HomeMy WebLinkAbout6.k. Bonaire Path East Project, City Project 2018-03 Final Acceptance & Authorization of Final Payment\\rsm-file\Common\City Clerk\Agenda Items\Approved Items\6.k. Bonaire Path East Project, City Project 2018-03 Final Acceptance & Authorization of
Final Payment.docx
EXECUTIVE SUMMARY
City Council Meeting: January 17, 2023
AGENDA ITEM: Bonaire Path East Project, City Project
2018-03 Final Acceptance and
Authorization of Final Payment
AGENDA SECTION:
Consent
PREPARED BY: Brian Erickson, PE, City Engineer AGENDA NO. 6.k.
ATTACHMENTS: Resolution, Final Payment Request, Map APPROVED BY: LJM
RECOMMENDED ACTION: Resolution to Approve Final Payment to Eureka Construction
for the Bonaire Path East Project, City Project 2018-03 and Accepting the Improvements for
Perpetual Maintenance
BACKGROUND
On May 7, 2019, City Council awarded a contract to Eureka Construction for the Bonaire Path East
Project, City Project 2018-03. This project reconstructed Bonaire Path East from Akron Avenue east
approximately 2,700 feet. The project also included the extension of water main and stormwater
improvements. Additionally, Union Pacific Railroad (UPRR) improved the crossing in order to establish a
future quiet zone in the area.
Construction began in 2019; however, due to substantial delays caused by UPRR final construction was
not completed until the summer of 2022. This delay resulted in a change order for $152,720 which City
Council approved on July 5, 2022.
Eureka Construction has completed all the improvements as designed by Bolton & Menk, Inc. (BMI) and
detailed in the contract. As a result, BMI has recommended acceptance of the work and issuing the final
payment.
There are four change orders to this contract which resulted in an increase of $188,077.31. Based on the
final quantities the total construction cost is $1,984,318.05. This amount is $1,924.70 or 0.1% or above the
bid amount plus change orders of $1,982,393.35. The final payment amount is $556,486.51. The table
below shows the final construction cost details.
SUMMARY
Staff recommends that the City Council adopt the attached resolution accepting the improvements for
perpetual maintenance and authorizing final payment to Eureka Construction for the Bonaire Path East
Project, City Project 2018-03.
Engineer's
Estimate Bid Amount Final Cost
Original Design 2,117,225.50$ 1,794,316.04$ 1,826,206.70$
Change Orders NA 188,077.31$ 158,111.35$
Total 2,117,225.50$ 1,982,393.35$ 1,984,318.05$
Over/(Under) Amount (132,907.45)$ 1,924.70$
Over/(Under) Percentage -6.3%0.1%
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2023 – XX
A RESOLUTION ACCEPTING PUBLIC IMPROVEMENTS
FOR BONAIRE PATH EAS T
CITY PROJECT 2018-03
WHEREAS, Eureka Construction has completed the required construction as per the scope of the
contract, and;
WHEREAS, the City received a concurrence from Bolton & Menk, Inc. that the work has been
completed in accordance with the approved plans and specifications and finds the improvements
acceptable;
WHEREAS, the contractor is completing all necessary administrative requirements to close out the
contract.
NOW THEREFORE BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
ROSEMOUNT, MINNESOTA:
1. The improvements completed under said agreement are hereby accepted for perpetual
maintenance and ownership.
2. Final payment to the contractor is authorized once all administrative requirements are completed
and accepted by the City Engineer.
ADOPTED this 17th day of January, 2023.
