Loading...
HomeMy WebLinkAbout# 05 Downtown Phase 2 CA Payment No.2 STAFF REPORT DATE: June 6, 2017 CONSENT ITEM #: 5 AGENDA ITEM: Downtown Phase 1 & 2 Improvements – Approve Phase 1 Final Reconciliation Payment and Approve Phase 2 Cooperative Agreement Payment No. 2 SUBMITTED BY: Chad Isakson, Project Engineer REVIEWED BY: Krintina Handt, City Administrator Jack Griffin, City Engineer ISSUE BEFORE COUNCIL: Should the City Council approve Invoice No. 4 for the Downtown Street, Drainage and Utility Improvement Projects (Phase 1 reconciliation payment and Phase 2, Payment No. 2)? BACKGROUND, PROPOSAL DETAILS/ANALYSIS: In July 2016, the City of Lake Elmo entered into Cooperative Agreement No. 10196 with Washington County for the cost sharing of the Downtown Phase 1 and Phase 2 Improvements. In accordance with the agreement payment schedule, Washington County has submitted Invoice No. 4 in the amount of $3,567,143.28. The amount requested reflects a decrease of $103,820.12 from the Phase 1 Improvements to reconcile final project costs. The Phase 2 invoice amount is $3,670,963 and reflects an estimate at project completion. This amount is $136,191 less than the cost identified in the cooperative agreement. The invoice has been reviewed and payment is recommended in the amount requested. FISCAL IMPACT: No additional fiscal impact. Payment is proposed in accordance with Cooperative Agreement No. 10196 with Washington County including final reconciliation for the Downtown Phase 1 Improvements and partial payment No. 2 for the Downtown Phase 2 Improvements. RECOMMENDATION: Staff is recommending that the City Council approve, as part of the Consent Agenda, payment to Washington County in the amount of $3,567,143.28 which includes a $103,820.12 credit for the Phase 1 Improvements final reconciliation and $3,670.963.40 for partial payment No. 2 for the Downtown Phase 2 Improvements. If removed from the consent agenda, the recommended motion for the action is as follows: “Move to approve payment to Washington County in the amount of $3,567,143.28 for Final credit for the Phase 1 Improvements and for partial payment No. 2 for the Downtown Phase 2 Improvements in accordance with Invoice #4 attached and per Section G.2 of Cooperative Agreement No. 10196.” ATTACHMENTS: 1. Washington County Invoice No. 120204 and supporting detail. La k e   E l m o   O l d   V i l l a g e In v o i c e   S u m m a r y 5/ 1 6 / 2 0 1 7 PH A S E   I   ‐   C O S T   S U M M A R Y   F O R   P H A S E   1   ‐   C I T Y / C O U N T Y   A G R E E M E N T   # 1 0 1 96 Es t i m a t e d   T o t a l   Co s t   ( f r o m   C o o p   Ag r e e ) To t a l   A m o u n t   t o   Da t e C i t y   C o s t   % C u r r e n t   C i t y   C o s t Am o u n t   P a i d   In v o i c e   # 1 Am o u n t   P a i d   In v o i c e   # 2 Am o u n t   P a i d   In v o i c e   # 3 Am o u n t   D u e   In v o i c e   # 4 N o t e : Ri g h t ‐ o f ‐ W a y   a n d   E a s e m e n t s Up p e r   3 3 r d   S t .   