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 - 39th St Imp Pay Request No 3
PARTIAL PAY ESTIMATE NO. 3 39TH ST N: STREET AND SANITARY SEWER IMPROVEMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2014.131 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 1 LF 62 $125.00 $7,750.00 35 $4,375.00 153.00 $19,125.00 2 LF 1,025 $87.00 $89,175.00 186 $16,182.00 1,054.00 $91,698.00 3 LF 315 $89.00 $28,035.00 0 $0.00 284 $25,276.00 4 LF 500 $92.00 $46,000.00 0 $0.00 495 $45,540.00 5 LF 630 $94.00 $59,220.00 0 $0.00 632 $59,408.00 6 LF 100 $40.00 $4,000.00 0 $0.00 100 $4,000.00 7 LF 120 $45.00 $5,400.00 0 $0.00 120 $5,400.00 8 LF 100 $525.00 $52,500.00 0 $0.00 100 $52,500.00 9 LF 120 $535.00 $64,200.00 0 $0.00 120 $64,200.00 10 LF 1,400 $0.10 $140.00 0 $0.00 118 $11.80 11 LF 2,850 $2.00 $5,700.00 0 $0.00 0 $0.00 12 EA 12 $3,000.00 $36,000.00 0 $0.00 12 $36,000.00 13 LF 140 $125.00 $17,500.00 0 $0.00 117.7 $14,712.50 14 EA 6 $400.00 $2,400.00 0 $0.00 6 $2,400.00 15 EA 4 $460.00 $1,840.00 0 $0.00 6 $2,760.00 16 LF 85 $35.00 $2,975.00 0 $0.00 118 $4,130.00 17 LF 400 $32.00 $12,800.00 0 $0.00 389 $12,448.00 18 LS 1 $4,500.00 $4,500.00 0 $0.00 1 $4,500.00 19 LS 1 $4,500.00 $4,500.00 0 $0.00 1 $4,500.00 20 EA 7 $450.00 $3,150.00 0 $0.00 7 $3,150.00 21 HR 5 $500.00 $2,500.00 0 $0.00 0 $0.00 $450,285.00 $20,557.00 $451,759.30 1 LS 1 $1,500.00 $1,500.00 0 $0.00 1 $1,500.00 2 EA 3 $900.00 $2,700.00 0 $0.00 1 $900.00 3 EA 1 $950.00 $950.00 0 $0.00 1 $950.00 4 EA 1 $2,600.00 $2,600.00 0 $0.00 0 $0.00 5 EA 3 $1,500.00 $4,500.00 0 $0.00 0 $0.00 6 EA 4 $3,400.00 $13,600.00 0 $0.00 4 $13,600.00 7 EA 11 $3,900.00 $42,900.00 0 $0.00 10 $39,000.00 8 EA 5 $760.00 $3,800.00 0 $0.00 3 $2,280.00 9 LF 70 $46.00 $3,220.00 0 $0.00 30.5 $1,403.00 10 LF 30 $53.00 $1,590.00 0 $0.00 88 $4,664.00 11 EA 4 $1,450.00 $5,800.00 0 $0.00 1 $1,450.00 12 EA 5 $4,000.00 $20,000.00 0 $0.00 3 $12,000.00 13 LF 2 $260.00 $520.00 0 $0.00 0 $0.00 14 LF 1 $600.00 $600.00 0 $0.00 0 $0.00 15 LB 100 $10.00 $1,000.00 0 $0.00 94 $940.00 $105,280.00 $0.00 $78,687.00 1 LF 910 $10.00 $9,100.00 0 $0.00 902 $9,020.00 2 EA 8 $400.00 $3,200.00 0 $0.00 8 $3,200.00 3 EA 7 $450.00 $3,150.00 0 $0.00 7 $3,150.00 4 LF 70 $40.00 $2,800.00 70 $2,800.00 70 $2,800.00 5 LF 891 $42.00 $37,422.00 0 $0.00 891 $37,422.00 6 LF 236 $45.00 $10,620.00 96 $4,320.00 236 $10,620.00 7 LF 369 $62.00 $22,878.00 0 $0.00 369 $22,878.00 8 EA 2 $900.00 $1,800.00 2 $1,800.00 2 $1,800.00 9 EA 2 $1,050.00 $2,100.00 2 $2,100.00 2 $2,100.00 10 EA 1 $1,400.00 $1,400.00 1 $1,400.00 1 $1,400.00 11 CY 8 $115.00 $920.00 0 $0.00 0 $0.00 12 EA 3 $2,100.00 $6,300.00 0 $0.00 3 $6,300.00 13 EA 5 $2,500.00 $12,500.00 0 $0.00 5 $12,500.00 14 EA 2 $3,600.00 $7,200.00 0 $0.00 2 $7,200.00 15 EA 1 $4,350.00 $4,350.00 0 $0.00 1 $4,350.00 16 EA 1 $125.00 $125.00 0 $0.00 1 $125.00 17 EA 1 $150.00 $150.00 0 $0.00 1 $150.00 18 EA 1 $225.00 $225.00 0 $0.00 1 $225.00 19 EA 12 $175.00 $2,100.00 0 $0.00 3 $525.00 20 SY 30 $30.00 $900.00 0 $0.00 24 $720.00 21 CY 420 $10.00 $4,200.00 0 $0.00 420 $4,200.00 22 CY 675 $10.00 $6,750.00 0 $0.00 0 $0.00 23 SY 1600 $2.75 $4,400.00 0 $0.00 0 $0.00 $144,590.00 $12,420.00 $130,685.00 1 LS 1 $90,000.00 $90,000.00 0.00 $0.00 0.75 $67,500.00 2 LS 1 $9,000.00 $9,000.00 0.00 $0.00 0.75 $6,750.00 SUBTOTAL ‐ PART 2 PART 3 ‐ STORM SEWER 5' DIA CATCH BASIN/MANHOLE 5' DIA CATCH BASIN/MANHOLE W/ SUMP BULKHEAD 15" RCP STORM SEWER BULKHEAD 18" RCP STORM SEWER REMOVE AND DISPOSE OF EXISTING STORM SEWER REMOVE AND DISPOSE OF EXISTING STORM SEWER MANHOLE POTHOLE EXISTING WATER MAIN 12" RCP STORM SEWER, CLASS 5 15" RCP STORM SEWER, CLASS 5 18" RCP STORM SEWER, CLASS 5 24" RCP STORM SEWER, CLASS 4 12" RCP FLARED END SECTION INCL TRASH GUARD 18" RCP FLARED END SECTION INCL TRASH GUARD 24" RCP FLARED END SECTION INCL TRASH GUARD RIP RAP, CLASS 3 2'X3' CATCH BASIN 4' DIA CATCH BASIN/MANHOLE BULKHEAD 36" RCP STORM SEWER INLET PROTECTION INSULATION POND EXCAVATION (P) SUBTOTAL ‐ PART 3 PART 4 ‐ STREET IMPROVEMENTS TRAFFIC CONTROL INFILTRATION SWALE EXCAVATION (P) SEED MIX 330 AND HYDROMULCH MOBILIZATION VALVE BOX EXTENSION HYDRANT EXTENSION DUCTILE IRON FITTINGS PART 1 ‐ SANITARY SEWER 8" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP 10" PVC SANITARY SEWER, SDR 26, 15' ‐ 20' DEEP 10" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP CUT IN 8" X 8" TEE 12" PVC SANITARY SEWER, SDR 26, IN CASING 20" STEEL CASING PIPE (JACK/AUGERED) 24" STEEL CASING PIPE (JACK/AUGERED) PIPE FOUNDATION ROCK TELEVISING 4' DIAMETER SANITARY SEWER MH 4' DIAMETER EXCESS MANHOLE DEPTH 10"X6" PVC WYE, SDR 26 12"X6" PVC WYE, SDR 26 6" PVC SCH 40 SANITARY SEWER RISER 6" PVC SCH 40 SANITARY SEWER SERVICE PRECAST CONCRETE JERSEY BARRIERS AT HIGHWAY 5 JACKING PITS PRECAST CONCRETE JERSEY BARRIERS AT HIGHWAY 17 JACKING PITS CROSS EXISTING WATER