|
FINAL PAYMENT, PARTIAL PAYMENT 8
<br />DATE: February 3, 2017 CONTRACTOR: Forest Lake Contracting, Inc.
<br />Contract:CP 16-1 (INCLUDES 147-020-042, 147-109-003, 147-118-002, 062-673-005) 14777 Lake Drive NE
<br />Owner:CITY OF NEW BRIGHTON, RAMSEY COUNTY Forest Lake, MN 55025
<br />Project:NEW BRIGHTON PROJECT CP 16-1 2016 STREET REHABILITATION PHONE: 651-464-4500
<br />FAX: 651-464-4722
<br />10 2571.505 DECIDUOUS SHRUB NO 2 CONT SHRUB 175 33.00$ 5,775.00$ 175 5,775.00$
<br />11 2571.505 DECIDUOUS SHRUB NO 5 CONT SHRUB 141 37.00$ 5,217.00$ 141 5,217.00$
<br />12 2571.507 PERENNIAL NO 1 CONT PLANT 599 11.00$ 6,589.00$ 599 6,589.00$
<br />Schedule F Subtotal:117,551.00$ 101,967.40$
<br />Change
<br />Order 1
<br />Item No. Mn/DOT No. Item Description Unit
<br />Contract
<br />Quantity Unit Price Amount Quantity this Payment Quantity Cost
<br />Bid Quantity Changes
<br />1 2105.511 Pond Excavation CY -3506 11.00$ (38,566.00)$ -$
<br />2 2105.507 Subgrade Excavation CY 300 17.00$ 5,100.00$ -$
<br />3 2105.522 Select Granular Borrow (14") CY 1539 16.00$ 24,624.00$ 2133.33 34,133.28$
<br />4 2511.501 Random Riprap Class I CY -500 52.00$ (26,000.00)$ -$
<br />5 2511.501 Random Riprap Class II CY 4 105.00$ 420.00$ -$
<br />6 2511.515 Geotextile Filter Type IV SY -28.1 3.00$ (84.30)$ -$
<br />7 2541.511 Coarse Filter Aggregate CY -100 65.00$ (6,500.00)$ -$
<br />8 2541.513 Fine Filter Aggregate CY -630 28.00$ (17,640.00)$ -$
<br />9 2575.604 Hydroseeding, Fertilizer, Erosion Control Blanket and Seed Mixtu SY 200 2.25$ 450.00$ -$
<br />Pond Lining/Redesign -$
<br />1 2105.601 Temporary Pond Drainage Bypass LS 1 4,400.00$ 4,400.00$ 1 4,400.00$
<br />2 2105.602 Dewatering (Stormwater Pond) EA 1 7,000.00$ 7,000.00$ 1 7,000.00$
<br />3 2105.602 Shear Box Test EA 1 3,000.00$ 3,000.00$ 1 3,000.00$
<br />4 2105.604 Geotextile Fabric Type V SY 3045 2.75$ 8,373.75$ 4596.22 12,639.61$
<br />5 2501.515 24" RC Pipe Apron EA 1 1,550.00$ 1,550.00$ 1 1,550.00$
<br />6 2502.521 6" Perf PVC Pipe Drain LF 580 14.00$ 8,120.00$ 600 8,400.00$
<br />7 2503.602 6" PVC Cleanout EA 7 200.00$ 1,400.00$ 7 1,400.00$
<br />8 2105.618 60 Mil HDPE Geomembrane Liner SF 34434 2.50$ 86,085.00$ 35500 88,750.00$
<br />Storm Sewer Modifications -$
<br />1 2501.515 42" RC Pipe Apron EA -2 1,400.00$ (2,800.00)$ -$
<br />2 2503.541 12" RC Pipe Sewer Des 3006 CL V LF 136 30.00$ 4,080.00$ -$
<br />3 2503.541 15" RC Pipe Sewer Des 3006 CL V LF -30 32.00$ (960.00)$ -$
<br />4 2503.541 24" RC Pipe Sewer Des 3006 CL III LF 24 46.00$ 1,104.00$ -$
<br />5 2503.541 42" RC Pipe Sewer Des 3006 CL III LF 11 92.00$ 1,012.00$ -$
<br />6 2506.501 Const Drainage Structure Des 48-4020 LF -1.6 500.00$ (800.00)$ -$
<br />7 2506.501 Const Drainage Structure Des 84-4020 LF 0.3 925.00$ 277.50$ -$
<br />8 2506.501 Const Drainage Structure Des 96-4020 LF -14.4 1,200.00$ (17,280.00)$ -$
<br />9 2506.516 Casting Assembly EA -1 650.00$ (650.00)$ -$
<br />Contiminated Soils Costs -$
<br />1 2105.607 Haul and Dispose of Unregulated Material CY 5000 22.00$ 110,000.00$ 12088 265,943.04$
<br />2 2105.607 Stockpile Contaminated Material CY 1000 8.00$ 8,000.00$ 300 2,400.00$
<br />3 2105.609
<br />Haul and Dispose of Contaminated Material (Stormwater Pond)
<br />(5,000 CY Reusable)TON 11196 32.00$ 358,272.00$ 4250.29 136,009.28$
<br />4 2105.609
<br />Haul and Dispose of Contaminated Material (Lift Station
<br />Excavation) (100% of Excavation Assumed)TON 750 32.00$ 24,000.00$ -$
<br />Remove Concrete Pavement -$
<br />1 2104.505 Remove Concrete Pavement SF 18000 0.70$ 12,600.00$ 19850 13,895.00$
<br />Replace Peat on 2nd Avenue -$
<br />1 2105.604 Furnish and Install Type V Fabric SY 1056 2.00$ 2,112.00$ 1056 2,112.00$
<br />2 2105.541 Stablizing Fill (Tire Shreds) CY 480 10.00$ 4,800.00$ 480 4,800.00$
<br />Watermain Tee and Gate Valve Replacement -$
<br />1 2504.501 Remove and Replace Ductile Iron Fittings (Tees) LS 1 3,930.20$ 3,930.20$ 1 3,930.20$
<br />2 2504.602 Remove and Replace Gate Valve Box EA 5 940.00$ 4,700.00$ 6 5,640.00$
<br />Change Order 1 Subtotal:574,130.15$ 596,002.41$
<br />CONTRACT BID PAYMENT
|