Jeffery Weisensel, Mayor
ATTEST:
Erin Fasbender, City Clerk
CONTRACTOR'S PAY REQUEST DISTRIBUTION:
2019 BONAIRE PATH IMPROVEMENTS - S.A.P. 208-105-002 CONTRACTOR (1)
CITY OF ROSEMOUNT OWNER (1)
CITY OF ROSEMOUNT, MN ENGINEER (1)
BMI PROJECT NO. T18.115935 BONDING CO. (1)
TOTAL AMOUNT BID PLUS APPROVED CHANGE ORDERS $2,143,568.49
TOTAL, COMPLETED WORK TO DATE $1,984,318.05
TOTAL, STORED MATERIALS TO DATE $0.00
DEDUCTION FOR STORED MATERIALS USED IN WORK COMPLETED $0.00
TOTAL, COMPLETED WORK & STORED MATERIALS $1,984,318.05
RETAINED PERCENTAGE ( 0% )$0.00
TOTAL AMOUNT OF OTHER PAYMENTS OR (DEDUCTIONS)$0.00
NET AMOUNT DUE TO CONTRACTOR TO DATE $1,984,318.05
TOTAL AMOUNT PAID ON PREVIOUS ESTIMATES $1,427,831.54
PAY CONTRACTOR AS ESTIMATE NO.6 & FINAL $556,486.51
Certificate for Partial Payment
I hereby certify that, to the best of my knowledge and belief, all items quantities and prices
of work and material shown on this Estimate are correct and that all work has been
performed in full accordance with the terms and conditions of the Contract for this project
between the Owner and the undersigned Contractor, and as amended by any
authorized changes, and that the foregoing is a true and correct statement of the
contract amount for the period covered by this Estimate.
Contractor: Eureka Construction, Inc.
20141 Icenic Trail
Lakeville, MN 55044
By
Name Title
Date
CHECKED AND APPROVED AS TO QUANTITIES AND AMOUNT:
ENGINEER: BOLTON & MENK, INC., 1960 PREMIER DRIVE, MANKATO, MN 56001.
By , PROJECT ENGINEER
Date
APPROVED FOR PAYMENT:
OWNER: CITY OF ROSEMOUNT, 2875 145TH STREET WEST, ROSEMOUNT, MN 55068
By
Name Title Date
And
Name Title Date
Project Assistant
12/7/2022
12/7/2022
Partial Pay Estimate No.:6 & FINAL
2019 BONAIRE PATH IMPROVEMENTS - S.A.P. 208-105-002
CITY OF ROSEMOUNT
CITY OF ROSEMOUNT, MN
BMI PROJECT NO. T18.115935
WORK COMPLETED THROUGH 9/31/2022
ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
NO.ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
1 2021.501 MOBILIZATION $89,800.00 1 LUMP SUM $89,800.00 1.00 LUMP SUM $89,800.00 1.00 LUMP SUM $89,800.00
2 2101.524 CLEAR $200.00 18 TREE $3,600.00 49.00 TREE $9,800.00 49.00 TREE $9,800.00
3 2101.524 GRUBB $120.00 18 TREE $2,160.00 49.00 TREE $5,880.00 49.00 TREE $5,880.00
4 2104.502 REMOVE SIGN $30.00 11 EACH $330.00 4.00 EACH $120.00 7.00 EACH $210.00
5 2104.502 SALVAGE SIGN TYPE C $30.00 4 EACH $120.00 2.00 EACH $60.00 2.00 EACH $60.00
6 2104.503 SAWING BIT PAVEMENT (FULL DEPTH)$2.00 250 LIN FT $500.00 93.00 LIN FT $186.00 263.00 LIN FT $526.00
7 2104.503 REMOVE CURB & GUTTER $2.80 230 LIN FT $644.00 148.00 LIN FT $414.40 176.00 LIN FT $492.80
8 2104.503 REMOVE FENCE $3.00 67 LIN FT $201.00 1,261.00 LIN FT $3,783.00 1,261.00 LIN FT $3,783.00
