Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
#06 - OV Phase 7 Pay Request 1
STAFF REPORT DATE: July 18, 2023 CONSENT AGENDA ITEM: Approve Pay Request No. 1 for the Old Village Phase 7 Street, Drainage and Utility Improvements SUBMITTED BY: Chad Isakson, Project Engineer REVIEWED BY: Kristina Handt, City Administrator Marty Powers, Public Works Director Jack Griffin, City Engineer ISSUE BEFORE COUNCIL: Should the City Council approve Pay Request No. 1 for the Old Village Phase 7 Street, Drainage and Utility Improvements? BACKGROUND: Minger Construction Companies, Inc. was awarded a construction contract on April 4, 2023 to complete the Old Village Phase 7 Street, Drainage and Utility Improvements. Work remains in progress with a milestone 1 completion date of October 15, 2023, a substantial completion date of June 30, 2024 and final completion date of August 5, 2024. PROPOSAL DETAILS/ANALYSIS: Minger Construction Companies has submitted Partial Pay Request No. 1 in the amount of $30,234.70. The request has been reviewed and payment is recommended in the amount requested. In accordance with the contract documents, the City has retained 5% of the total work completed. The amount retained is $1,591.30. FISCAL IMPACT: None. Partial payment is proposed in accordance with the Contract for the project. Payment remains within the authorized scope and budget. RECOMMENDATION: Staff is recommending that the City Council approve, as part of the Consent Agenda, Pay Request No. 1 for the Old Village Phase 7 Street, Drainage and Utility Improvements. If removed from the consent agenda, the recommended motion for the action is as follows: “Move to approve Pay Request No. 1 to Minger Construction Companies. in the amount of $30,234.70 for the Old Village Phase 7 Street, Drainage and Utility Improvements”. ATTACHMENTS: 1. Partial Pay Estimate No. 1. PROJECT PAY FORM PARTIAL PAY ESTIMATE NO. PERIOD OF ESTIMATE TO PROJECT OWNER:CONTRACTOR: 1. Original Contract Amount 2. Net Change Order Sum 3. Revised Contract (1+2) 4. *Work Completed 5. *Stored Materials 6. Subtotal (4+5) 7. Retainage* 8. Previous Payments 9. Amount Due (6-7-8) *Detailed Breakdown Attached START DATE:ON SCHEDULE SUBSTANTIAL COMPLETION:X FINAL COMPLETION: ENGINEER'S CERTIFICATION:FOCUS Engineering, inc. DATE CONTRACTOR'S CERTIFICATION:CONTRACTOR DATE APPROVED BY OWNER:CITY OF LAKE ELMO, MINNESOTA DATE DATE No.Approval Date Amount $2,296,658.75 Additions Deductions $0.00 $31,826.00 $2,296,658.75 $31,826.00 $0.00 $0.00 $1,591.305.0% CONTRACT TIME TOTALS $0.00 $0.00 $30,234.70 NET CHANGE $0.00 CONTRACT CHANGE ORDER SUMMARY PAY ESTIMATE SUMMARY 1 6/30/20234/1/2023FROM OLD VILLAGE PH 7: STREET, DRAINAGE, & UTILITY IMPROVMENTS PROJECT NO. 2022.119 CITY OF LAKE ELMO 3800 LAVERNE AVENUE NORTH LAKE ELMO, MN 55042 ATTN: JACK GRIFFIN, CITY ENGINEER MINGER CONSTRUCTION COMPANIES, INC. 620 CORPORATE DRIVE JORDAN, MN 55352 ATTN: RYAN BLAKE, PROJECT MANAGER 6/11/2023 6/30/2024 REVISED DAYS REMAINING 385 0 366 10/15/2023 ORIGINAL DAYS BY 6/29/2023 YES NO The undersigned Contractor certifies that to the best of their