Loading...
HomeMy WebLinkAbout#06 - OV 5&6 Change Order #10 STAFF REPORT DATE: December 5, 2023 CONSENT AGENDA ITEM: Approve Compensating Change Order No. 10 for the Old Village Phase 5 and 6 Street, Drainage, and Utility Improvements SUBMITTED BY: Jack Griffin, City Engineer REVIEWED BY: Kristina Handt, City Administrator Clarissa Hadler, Finance Director Marty Powers, Public Works Director Chad Isakson, Project Engineer ISSUE BEFORE COUNCIL: Should the City Council approve Compensating Change Order No. 10 for the Old Village Phase 5 and 6 Street, Drainage, and Utility Improvements? BACKGROUND: A-1 Excavating was awarded a construction contract on March 16, 2021 to complete the Old Village Phase 5 and 6 Street, Drainage and Utility Improvements. The contractor has completed the work in accordance with the contract, plans, and specifications. PROPOSAL DETAILS/ANALYSIS: A-1 Excavating, Inc. has submitted a compensating change order to reconcile the estimated and actual quantities installed on the project. With approval of this change order the contract amount will be adjusted to reflect the actual quantities installed as a part of the project. FISCAL IMPACT: $63,601.28 decrease to the final construction contract amount. This compensating change order will decrease the final construction contract amount to $6,568,112.18, which is higher than the original construction contract amount at the time of award was $6,488,157.83. Previous change orders increased the construction contract over the course of the project, but everything remains within the council approved project budget. RECOMMENDATION: Staff is recommending that the City Council approve, as part of the Consent Agenda, Compensating Change Order No. 10 for the Old Village Phase 5 and 6 Street, Drainage, and Utility Improvements. If removed from the consent agenda, the recommended motion for the action is as follows: “Move to approve Compensating Change Order No. 10 for the Old Village Phase 5 and 6 Street, Drainage, and Utility Improvements, thereby decreasing the contract amount by $63,601.28”. ATTACHMENTS: 1. Compensating Change Order No. 10. CHANGE ORDER NO. 10 OLD VILLAGE PH 5 & 6: STREET, DRAINAGE, & UTILITY IMPROVEMENTS CITY OF LAKE ELMO, MINNESOTA PROJECT NO. 2019.116 QUANTITY UNIT PRICE AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 1 LS 1 $369,660.00 $369,660.00 1.00 $369,660.00 0.00 $0.00 2 ACRE 2.35 $7,750.00 $18,212.50 3.20 $24,800.00 0.85 $6,587.50 3 TREE 99 $215.00 $21,285.00 120.00 $25,800.00 21.00 $4,515.00 4 TREE 104 $135.00 $14,040.00 112.00 $15,120.00 8.00 $1,080.00 5 LF 534 $8.00 $4,272.00 550.00 $4,400.00 16.00 $128.00 6 EACH 40 $55.00 $2,200.00 40.00 $2,200.00 0.00 $0.00 7 LF 7062 $2.00 $14,124.00 7,062.00 $14,124.00 0.00 $0.00 8 LF 1029 $4.00 $4,116.00 1,029.00 $4,116.00 0.00 $0.00 9 LF 610 $14.00 $8,540.00 610.00 $8,540.00 0.00 $0.00 10 LF 295 $4.00 $1,180.00 269.00 $1,076.00 -26.00 -$104.00 11 LF 1144 $8.00 $9,152.00 1,144.00 $9,152.00 0.00 $0.00 12 SY 19952 $3.00 $59,856.00 19,816.00 $59,448.00 -136.00 -$408.00 13 SY 2283 $3.50 $7,990.50 2,430.00 $8,505.00 147.00 $514.50 14 SY 571 $4.50 $2,569.50 571.00 $2,569.50 0.00 $0.00 15 EACH 4 $550.00 $2,200.00 4.00 $2,200.00 0.00 $0.00 16 EACH 4 $550.00 $2,200.00 1.00 $550.00 -3.00 -$1,650.00 17 EACH 17 $150.00 $2,550.00 17.00 $2,550.00 0.00 $0.00 18 EACH 4 $800.00 $3,200.00 4.00 $3,200.00 0.00 $0.00 19 EACH 2 $700.00 $1,400.00 2.00 $1,400.00 0.00 $0.00 20 EACH 14 $500.00 $7,000.00 14.00 $7,000.00 0.00 $0.00 21 LF 471 $5.00 $2,355.00 408.00 $2,040.00 -63.00 -$315.00 22 LF 1465 $2.00 $2,930.00 1,299.00 $2,598.00 -166.00 -$332.00 23 SF 457 $2.00 $914.00 559.00 $1,118.00 102.00 $204.00 24 SF 1150 $4.00 $4,600.00 1,339.00 $5,356.00 189.00 $756.00 25 SF 495 $19.00 $9,405.00 370.00 $7,030.00 -125.00 -$2,375.00 26 LS 1 $10,000.00 $10,000.00 1.00 $10,000.00 0.00 $0.00 27 LS 1 $15,000.00 $15,000.00 1.00 $15,000.00 0.00 $0.00 28 LF 105 $33.00 $3,465.00 255.00 $8,415.00 150.00 $4,950.00 29 LF 120 $25.00 $3,000.00 120.00 $3,000.00 0.00 $0.00 30 SF 158 $28.00 $4,424.00 0.00 $0.00 -158.00 -$4,424.00 31 CY 27965 $14.00 $391,510.00 27,048.00 $378,672.00 -917.00 -$12,838.00 32 CY 1950 $13.00 $25,350.00 1,950.00 $25,350.00 0.00 $0.00 33 CY 1000 $26.00 $26,000.00 2,285.00 $59,410.00 1,285.00 $33,410.00 34 CY 18482 $17.00 $314,194.00 17,812.00 $302,804.00 -670.00 -$11,390.00 35 CY 980 $19.00 $18,620.00 980.00 $18,620.00 0.00 $0.00 36 SY 6929 $2.00 $13,858.00 14,549.00 $29,098.00 7,620.00 $15,240.00 37 CY 5528 $28.00 $154,784.00 5,744.00 $160,832.00 216.00 $6,048.00 38 HOUR 102 $150.00 $15,300.00 63.75 $9,562.50 -38.25 -$5,737.50 39 GAL 1942 $3.40 $6,602.80 1,445.00 $4,913.00 -497.00 -$1,689.80 40 TON 60 $160.00 $9,600.00 0.00 $0.00 -60.00 -$9,600.00 41 TON 510 $108.00 $55,080.00 627.37 $67,755.96 117.37 $12,675.96 42 TON 2764 $69.00 $190,716.00 2,404.10 $165,882.90 -359.90 -$24,833.10 43 TON 2057 $80.00 $164,560.00 1,933.00 $154,640.00 -124.00 -$9,920.00 44 TON 1189 $103.00 $122,467.00 817.73 $84,226.19 -371.27 -$38,240.81 45 SF 1118 $52.00 $58,136.00 1,305.85 $67,904.20 187.85 $9,768.20 46 TON 1530 $9.00 $13,770.00 993.55 $8,941.95 -536.45 -$4,828.05 47 LS 1 $30,000.00 $30,000.00 1.00 $30,000.00 0.00 $0.00 48 HOUR 20 $300.00 $6,000.00 10.20 $3,060.00 -9.80 -$2,940.00 49 EACH 2 $800.00 $1,600.00 0.00 $0.00 -2.00 -$1,600.00 50 EACH 10 $1,000.00 $10,000.00 9.00 $9,000.00 -1.00 -$1,000.00 51 EACH 3 $1,100.00 $3,300.00 3.00 $3,300.00 0.00 $0.00 52 EACH 2 $1,475.00 $2,950.00 2.00 $2,950.00 0.00 $0.00 53 LF 15 $65.00 $975.00 0.00 $0.00 -15.00 -$975.00 54 EACH 3 $500.00 $1,500.00 3.00 $1,500.00 0.00 $0.00 55 LF 4435 $18.00 $79,830.00 4,000.00 $72,000.00 -435.00 -$7,830.00 56 EACH 39 $390.00 $15,210.00 37.00 $14,430.00 -2.00 -$780.00 57 SY 196 $22.00 $4,312.00 36.00 $792.00 -160.00 -$3,520.00 58 LF 600 $86.00 $51,600.00 584.00 $50,224.00 -16.00 -$1,376.00 59 LF 5376 $83.00 $446,208.00 4,744.00 $393,752.00 -632.00 -$52,456.00 60 LF 1422 $121.00 $172,062.00 1,136.00 $137,456.00 -286.00 -$34,606.00 61 LF 11 $63.00 $693.00 61.00 $3,843.00 50.00 $3,150.00 62 LF 3897 $58.00 $226,026.00 2,968.00 $172,144.00 -929.00 -$53,882.00 63 LF 666 $64.00 $42,624.00 665.00 $42,560.00 -1.00 -$64.00 64 LF 83 $82.00 $6,806.00 83.00 $6,806.00 0.00 $0.00 65 LS 1 $39,000.00 $39,000.00 1.00 $39,000.00 0.00 $0.00 66 LS 1 $71,000.00 $71,000.00 1.00 $71,000.00 0.00 $0.00 67 LS 1 $60,000.00 $60,000.00 1.00 $60,000.00 0.00 $0.00 68 LS 1 $26,000.00 $26,000.00 1.00 $26,000.00 0.00 $0.00 69 EACH 4 $3,500.00 $14,000.00 4.00 $14,000.00 0.00 $0.00 70 EACH 12 $300.00 $3,600.00 12.00 $3,600.00 0.00 $0.00 71 EACH 1 $300.00 $300.00 1.00 $300.00 0.00 $0.00 72 EACH 42 $175.00 $7,350.00 37.00 $6,475.00 -5.00 -$875.00 73 EACH 15 $250.00 $3,750.00 6.00 $1,500.00 -9.00 -$2,250.00 74 EACH 6 $330.00 $1,980.00 14.00 $4,620.00 8.00 $2,640.00 CONNECT TO EXISTING SANITARY SEWER SERVICE (2" PRESSURE PIPE) CONNECT TO EXISTING SANITARY SEWER SERVICE (4" GRAVITY) 8"X4" PVC WYE, SDR 26 8"X6" PVC WYE, SDR 26 8"X4" PVC WYE, C900 BORING PIT #1 BORING PIT #2 BORING PIT #3 CONNECT TO EXISTING SANITARY STRUCTURE (TYPE SPECIAL) CONNECT TO EXISTING SANITARY STRUCTURE 14" PVC PIPE SEWER (C900) (DR-25) 12" RC PIPE SEWER, DES 3006 CL V 15" RC PIPE SEWER, DES 3006 CL V 18" RC PIPE SEWER, DES 3006 CL V 24" RC PIPE SEWER, DES 3006 CL III 4" PVC PERF. EDGE DRAIN W/ BACKFILL & WRAP DRAINTILE CLEANOUT 2" RIGID INSULATION 8" PVC PIPE SEWER (C900) (DR-25) 8" PVC PIPE SEWER (SDR 26) 15" RC PIPE APRON W/TRASH GUARD 18" RC PIPE APRON W/TRASH GUARD 24" RC PIPE APRON W/TRASH GUARD 12" CAS PIPE CULVERT 4" CONCRETE HEADWALL WET CAST BLOCK RETAINING WALL PIPE FOUNDATION ROCK TEMPORARY SHORING (FOR RETAINING WALL CONSTRUCTION) EXPLORATORY DIGGING 12" CAS SAFETY APRON AND GRATE DESIGN 3128 TYPE SP 9.5 WEARING COURSE MIX (3,C) (PATCHING) (LAKE ELMO AVENUE) TYPE SP 9.5 WEARING COURSE MIX (2,B) (DRIVEWAYS & TRAIL) TYPE SP 12.5 NON- WEARING COURSE MIX (3,C) TYPE SP 9.5 WEARING COURSE MIX (3,C) PAVE AND REMOVE 1.5" THICK 8' WIDE BITUMINOUS WEDGE SELECT GRANULAR BORROW - MOD. 5% (CV) (P) (BIOINFILTRATION BASIN) GEOTEXTILE FABRIC, TYPE V AGG. BASE, CL. 6 (CV) (P) STREET SWEEPING BIT. MATERIAL FOR TACK COAT SALVAGE AND INSTALL BLOCK RETAINING WALL COMMON EXCAVATION (EV) (STREETS) (P) COMMON EXCAVATION (EV) (BIOINFILTRATION BASIN) (P) SUBGRADE CORRECTION (EV) (INCLUDES SELECT GRANULAR BORROW - MOD 5%) SELECT GRANULAR BORROW - MOD. 5% (CV) (P) (STREETS) SALVAGE AND INSTALL DRIVEWAY PAVERS REMOVE EXISTING SANITARY SEWER DRAIN FIELD (32ND STREET N) REMOVE EXISTING SANITARY SEWER DRAIN FIELD & PUMP STATION (34TH STREET N) SALVAGE AND INSTALL WOOD FENCE ABANDON WATER MAIN PIPE (IN RAILROAD R/W) REMOVE HYDRANT & GATE VALVE ASSEMBLY SAWING CONCRETE PAVEMENT (FULL DEPTH) SAWING BIT PAVEMENT (FULL DEPTH) REMOVE CONCRETE WALK SALVAGE AND INSTALL LANDSCAPING ROCK OR MULCH SALVAGE AND INSTALL CASTING (SANITARY) SALVAGE AND INSTALL CASTING (STORM) REMOVE GATE VALVE & BOX REMOVE SANITARY STRUCTURE REMOVE CATCH BASIN OR MANHOLE (STORM) REMOVE CONCRETE CURB & GUTTER REMOVE FENCE PULVERIZE BITUMINOUS PAVEMENT (P) REMOVE BITUMINOUS DRIVEWAY AND TRAIL REMOVE CONCRETE DRIVEWAY PAVEMENT REMOVE SHRUB REMOVE SIGN TYPE C REMOVE WATER MAIN PIPE REMOVE SEWER PIPE (SANITARY) (3" OR 4" MAIN) REMOVE SEWER PIPE (STORM) GRUBBING UNIT CONTRACT ITEM DESCRIPTION OF PAY ITEM BASE BID MOBILIZATION CLEARING & GRUBBING CLEARING TOTAL TO DATE COMPENSATING CHANGE ORDER NO. 10 75 EACH 9 $800.00 $7,200.00 12.00 $9,600.00 3.00 $2,400.00 76 EACH 82 $115.00 $9,430.00 83.00 $9,545.00 1.00 $115.00 77 EACH 33 $4,145.00 $136,785.00 32.00 $132,640.00 -1.00 -$4,145.00 78 EACH 6 $450.00 $2,700.00 4.00 $1,800.00 -2.00 -$900.00 79 EACH 3 $750.00 $2,250.00 3.00 $2,250.00 0.00 $0.00 80 EACH 9 $770.00 $6,930.00 0.00 $0.00 -9.00 -$6,930.00 81 EACH 1 $1,400.00 $1,400.00 1.00 $1,400.00 0.00 $0.00 82 EACH 5 $730.00 $3,650.00 5.00 $3,650.00 0.00 $0.00 83 EACH 5 $525.00 $2,625.00 5.00 $2,625.00 0.00 $0.00 84 EACH 12 $450.00 $5,400.00 16.00 $7,200.00 4.00 $1,800.00 85 LF 21.5 $300.00 $6,450.00 0.00 $0.00 -21.50 -$6,450.00 86 LF 213.53 $270.00 $57,653.10 191.08 $51,591.60 -22.45 -$6,061.50 87 LF 872 $610.00 $531,920.00 0.00 $0.00 -872.00 -$531,920.00 88 LF 97 $800.00 $77,600.00 86.00 $68,800.00 -11.00 -$8,800.00 89 LF 1613 $48.00 $77,424.00 2,074.00 $99,552.00 461.00 $22,128.00 90 LF 445 $50.00 $22,250.00 257.00 $12,850.00 -188.00 -$9,400.00 91 LF 370 $50.00 $18,500.00 370.00 $18,500.00 0.00 $0.00 92 LF 30 $50.00 $1,500.00 0.00 $0.00 -30.00 -$1,500.00 93 LF 975 $27.00 $26,325.00 975.00 $26,325.00 0.00 $0.00 94 LF 8280 $2.00 $16,560.00 7,429.00 $14,858.00 -851.00 -$1,702.00 95 LS 1 $2,500.00 $2,500.00 1.00 $2,500.00 0.00 $0.00 96 LS 1 $30,000.00 $30,000.00 1.00 $30,000.00 0.00 $0.00 97 EACH 82 $195.00 $15,990.00 78.00 $15,210.00 -4.00 -$780.00 98 EACH 1 $560.00 $560.00 0.00 $0.00 -1.00 -$560.00 99 EACH 82 $350.00 $28,700.00 78.00 $27,300.00 -4.00 -$1,400.00 100 EACH 2 $750.00 $1,500.00 0.00 $0.00 -2.00 -$1,500.00 101 