9 2104.503 SALVAGE FENCE $4.00 1194 LIN FT $4,776.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
10 2104.503 REMOVE STORM CULVERT $12.50 140 LIN FT $1,750.00 162.00 LIN FT $2,025.00 162.00 LIN FT $2,025.00
11 2104.504 REMOVE BITUMINOUS PAVEMENT $5.00 1310 SQ YD $6,550.00 706.00 SQ YD $3,530.00 706.00 SQ YD $3,530.00
12 2104.518 REMOVE CONCRETE WALK $0.50 320 SQ FT $160.00 59.00 SQ FT $29.50 59.00 SQ FT $29.50
13 2104.602 REMOVE MAILBOX $65.00 3 EACH $195.00 0.00 EACH $0.00 3.00 EACH $195.00
14 2105.507 COMMON EXCAVATION $13.50 16109 CU YD $217,471.50 16,109.00 CU YD $217,471.50 16,109.00 CU YD $217,471.50
15 2105.507 SUBGRADE EXCAVATION $0.01 1650 CU YD $16.50 670.00 CU YD $6.70 670.00 CU YD $6.70
16 2105.507 STABILIZING AGREGATE $0.01 1650 CU YD $16.50 0.00 CU YD $0.00 0.00 CU YD $0.00
17 2105.507 SELECT GRANULAR BORROW $11.00 4500 CU YD $49,500.00 4,110.00 CU YD $45,210.00 4,110.00 CU YD $45,210.00
18 2118.509 AGGREGATE SURFACING CL 2 $50.00 51 TON $2,550.00 0.00 TON $0.00 35.19 TON $1,759.50
19 2211.509 AGGREGATE BASE CLASS 5 $16.50 6120 TON $100,980.00 4,320.00 TON $71,280.00 4,418.00 TON $72,897.00
20 2357.506 BITUMINOUS MATERIAL FOR TACK COAT $1.00 590 GAL $590.00 470.00 GAL $470.00 470.00 GAL $470.00
21 2360.504 3" BITUMINOUS DRIVEWAY $61.50 95 SQ YD $5,842.50 0.00 SQ YD $0.00 0.00 SQ YD $0.00
22 2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)$60.00 1070 TON $64,200.00 1,015.00 TON $60,900.00 1,015.00 TON $60,900.00
23 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)$60.00 1580 TON $94,800.00 659.00 TON $39,540.00 668.00 TON $40,080.00
24 2360.604 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C) (TRAIL)$25.50 2000 SQ YD $51,000.00 0.00 SQ YD $0.00 765.00 SQ YD $19,507.50
25 2501.502 15" RC PIPE APRON $1,100.00 3 EACH $3,300.00 3.00 EACH $3,300.00 3.00 EACH $3,300.00
26 2501.502 18" RC PIPE APRON $1,200.00 1 EACH $1,200.00 1.00 EACH $1,200.00 1.00 EACH $1,200.00
27 2501.502 24" RC PIPE APRON $1,300.00 2 EACH $2,600.00 2.00 EACH $2,600.00 2.00 EACH $2,600.00
28 2501.602 15" RC SAFETY APRON $1,100.00 4 EACH $4,400.00 4.00 EACH $4,400.00 4.00 EACH $4,400.00
29 2502.503 15" RC PIPE SEWER $54.00 759 LIN FT $40,986.00 710.00 LIN FT $38,340.00 710.00 LIN FT $38,340.00
30 2502.503 18" RC PIPE SEWER $55.00 247 LIN FT $13,585.00 267.00 LIN FT $14,685.00 267.00 LIN FT $14,685.00
31 2502.503 24" RC PIPE SEWER $67.50 152 LIN FT $10,260.00 140.00 LIN FT $9,450.00 140.00 LIN FT $9,450.00
32 2502.604 INSULATION (4" THICK)$3.40 128 SQ FT $435.20 160.00 SQ FT $544.00 160.00 SQ FT $544.00
33 2503.601 JACKING PIT $16,000.00 1 LUMP SUM $16,000.00 1.00 LUMP SUM $16,000.00 1.00 LUMP SUM $16,000.00
34 2503.603 18" STEEL CASING PIPE (OPEN CUT)$120.00 63 LIN FT $7,560.00 63.00 LIN FT $7,560.00 63.00 LIN FT $7,560.00
