HomeMy WebLinkAbout6.g. Payment 4 & Final – City Hall & Connemara Parking Lot Improvements, City Project ENG 0188I:\City Clerk\Agenda Items\Approved Items\6.g. Payment 4 & Final – City Hall & Connemara Parking Lot Improvements, City Project
ENG 0188.docx
EXECUTIVE SUMMARY
City Council Meeting: October 2, 2018
AGENDA ITEM: Payment 4 & Final – City Hall &
Connemara Parking Lot Improvements,
City Project ENG 0188
AGENDA SECTION:
Consent
PREPARED BY: Brian Erickson, P.E., Director of Public
Works/City Engineer AGENDA NO. 6.g.
ATTACHMENTS: APPROVED BY: LJM
RECOMMENDED ACTION: Motion to Approve Payment 4 and Final to Valley Paving, Inc.
for the City Hall and Connemara Parking Lot Improvements, City Project ENG 0188 and
Accepting it for Perpetual Maintenance
BACKGROUND
This item is a request for approval for Payment 4 and Final to Valley Paving, Inc. for the City Hall and
Connemara Parking Lot Improvements, City Project ENG 0188.
The final construction amount of $365,872.46 is 9.6% greater than the original contract amount of
$333,611. The increase in contract amount is due to increased concrete sidewalk and curb work and
additional excavation.
RECOMMENDATION
Staff recommends that Council approve Payment 4 and Final for the City Hall and Connemara Parking
Lot Improvements, City Project ENG 0188 and accept the project for perpetual maintenance.
Pay Voucher
Ak
WSB
Contractor: Valley Paving - Shakopee
8800 13th Ave. East
Shakopee, MN 55379
Contract Amounts
Original Contract
Contract Changes
Revised Contract
Work Certified To Date
CITY OF ROSEMOUNT
2875 145th Street West
Rosemount, MN 55068-4941
Project 02235-25 - RSMT - City Hall Parking Lot Improvements
Final Pay Voucher No. 4
Contract No.
Vendor No.
For Period: 1/1/2018 - 8/28/2018
Warrant # Date
Funds Encumbered
$333,611.00 Original
$0.00 Additional
$333,611.00 Total
Base Bid Items
$365,872.46
Backsheet
$0.00
Change Order
$0.00
Supplemental Agreement
$0.00
Work Order
$0.00
Material On Hand
$0.00
Total
$365,872.46
$333,611.00
N/A
$333,611.00
I hereby certify that a Final Examination has been made of the noted Contract, that the Contract has been completed,
that the entire amount of Work Shown in this Final Voucher has been performed and the Total Value of the Work Performed
in accordance with, and pursuant to, the terms of the Contract is as shown in this Final Voucher.
Approved By Approved By Valley Pavi - Shakopee
County/City/Project Engineer Contractor
Date
"21� 1
Date
Page 1
Work Certified Work Certified Less Amount Less Previous
Amount Paid Total Amount
This Pay Voucher To Date Retained Payments
This Pay Voucher Paid To Date
02235-25
$0.00 $365,872.46 $0.00 $347,578.84
$18,293.62 $365,872.46
Percent Retained: 0.0000%
Amount Paid This Final Pay Voucher
$18,293.62
I hereby certify that a Final Examination has been made of the noted Contract, that the Contract has been completed,
that the entire amount of Work Shown in this Final Voucher has been performed and the Total Value of the Work Performed
in accordance with, and pursuant to, the terms of the Contract is as shown in this Final Voucher.
Approved By Approved By Valley Pavi - Shakopee
County/City/Project Engineer Contractor
Date
"21� 1
Date
Page 1
CITY OF ROSEMOUNT
2875 145th Street West
Rosemount, MN 55068-4941
Project No. 02235-25
Final Pay Voucher No. 4
02235-25 Payment Summary
Report
Funding
Work Certified
Amount Retained
Amount Paid
No.
From Date
To Date
Per Pay Voucher
Per Pay Voucher
Per Pay Voucher
1
05/19/2017
06/30/2017
$261,679.71
$13,083.99
$248,595.72
2
07/01/2017
08/31/2017
$78,927.05
$3,946.35
$74,980.70
3
09/01/2017
12/31/2017
$25,265.70
$1,263.28
$24,002.42
4
01/01/2018
08/28/2018
$0.00
($18,293.62)
$18,293.62
Totals: $365,872.46 $0.00 $365,872.46
02235-25 Funding Category
Report
Funding
Work
Less
Less
Amount Paid
This
Total
Amount Paid
Category
No.