knowledge, information and belief the work covered by this payment estimate has been completed in accordance with the contract documents, that all amounts have been paid by the contractor for work for which previous payment estimates was issued and payments received from the owner, and that current payment shown herein is now due. The undersigned certifies that the work has been reviewed and to the best of their knowledge and belief, the quantities shown in this estimate are correct and the work has been performed in accordance with the contract documents. ENGINEER BY FOCUS Engineering, inc.PROJECT PAYMENT FORM 6/30/2023 PARTIAL PAY ESTIMATE NO. 1 OLD VILLAGE PH 7: STREET, DRAINAGE, & UTILITY IMPROVMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2022.119 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT BASE BID 1 LS 1 $70,000.00 $70,000.00 0.25 $17,500.00 0.25 $17,500.00 2 ACRE 0.4 $13,000.00 $5,200.00 0.30 $3,900.00 0.30 $3,900.00 3 EACH 25 $347.00 $8,675.00 22.00 $7,634.00 22.00 $7,634.00 4 EACH 25 $231.50 $5,787.50 0.00 $0.00 0.00 $0.00 5 LF 1348 $8.00 $10,784.00 0.00 $0.00 0.00 $0.00 6 LF 940 $8.00 $7,520.00 0.00 $0.00 0.00 $0.00 7 LF 60 $8.00 $480.00 0.00 $0.00 0.00 $0.00 8 EACH 8 $47.00 $376.00 8.00 $376.00 8.00 $376.00 9 LF 220 $4.00 $880.00 0.00 $0.00 0.00 $0.00 10 LF 340 $3.00 $1,020.00 0.00 $0.00 0.00 $0.00 11 SY 1020 $9.00 $9,180.00 0.00 $0.00 0.00 $0.00 12 SY 440 $25.00 $11,000.00 0.00 $0.00 0.00 $0.00 13 TON 120 $200.00 $24,000.00 0.00 $0.00 0.00 $0.00 14 LF 40 $20.00 $800.00 0.00 $0.00 0.00 $0.00 15 EACH 2 $450.00 $900.00 0.00 $0.00 0.00 $0.00 16 EACH 3 $450.00 $1,350.00 0.00 $0.00 0.00 $0.00 17 LF 100 $47.40 $4,740.00 0.00 $0.00 0.00 $0.00 18 SF 1500 $5.00 $7,500.00 0.00 $0.00 0.00 $0.00 19 LS 1 $15,000.00 $15,000.00 0.00 $0.00 0.00 $0.00 20 CY 4676 $21.00 $98,196.00 0.00 $0.00 0.00 $0.00 21 CY 400 $44.00 $17,600.00 0.00 $0.00 0.00 $0.00 22 CY 2839 $29.00 $82,331.00 0.00 $0.00 0.00 $0.00 23 SY 1500 $1.00 $1,500.00 0.00 $0.00 0.00 $0.00 24 CY 710 $60.00 $42,600.00 0.00 $0.00 0.00 $0.00 25 HOUR 50 $189.50 $9,475.00 0.00 $0.00 0.00 $0.00 26 SY 3445 $0.80 $2,756.00 2,000.00 $1,600.00 2,000.00 $1,600.00 27 GAL 255 $0.60 $153.00 0.00 $0.00 0.00 $0.00 28 TON 110 $148.00 $16,280.00 0.00 $0.00 0.00 $0.00 29 TON 425 $130.50 $55,462.50 0.00 $0.00 0.00 $0.00 30 TON 320 $132.50 $42,400.00 0.00 $0.00 0.00 $0.00 31 SY 275 $142.00 $39,050.00 0.00 $0.00 0.00 $0.00 32 TON 545 $62.60 $34,117.00 0.00 $0.00 0.00 $0.00 33 EACH 1 $3,140.00 $3,140.00 0.00 $0.00 0.00 $0.00 34 EACH 1 $6,500.00 $6,500.00 0.00 $0.00 0.00 $0.00 35 LF 410 $16.00 $6,560.00 0.00 $0.00 0.00 $0.00 36 EACH 4 $400.00 $1,600.00 0.00 $0.00 0.00 $0.00 37 SY 200 $30.00 $6,000.00 0.00 $0.00 0.00 $0.00 38 LF 1206 $102.00 $123,012.00 0.00 $0.00 0.00 $0.00 39 LF 876 $125.00 $109,500.00 0.00 $0.00 0.00 $0.00 40 LF 325 $141.00 $45,825.00 0.00 $0.00 0.00 $0.00 41 LF 8 $272.50 $2,180.00 0.00 $0.00 0.00 $0.00 42 LF 57 $276.50 $15,760.50 0.00 $0.00 0.00 $0.00 43 LS 1 $125,000.00 $125,000.00 0.00 $0.00 0.00 $0.00 44 SF 60 $118.50 $7,110.00 0.00 $0.00 0.00 $0.00 45 LS 1 $15,000.00 $15,000.00 0.00 $0.00 0.00 $0.00 46 EACH 9 $1,476.50 $13,288.50 0.00 $0.00 0.00 $0.00 47 EACH 1 $4,432.00 $4,432.00 0.00 $0.00 0.00 $0.00 48 EACH 24 $873.50 $20,964.00 0.00 $0.00 0.00 $0.00 49 EACH 24 $314.00 $7,536.00 0.00 $0.00 0.00 $0.00 50 EACH 6 $8,866.50 $53,199.00 0.00 $0.00 0.00 $0.00 51 LF 690 $26.50 $18,285.00 0.00 $0.00 0.00 $0.00 52 LF 960 $34.00 $32,640.00 0.00 $0.00 0.00 $0.00 53 LF 1206 $1.85 $2,231.10 0.00 $0.00 0.00 $0.00 54 VF 20.16 $400.00 $8,064.00 0.00 $0.00 0.00 $0.00 55 LF 1266 $3.50 $4,431.00 0.00 $0.00 0.00 $0.00 56 LB 617 $22.95 $14,160.15 0.00 $0.00 0.00 $0.00 57 LS 1 $10,999.00 $10,999.00 0.00 $0.00 0.00 $0.00 58 EACH 26 $354.50 $9,217.00 0.00 $0.00 0.00 $0.00 59 EACH 26 $556.50 $14,469.00 0.00 $0.00 0.00 $0.00 60 EACH 2 $9,114.00 $18,228.00 0.00 $0.00 0.00 $0.00 61 EACH 24 $543.00 $13,032.00 0.00 $0.00 0.00 $0.00 62 EACH 1 $501.50 $501.50 0.00 $0.00 0.00 $0.00 TYPE SP 9.5 WEARING COURSE MIX (2,B) (DRIVEWAYS) TYPE SP 12.5 NON-WEARING COURSE MIX (3,C) TYPE SP 9.5 WEARING COURSE MIX (3,C) 6" CONCRETE FLUME WITH REINFORCEMENT SELECT GRANULAR BORROW - MOD. 5% (CV) (P) GEOTEXTILE FABRIC, TYPE V AGG. BASE, CL. 6 (CV) (P) STREET SWEEPING PULVERIZE BITUMINOUS PAVEMENT (P) SALVAGE AND INSTALL FENCE SALVAGE AND INSTALL LANDSCAPING ROCK OR MULCH, INCLUDES EDGING ABANDON SANITARY SEWER DRAINFIELD & REMOVE PUMP COMMON EXCAVATION (EV) (P) SUBGRADE CORRECTION (EV) (INCLUDES SELECT GRANULAR BORROW - MOD 5%) ADJUST GATE VALVE BOX CONNECT TO EXISTING SANITARY SEWER SERVICE 8"X4" PVC WYE, SDR 26 TRACER WIRE BOX - (AT PROPERTY LINE) SANITARY SEWER MANHOLE (W/ CASTING) 4" PVC FORCEMAIN, C900 4" PVC SANITARY SERVICE PIPE - SCH 40 W/ TRACER WIRE CLEAN AND TELEVISE SANITARY SEWER SANITARY SEWER MANHOLE EXTRA DEPTH CLEAN AND TELEVISE STORM SEWER DUCTILE IRON FITTINGS TEMPORARY WATER SERVICE 1" CORPORATION STOP 1" CURB STOP & BOX CONNECT TO EXISTING WATER MAIN CONNECT TO EXISTING WATER SERVICE 18" RC PIPE SEWER, DES 3006 CL V 15" RC PIPE SEWER, DES 3006 CL V BITUMINOUS MATERIAL FOR TACK COAT 24" RC PIPE SEWER, DES 3006 CL III DEWATERING SALVAGE AND INSTALL PAVER SIDEWALK AND STEPS MAINTENANCE OF SANITARY SEWER CLEARING & GRUBBING CLEARING GRUBBING REMOVE WATER MAIN PIPE ABANDON SEWER PIPE (SANITARY) (2" TO 4" FORCE MAIN) REMOVE CONCRETE CURB & GUTTER REMOVE SIGN, TYPE C SAWING CONCRETE PAVEMENT (FULL DEPTH) ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE MOBILIZATION PAVE AND REMOVE 1.5" THICK 8' WIDE BITUMINOUS WEDGE REMOVE STORM SEWER CULVERT REMOVE GATE VALVE & BOX REMOVE HYDRANT & GATE VALVE ASSEMBLY SAWING BITUMINOUS PAVEMENT (FULL DEPTH) REMOVE BITUMINOUS DRIVEWAY & FLUME PAVEMENT REMOVE CONCRETE DRIVEWAY PAVEMENT 8" PVC PIPE SEWER (SDR 26) PIPE FOUNDATION ROCK 15" RC PIPE APRON W/TRASH GUARD 30" RC PIPE APRON W/TRASH GUARD 4" PVC PERF. EDGE DRAIN W/ BACKFILL & WRAP DRAINTILE CLEANOUT 2" RIGID INSULATION 30" RC PIPE SEWER, DES 3006 CL III CONNECT TO EXISTING SANITARY SEWER MAIN QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT ITEM DESCRIPTION OF PAY ITEM UNIT CONTRACT THIS PERIOD TOTAL TO DATE 63 EACH 3 $9,302.50 $27,907.50 0.00 $0.00 0.00 $0.00 64 EACH 4 $3,303.50 $13,214.00 0.00 $0.00 0.00 $0.00 65 EACH 2 $4,567.00 $9,134.00 0.00 $0.00 0.00 $0.00 66 LF 832 $41.00 $34,112.00 0.00 $0.00 0.00 $0.00 67 LF 50 $90.05 $4,502.50 0.00 $0.00 0.00 $0.00 68 LF 1320 $77.75 $102,630.00 0.00 $0.00 0.00 $0.00 69 EACH 5 $4,946.00 $24,730.00 0.00 $0.00 0.00 $0.00 70 EACH 7 $6,737.50 $47,162.50 0.00 $0.00 0.00 $0.00 71 EACH 1 $21,086.00 $21,086.00 0.00 $0.00 0.00 $0.00 72 EACH 1 $6,250.50 $6,250.50 0.00 $0.00 0.00 $0.00 73 EACH 8 $556.50 $4,452.00 0.00 $0.00 0.00 $0.00 74 CY 30 $113.00 $3,390.00 0.00 $0.00 0.00 $0.00 75 LF 2835 $22.00 $62,370.00 0.00 $0.00 0.00 $0.00 76 SY 460 $99.00 $45,540.00 0.00 $0.00 0.00 $0.00 77 SY 125 $145.00 $18,125.00 0.00 $0.00 0.00 $0.00 78 EACH 17 $102.00 $1,734.00 8.00 $816.00 8.00 $816.00 79 SF 240 $110.00 $26,400.00 0.00 $0.00 0.00 $0.00 80 LF 80 $78.00 $6,240.00 0.00 $0.00 0.00 $0.00 81 LS 1 $2,251.00 $2,251.00 0.00 $0.00 0.00 $0.00 82 SF 16.75 $148.00 $2,479.00 0.00 $0.00 0.00 $0.00 83 LF 1000 $2.25 $2,250.00 0.00 $0.00 0.00 $0.00 84 EACH 1 $2,180.00 $2,180.00 0.00 $0.00 0.00 $0.00 85 EACH 13 $136.50 $1,774.50 0.00 $0.00 0.00 $0.00 86 CY 750 $40.00 $30,000.00 0.00 $0.00 0.00 $0.00 87 SY 4050 $10.00 $40,500.00 0.00 $0.00 0.00 $0.00 88 LB 3000 $2.00 $6,000.00 0.00 $0.00 0.00 $0.00 89 SY 1500 $2.80 $4,200.00 0.00 $0.00 0.00 $0.00 90 LF 1200 $3.15 $3,780.00 0.00 $0.00 0.00 $0.00 91 ACRE 1 $2,369.50 $2,369.50 0.00 $0.00 0.00 $0.00 92 SF 108 $17.75 $1,917.00 0.00 $0.00 0.00 $0.00 $1,898,658.75 $31,826.00 $31,826.00 ALTERNATE B: LIFT STATION 93 LS 1 $398,000.00 $398,000.00 0.00 $0.00 0.00 $0.00 $398,000.00 $0.00 $0.00 TOTALS: BASE CONTRACT + ALTERNATE B $2,296,658.75 $31,826.00 $31,826.00 COMMON TOPSOIL BORROW (PULVERIZED) (LV) SODDING, TYPE MINERAL HYDRAULIC BONDED FIBER MATRIX EROSION CONTROL BLANKET CATEGORY 3N SEDIMENT CONTROL LOG SEEDING (SEED MIXTURE TYPE 25-141) CROSSWALK PREFORMED THERMOPLASTIC GROUND IN FURNISH AND INSTALL SIGN, TYPE C 8" CONCRETE DRIVEWAY PAVEMENT (AT LIFT STATION) SALVAGE AND INSTALL MAILBOX ASSEMBLY WET CAST BLOCK RETAINING WALL FURNISH AND INSTALL 4' CHAIN LINK FENCE TRAFFIC CONTROL/ MAINTENANCE OF ACCESS SILT FENCE, PREASSEMBLED TEMPORARY ROCK CONSTRUCTION ENTRANCE STORM DRAIN INLET PROTECTION CONSTRUCT DRAINAGE STRUCTURE DES. 406 - 60" (W/ CASTING) CURB STOP & BOX CASTING (R-1914-A) RANDOM RIP-RAP, CLASS III (INCLUDES GEOTEXTILE FABRIC) B618 CONCRETE CURB & GUTTER 6" CONCRETE DRIVEWAY PAVEMENT 6" WATER MAIN DIP - CL 52 (POLY ENCASED) 8" WATER MAIN DIP - CL 52 (POLY ENCASED) CONSTRUCT DRAINAGE STRUCTURE DES. 404 (W/ CASTING) CONSTRUCT DRAINAGE STRUCTURE DES. 406 - 48" (W/ CASTING) CONSTRUCT DRAINAGE STRUCTURE DES. 405 - 60" (W/ 4' SUMP, MH BAFFLE & CASTING ALTERNATE B BID TOTALS LIFT STATION TRADITIONAL CONCRETE BASE BID TOTALS HYDRANT 6" GATE VALVE & BOX 8" GATE VALVE & BOX 1" TYPE K COPPER PIPE COMPLETED ITEMS BY PAY PERIODOLD VILLAGE PH 7: STREET, DRAINAGE, & UTILITY IMPROVMENTSCITY OF LAKE ELMO, MINNESOTAPROJECT NO. 2022.119PAY QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNTBASE BID1LS$70,000.000.25$17,500.00 $0.00 $0.00 $0.00 $0.000.25$17,500.002ACRE$13,000.000.30 $3,900.00 $0.00 $0.00 $0.00 $0.00 0.30 $3,900.003EACH$347.0022 $7,634.00 $0.00 $0.00 $0.00 $0.00 22.00 $7,634.004EACH$231.50$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.005LF$8.