35 2503.603 30" STEEL CASING PIPE (OPEN CUT)$220.00 80 LIN FT $17,600.00 80.00 LIN FT $17,600.00 80.00 LIN FT $17,600.00
36 2503.603 30" STEEL CASING PIPE (TRENCHLESS)$470.00 164 LIN FT $77,080.00 164.00 LIN FT $77,080.00 164.00 LIN FT $77,080.00
37 2503.608 DUCTILE WATERMAIN FITTINGS $8.50 4000 LB $34,000.00 4,151.00 LB $35,283.50 4,151.00 LB $35,283.50
38 2504.602 CONNECT TO EXISTING WATERMAIN $2,200.00 3 EACH $6,600.00 3.00 EACH $6,600.00 3.00 EACH $6,600.00
39 2504.602 24" BUTTERFLY VALVE & BOX $8,500.00 2 EACH $17,000.00 2.00 EACH $17,000.00 2.00 EACH $17,000.00
40 2504.602 16" BUTTERFLY VALVE & BOX $4,900.00 7 EACH $34,300.00 7.00 EACH $34,300.00 7.00 EACH $34,300.00
41 2504.602 12" GATE VALVE & BOX $4,200.00 1 EACH $4,200.00 1.00 EACH $4,200.00 1.00 EACH $4,200.00
42 2504.602 6" GATE VALVE & BOX $2,300.00 10 EACH $23,000.00 10.00 EACH $23,000.00 10.00 EACH $23,000.00
43 2504.602 HYDRANT $4,800.00 10 EACH $48,000.00 10.00 EACH $48,000.00 10.00 EACH $48,000.00
44 2504.602 1" CORPORATION STOP $930.00 3 EACH $2,790.00 3.00 EACH $2,790.00 3.00 EACH $2,790.00
45 2504.602 1" CURB STOP & BOX $500.00 3 EACH $1,500.00 3.00 EACH $1,500.00 3.00 EACH $1,500.00
46 2504.602 YARD HYDRANT $1,100.00 1 EACH $1,100.00 1.00 EACH $1,100.00 1.00 EACH $1,100.00
47 2504.603 24" WATERMAIN DUCTILE IRON CL 52 $120.00 1245 LIN FT $149,400.00 1,252.00 LIN FT $150,240.00 1,257.00 LIN FT $150,840.00
48 2504.603 16" WATERMAIN DUCTILE IRON CL 52 $85.00 2490 LIN FT $211,650.00 2,574.50 LIN FT $218,832.50 2,574.50 LIN FT $218,832.50
49 2504.603 12" WATERMAIN DUCTILE IRON CL 52 $100.00 14 LIN FT $1,400.00 16.00 LIN FT $1,600.00 16.00 LIN FT $1,600.00
50 2504.603 6" WATERMAIN DUCTILE IRON CL 52 $62.00 163 LIN FT $10,106.00 218.00 LIN FT $13,516.00 218.00 LIN FT $13,516.00
51 2504.603 1" TYPE K COPPER PIPE $26.50 119 LIN FT $3,153.50 138.00 LIN FT $3,657.00 138.00 LIN FT $3,657.00
52 2506.502 CASTING ASSEMBLY (R-3067-V)$710.00 9 EACH $6,390.00 9.00 EACH $6,390.00 9.00 EACH $6,390.00
53 2506.502 CASTING ASSEMBLY (R-3067-VB)$710.00 4 EACH $2,840.00 3.00 EACH $2,130.00 4.00 EACH $2,840.00
54 2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 $700.00 20.1 LIN FT $14,070.00 38.30 LIN FT $26,810.00 38.30 LIN FT $26,810.00
55 2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN DES R-1 (2'X3')$380.00 33 LIN FT $12,540.00 18.60 LIN FT $7,068.00 18.60 LIN FT $7,068.00
56 2511.507 RANDOM RIPRAP CLASS III $100.00 18.8 CU YD $1,880.00 30.13 CU YD $3,013.00 30.13 CU YD $3,013.00
57 2521.518 6" CONCRETE WALK $17.00 846 SQ FT $14,382.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
58 2531.503 CONCRETE CURB & GUTTER DESIGN B418 $13.50 4680 LIN FT $63,180.00 4,019.00 LIN FT $54,256.50 4,686.00 LIN FT $63,261.00
