Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Item 8 - Sec 34 Pay Request #5
PARTIAL PAY ESTIMATE NO. 5 SECTION 34 WATER & SEWER UTILITY EXTENSION IMPROVEMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2013.126 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 1 LS 1.00 $48,000.00 $48,000.00 0.10 $4,800.00 1.00 $48,000.00 2 LS 1 $6,300.00 $6,300.00 0.00 $0.00 1 $6,300.00 3 LS 1 $19,000.00 $19,000.00 0.00 $0.00 1 $19,000.00 4 EA 2 $1,100.00 $2,200.00 0.00 $0.00 0 $0.00 5 HR 40 $175.00 $7,000.00 2.00 $350.00 2 $350.00 $82,500.00 $5,150.00 $73,650.00 6 LF 900 $21.00 $18,900.00 0.00 $0.00 900 $18,900.00 7 SY 500 $2.20 $1,100.00 778.00 $1,711.60 778 $1,711.60 8 LF 245 $5.50 $1,347.50 156.00 $858.00 235 $1,292.50 9 LF 13 $6.55 $85.15 0.00 $0.00 13 $85.15 10 LF 50 $22.10 $1,105.00 0.00 $0.00 50 $1,105.00 11 SY 500 $35.00 $17,500.00 678.00 $23,730.00 678 $23,730.00 12 TN 100 $15.00 $1,500.00 391.00 $5,865.00 600 $9,000.00 13 LF 69 $51.90 $3,581.10 69.00 $3,581.10 133 $6,902.70 14 LF 71 $44.20 $3,138.20 52.00 $2,298.40 67 $2,961.40 15 LF 35 $51.90 $1,816.50 35.00 $1,816.50 35 $1,816.50 16 LF 64 $76.20 $4,876.80 0.00 $0.00 0 $0.00 17 EA 2 $498.00 $996.00 2.00 $996.00 4 $1,992.00 18 EA 3 $389.00 $1,167.00 2.00 $778.00 3 $1,167.00 19 EA 2 $573.00 $1,146.00 2.00 $1,146.00 2 $1,146.00 20 EA 2 $1,110.00 $2,220.00 0.00 $0.00 0 $0.00 21 EA 1 $993.00 $993.00 0.00 $0.00 1 $993.00 22 LF 25 $38.90 $972.50 0.00 $0.00 28 $1,089.20 23 LF 20 $154.00 $3,080.00 0.00 $0.00 20 $3,080.00 24 LF 885 $36.20 $32,037.00 0.00 $0.00 860 $31,132.00 25 LF 675 $40.00 $27,000.00 0.00 $0.00 700 $28,000.00 26 LF 290 $71.40 $20,706.00 0.00 $0.00 287 $20,491.80 27 LF 65 $83.60 $5,434.00 0.00 $0.00 63 $5,266.80 28 LF 200 $91.20 $18,240.00 0.00 $0.00 200 $18,240.00 29 LF 560 $103.00 $57,680.00 0.00 $0.00 516 $53,148.00 30 LF 40 $410.00 $16,400.00 0.00 $0.00 40 $16,400.00 31 LF 1,300 $0.01 $13.00 0.00 $0.00 0 $0.00 32 SY 150 $19.90 $2,985.00 0.00 $0.00 188.3 $3,747.17 33 CY 150 $7.75 $1,162.50 50.00 $387.50 150 $1,162.50 34 LS 1 $2,760.00 $2,760.00 0.00 $0.00 1 $2,760.00 35 EA 8 $2,530.00 $20,240.00 0.00 $0.00 8 $20,240.00 36 LF 56 $97.20 $5,443.20 0.00 $0.00 45.98 $4,469.26 37 LF 2,672 $1.75 $4,676.00 0.00 $0.00 0 $0.00 38 EA 7 $55.20 $386.40 0.00 $0.00 7 $386.40 39 SY 5,000 $1.10 $5,500.00 5,000.00 $5,500.00 5,000 $5,500.00 40 SY 5,200 $1.14 $5,928.00 0.00 $0.00 0 $0.00 41 SY 5,000 $0.42 $2,100.00 0.00 $0.00 17,000 $7,140.00 42 SY 5,200 $0.46 $2,392.00 1,040.00 $478.40 1,040 $478.40 43 SY 150 $9.90 $1,485.00 0.00 $0.00 0 $0.00 44 AC 4 $686.00 $2,744.00 0.00 $0.00 0 $0.00 45 EA 8 $97.50 $780.00 0.00 $0.00 0 $0.00 46 EA 8 $200.00 $1,600.00 0.00 $0.00 0 $0.00 47 LF 1,500 $1.71 $2,565.00 0.00 $0.00 1,352 $2,311.92 $305,781.85 $49,146.50 $297,846.30 SEED MIX 270 & BLANKET SUBTOTAL ‐ DIVISION 2 ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE CONCRETE JERSEY BARRIERS TEMPORARY ROCK CONSTRTUCTION ENTRANCE STREET SWEEPING SUBTOTAL ‐ DIVISION 1 DIVISION 2 ‐ SANITARY SEWER (GRAVITY SEWER ‐ HUDSON BLVD.) REMOVE AND DISPOSE OF EXISTING BITUMINOUS DRIVEWAY REMOVE PIPE CULVERT REMOVE SANITARY SEWER PIPE SALVAGE AND REINSTALL 12" RCP, INCL APRONS PATCH BITUMINOUS DRIVEWAY DIVISION 1 ‐ GENERAL MOBILIZATION TRAFFIC CONTROL CLEAR AND GRUB TREES PATCH GRAVEL DRIVEWAY PLACE FILL OVER SANITARY SEWER PIPE (LV) CROSS HIGH PRESSURE GAS PIPE LINE SANITARY SEWER MH, 4' DIAMETER 29" X 42" ARCH CMP CULVERT 30" CMP CULVERT 36" CMP CULVERT 42" CMP CULVERT 29" X 42" ARCH CMP CULVERT 30" CMP APRON 36" CMP APRON 42" CMP APRON CONNECT TO EXISTING SANITARY SEWER MH 8" PVC SANITARY SEWER, SDR 35, 0' ‐ 10' DEEP 10" PVC SANITARY SEWER, SDR 26, 25' ‐ 30' DEEP 12" PVC SANITARY SEWER, SDR 35, 0' ‐ 10' DEEP 12" PVC SANITARY SEWER, SDR 35, 10' ‐ 15' DEEP 12" PVC SANITARY SEWER, SDR 35, 15' ‐ 20' DEEP 12" PVC SANITARY SEWER, SDR 35, 15' ‐ 20' DEEP EXCESS MANHOLE DEPTH, 4' DIAMETER TELEVISE SANITARY SEWER 12" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP 12" PVC SANITARY SEWER, SDR 26, 25' ‐ 30' DEEP JACK 12" PVC SANITARY SEWER ROCK FOUNDATION BORROW INSULATION, 2" THICK OFF ROAD STRUCTURE MARKER SEED MIX 250 & BLANKET SEED MIX 250 & HYDROMULCH SEED MIX 270 & HYDROMULCH SILT FENCE EROSION STABILIZATION MAT TEMPORARY SEED MIX 100 AND MULCH DITCH CHECK CULVERT INLET PROTECTION QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE 48 SY 570 $2.75 $1,567.50 473.00 $1,300.75 818 $2,249.50 49 SY 40 $8.75 $350.00 40.00 $350.00 40 $350.00 50 LF 30 $4.35 $130.50 0.00 $0.00 30 $130.50 51 LF 165 $5.50 $907.50 24.00 $132.00 202 $1,111.00 52 LF 60 $24.30 $1,458.00 0.00 $0.00 24 $583.20 53 SY 200 $35.00 $7,000.00 0.00 $0.00 0 $0.00 54 TN 250 $15.00 $3,750.00 123.00 $1,845.00 217 $3,255.00 55 LF 30 $30.00 $900.00 0.00 $0.00 0 $0.00 56 LF 30 $20.50 $615.00 5.00 $102.50 45 $922.50 57 LF 52 $26.80 $1,393.60 24.00 $643.20 116 $3,108.80 58 LF 40 $31.00 $1,240.00 0.00 $0.00 41 $1,271.00 59 EA 1 $131.00 $131.00 0.00 $0.00 1 $131.00 60 EA 2 $157.00 $314.00 2.00 $314.00 5 $785.00 61 EA 2 $187.00 $374.00 0.00 $0.00 2 $374.00 62 LF 40 $44.30 $1,772.00 0.00 $0.00 40 $1,772.00 63 LF 700 $25.70 $17,990.00 0.00 $0.00 699 $17,964.30 64 LF 1,275 $28.00 $35,700.00 0.00 $0.00 957 $26,796.00 65 LF 425 $59.00 $25,075.00 0.00 $0.00 744 $43,896.00 66 LF 10 $74.30 $743.00 0.00 $0.00 0 $0.00 67 LF 50 $28.10 $1,405.00 0.00 $0.00 0 $0.00 68 LF 806 $34.50 $27,807.00 0.00 $0.00 747 $25,771.50 69 LF 435 $69.90 $30,406.50 0.00 $0.00 381 $26,631.90 70 LF 715 $82.90 $59,273.50 0.00 $0.00 896 $74,278.40 71 LF 85 $94.20 $8,007.00 0.00 $0.00 70 $6,594.00 72 LF 70 $80.10 $5,607.00 0.00 $0.00 0 $0.00 73 LF 32 $51.50 $1,648.00 0.00 $0.00 102 $5,253.00 74 LF 0 $109.00 $0.00 0.00 $0.00 0 $0.00 75 LF 0 $137.00 $0.00 0.00 $0.00 0 $0.00 76 LF 5,000 $0.01 $50.00 0.00 $0.00 0 $0.00 77 LF 27 $162.00 $4,374.00 0.00 $0.00 12.1 $1,960.20 78 LF 29 $151.00 $4,379.00 0.00 $0.00 29.3 $4,424.30 79 EA 27 $2,460.00 $66,420.00 0.00 $0.00 27 $66,420.00 80 LF 168 $97.20 $16,368.48 0.00 $0.00 187.52 $18,226.94 81 LF 4,733 $1.75 $8,282.75 0.00 $0.00 0 $0.00 82 EA 29 $55.20 $1,600.80 1.00 $55.20 28 $1,545.60 83 LF 5,960 $24.90 $148,404.00 0.00 $0.00 5,940 $147,906.00 84 EA 2 $5,410.00 $10,820.00 0.00 $0.00 2 $10,820.00 85 LB 186 $5.95 $1,106.70 16.00 $95.20 202 $1,201.90 86 LS 1 $220,000.00 $220,000.00 0.20 $44,000.00 1.00 $220,000.00 87 SY 317 $33.00 $10,461.00 331.00 $10,923.00 331 $10,923.00 88 SY 24,600 $1.10 $27,060.00 8,410.00 $9,251.00 10,910 $12,001.00 89 SY 24,000 $0.42 $10,080.00 26,617.00 $11,179.14 50,411 $21,172.62 90 SY 50 $9.90 $495.00 290.00 $2,871.00 290 $2,871.00 91 AC 5 $929.00 $4,645.00 0.00 $0.00 4.5 $4,180.50 92 AC 15 $686.00 $10,290.00 8.60 $5,899.60 8.60 $5,899.60 93 SY 80 $9.91 $792.80 0.00 $0.00 0 $0.00 94 EA 17 $97.50 $1,657.50 25.00 $2,437.50 25 $2,437.50 95 EA 9 $200.00 $1,800.00 0.00 $0.00 4 $800.00 96 LF 5,310 $1.71 $9,080.10 0.00 $0.00 2,630 $4,497.30 $793,732.23 $91,399.09 $780,516.06 97 LF 45 $33.20 $1,494.00 0.00 $0.00 45 $1,494.00 98 LF 60 $405.00 $24,300.00 0.00 $0.00 60 $24,300.00 99 SY 300 $1.10 $330.00 0.00 $0.00 0 $0.00 100 LF 50 $1.71 $85.50 0.00 $0.00 50 $85.50 $26,209.50 $0.00 $25,879.50 DIVISION 5 ‐ SANITARY SEWER (LENNAR AREA SERVICES) 101 EA 11 $127.00 $1,397.00 0.00 $0.00 11 $1,397.00 102 LF 130 $7.75 $1,007.50 0.00 $0.00 148 $1,147.00 $2,404.50 $0.00 $2,544.00 DIVISION 6 ‐ WATERMAIN 103 CONNECT TO EXISTING 12" WATER MAIN EA 1 $404.00 $404.00 0.00 $0.00 1 $404.00 104 6" DIP, CL. 52 WATER MAIN LF 215 $28.50 $6,127.50 37.00 $1,054.50 192 $5,472.00 105 8" DIP, CL. 52 WATER MAIN LF 40 $35.90 $1,436.00 0.00 $0.00 44 $1,579.60 106 12" DIP, CL. 52 WATER MAIN LF 7,305 $48.90 $357,214.50 762.00 $37,261.80 7,303 $357,116.70 107 CROSS HIGH PRESSURE GAS PIPE LINE LS 1 $882.00 $882.00 0.00 $0.00 1 $882.00 108 6" GATE VALVE AND BOX EA 14 $1,220.00 $17,080.00 5.00 $6,100.00 15 $18,300.00 109 8" GATE VALVE AND BOX EA 4 $1,830.00 $7,320.00 0.00 $0.00 4 $7,320.00 110 12" GATE VALVE AND BOX EA 12 $3,070.00 $36,840.00 1.00 $3,070.00 13 $39,910.00 111 VALVE BOX EXTENSION LF 15 $55.40 $831.00 5.00 $277.00 7 $387.80 112 VALVE NUT EXTENSION LF 15 $37.70 $565.50 0.00 $0.00 0 $0.00 113 HYDRANT EA 11 $4,090.00 $44,990.00 2.00 $8,180.00 12 $49,080.00 DIVISION 3 ‐ SANITARY SEWER (LIFT STATION SYSTEM) REMOVE AND DISPOSE OF EXISTING CONCRETE DRIVEWAY REMOVE AND DISPOSE OF CONCRETE CURB AND GUTTER DIVISION 4 ‐ SANITARY SEWER (SERVICE TO CM PROPERTIES) SUBTOTAL ‐ DIVISION 3 8" PVC SANITARY SEWER, SDR 26, 15' ‐ 20' DEEP 8" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP 8" PVC SANITARY SEWER, SDR 26, 25' ‐ 30' DEEP 10" PVC SANITARY SEWER, SDR 26, 15' ‐ 20' DEEP 10" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP REMOVE AND DISPOSE OF EXISTING BITUMINOUS DRIVEWAY REMOVE PIPE CULVERT SEED MIX 250 & BLANKET SANITARY SEWER MH, 4' DIAMETER EXCESS MANHOLE DEPTH, 4' DIAMETER TELEVISE SANITARY SEWER OFF ROAD STRUCTURE MARKER 8" PVC FORCE MAIN SALVAGE AND REINSTALL 18" RCP, INCL APRONS PATCH BITUMINOUS DRIVEWAY PATCH GRAVEL DRIVEWAY B618 CONCRETE CURB AND GUTTER 12" CMP CULVERT 18" CMP CULVERT 21" CMP CULVERT 8" PVC SANITARY SEWER, SDR 35, 10' ‐ 15' DEEP 8" PVC SANITARY SEWER, SDR 35, 15' ‐ 20' DEEP 8" PVC SANITARY SEWER, SDR 35, 20' ‐ 25' DEEP 8" PVC SANITARY SEWER, SDR 26, 0' ‐ 10' DEEP 8" PVC SANITARY SEWER, SDR 26, 10' ‐ 15' DEEP 12" CMP APRON 18" CMP APRON 21" CMP APRON 8" DIP SANITARY SEWER, CLASS 52, 10' ‐ 15' DEEP 8" PVC SANITARY SEWER, SDR 35, 0' ‐ 10' DEEP 10" PVC SANITARY SEWER, SDR 26, 25' ‐ 30' DEEP 10" PVC SANITARY SEWER, SDR 26, 30' ‐ 35' DEEP ROCK FOUNDATION BORROW 8" DIP SANITARY SEWER OUTSIDE DROP 8" DIP SANITARY SEWER BLIND OUTSIDE DROP SUBTOTAL ‐ DIVISION 5 DITCH CHECK CULVERT INLET PROTECTION SILT FENCE SUBTOTAL ‐ DIVISION 4 SEED MIX 250 & HYDROMULCH EROSION STABILIZATION MAT SEED MIX 250, MULCH, & DISC ANCHOR TEMPORARY SEED MIX 100 AND MULCH WETLAND RESTORATION WITH BWSR MIX 34‐181 8' X 4" PVC WYE, SDR 26 4" PVC SANITARY SEWER SERVICE RISER 8" PVC SANITARY SEWER, SDR 35, 0' ‐ 10' DEEP JACK 8" PVC SANITARY SEWER SEED MIX 250 & BLANKET SILT FENCE AIR RELEASE MH DIP FITTINGS LIFT STATION BITUMINOUS DRIVEWAY (LIFT STATION) QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE 114 HYDRANT EXTENSION LF 6 $666.00 $3,996.00 0.00 $0.00 2 $1,332.00 115 OFF ROAD STRUCTURE MARKER EA 17 $55.20 $938.40 5.00 $276.00 17 $938.40 116 DUCTILE IRON FITTINGS LB 3,000 $4.95 $14,850.00 996.00 $4,930.20 3,496 $17,305.20 $493,474.90 $61,149.50 $500,027.70 TOTALS ‐ BASE CONTRACT $1,704,102.98 $206,845.09 $1,680,463.56 CHANGE ORDER NO. 1 CO1‐1CLEAR & GRUB TREES (LIFT STATION SITE ON CITY PROPERTY) LS 1.0 $3,500.00 $3,500.00 0.00 $0.00 0.71 $2,485.00 CO1‐2EXTRA 8' OF DEPTH AT VALVE MH LS 1.0 $1,631.94 $1,631.94 0.00 $0.00 1.0 $1,631.94 CO1‐3EXTRA DEPTH OF FORCEMAIN LF 300.0 $20.58 $6,174.00 0.00 $0.00 300.0 $6,174.00 CO1‐4LIFT STATION GRAVEL DRIVEWAY TN 138.0 $15.00 $2,070.00 0.00 $0.00 0.0 $0.00 CO1‐5DEDUCT FOR GRAVITY SANITARY SEWER TRACER WIRE LF 7,386.0 ‐$0.60 ‐$4,431.60 0.00 $0.00 7,386.0 ‐$4,431.60 TOTALS ‐ CHANGE ORDER NO. 1 $8,944.34 $0.00 $5,859.34 TOTALS ‐ REVISED CONTRACT $1,713,047.32 $206,845.09 $1,686,322.90 SUBTOTAL ‐ DIVISION 6