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.006LF$8.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.007LF$8.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.008EACH$47.008 $376.00 $0.00 $0.00 $0.00 $0.00 8.00 $376.009LF$4.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.0010LF$3.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0011SY$9.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00$0.0012SY$25.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.0013TON $200.00$0.00 $0.00 $0.00 $0.00 $0.00 0.00 $0.0014LF$20.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0015EACH$450.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0016EACH$450.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0017LF$47.40$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0018SF$5.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0019LS$15,000.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0020CY$21.00$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0021CY$44.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0022CY$29.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0023SY$1.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0024CY$60.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0025HOUR$189.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0026SY$0.802,000 $1,600.00$0.00$0.00 $0.00 $0.00 2,000.00 $1,600.0027GAL$0.60$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0028TON$148.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0029TON$130.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0030TON$132.50$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0031SY$142.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0032TON$62.60$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0033EACH$3,140.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0034EACH$6,500.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0035LF$16.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0036EACH$400.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0037SY$30.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0038LF$102.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0039LF$125.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0040LF$141.00$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0041LF$272.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0042LF$276.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0043LS$125,000.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0044SF$118.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0045LS$15,000.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0046EACH$1,476.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0047EACH$4,432.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0048EACH$873.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0015" RC PIPE APRON W/TRASH GUARDAGG. BASE, CL. 6 (CV) (P)STREET SWEEPINGTYPE SP 9.5 WEARING COURSE MIX (2,B) (DRIVEWAYS)30" RC PIPE APRON W/TRASH GUARD24" RC PIPE SEWER, DES 3006 CL IIIDEWATERINGSALVAGE AND INSTALL PAVER SIDEWALK AND STEPSMAINTENANCE OF SANITARY SEWER8" PVC PIPE SEWER (SDR 26)18" RC PIPE SEWER, DES 3006 CL V30" RC PIPE SEWER, DES 3006 CL III15" RC PIPE SEWER, DES 3006 CL VCONNECT TO EXISTING SANITARY SEWER SERVICE8"X4" PVC WYE, SDR 26MOBILIZATIONCLEARING & GRUBBING CLEARINGGRUBBINGREMOVE CONCRETE DRIVEWAY PAVEMENTITEM DESCRIPTION OF PAY ITEM UNITTOTAL TO DATEUNIT PRICEPARTIAL PAY ESTIMATE 2 PARTIAL PAY ESTIMATE 3 PARTIAL PAY ESTIMATE 4 PARTIAL PAY ESTIMATE 5PARTIAL PAY ESTIMATE 1REMOVE WATER MAIN PIPEABANDON SEWER PIPE (SANITARY) (2" TO 4" FORCE MAIN)SAWING CONCRETE PAVEMENT (FULL DEPTH)SAWING BITUMINOUS PAVEMENT (FULL DEPTH)PAVE AND REMOVE 1.5" THICK 8' WIDE BITUMINOUS WEDGEABANDON SANITARY SEWER DRAINFIELD & REMOVE PUMPCOMMON EXCAVATION (EV) (P)SUBGRADE CORRECTION (EV) (INCLUDES SELECT GRANULAR BORROW - MOD 5%)SELECT GRANULAR BORROW - MOD. 5% (CV) (P)REMOVE STORM SEWER CULVERTSALVAGE AND INSTALL FENCESALVAGE AND INSTALL LANDSCAPING ROCK OR MULCH, INCLUDES EDGINGPULVERIZE BITUMINOUS PAVEMENT (P)REMOVE GATE VALVE & BOXREMOVE CONCRETE CURB & GUTTERREMOVE HYDRANT & GATE VALVE ASSEMBLYBITUMINOUS MATERIAL FOR TACK COATTYPE SP 9.5 WEARING COURSE MIX (3,C)CONNECT TO EXISTING SANITARY SEWER MAINTYPE SP 12.5 NON-WEARING COURSE MIX (3,C)REMOVE BITUMINOUS DRIVEWAY & FLUME PAVEMENTREMOVE SIGN, TYPE CGEOTEXTILE FABRIC, TYPE V6" CONCRETE FLUME WITH REINFORCEMENTPIPE FOUNDATION ROCK4" PVC PERF. EDGE DRAIN W/ BACKFILL & WRAPDRAINTILE CLEANOUT2" RIGID INSULATION 49EACH$314.00$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0050EACH$8,866.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0051LF$26.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0052LF$34.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0053LF$1.85$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0054VF$400.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0055LF$3.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0056LB$22.95$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0057LS$10,999.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0058EACH$354.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0059EACH$556.50$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0060EACH$9,114.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0061EACH$543.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0062EACH$501.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0063EACH$9,302.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0064EACH$3,303.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0065EACH$4,567.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0066LF$41.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0067LF$90.05$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0068LF$77.75$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0069EACH$4,946.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0070EACH$6,737.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0071EACH$21,086.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0072EACH$6,250.