59 2531.518 6" CONCRETE DRIVEWAY PAVEMENT $12.00 430 SQ FT $5,160.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
60 2531.618 TRUNCATED DOMES $60.00 150 SQ FT $9,000.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
61 2540.602 MAIL BOX $130.00 3 EACH $390.00 0.00 EACH $0.00 3.00 EACH $390.00
62 2557.603 INSTALL FENCE $9.80 1194 LIN FT $11,701.20 0.00 LIN FT $0.00 0.00 LIN FT $0.00
63 2563.601 TRAFFIC CONTROL $3,000.00 1 LUMP SUM $3,000.00 1.00 LUMP SUM $3,000.00 1.00 LUMP SUM $3,000.00
64 2564.502 INSTALL SIGN TYPE C $170.00 4 EACH $680.00 0.00 EACH $0.00 3.00 EACH $510.00
65 2564.518 SIGN PANEL TYPE C $55.00 61 SQ FT $3,355.00 0.00 SQ FT $0.00 36.00 SQ FT $1,980.00
66 2573.502 STABILIZED CONSTRUCTION EXIT $1,300.00 3 EACH $3,900.00 3.00 EACH $3,900.00 3.00 EACH $3,900.00
67 2573.502 STORM DRAIN INLET PROTECTION $180.00 18 EACH $3,240.00 13.00 EACH $2,340.00 35.00 EACH $6,300.00
68 2573.503 SILT FENCE, TYPE MS $1.60 3480 LIN FT $5,568.00 3,569.00 LIN FT $5,710.40 3,774.00 LIN FT $6,038.40
69 2573.503 SEDIMENT CONTROL LOG, TYPE WOOD FIBER $3.00 320 LIN FT $960.00 0.00 LIN FT $0.00 220.00 LIN FT $660.00
70 2574.507 COMMON TOPSOIL BORROW (6" DEPTH)$0.01 2424 CU YD $24.24 0.00 CU YD $0.00 0.00 CU YD $0.00
71 2575.504 EROSION CONTROL BLANKET TYPE 3 (W/ SEED)$1.20 5430 SQ YD $6,516.00 2,300.00 SQ YD $2,760.00 4,650.00 SQ YD $5,580.00
72 2575.504 RAPID STABILIZATION METHOD 3 $0.70 9081 SQ YD $6,356.70 6,500.00 SQ YD $4,550.00 27,692.00 SQ YD $19,384.40
73 2582.503 4" SOLID LINE MULTI COMP (WHITE)$0.40 4405 LIN FT $1,762.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
74 2582.503 4" SOLID LINE MULTI COMP (YELLOW)$0.40 801 LIN FT $320.40 0.00 LIN FT $0.00 0.00 LIN FT $0.00
75 2582.503 4" BROKEN LINE MULTI COMP (YELLOW)$0.40 782 LIN FT $312.80 0.00 LIN FT $0.00 0.00 LIN FT $0.00
76 2582.503 4" DBLE SOLID LINE MULTI COMP (YELLOW)$0.70 2255 LIN FT $1,578.50 0.00 LIN FT $0.00 0.00 LIN FT $0.00
77 2582.503 24" SOLID LINE MULTI COMP (WHITE)$8.00 73 LIN FT $584.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
78 2582.503 24" SOLID LINE MULTI COMP (YELLOW)$6.00 298 LIN FT $1,788.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
79 2582.518 PAVT MSSG PREF THERMO GR IN (LEFT ARROW)$36.00 60 SQ FT $2,160.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
80 2582.518 PAVT MSSG PREF THERMO GR IN (RIGHT ARROW)$10.00 60 SQ FT $600.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
81 2582.518 PAVT MSSG PREF THERMO GR IN (RAIL ROAD X)$28.00 123 SQ FT $3,444.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
82 2582.518 CROSSWALK PREF THERMO GR IN $12.00 144 SQ FT $1,728.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
83 2021.501 MOBILIZATION $7,500.00 1 LUMP SUM $7,500.00 0.00 LUMP SUM $0.00 0.00 LUMP SUM $0.00
