 42.5 $1,487.50 TOTALS ‐ CHANGE ORDER NO. 1 $9,167.50 $0.00 $9,487.50 CHANGE ORDER NO. 2 CO2‐1 LS 1.0 ‐$3,500.00 ‐$3,500.00 0.00 $0.00 1.0 ‐$3,500.00 CO2‐2 EA 1.0 $5,500.00 $5,500.00 0.00 $0.00 1.0 $5,500.00 CO2‐3 LF 328.0 $75.00 $24,600.00 0.00 $0.00 283.0 $21,225.00 TOTALS ‐ CHANGE ORDER NO. 2 $26,600.00 $0.00 $23,225.00 CHANGE ORDER NO. 4 CO4‐1 CY 699.0 $8.66 $6,053.34 699.00 $6,053.34 699.0 $6,053.34 TOTALS ‐ CHANGE ORDER NO. 4 $6,053.34 $6,053.34 $6,053.34 TOTALS ‐ REVISED CONTRACT $3,458,721.24 $839,403.34 $3,116,267.87 6" DIP, CL. 52 WATERMAIN 6" RES. SEAT GATE VALVE & BOX DIVISION 4 ‐ STREETS AND RESTORATION SUBTOTAL ‐ DIVISION 3 COST FOR ADDITIONAL EASEMENT TO RELOCATE MH 0‐1 SPWEA240B BITUMINOUS WEAR COURSE, DRIVES SPNWB230B BITUMINOUS NON‐WEAR COURSE, STREETS SPWEA240B BITUMINOUS WEAR COURSE, STREETS BITUMINOUS MATERIAL FOR TACK COAT CONCRETE CURB & GUTTER CL.5 AGGREGATE BASE, SHOULDER 15" CMP PIPE CULVERT W/APRON 6" HYDRANT (8'‐6" BURY) SAWCUT BITUMINOUS PAVEMENT REMOVE PIPE CULVERT (ALL TYPES & SIZES) SALVAGE & REINSTALL WOOD WIER 8"X6" WET TAP (INCLUDE SLEEVE AND VALVE) DIVISION 3 ‐ WATERMAIN REMOVE & DISPOSE OF EXIST. BITUMINOUS PAVEMENT, DRIVES ADDITIONAL FILL & GRADING AT LS SITE REMOVE & DISPOSE OF EXIST. BITUMINOUS PAVEMENT, STREETS REMOVE & DISPOSE OF EXIST. CONCRETE CURB & GUTTER LIFT STATION SITE GRADING CL.5 AGGREGATE BASE CL. 3 RIP RAP W/ GEOTEXTLE FABRIC 8" X 8" WET TAP INCL. VALVE & SLEEVE 12" DIP CL. 52 WATERMAIN INCL. FITTINGS SUBTOTAL ‐ DIVISION 4 OFF ROAD STRUCTURE MARKER