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0073EACH$556.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0074CY$113.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0075LF$22.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0076SY$99.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0077SY$145.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0078EACH$102.008 $816.00$0.00$0.00 $0.00 $0.00 8.00$816.0079SF$110.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0080LF$78.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0081LS$2,251.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0082SF$148.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0083LF$2.25$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0084EACH$2,180.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0085EACH$136.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0086CY$40.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0087SY$10.00$0.00$0.00$0.00 $0.00 $0.00 0.00$0.0088LB$2.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0089SY$2.80$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0090LF$3.15$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0091ACRE$2,369.50$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.0092SF$17.75$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.00$31,826.00 $0.00 $0.00 $0.00 $0.00 $31,826.00ALTERNATE B: LIFT STATION93LS$398,000.00$0.00$0.00$0.00 $0.00 $0.00 0.00 $0.00$0.00 $0.00 $0.00 $0.00 $0.00 $0.00TOTALS: BASE CONTRACT + ALTERNATE B$31,826.00 $0.00 $0.00 $0.00 $0.00 $31,826.00HYDRANT6" GATE VALVE & BOX8" GATE VALVE & BOXTEMPORARY WATER SERVICE1" CORPORATION STOPSANITARY SEWER MANHOLE EXTRA DEPTHDUCTILE IRON FITTINGSCLEAN AND TELEVISE STORM SEWER4" PVC FORCEMAIN, C9001" CURB STOP & BOXCONNECT TO EXISTING WATER MAIN1" TYPE K COPPER PIPECOMMON TOPSOIL BORROW (PULVERIZED) (LV)EROSION CONTROL BLANKET CATEGORY 3NSEDIMENT CONTROL LOGTRAFFIC CONTROL/ MAINTENANCE OF ACCESSSILT FENCE, PREASSEMBLEDHYDRAULIC BONDED FIBER MATRIXLIFT STATION TRADITIONAL CONCRETESODDING, TYPE MINERALWET CAST BLOCK RETAINING WALLCONNECT TO EXISTING WATER SERVICEADJUST GATE VALVE BOXBASE BID TOTALSSALVAGE AND INSTALL MAILBOX ASSEMBLYCURB STOP & BOX CASTING (R-1914-A)8" WATER MAIN DIP - CL 52 (POLY ENCASED)RANDOM RIP-RAP, CLASS III (INCLUDES GEOTEXTILE FABRIC)6" CONCRETE DRIVEWAY PAVEMENTCONSTRUCT DRAINAGE STRUCTURE DES. 404 (W/ CASTING)CONSTRUCT DRAINAGE STRUCTURE DES. 405 - 60" (W/ 4' SUMP, MH BAFFLE & CASTING)FURNISH AND INSTALL SIGN, TYPE CTEMPORARY ROCK CONSTRUCTION ENTRANCESTORM DRAIN INLET PROTECTION8" CONCRETE DRIVEWAY PAVEMENT (AT LIFT STATION)FURNISH AND INSTALL 4' CHAIN LINK FENCESEEDING (SEED MIXTURE TYPE 25-141)CROSSWALK PREFORMED THERMOPLASTIC GROUND INCONSTRUCT DRAINAGE STRUCTURE DES. 406 - 60" (W/ CASTING)SANITARY SEWER MANHOLE (W/ CASTING)ALTERNATE B BID TOTALSTRACER WIRE BOX - (AT PROPERTY LINE)CONSTRUCT DRAINAGE STRUCTURE DES. 406 - 48" (W/ CASTING)B618 CONCRETE CURB & GUTTERCLEAN AND TELEVISE SANITARY SEWER4" PVC SANITARY SERVICE PIPE - SCH 40 W/ TRACER WIRE6" WATER MAIN DIP - CL 52 (POLY ENCASED)