84 2104.504 REMOVE BITUMINOUS PAVEMENT $5.20 500 SQ YD $2,600.00 0.00 SQ YD $0.00 0.00 SQ YD $0.00
85 2105.507 COMMON EXCAVATION $16.00 1630 CU YD $26,080.00 0.00 CU YD $0.00 0.00 CU YD $0.00
86 2105.507 SUBGRADE EXCAVATION $0.01 100 CU YD $1.00 0.00 CU YD $0.00 0.00 CU YD $0.00
87 2105.507 STABILIZING AGREGATE $0.01 100 CU YD $1.00 0.00 CU YD $0.00 0.00 CU YD $0.00
88 2105.507 SELECT GRANULAR BORROW $0.01 600 CU YD $6.00 0.00 CU YD $0.00 0.00 CU YD $0.00
89 2211.509 AGGREGATE BASE CLASS 5 $19.50 750 TON $14,625.00 0.00 TON $0.00 0.00 TON $0.00
90 2357.506 BITUMINOUS MATERIAL FOR TACK COAT $1.00 120 GAL $120.00 0.00 GAL $0.00 0.00 GAL $0.00
91 2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)$60.00 180 TON $10,800.00 0.00 TON $0.00 0.00 TON $0.00
92 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)$60.00 270 TON $16,200.00 0.00 TON $0.00 0.00 TON $0.00
93 2360.604 TEMP BITUMINOUS PAVEMENT $21.50 500 SQ YD $10,750.00 0.00 SQ YD $0.00 162.00 SQ YD $3,483.00
94 2360.604 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C) (TRAIL)$13.00 320 SQ YD $4,160.00 0.00 SQ YD $0.00 0.00 SQ YD $0.00
95 2521.518 6" CONCRETE WALK $18.00 590 SQ FT $10,620.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
96 2531.503 CONCRETE CURB & GUTTER DESIGN B418 $14.50 1450 LIN FT $21,025.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
97 2531.518 4" CONCRETE MEDIAN PAVEMENT $5.20 2210 SQ FT $11,492.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
98 2531.602 CONCRETE MEDIAN NOSE - SPECIAL $400.00 4 EACH $1,600.00 0.00 EACH $0.00 0.00 EACH $0.00
SCHEDULE A
AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
ESTIMATED
Partial Pay Estimate No.:6 & FINAL
2019 BONAIRE PATH IMPROVEMENTS - S.A.P. 208-105-002
CITY OF ROSEMOUNT
CITY OF ROSEMOUNT, MN
BMI PROJECT NO. T18.115935
WORK COMPLETED THROUGH 9/31/2022
ITEM UNIT ESTIMATED ESTIMATED ESTIMATED ESTIMATED ESTIMATED
NO.ITEM PRICE QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
AS BID PREVIOUS ESTIMATE COMPLETED TO DATE
ESTIMATED
99 2531.618 TRUNCATED DOMES $63.00 80 SQ FT $5,040.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
100 2533.503 PORTABLE PRECAST CONC BARRIER DES 8337 $5.00 200 LIN FT $1,000.00 200.00 LIN FT $1,000.00 200.00 LIN FT $1,000.00
101 2545.503 4" NON-METALLIC CONDUIT $9.30 65 LIN FT $604.50 0.00 LIN FT $0.00 0.00 LIN FT $0.00
102 2554.615 IMPACT ATTENUATOR $1.00 4 AMBY $4.00 4.00 AMBY $4.00 4.00 AMBY $4.00
103 2563.601 TRAFFIC CONTROL $15,000.00 1 LUMP SUM $15,000.00 0.00 LUMP SUM $0.00 0.00 LUMP SUM $0.00
104 2564.502 OBJECT MARKER TYPE X4-2 $100.00 2 EACH $200.00 0.00 EACH $0.00 0.00 EACH $0.00
105 2564.518 SIGN PANEL TYPE C $60.00 32 SQ FT $1,920.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