SERVICE 6" GATE VALVE AND BOX HYDRANT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE 8" DIP CL. 52 WATER MAIN 12" PVC SANITARY SEWER, SDR 26, 15' ‐ 20' DEEP 12" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP 10" PVC SANITARY SEWER, SDR 26, IN CASING EXPLORATORY DIGGING SUBTOTAL ‐ PART 1 PART 2 ‐ WATERMAIN TEMPORARY WATER SYSTEM CONNECT TO EXISTING 6" WATER MAIN REMOVE AND REPLACE 8" GATE VALVE & BOX 6" DIP CL. 52 WATER MAIN CONNECT TO EXISTING 8" WATER MAIN REMOVE AND DISPOSE OF EXISTING GATE VALVE & BOX REMOVE AND REPLACE 6" GATE VALVE & BOX REMOVE AND DISPOSE OF EXISTING HYDRANT QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE 3 EA 3 $1,200.00 $3,600.00 0.00 $0.00 1 $600.00 4 LS 1 $4,500.00 $4,500.00 0.00 $0.00 0 $0.00 5 LS 1 $2,000.00 $2,000.00 0.00 $0.00 1 $2,000.00 6 TN 60 $30.00 $1,800.00 0.00 $0.00 60 $1,800.00 7 HR 10 $125.00 $1,250.00 0.00 $0.00 10 $1,250.00 8 LS 1 $1,500.00 $1,500.00 0.00 $0.00 0 $0.00 9 LF 290 $6.00 $1,740.00 0.00 $0.00 290 $1,740.00 10 SY 9160 $2.00 $18,320.00 0.00 $0.00 9,487 $18,974.00 11 SY 335 $4.00 $1,340.00 0.00 $0.00 300 $1,200.00 12 EA 4 $300.00 $1,200.00 0.00 $0.00 0 $0.00 13 EA 8 $200.00 $1,600.00 0.00 $0.00 0 $0.00 14 EA 1 $250.00 $250.00 0.00 $0.00 0 $0.00 15 LS 1 $7,500.00 $7,500.00 0.00 $0.00 0 $0.00 16 LF 200 $3.00 $600.00 200.00 $600.00 200 $600.00 17 CY 7750 $9.00 $69,750.00 1,938.00 $17,442.00 7,363 $66,267.00 18 CY 340 $12.00 $4,080.00 0.00 $0.00 216 $2,592.00 19 RS 24 $465.00 $11,318.10 8.30 $3,859.50 24 $11,299.50 20 LF 1000 $12.00 $12,000.00 200.00 $2,400.00 980 $11,760.00 21 TN 6380 $10.50 $66,990.00 2,375.30 $24,940.65 5,682 $59,664.15 22 CY 4090 $10.00 $40,900.00 690.00 $6,900.00 4,090 $40,900.00 23 TN 800 $66.50 $53,200.00 0.00 $0.00 0 $0.00 24 TN 1335 $57.75 $77,096.25 510.00 $29,452.50 510 $29,452.50 25 GAL 565 $2.00 $1,130.00 25.00 $50.00 25 $50.00 26 EA 12 $450.00 $5,400.00 0.00 $0.00 0 $0.00 27 EA 20 $250.00 $5,000.00 0.00 $0.00 0 $0.00 28 LF 4310 $10.77 $46,418.70 2,862.00 $30,823.74 2,862 $30,823.74 29 LF 105 $14.80 $1,554.00 0.00 $0.00 0 $0.00 30 EA 12 $420.00 $5,040.00 0.00 $0.00 0 $0.00 31 SF 13110 $3.50 $45,885.00 0.00 $0.00 0 $0.00 32 SY 340 $70.00 $23,800.00 0.00 $0.00 0 $0.00 33 SY 35 $50.00 $1,750.00 0.00 $0.00 0 $0.00 34 SF 168 $42.00 $7,056.00 0.00 $0.00 0 $0.00 35 SY 105 $50.00 $5,250.00 0.00 $0.00 0 $0.00 36 TN 270 $65.00 $17,550.00 0.00 $0.00 0 $0.00 37 SY 5000 $4.25 $21,250.00 0.00 $0.00 0 $0.00 38 CY 500 $35.00 $17,500.00 0.00 $0.00 0 $0.00 39 SY 2000 $3.25 $6,500.00 0.00 $0.00 0 $0.00 40 SY 5500 $2.15 $11,825.00 0.00 $0.00 0 $0.00 41 LF 1000 $1.95 $1,950.00 0.00 $0.00 0 $0.00 42 LF 30 $22.50 $675.00 0.00 $0.00 0 $0.00 43 LF 200 $5.75 $1,150.00 0.00 $0.00 30 $172.50 44 HR 15 $125.00 $1,875.00 0.00 $0.00 0 $0.00 45 SF 6 $45.00 $281.25 0.00 $0.00 0 $0.00 46 LF 2270 $1.50 $3,405.00 0.00 $0.00 0 $0.00 47 LF 110 $0.75 $82.50 0.00 $0.00 0 $0.00 48 EA 1 $845.00 $845.00 0.0 $0.00 0 $0.00 $714,706.80 $116,468.39 $355,395.39 1 LS 1 $4,000.00 $4,000.00 0 $0.00 0 $0.00 2 LF 20 $10.00 $200.00 0 $0.00 0 $0.00 3 TN 200 $20.00 $4,000.00 0 $0.00 0 $0.00 4 LF 20 $45.00 $900.00 0 $0.00 0 $0.00 5 EA 2 $480.00 $960.00 0 $0.00 0 $0.00 6 LF 625 $94.00 $58,750.00 376 $35,344.00 376 $35,344.00 7 LF 1255 $96.00 $120,480.00 175 $16,800.00 175 $16,800.00 8 LF 164 $40.00 $6,560.00 0 $0.00 0 $0.00 9 LF 20 $76.00 $1,520.00 0 $0.00 0 $0.00 10 LF 164 $565.00 $92,660.00 0 $0.00 0 $0.00 11 LF 1000 $0.01 $10.00 0 $0.00 0 $0.00 12 LF 2061 $2.00 $4,122.00 0 $0.00 0 $0.00 13 EA 8 $3,200.00 $25,600.00 2 $6,400.00 3 $9,600.00 14 LF 115 $125.00 $14,375.00 28 $3,450.00 41 $5,075.00 15 AC 5 $1,200.00 $6,000.00 0 $0.00 0 $0.00 16 LF 300 $1.95 $585.00 0 $0.00 0 $0.00 17 SY 1500 $3.25 $4,875.00 0 $0.00 0 $0.00 $345,597.00 $61,994.00 $66,819.00 TOTALS ‐ BASE CONTRACT $1,760,458.80 $211,439.39 $1,083,345.69 CHANGE ORDER NO. 1 CO1‐1 EA ‐2.0 $900.00 ‐$1,800.00 0 $0.00 0 $0.00 CO1‐2 EA 2.0 $950.00 $1,900.00 0 $0.00 2 $1,900.00 CO1‐3 EA 1.0 $1,600.00 $1,600.00 1 $1,600.00 1 $1,600.00 CO1‐4 EA ‐1.0 $2,600.00 ‐$2,600.00 0 $0.00 0 $0.00 CO1‐5 LF 875.0 $6.00 $5,250.00 696 $4,176.00 875 $5,250.00 SILT FENCE, TYPE MACHINE SLICED SILT FENCE, TYPE FLOATING DITCH CHECK ‐ BIOROLL 4" SOLID WHITE LINE, EPOXY 15" PVC SANITARY SEWER, SDR 26, 15' ‐ 20' DEEP STREET SWEEPING SIGN PANELS, TYPE C TYPE SP 9.5 BITUMINOUS WEARING COURSE MIXTURE ‐ TRAIL (2,B) [SPW SODDING IMPORT AND PLACE TOPSOIL BORROW (CV) SEED & EROSION CONTROL BLANKET SEED & HYDROMULCH 8" COMMERCIAL CONCRETE DRIVEWAY PAVEMENT (HIGH EARLY) 6" CONCRETE FLUME TRUNCATED DOME PANELS BITUMINOUS DRIVEWAY PAVEMENT 5" CONCRETE SIDEWALK SALVAGE AND REINSTALL MAIL DROPBOX SALVAGE AND REINSTALL RETAINING WALL TEMPORARY ACCESS AGGREGATE BASE CLASS 5 TEMPORARY ACCESS MAINTENANCE REMOVE TEMPORARY ACCESS REMOVE AND DISPOSE OF EXISTING CONCRETE CURB AND