Loading...
HomeMy WebLinkAboutItem 9 - LE Ave WM Pay Request No 4PARTIAL PAY ESTIMATE NO. 4 LAKE ELMO AVENUE TRUNK WATERMAIN IMPROVEMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2013.133 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 1 LS 1                    $85,000.00 $85,000.00 0.05 $4,250.00 0.95 $80,750.00 2 LS 1                    $53,951.69 $53,951.69 0.05 $2,697.58 0.95 $51,254.11 3 LF 461                $2.50 $1,152.50 0.00 $0.00 0 $0.00 4 EA 20                  $400.00 $8,000.00 2.00 $800.00 8 $3,200.00 5 EA 3                    $152.58 $457.74 0.00 $0.00 3 $457.74 6 SY 267                $6.30 $1,682.10 0.00 $0.00 0 $0.00 7 LS 1                    $4,500.00 $4,500.00 0.00 $0.00 1 $3,375.00 $154,744.03 $7,747.58 $139,036.85 1 LF 416                $2.85 $1,185.60 363 $1,034.55 363 $1,034.55 2 LF 970                $2.85 $2,764.50 0 $0.00 0 $0.00 3 EA 2                    $350.00 $700.00 1 $350.00 1 $350.00 4 EA 15                  $150.00 $2,250.00 16 $2,400.00 16 $2,400.00 5 EA 1                    $1,448.16 $1,448.16 1 $1,448.16 1 $1,448.16 6 EA 27                  $2,036.85 $54,994.95 10 $20,368.50 27 $54,994.95 7 EA 4                  $2,530.54 $10,122.16 1 $2,530.54 3 $7,591.62 8 EA 1                    $3,508.66 $3,508.66 0 $0.00 1 $3,508.66 9 EA 17                $3,489.56 $59,322.52 6 $20,937.36 15 $52,343.40 10 EA 27                  $4,182.48 $112,926.96 10 $41,824.80 27 $112,926.96 11 EA 6                    $425.90 $2,555.40 7 $2,981.30 7 $2,981.30 12 EA 38                  $550.20 $20,907.60 34 $18,706.80 34 $18,706.80 13 EA 2                    $647.35 $1,294.70 0 $0.00 0 $0.00 14 EA 6                    $463.58 $2,781.48 7 $3,245.06 7 $3,245.06 15 EA 38                  $600.53 $22,820.14 34 $20,418.02 34 $20,418.02 16 EA 2                    $746.85 $1,493.70 0 $0.00 0 $0.00 17 LF 204                $28.59 $5,832.36 123 $3,516.57 123 $3,516.57 18 LF 1,586            $32.06 $50,847.16 267 $8,560.02 1,401 $44,916.06 19 LF 52                  $37.35 $1,942.20 0 $0.00 0 $0.00 20 EA 15                  $500.00 $7,500.00 13 $6,500.00 13 $6,500.00 21 LF 379                $29.50 $11,180.50 111 $3,274.50 373 $11,003.50 22 LF 387                $74.63 $28,881.81 390 $29,105.70 390 $29,105.70 23 LF 174                $70.93 $12,341.82 0 $0.00 170 $12,058.10 24 LF 74                  $81.80 $6,053.20 0 $0.00 74 $6,053.20 25 LF 11,152          $89.00 $992,528.00 0 $0.00 11,152 $992,528.00 26 LF 2,200            $89.00 $195,800.00 0 $0.00 2,200 $195,800.00 27 EA 32                  $362.03 $11,584.96 0 $0.00 9 $3,258.27 28 EA 1                    $1,325.00 $1,325.00 0 $0.00 0 $0.00 29 EA 2                    $1,337.00 $2,674.00 0 $0.00 0 $0.00 30 EA 3                    $543.52 $1,630.56 0 $0.00 4 $2,174.08 31 EA 23                  $1,498.00 $34,454.00 10 $14,980.00 23 $34,454.00 32 EA 4                    $1,520.00 $6,080.00 1 $1,520.00 4 $6,080.00 33 EA 1                    $1,589.00 $1,589.00 0 $0.00 1 $1,589.00 34 EA 2                    $1,657.77 $3,315.54 0 $0.00 1 $1,657.77 35 EA 1                    $588.10 $588.10 0 $0.00 1 $588.10 36 EA 1                    $762.51 $762.51 1 $762.51 1 $762.51 37 EA 4                    $268.40 $1,073.60 0 $0.00 5 $1,342.00 38 EA 4                    $322.24 $1,288.96 0 $0.00 2 $644.48 39 EA 1                    $506.18 $506.18 0 $0.00 1 $506.18 40 LS 1                    $70,092.00 $70,092.00 1 $42,055.20 1 $56,073.60 41 LS 1                    $55,577.00 $55,577.00 1 $33,346.20 0 $0.00 42 EA 