N ,   3 6 t h   S t .   N .   a n d   L a v e r n e   A v e n u e 9 1 , 9 0 2 . 0 0 $                      9 1 , 9 0 2 . 1 0 $                      1 0 0 % 9 1 , 9 0 2 . 1 0 $                      8 , 9 4 5 . 2 1 $                          8 2 , 9 5 6 . 8 9 $                      ‐ $                                              A t t a c h m e n t   A Re g i o n a l   D r a i n a g e   P o n d 1 , 1 5 4 , 1 9 0 . 0 0 $            1 , 1 5 8 , 3 2 5 . 0 0 $            5 0 % 5 7 9 , 1 6 2 . 5 0 $                  2 1 , 3 7 0 . 3 3 $                      5 5 7 , 7 9 2 . 1 7 $                  ‐ $                                              A t t a c h m e n t   A En g i n e e r i n g Pr e l i m i n a r y   D e s i g n 1 3 1 , 6 0 0 . 0 0 $                  1 3 1 , 6 0 0 . 0 0 $                  9 1 . 2 % 1 2 0 , 0 1 9 . 2 0 $                  1 2 , 0 0 1 . 9 2 $                      1 0 8 , 0 1 7 . 2 8 $                  ‐ $                                              A t t a c h m e n t   B Fi n a l   D e s i g n 2 3 3 , 4 6 0 . 0 0 $                  2 3 3 , 4 6 0 . 0 0 $                  9 1 . 2 % 2 1 2 , 9 1 5 . 5 2 $                  2 1 , 2 9 1 . 5 5 $                      1 9 1 , 6 2 3 . 9 7 $                  ‐ $                                              A t t a c h m e n t   B Co n s t r u c t i o n   I n s p e c t i o n / A d m i n i s t r a t i o n 2 9 5 , 2 0 0 . 0 0 $                  2 9 5 , 2 0 0 . 0 0 $                  9 1 . 2 % 2 6 9 , 2 2 2 . 4 0 $                  2 9 , 4 6 3 . 0 7 $                      2 3 5 , 4 9 9 . 3 0 $                  4 , 2 6 0 . 0 2 $                          A t t a c h m e n t   C Pr e c o n d i t i o n   S u r v e y 2 7 , 1 3 3 . 0 0 $                      2 1 , 1 7 3 . 2 5 $                      9 1 . 2 % 1 9 , 3 1 0 . 0 0 $                      ‐ $                                              1 9 , 3 1 0 . 0 0 $                      ‐ $                                              A t t a c h m e n t   D Co n s t r u c t i o n 4, 6 6 8 , 6 0 1 . 0 0 $            4 , 6 2 3 , 7 6 6 . 1 5 $            8 9 . 1 % 4 , 1 1 7 , 4 9 4 . 7 8 $            4 0 5 , 7 9 4 . 2 7 $                  3 , 8 5 1 , 9 6 9 . 8 5 $            ( 3 6 , 4 4 9 . 2 1 ) $                    ( 1 0 3 , 8 2 0 . 1 2 ) $              A t t a c h m e n t   E TO T A L 6 , 6 0 2 , 0 8 6 . 0 0 $          6 , 5 5 5 , 4 2 6 . 5 0 $        5 , 4 1 0 , 0 2 6 . 5 0 $        4 9 8 , 8 6 6 . 3 5 $                5 , 0 4 7 , 1 6 9 . 4 6 $        ( 3 2 , 1 8 9 . 1 9 ) $                  ( 1 0 3 , 8 2 0 . 1 2 ) $            PH A S E   I I   ‐   C O S T   S U M M A R Y   F O R   P H A S E   2   ‐   C I T Y / C O U N T Y   A G R E E M E N T   # 1 0 19 6 Es t i m a t e d   T o t a l   Co s t   ( f r o m   C o o p   Ag r e e ) To t a l   A m o u n t   t o   Da t e C i t y   C o s t   % C u r r e n t   C i t y   C o s t Am o u n t   P a i d   In v o i c e   # 1 Am o u n t   P a i d   In v o i c e   # 2 Am o u n t   D u e   In v o i c e   # 3 Am o u n t   D u e   In v o i c e   # 4 Am o u n t   D u e   In v o i c e   # 5   (w a r r a n t y   p e r i o d ) Ri g h t ‐ o f ‐ W a y   a n d   E a s e m e n t s CS A H   1 7   ( L a k e   E l m o   A v e ) 2 8 4 , 7 6 0 . 