106 2573.503 SILT FENCE, TYPE MS $1.60 600 LIN FT $960.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
107 2574.507 COMMON TOPSOIL BORROW (6" DEPTH)$0.01 200 CU YD $2.00 0.00 CU YD $0.00 0.00 CU YD $0.00
108 2575.504 RAPID STABILIZATION METHOD 3 $0.70 1230 SQ YD $861.00 0.00 SQ YD $0.00 0.00 SQ YD $0.00
109 2582.503 4" SOLID LINE MULTI COMP (WHITE)$0.40 1450 LIN FT $580.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
110 2582.503 24" SOLID LINE MULTI COMP (WHITE)$8.00 24 LIN FT $192.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
111 2357.506 BITUMINOUS MATERIAL FOR TACK COAT $2.20 240 GAL $528.00 0.00 GAL $0.00 390.00 GAL $858.00
112 2360.504 3" BITUMINOUS DRIVEWAY $66.00 95 SQ YD $6,270.00 0.00 SQ YD $0.00 28.00 SQ YD $1,848.00
113 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)$88.00 1191 TON $104,808.00 0.00 TON $0.00 990.25 TON $87,142.00
114 2360.604 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C) (TRAIL)$30.50 1555 SQ YD $47,427.50 0.00 SQ YD $0.00 2,822.00 SQ YD $86,071.00
115 2521.518 6" CONCRETE WALK $18.00 1436 SQ FT $25,848.00 0.00 SQ FT $0.00 999.00 SQ FT $17,982.00
116 2531.518 6" CONCRETE DRIVEWAY PAVEMENT $11.80 430 SQ FT $5,074.00 0.00 SQ FT $0.00 405.00 SQ FT $4,779.00
117 2531.618 TRUNCATED DOMES $72.00 230 SQ FT $16,560.00 0.00 SQ FT $0.00 192.00 SQ FT $13,824.00
118 2573.503 SEDIMENT CONTROL LOG, TYPE WOOD FIBER $4.50 100 LIN FT $450.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
119 2575.504 EROSION CONTROL BLANKET TYPE 3 (W/ SEED)$1.90 3130 SQ YD $5,947.00 0.00 SQ YD $0.00 2,650.00 SQ YD $5,035.00
120 2575.504 RAPID STABILIZATION METHOD 3 $0.88 3811 SQ YD $3,353.68 0.00 SQ YD $0.00 6,650.00 SQ YD $5,852.00
121 2582.503 4" SOLID LINE MULTI COMP (WHITE)$0.45 5855 LIN FT $2,634.75 0.00 LIN FT $0.00 5,134.00 LIN FT $2,310.30
122 2582.503 4" SOLID LINE MULTI COMP (YELLOW)$0.45 801 LIN FT $360.45 0.00 LIN FT $0.00 1,698.00 LIN FT $764.10
123 2582.503 4" BROKEN LINE MULTI COMP (YELLOW)$0.45 782 LIN FT $351.90 0.00 LIN FT $0.00 200.00 LIN FT $90.00
124 2582.503 4" DBLE SOLID LINE MULTI COMP (YELLOW)$0.90 2255 LIN FT $2,029.50 0.00 LIN FT $0.00 2,535.00 LIN FT $2,281.50
125 2582.503 24" SOLID LINE MULTI COMP (WHITE)$9.50 97 LIN FT $921.50 0.00 LIN FT $0.00 72.00 LIN FT $684.00
126 2582.503 24" SOLID LINE MULTI COMP (YELLOW)$7.30 298 LIN FT $2,175.40 0.00 LIN FT $0.00 211.00 LIN FT $1,540.30
127 2582.518 PAVT MSSG PREF THERMO GR IN (LEFT ARROW)$39.60 60 SQ FT $2,376.00 0.00 SQ FT $0.00 75.00 SQ FT $2,970.00
128 2582.518 PAVT MSSG PREF THERMO GR IN (RIGHT ARROW)$11.00 60 SQ FT $660.00 0.00 SQ FT $0.00 0.00 SQ FT $0.00
129 2582.518 PAVT MSSG PREF THERMO GR IN (RAIL ROAD X)$30.80 123 SQ FT $3,788.40 0.00 SQ FT $0.00 123.00 SQ FT $3,788.40