GUTTER REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT AGGREGATE BASE CLASS 5 SELECT GRANULAR BORROW (P) ADJUST MH CASTING ‐ STEEL RING (2015) ADJUST VALVE BOX (2015) B624 CONCRETE CURB AND GUTTER B612 CONCRETE CURB AND GUTTER CONCRETE PEDESTRIAN RAMP TYPE SP 9.5 BITUMINOUS WEARING COURSE MIXTURE (2,B) [SPWEA230B TYPE SP 12.5 BITUMINOUS NON WEARING COURSE MIXTURE (2,B) [SPNW BITUMINOUS MATERIAL FOR TACK COAT SAWCUT BITUMINOUS PAVEMENT COMMON EXCAVATION (P) SUBGRADE CORRECTION (EV) SUBGRADE PREPARATION 4" PERFORATED PVC DRAIN TILE WITH AGGREGATE AND WRAP TEMPORARY ROCK CONSTRUCTION ENTRANCE CLEAR AND GRUB TREES AND BRUSH TEMPORARY ACCESS GRADING 4" DOUBLE SOLID YELLOW LINE, EPOXY RIGHT TURN ARROW, TAPE SUBTOTAL ‐ PART 4 SUBTOTAL ‐ ALTERNATE NO. 1 18" CMP DRIVEWAY CULVERT ALTERNATE NO. 1 ‐ SANITARY SEWER SOUTH OF TH 5 CLEAR AND GRUB TREES AND BRUSH REMOVE AND DISPOSE OF EXISTING STORM SEWER PATCH GRAVEL DRIVEWAY SILT FENCE, TYPE MACHINE SLICED 15" PVC SANITARY SEWER, SDR 26, 20' ‐ 25' DEEP 14" PVC SANITARY SEWER, C905 DR 25, IN CASING 14" PVC SANITARY SEWER, C905 DR 25, 20' ‐ 25' DEEP 28" STEEL CASING PIPE (JACK/AUGERED) PIPE FOUNDATION ROCK TELEVISING 4' DIAMETER SANITARY SEWER MH 4' DIAMETER EXCESS MANHOLE DEPTH SOIL DECOMPACTION REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY REMOVE AND DISPOSE OF EXISTING LIGHT BASE SALVAGE AND REINSTALL SIGN 18" CMP FLARED END SECTION SEED AND BLANKET CONNECT TO EXISTING 16" WATER MAIN CUT IN 8" X 8" TEE REMOVE AND DISPOSE OF EXISTING 8" WATER MAIN CONNECT TO EXISTING 6" WATER MAIN CONNECT TO EXISTING 8" WATER MAIN QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE CO1‐6 EA 1.0 $1,500.00 $1,500.00 1 $1,500.00 1 $1,500.00 CO1‐7 LF 875.0 $69.00 $60,375.00 705 $48,645.00 875 $60,375.00 CO1‐8 EA 2.0 $1,700.00 $3,400.00 2 $3,400.00 2 $3,400.00 CO1‐9 EA 2.0 $3,000.00 $6,000.00 1 $3,000.00 2 $6,000.00 CO1‐10 LB 2,680.0 $10.00 $26,800.00 1,437 $14,370.00 2,525 $25,250.00 CO1‐11 LF 10.0 $53.00 $530.00 0 $0.00 9 $477.00 CO1‐12 LF 90.0 $178.00 $16,020.00 0 $0.00 0 $0.00 TOTALS ‐ CHANGE ORDER NO. 1 $118,975.00 $76,691.00 $105,752.00 TOTALS ‐ REVISED CONTRACT $1,879,433.80 $288,130.39 $1,189,097.69 10" HDPE DR 11 WATERMAIN INSTALLED BY DIRECTIONAL DRILL 8" GATE VALVE AND BOX 16" BUTTERFLY VALVE AND BOX DUCTILE IRON FITTINGS 8" DIP CL. 52 WATER MAIN REMOVE AND DISPOSE OF EXISTING GATE VALVE & BOX 16" DIP CL. 51 WATER MAIN