EACH 5 $475.00 $2,375.00 0.00 $0.00 -5.00 -$2,375.00 102 EACH 6 $2,300.00 $13,800.00 5.00 $11,500.00 -1.00 -$2,300.00 103 EACH 1 $6,500.00 $6,500.00 0.00 $0.00 -1.00 -$6,500.00 104 EACH 71 $150.00 $10,650.00 65.00 $9,750.00 -6.00 -$900.00 105 EACH 5 $300.00 $1,500.00 6.00 $1,800.00 1.00 $300.00 106 EACH 21 $4,750.00 $99,750.00 19.00 $90,250.00 -2.00 -$9,500.00 107 EACH 28 $1,600.00 $44,800.00 23.00 $36,800.00 -5.00 -$8,000.00 108 EACH 24 $2,150.00 $51,600.00 19.00 $40,850.00 -5.00 -$10,750.00 109 LF 1873 $48.00 $89,904.00 2,012.00 $96,576.00 139.00 $6,672.00 110 LF 50 $63.00 $3,150.00 0.00 $0.00 -50.00 -$3,150.00 111 LF 1002 $44.00 $44,088.00 0.00 $0.00 -1,002.00 -$44,088.00 112 LF 824 $58.00 $47,792.00 702.00 $40,716.00 -122.00 -$7,076.00 113 LF 7605 $64.00 $486,720.00 7,566.00 $484,224.00 -39.00 -$2,496.00 114 LB 4866 $10.00 $48,660.00 3,299.00 $32,990.00 -1,567.00 -$15,670.00 115 EACH 1 $3,050.00 $3,050.00 1.00 $3,050.00 0.00 $0.00 116 EACH 3 $2,230.00 $6,690.00 5.00 $11,150.00 2.00 $4,460.00 117 EACH 7 $2,600.00 $18,200.00 8.00 $20,800.00 1.00 $2,600.00 118 EACH 32 $3,125.00 $100,000.00 21.00 $65,625.00 -11.00 -$34,375.00 119 EACH 2 $10,530.00 $21,060.00 7.00 $73,710.00 5.00 $52,650.00 120 EACH 3 $1,200.00 $3,600.00 4.00 $4,800.00 1.00 $1,200.00 121 EACH 1 $700.00 $700.00 1.00 $700.00 0.00 $0.00 122 EACH 1 $900.00 $900.00 1.00 $900.00 0.00 $0.00 123 LF 4481 $2.00 $8,962.00 3,449.00 $6,898.00 -1,032.00 -$2,064.00 124 CY 53 $40.00 $2,120.00 51.00 $2,040.00 -2.00 -$80.00 125 LF 7156 $11.75 $84,083.00 6,992.00 $82,156.00 -164.00 -$1,927.00 126 LF 1010 $14.00 $14,140.00 956.00 $13,384.00 -54.00 -$756.00 127 LF 9546 $14.50 $138,417.00 9,245.00 $134,052.50 -301.00 -$4,364.50 128 LF 60 $31.00 $1,860.00 0.00 $0.00 -60.00 -$1,860.00 129 SY 546 $67.00 $36,582.00 795.90 $53,325.30 249.90 $16,743.30 130 SY 77 $97.00 $7,469.00 249.90 $24,240.30 172.90 $16,771.30 131 SF 1036 $7.00 $7,252.00 957.00 $6,699.00 -79.00 -$553.00 132 SF 315 $7.50 $2,362.50 1,084.00 $8,130.00 769.00 $5,767.50 133 EACH 67 $250.00 $16,750.00 70.00 $17,500.00 3.00 $750.00 134 LF 220 $33.00 $7,260.00 0.00 $0.00 -220.00 -$7,260.00 135 LF 144 $73.00 $10,512.00 151.00 $11,023.00 7.00 $511.00 136 LS 1 $49,500.00 $49,500.00 1.00 $49,500.00 0.00 $0.00 137 EACH 2 $300.00 $600.00 2.00 $600.00 0.00 $0.00 138 EACH 8 $479.00 $3,832.00 8.00 $3,832.00 0.00 $0.00 139 SF 269 $44.00 $11,836.00 260.00 $11,440.00 -9.00 -$396.00 140 LF 6648 $1.75 $11,634.00 3,500.00 $6,125.00 -3,148.00 -$5,509.00 141 EACH 10 $500.00 $5,000.00 0.00 $0.00 -10.00 -$5,000.00 142 EACH 70 $115.00 $8,050.00 8.00 $920.00 -62.00 -$7,130.00 143 CY 710 $37.00 $26,270.00 740.00 $27,380.00 30.00 $1,110.00 144 CY 3322 $34.00 $112,948.00 2,813.50 $95,659.00 -508.50 -$17,289.00 145 SY 