0 0 $                  3 0 5 , 6 3 2 . 7 5 $            5 5 . 0 % 1 6 8 , 0 9 8 . 0 1 $                  3 2 , 4 3 6 . 0 0 $                      1 3 5 , 6 6 2 . 0 1 $                  A t t a c h m e n t   F 30 t h   S t r e e t   N . 1 4 7 , 5 5 0 . 0 0 $                  1 3 3 , 8 3 2 . 8 8 $            1 0 0 % 1 3 3 , 8 3 2 . 8 8 $                  2 5 , 1 3 5 . 5 8 $                      1 0 8 , 6 9 7 . 3 0 $                  A t t a c h m e n t   F 35 t h   S t .   N ,   3 6 t h   S t .   N ,   a n d   O t h e r   L o c a l 5 5 , 0 0 0 . 0 0 $                      3 8 , 3 1 8 . 7 3 $                1 0 0 % 3 8 , 3 1 8 . 7 3 $                      6 , 8 1 0 . 8 0 $                          3 1 , 5 0 7 . 9 3 $                      A t t a c h m e n t   F En g i n e e r i n g Pr e l i m i n a r y   D e s i g n 1 8 9 , 4 0 0 . 0 0 $                  1 8 9 , 1 3 9 . 4 5 $            5 6 . 1 % 1 0 6 , 1 0 7 . 2 3 $                  2 1 , 2 2 1 . 4 5 $                      8 4 , 8 8 5 . 7 9 $                      A t t a c h m e n t   B Fi n a l   D e s i g n 4 6 1 , 0 0 0 . 0 0 $                  4 6 1 , 0 0 0 . 0 0 $            5 6 . 1 % 2 5 8 , 6 2 1 . 0 0 $                  5 7 , 4 5 8 . 8 4 $                      2 0 1 , 1 6 2 . 1 6 $                  A t t a c h m e n t   B Co n s t r u c t i o n   I n s p e c t i o n / A d m i n i s t r a t i o n 5 7 8 , 2 0 0 . 0 0 $                  7 2 5 , 6 1 3 . 0 0 $            5 6 . 1 % 4 0 7 , 0 6 8 . 8 9 $                  6 4 , 8 7 4 . 0 4 $                      3 4 2 , 1 9 4 . 8 5 $                  A t t a c h m e n t   G Pr e c o n d i t i o n   S u r v e y 2 7 , 1 7 3 . 0 0 $                      2 1 , 5 3 5 . 0 0 $                5 6 . 1 % 1 2 , 0 8 1 . 1 4 $                      3 , 0 4 8 . 8 1 $                          9 , 0 3 2 . 3 2 $                          A t t a c h m e n t   H Co n s t r u c t i o n   M a t e r i a l s   T e s t i n g 3 0 , 7 4 0 . 7 5 $                5 6 . 1 % 1 7 , 2 4 5 . 5 6 $                      6 , 8 1 4 . 3 0 $                          1 0 , 4 3 1 . 2 6 $                      A t t a c h m e n t   I ‐ $                                              Co n s t r u c t i o n 6, 5 9 3 , 3 8 9 . 0 0 $            6 , 3 8 8 , 0 5 4 . 6 8 $            5 4 . 0 % 3 , 5 5 8 , 6 9 1 . 7 6 $            7 0 0 , 4 7 5 . 6 0 $                  2 , 7 4 7 , 3 8 9 . 7 6 $            A t t a c h m e n t   J TO T A L 8 , 2 9 3 , 8 6 7 . 2 4 $        4 , 7 0 0 , 0 6 5 . 2 0 $        9 1 8 , 2 7 5 . 4 0 $                3 , 6 7 0 , 9 6 3 . 4 0 $        IN V O I C E   T O T A L S 49 8 , 8 6 6 . 3 5 $                  5 , 0 4 7 , 1 6 9 . 4 6 $          8 8 6 , 0 8 6 . 2 2 $                  3 , 5 6 7 , 1 4 3 . 2 8 $