Certified
To Date
Amount
Retained
Previous
Payments
Pay Voucher
To Date
UNF
365,872.45
0.00
347,578.83
18,293.62
365,872.45
Totals: $365,872.45 $0.00 $347,578.83 $18,293.62 $365,872.45
02235-25 Fundinq
Source Report
Amount Paid
Revised
Funds
Paid To
Accounting
Funding
This
Contract
Encumbered
Contractor
No.
Source
Pay Voucher
Amount
To Date
To Date
UNF
Unfunded
18,293.62
333,611.00
333,611.00
365,872.45
Totals:
$18,293.62
$333,611.00
$333,611.00
$365,872.45
Page 2
CITY OF ROSEMOUNT
2875 145th Street West
Rosemount, MN 55068-4941
Project No. 02235-25
Final Pay Voucher No. 4
02235-25 Project Material Status
Quantity
Amount
Contract
This
This
Quantity
Amount
Line
Item
Description
Units
Unit Price
Quantity
Pay
Pay
To Date
To Date
Voucher
Voucher
SCHEDULE
A. CITY
HALL PARKING LOT IMPROVEMENTS
1
2021.501
MOBILIZATION
LS
$11,000.00
1
0
$0.00
1
$11,000.00
2
2104.501
REMOVE CURB & GUTTER
LF
$6.50
1510
0
$0.00
1582
$10,283.00
3
2104.503
REMOVE CONCRETE SIDEWALK
S F
$1.50
1600
0
$0.00
1830
$2,745.00
4
2104.505
REMOVE BITUMINOUS
S Y
$8.25
130
0
$0.00
148
$1,221.00
PAVEMENT
5
2104.509
REMOVE SIGN
EACH
$43.00
4
0
$0.00
4
$172.00
6
2104.511
SAWING CONCRETE PAVEMENT
LF
$4.50
50
0
$0.00
78
$351.00
(FULL DEPTH)
7
2104.513
SAWING BITUMINOUS
LF
$4.00
40
0
$0.00
68
$272.00
PAVEMENT (FULL DEPTH)
8
2105.501
COMMON EXCAVATION
C Y
$33.50
45
0
$0.00
440
$14,740.00
9
2105.507
SUBGRADE EXCAVATION
C Y
$25.00
55
0
$0.00
83
$2,075.00
10
2105.603
MINOR GRADING
S Y
$3.50
150
0
$0.00
378.91
$1,326.19
11
2112.604
SUBGRADE PREPARATION
S Y
$0.80
6500
0
$0.00
6886
$5,508.80
12
2211.501
AGGREGATE BASE CLASS 5
TON
$20.00
100
0
$0.00
0
$0.00
MOD
13
2215.501
FULL DEPTH RECLAMATION
S Y
$2.65
6500
0
$0.00
6886
$18,247.90
14
2357.502
BITUMINOUS MATERIAL FOR
GAL
$3.00
390
0
$0.00
350
$1,050.00
TACK COAT
15
2360.501
TYPE SP 12.5 WEARING COURSE
TON
$54.50
880
0
$0.00
882.24
$48,082.08
MIX (2,C)
16
2360.502
TYPE SP 12.5 NON WEAR
TON
$55.50
880
0
$0.00
972.25
$53,959.88
COURSE MIX (2,C)
17
2360.503
TYPE SP 12.5 WEARING COURSE
SQ
$52.50
55
0
$0.00
130
$6,825.00
MIXTURE (2,B) 3.0" THICK
YD
18
2503.541
" RC PIPE SEWER DES 3006 CL
15"
L F
$85.00
20
0
$0.00
20
$1,700.00
19
2503.603
TRENCH DRAIN
LF
$180.00
5
0
$0.00
5
$900.00
20
2506.501
CONST DRAINAGE STRUCTURE
LF
$2,500.00
1
0
$0.00
1
$2,500.00
DESIGN H
21
2506.516
CASTING ASSEMBLY (STORM)
EACH
$460.00
1
0
$0.00
1
$460.00
22
2506.522
ADJUST FRAME & RING CASTING
EACH
$620.00
3
0
$0.00
3
$1,860.00
23
2506.602
CONNECT INTO EXISTING
EACH
$850.00
1
0
$0.00
1
$850.00
CATCH BASIN
24
2521.501
4" CONCRETE WALK
SF
$7.65
1360
0
$0.00
2061
$15,766.65
25
2521.501
6" CONCRETE WALK
SF
$9.90
150
0
$0.00
90
$891.00
26
2531.501
CONCRETE CURB & GUTTER
L F
$29.00
34
0
$0.00
129
$3,741.00
DESIGN B612
27
2531.501
CONCRETE CURB & GUTTER