130 2582.518 CROSSWALK PREF THERMO GR IN $13.20 144 SQ FT $1,900.80 0.00 SQ FT $0.00 0.00 SQ FT $0.00
131 2021.501 MOBILIZATION $26,000.00 1 LUMP SUM $26,000.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $26,000.00
132 2104.504 REMOVE BITUMINOUS PAVEMENT $5.20 500 SQ YD $2,600.00 0.00 SQ YD $0.00 500.00 SQ YD $2,600.00
133 2105.507 COMMON EXCAVATION $53.00 1630 CU YD $86,390.00 0.00 CU YD $0.00 1,630.00 CU YD $86,390.00
134 2105.507 SUBGRADE EXCAVATION $0.01 100 CU YD $1.00 0.00 CU YD $0.00 0.00 CU YD $0.00
135 2105.507 STABILIZING AGREGATE $0.01 100 CU YD $1.00 0.00 CU YD $0.00 0.00 CU YD $0.00
136 2105.507 SELECT GRANULAR BORROW $0.01 600 CU YD $6.00 0.00 CU YD $0.00 0.00 CU YD $0.00
137 2211.509 AGGREGATE BASE CLASS 5 $0.01 750 TON $7.50 0.00 TON $0.00 750.00 TON $7.50
138 2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)$88.00 180 TON $15,840.00 0.00 TON $0.00 177.16 TON $15,590.08
139 2360.604 TEMP BITUMINOUS PAVEMENT $21.50 500 SQ YD $10,750.00 0.00 SQ YD $0.00 0.00 SQ YD $0.00
140 2531.503 CONCRETE CURB & GUTTER DESIGN B418 $16.50 1450 LIN FT $23,925.00 0.00 LIN FT $0.00 1,371.00 LIN FT $22,621.50
141 2531.518 4" CONCRETE MEDIAN PAVEMENT $5.60 2210 SQ FT $12,376.00 0.00 SQ FT $0.00 1,752.00 SQ FT $9,811.20
142 2531.602 CONCRETE MEDIAN NOSE - SPECIAL $500.00 4 EACH $2,000.00 0.00 EACH $0.00 4.00 EACH $2,000.00
143 2533.503 PORTABLE PRECAST CONC BARRIER DES 8337 $5.00 200 LIN FT $1,000.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
144 2545.503 4" NON-METALLIC CONDUIT $10.50 0 LIN FT $0.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
145 2554.615 IMPACT ATTENUATOR $1.00 4 AMBY $4.00 0.00 AMBY $0.00 0.00 AMBY $0.00
146 2563.601 TRAFFIC CONTROL $47,500.00 1 LUMP SUM $47,500.00 0.00 LUMP SUM $0.00 1.00 LUMP SUM $47,500.00
147 2564.502 OBJECT MARKER TYPE X4-2 $165.00 2 EACH $330.00 0.00 EACH $0.00 2.00 EACH $330.00
148 2564.518 SIGN PANEL TYPE C $82.50 32 SQ FT $2,640.00 0.00 SQ FT $0.00 85.64 SQ FT $7,065.30
149 2573.503 SILT FENCE, TYPE MS $2.09 600 LIN FT $1,254.00 0.00 LIN FT $0.00 0.00 LIN FT $0.00
150 2574.507 COMMON TOPSOIL BORROW (6" DEPTH)$0.01 200 CU YD $2.00 0.00 CU YD $0.00 200.00 CU YD $2.00
TOTAL AMOUNT ORIGINAL CONTRACT:$2,108,210.92 $1,427,816.00 $1,948,960.48
119 CO-1 UNION PACIFIC RAILROAD INSURANCE $10,500.81 1 LUMP SUM $10,500.81 1 LUMP SUM $10,500.81 1 LUMP SUM $10,500.81
120 CO-2 SCADA CONDUIT INSTALLATION, SIGN SPECIAL $15,583.11 1 LUMP SUM $15,583.11 1 LUMP SUM $15,583.11 1 LUMP SUM $15,583.11
121 CO-3 EXPLORATORY EXCAVATION $9,273.65 1 LUMP SUM $9,273.65 0 LUMP SUM $0.00 1 LUMP SUM $9,273.65
CHANGE ORDER SUBTOTAL $35,357.57 $26,083.92 $35,357.57
TOTAL AMOUNT ORIGINAL CONTRACT + CHANGE ORDERS:$2,143,568.49 $1,453,899.92 $1,984,318.05
CHANGE ORDER 4
Project Area
Bonaire Path Reconstruction