13767 $9.00 $123,903.00 18,718.00 $168,462.00 4,951.00 $44,559.00 146 LB 5288 $1.00 $5,288.00 1,000.00 $1,000.00 -4,288.00 -$4,288.00 147 SY 15825 $1.50 $23,737.50 16,380.00 $24,570.00 555.00 $832.50 148 LF 6675 $3.50 $23,362.50 2,600.00 $9,100.00 -4,075.00 -$14,262.50 149 ACRE 1.51 $3,140.00 $4,741.40 0.00 $0.00 -1.51 -$4,741.40 150 ACRE 2.99 $4,900.00 $14,651.00 3.20 $15,680.00 0.21 $1,029.00 151 ACRE 0.38 $5,710.00 $2,169.80 0.19 $1,084.90 -0.19 -$1,084.90 152 LF 210 $3.00 $630.00 272.00 $816.00 62.00 $186.00 153 LF 30 $5.00 $150.00 0.00 $0.00 -30.00 -$150.00 154 LF 19 $14.00 $266.00 24.00 $336.00 5.00 $70.00 155 SF 54 $18.00 $972.00 54.00 $972.00 0.00 $0.00 156 SF 13.29 $37.00 $491.73 44.30 $1,639.10 31.01 $1,147.37 TOTALS - BASE CONTRACT $6,488,157.83 $5,672,843.90 -$815,313.93 CROSSWALK PREFORMED THERMOPLASTIC GROUND IN PAVEMENT MESSAGE PREFORMED THERMOPLASTIC GROUND IN SEEDING (SEED MIXTURE TYPE 25-141) SEEDING (SEED MIXTURE TYPE 33-261) 4" SOLID LINE WHITE EPOXY 4" DOUBLE SOLID LINE YELLOW EPOXY 24" SOLID LINE WHITE EPOXY SODDING, TYPE MINERAL HYDRAULIC BONDED FIBER MATRIX EROSION CONTROL BLANKET CATEGORY 3N SEDIMENT CONTROL LOG SEEDING (SEED MIXTURE TYPE 21-113) SILT FENCE, PREASSEMBLED TEMPORARY ROCK CONSTRUCTION ENTRANCE STORM DRAIN INLET PROTECTION FILTER TOPSOIL BORROW (IN-PLACE VOLUME) (P) COMMON TOPSOIL BORROW (PULVERIZED) (LV) FURNISH AND INSTALL 5' CHAIN LINK FENCE (MOUNTED ON WALL) TRAFFIC CONTROL SALVAGE AND INSTALL SIGN TYPE C SIGN TYPE SPECIAL (STREET NAME SIGN) SIGN TYPE C 8" CONCRETE DRIVEWAY PAVEMENT 5" CONCRETE WALK 6" CONCRETE WALK SALVAGE AND INSTALL MAILBOX ASSEMBLY FURNISH AND INSTALL 4' CHAIN LINK FENCE 26" CONCRETE RIBBON CURB SURMOUNTABLE CONCRETE CURB & GUTTER B618 CONCRETE CURB & GUTTER B624 CONCRETE CURB & GUTTER 6" CONCRETE DRIVEWAY PAVEMENT CONNECT TO EXISTING STORM STRUCTURE CONNECT DRAINTILE TO EXISTING STORM STRUCTURE CONNECT TO EXISTING STORM PIPE CLEAN AND TELEVISE STORM SEWER RANDOM RIP-RAP, CLASS III (INCLUDES GEOTEXTILE FABRIC, TYPE IV) CONSTRUCT OVERFLOW CONTROL STRUCTURE (W/ CASTING) CONSTRUCT DRAINAGE STRUCTURE DES. 402 (W/ CASTING) CONSTRUCT DRAINAGE STRUCTURE DES. 404 (W/ CASTING) CONSTRUCT DRAINAGE STRUCTURE DES. DES. 406 - 48" (W/ CASTING) CONSTRUCT DRAINAGE STRUCTURE DES. 405 - 48" (W/ 4' SUMP, MH BAFFLE & CASTING) 2" TYPE K COPPER PIPE 8" HDPE WATERMAIN (HORIZONTAL DIRECTIONAL DRILL) 6" WATER MAIN DIP - CL 52 (POLY ENCASED) 8" WATER MAIN DIP - CL 52 (POLY ENCASED) DUCTILE IRON FITTINGS ADJUST GATE VALVE BOX HYDRANT 6" GATE VALVE & BOX 8" GATE VALVE & BOX 1" TYPE K COPPER PIPE 2" CURB STOP & BOX SADDLE TAP 8" HDPE W/ 1" CORPORATION STOP CONNECT TO EXISTING WATER MAIN 16"X8" WET TAP W/ 8" GATE VALVE & BOX CONNECT TO EXISTING WATER SERVICE