L F
$17.60
1870
0
$0.00
1770
$31,152.00
DESIGN 8618
28
2531.602
PEDESTRIAN CURB RAMP
EACH
$1,300.00
9
0
$0.009
$11,700.00
29
2531.618
ADA COMPLIANCE SUPERVISOR
LS
$950.00
1
0
$0.00
1
$950.00
30
2545.523
4" NON-METALLIC CONDUIT
L F
$4.50
80
0
$0.00
400
$1,800.00
31
2545.602
INSTALL HANDHOLE
EACH
$700.00
1
0
$0.00
1
$700.00
32
2557.501
i
WIRE FENCE DESIGN SPECIAL
I
L F
$41.00
68
0
$0.00
62.2
$2,550.20
VINYL COATED
Page 3
CITY OF ROSEMOUNT
2875 145th Street West
Rosemount, MN 55068-4941
Project No. 02235-25
Final Pay Voucher No. 4
02235-25
Project Material Status
Quantity
Amount
Contract
This
This
Quantity
Amount
Line
Item
Description
Units
Unit Price
Quantity
Pay
Pay
To Date
To Date
Voucher
Voucher
33
2557.603
ORNAMENTAL FENCE DESIGN
LF
$104.00
210
0
$0.00
240.6
$25,022.40
SPECIAL
34
2564.536
INSTALL SIGN PANEL TYPE C
EACH
$180.00
9
0
$0.00
11
$1,980.00
35
2573.530
STORM DRAIN INLET
EACH
$120.00
4
0
$0.00
5
$600.00
PROTECTION
36
2575.602
SITE RESTORATION
EACH
$7,500.00
1
0
$0.00
1
$7,500.00
37
2582.501
PAVT MSSG (HANDICAPPED
EACH
$26.00
9
0
$0.00
9
$234.00
SYMBOL) PAINT
38
2582.502
4" SOLID LINE PAINT
LF
$0.25
2780
0
$0.00
2780
$695.00
Totals For Section SCHEDULE A. CITY HALL PARKING
LOT IMPROVEMENTS:
$0.00
$291,411.10
SCHEDULE B. CONNEMARA PARK PARKING LOT IMPROVEMENTS
39
2021.501
MOBILIZATION
LS
$3,500.00
1 0
$0.00
1 $3,500.00
40
2104.501
REMOVE CURB & GUTTER
LF
$8.00
220 0
$0.00
250 $2,000.00
41
2104.501
REMOVE FENCE
LF
$6.00
132 0
$0.00
190 $1,140.00
42
2105.501
COMMON EXCAVATION (P)
C Y
$88.00
3 0
$0.00
3 $264.00
43
2105.507
SUBGRADE EXCAVATION
C Y
$32.00
15 0
$0.00
5 $160.00
44
2112.604
SUBGRADE PREPARATION
S Y
$1.15
1820 0
$0.00
1820 $2,093.00
45
2215.501
FULL DEPTH RECLAMATION
S Y
$5.70
1820 0
$0.00
1820 $10,374.00
46
2357.502
BITUMINOUS MATERIAL FOR
GAL
$3.00
110 0
$0.00
110 $330.00
TACK COAT
47
2360.501
TYPE SP 12.5 WEARING COURSE
TON
$57.00
240 0
$0.00
243.38 $13,872.66
MIX (2,C)
48
2360.502
TYPE SP 12.5 NON WEAR
TON
$58.00
240 0
$0.00
236 $13,688.00
COURSE MIX (2,C)
49
2531.501
CONCRETE CURB & GUTTER
LF
$24.50
370 0
$0.00
521.5 $12,776.75
DESIGN B618
50
2531.602
PEDESTRIAN CURB RAMP
EACH
$1,625.00
4 0
$0.00
5 $8,125.00--
8,125.0051
51
2531.618
ADA COMPLIANCE SUPERVISOR
LS
$400.00
1 0
$0.00
1 $400.00
52
2531.604
7" CONCRETE VALLEY GUTTER
SQ
YD
$75.00
140 0
$0.00
25 $1,875.00
53
2564.536
INSTALL SIGN PANEL TYPE C
EACH
$205.00
2 0
$0.00
3.49 $715.45--
715.4554
54
2575.602
SITE RESTORATION
EACH
$2,800.00
1 0
$0.00
1 $2,800.00
55
2582.501
PAVT MSSG (HANDICAPPED
EACH
$25.00
2 0
$0.00
2 $50.00
SYMBOL) PAINT
56
2582.502
4" SOLID LINE PAINT
LF
$0.351
670 0
$0.00
850 $297.50
Totals For SCHEDULE B. CONNEMARA PARK PARKING
LOT IMPROVEMENTS:
$0.001
$74,461.36
Project Totals:
$0.00
$365,872.46
Page 4