27                  $57.70 $1,557.90 0 $0.00 0 $0.00 43 SF 96                  $7.37 $707.52 0 $0.00 64 $471.68 $1,808,790.41 $279,865.79 $1,693,032.28 1 LF 1,020            $3.92 $3,998.40 433 $1,697.36 433 $1,697.36 2 SY 1,125            $5.67 $6,378.75 672 $3,810.24 672 $3,810.24 3 TN 410                $29.93 $12,271.30 0 $0.00 0 $0.00 4 SY 62                  $39.21 $2,431.02 0 $0.00 0 $0.00 5 TN 134              $128.96 $17,280.64 0 $0.00 0 $0.00 6 TN 67                  $144.44 $9,677.48 0 $0.00 0 $0.00 7 GA 56                $2.06 $115.36 0 $0.00 0 $0.00 $52,152.95 $5,507.60 $5,507.60 TOTALS ‐ BASE CONTRACT $2,015,687.39 $293,120.97 $1,837,576.73 SPNWB230B BITUMINOUS NON‐WEAR COURSE, STREETS BITUMINOUS MATERIAL FOR TACK COAT HYDRANT ‐ 8'‐6" BURY TREE REMOVAL INLET PROTECTION 6" TOPSOIL AND SOD TEMPORARY WATER SERVICE SUBTOTAL ‐ DIVISION 1 DIVISION 2 ‐ WATERMAIN REMOVE EXISTING WATERMAIN ‐ ALL SIZES AND TYPES ABANDON EXISTING WATERMAIN IN PLACE ‐ ALL SIZES AND TYPES 8" GATE VALVE & BOX 16" BUTTERFLY VALVE & BOX SALVAGE EXISTING HYDRANT, LEAD, AND VALVE CONNECT TO EXISTING WATERMAIN 6" GATE VALVE & BOX 12" GATE VALVE & BOX ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE DIVISION 1 ‐ GENERAL MOBILIZATION TRAFFIC CONTROL SILT FENCE REMOVE/ABANDON EXISTING WATER SERVICE ‐ ALL SIZES AND TYPES 1" CORPORATION STOP 1.5" CORPORATION STOP 2" CORPORATION STOP 1" CURB STOP AND BOX 1.5" CURB STOP AND BOX 2" CURB STOP AND BOX 8" PLUG MJ DUCTILE IRON COMPACT FITTING 12" PLUG MJ DUCTILE IRON COMPACT FITTING 16" PLUG MJ DUCTILE IRON COMPACT FITTING 1" TYPE K COPPER WATER SERVICE PIPE 1.5" TYPE K COPPER WATER SERVICE PIPE 2" TYPE K COPPER WATER SERVICE PIPE CONNECT TO EXISTING WATER SERVCIE ‐ALL SIZES AND TYPES 6" DIP CL. 52 WATERMAIN 16" DIP CL. 52 WATERMAIN 8" HDPE DR 11 WATERMAIN 12" HDPE DR 11 WATERMAIN 16" HDPE DR 11 WATERMAIN 16" HDPE DR11 WATERMAIN, EXTRA DEPTH (P) 6"X45° BEND MJ DUCTILE IRON COMPACT FITTING 16"X11‐1/4° BEND MJ DUCTILE IRON COMPACT FITTING 16"X45° BEND MJ DUCTILE IRON COMPACT FITTING 8"X6" TEE MJ DUCTILE IRON COMPACT FITTING 16"X6" TEE MJ DUCTILE IRON COMPACT FITTING HORIZONTAL DIRECTIONAL DRILLING BORE PITS WATER SERVICE CONNECTION PITS  16"X8" TEE MJ DUCTILE IRON COMPACT FITTING 16"X12" TEE MJ DUCTILE IRON COMPACT FITTING 16"X12" CROSS MJ DUCTILE IRON COMPACT FITTING 12"X6" REDUCER MJ DUCTILE IRON COMPACT FITTING 16"X8" REDUCER MJ DUCTILE IRON COMPACT FITTING OFF ROAD STRUCTURE MARKER 4" POLYSTYRENE INSULATION SUBTOTAL ‐ DIVISION 2 SUBTOTAL ‐ DIVISION 3 DRIVEWAY RESTORATION DIVISION 3 ‐ STREETS SAWCUT BITUMINOUS PAVEMENT REMOVE & DISPOSE OF EXIST. BITUMINOUS PAVEMENT, ALL TYPES CL.5 AGGREGATE BASE SPWEA240B BITUMINOUS WEAR COURSE, STREETS QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE CHANGE ORDER NO. 1 CO1‐1 LS 1.0 $3,810.00 $3,810.00 1 $3,810.00 1 $3,810.00 CO1‐2 LS 1.0 ‐$1,130.46 ‐$1,130.46 1 ‐$1,130.46 1 ‐$1,130.46 CO1‐3 EA ‐1.0 $1,657.77 ‐$1,657.77 0 $0.00 0 $0.00 CO1‐4 EA ‐2.0 $322.24 ‐$644.48 0 $0.00 0 $0.00 CO1‐5 EA ‐2.0 $3,489.56 ‐$6,979.12 0 $0.00 0 $0.00 CO1‐6 EA 1.0 $852.25 $852.25 0 $0.00 0 $0.00 CO1‐7 EA 16.0 $200.00 $3,200.00 16 $3,200.00 16 $3,200.00 CO1‐8 EA 18.0 $832.08 $14,977.44 18 $14,977.44 18 $14,977.44 TOTALS ‐ CHANGE ORDER NO. 1 $12,427.86 $20,856.98 $20,856.98 TOTALS ‐ REVISED CONTRACT $2,028,115.25 $313,977.95 $1,858,433.71 18‐INCH HYDRANT EXTENSION FOSTOR ADAPTORS 16‐INCH SLEEVE TRAFFIC CONTROL ‐ TEMPORARY SIGNAGE RESTORATION ‐ ELIMINATE CROSS AT 10TH STREET REMOVE 16"X12" CROSS REMOVE 12" PLUG REMOVE 16" BUTTERFLY VALVE & BOX