TEMPORARY SANITARY BYPASS PUMPING OF 3" PRESSURE PIPE TEMPORARY WATER SERVICE 1" CORPORATION STOP 2" CORPORATION STOP 1" CURB STOP & BOX 6" PVC SANITARY SERVICE PIPE - SCH 40 W/ TRACER WIRE 1.25" HDPE SERVICE PIPE W/ TRACER WIRE 2" HDPE FORCEMAIN W/ CAP 2" HDPE SANITARY FORCE MAIN (HORIZONTAL DIRECTIONAL DRILL) CLEAN AND TELEVISE SANITARY SEWER SANITARY SEWER 8" OUTSIDE DROP SANITARY SEWER MANHOLE EXTRA DEPTH 24" CASING PIPE (JACKED/AUGERED W/ 15" PVC SDR 26 CARRIER PIPE) 36" CASING PIPE (JACKED/AUGERED W/ 15" PVC SDR 26 CARRIER PIPE) 4" PVC SANITARY SERVICE PIPE - SCH 40 W/ TRACER WIRE SADDLE TAP FOR 1.25" HDPE TO 14" PVC C900 2" PRESSURE CLEANOUT & CURBSTOP ASSEMBLY 1.25" SANITARY CURB STOP & BOX 2"X1.25" FUSED TEE CURB STOP & BOX CASTING (R-1914-A) 14"X4" PVC WYE, C900 TRACER WIRE BOX - (AT PROPERTY LINE) SANITARY SEWER MANHOLE (W/ CASTING) SANITARY CLEANOUT CASTING (R-1914-A) SADDLE TAP FOR 1.25" HDPE TO 8" PVC C900 CHANGE ORDER NO. 1 CO1-1 LS 1 $5,950.56 $5,950.56 1.00 $5,950.56 0.00 $0.00 CO1-2 SF -9 $44.00 -$396.00 0.00 $0.00 9.00 $396.00 TOTALS - CHANGE ORDER NO. 1 $5,554.56 $5,950.56 $396.00 CHANGE ORDER NO. 2 CO2-1 CY 200.0 $19.00 $3,800.00 87.00 $1,653.00 -113.00 -$2,147.00 CO2-2 TON 250.0 $9.00 $2,250.00 0.00 $0.00 -250.00 -$2,250.00 CO2-3 LF 545.0 $86.00 $46,870.00 545.00 $46,870.00 0.00 $0.00 CO2-4 LF -295.0 $121.00 -$35,695.00 0.00 $0.00 295.00 $35,695.00 CO2-5 EA 3.0 $330.00 $990.00 3.00 $990.00 0.00 $0.00 CO2-6 EA -3.0 $800.00 -$2,400.00 0.00 $0.00 3.00 $2,400.00 CO2-7 EA 9.0 $750.00 $6,750.00 9.00 $6,750.00 0.00 $0.00 CO2-8 EA -9.0 $770.00 -$6,930.00 0.00 $0.00 9.00 $6,930.00 CO2-9 LF -11.0 $300.00 -$3,300.00 0.00 $0.00 11.00 $3,300.00 CO2-10 LF -19.4 $270.00 -$5,238.00 0.00 $0.00 19.40 $5,238.00 CO2-11 LF -872.0 $610.00 -$531,920.00 0.00 $0.00 872.00 $531,920.00 CO2-12 LF -718.0 $2.00 -$1,436.00 0.00 $0.00 718.00 $1,436.00 CO2-13 LF 50.0 $14.50 $725.00 0.00 $0.00 -50.00 -$725.00 CO2-14 SY 50.0 $97.00 $4,850.00 38.00 $3,686.00 -12.00 -$1,164.00 CO2-15 LS 1.0 $561,415.00 $561,415.00 1.00 $561,415.00 0.00 $0.00 CO2-16 LF 1,190.0 $67.00 $79,730.00 1,190.00 $79,730.00 0.00 $0.00 CO2-17 LS 1.0 $50,441.00 $50,441.00 1.00 $50,441.00 0.00 $0.00 CO2-18 LF 88.0 $51.00 $4,488.00 88.00 $4,488.00 0.00 $0.00 CO2-19 LF 295.0 $34.00 $10,030.00 295.00 $10,030.00 0.00 $0.00 CO2-20 EA 2.0 $3,940.00 $7,880.00 2.00 $7,880.00 0.00 $0.00 CO2-21 LF 11.0 $875.00 $9,625.00 11.00 $9,625.00 0.00 $0.00 CO2-22 EA 1.0 $1,025.00 $1,025.00 1.00 $1,025.00 0.00 $0.00 TOTALS - CHANGE ORDER NO. 2 $203,950.00 $784,583.00 $580,633.00 CHANGE ORDER NO. 3 CO3-1 LS 1 $7,729.75 $7,729.75 1.00 $7,729.75 0.00 $0.00 CO3-2 LS 1 $1,782.50 $1,782.50 1.00 $1,782.50 0.00 $0.00 TOTALS - CHANGE ORDER NO. 3 $9,512.25 $9,512.25 $0.00 CHANGE ORDER NO. 4 CO4-1 EA 2.0 $1,000.00 $2,000.00 2.00 $2,000.00 0.00 $0.00 CO4-2 LF 335.0 $112.00 $37,520.00 335.00 $37,520.00 0.00 $0.00 CO4-3 EA 1.0 $14,950.00 $14,950.00 1.00 $14,950.00 0.00 $0.00 CO4-4 LS 1.0 $3,125.00 $3,125.00 1.00 $3,125.00 0.00 $0.00 CO4-5 SF 44.0 $66.00 $2,904.00 39.00 $2,574.00 -5.00 -$330.00 CO4-6 LS 1.0 $1,904.00 $1,904.00 1.00 $1,904.00 0.00 $0.00 CO4-7 LS 1.0 -$171,013.65 -$171,013.65 0.00 $0.00 -1.00 $171,013.65 TOTALS - CHANGE ORDER NO. 4 -$108,610.65 $62,073.00 $170,683.65 CHANGE ORDER NO. 5 CO5-1 LS 1 $2,162.25 $2,162.25 1.00 $2,162.25 0.00 $0.00 TOTALS - CHANGE ORDER NO. 5 $2,162.25 $2,162.25 $0.00 CHANGE ORDER NO. 6 CO6-1 LS 1 $6,848.05 $6,848.05 1.00 $6,848.05 0.00 $0.00 TOTALS - CHANGE ORDER NO. 6 $6,848.05 $6,848.05 $0.00 CHANGE ORDER NO. 7 CO7-1 LS 1 $2,750.00 $2,750.00 1.00 $2,750.00 0.00 $0.00 TOTALS - CHANGE ORDER NO. 7 $2,750.00 $2,750.00 $0.00 CHANGE ORDER NO. 7 CO7-1 LS 1 $2,750.00 $2,750.00 1.00 $2,750.00 0.00 $0.00 TOTALS - CHANGE ORDER NO. 7 $2,750.00 $2,750.00 $0.00 CHANGE ORDER NO. 8 CO8-1 LS 1 $12,783.75 $12,783.75 1.00 $12,783.75 0.00 $0.00 TOTALS - CHANGE ORDER NO. 8 $12,783.75 $12,783.75 $0.00 CHANGE ORDER NO. 9 CO9-1 LS 1 $8,605.42 $8,605.42 1.00 $8,605.42 0.00 $0.00 TOTALS - CHANGE ORDER NO. 9 $8,605.42 $8,605.42 $0.00 TOTALS - REVISED CONTRACT $6,634,463.46 $6,570,862.18 -$63,601.28 Pump Lift Station Pump Lift Station Mobilization and Remove Tree UPRR Flagging Mobilization and Remove Tree Sanitary Sewer Plug - 34th St / Lake Elmo Avenue Truncated Domes Locate Water Service at 3442 Lake Elmo Ave Quantity Changes (Itemization Above) 12" RC Pipe Apron w/Trash Guard 8" PVC Pipe Sewer (C900) (DR-25) - Upper 33rd Street Cut In 16" Butterfly Valve & Box (Incl 16" Sleeve) Temporary Water Service - Upper 33rd St Replace Watermain on 32nd Street Remove Leaking Water Valve on 32nd Street DROP MANHOLES PRODUCED/NOT USED SANITARY SEWER 14" OUTSIDE DROP MANHOLE BASE PRODUCED/NOT USED *CONSTRUCT LIFT STATION 6" C-900 DR18 PVC FOREMAIN TEMPORARY SHORING (AT LIFT STATION) CONC. EDGE REINFORCING RESTOCK 14" PVC, C-900 Sanitary Sewer Manhole Extra Depth 24" Casing Pipe (Jacked/Augered w/ 15" PVC SDR 26 Carrier Pipe) Clean and Televise Sanitary Sewer B618 Concrete Curb & Gutter (AT LIFT STATION) 8" Concrete Driveway Pavement 8"X4" PVC Wye, C900 14"X4" PVC WYE, C900 Saddle Tap for 1.25" HDPE to 8" PVC C900 Saddle Tap for 1.25" HDPE to 14" PVC C900 Sanitary Sewer 8" Outside Drop Select Granular Borrow - Mod. 5% (CV) (P) (Bioinfiltration Basin) (FILL AROUND LIFT STATION) Pipe Foundation Rock (UNDER VALVE VAULT - FILL TO SUITABLE SOILS) 8" PVC Pipe Sewer (C900) (DR-25) 14" PVC Pipe Sewer (C900) (DR-25) Install Water Service to 3240 Lake Elmo Ave Sign Type C