|
Indian River County Utilities
<br />Forest Park 6" Water Main Extension
<br />Pay Application 2 - 04/17/18
<br />ITEM NO
<br />Ole
<br />CONTRACT
<br />QUANTITIES
<br />ITEM DESCRIPTION
<br />Instal 6" PVC Water Main 695.00
<br />UNIT UNIT PRICE TOTAL AMOUNT
<br />LF 56.00 $4,170,00
<br />1 PREVIOUS PERIOD
<br />QUANTITY VALUE
<br />INSTALLED
<br />695.00 $070.00
<br />THIS PERIOD
<br />QUANTITY VALUE
<br />INSTALLED
<br />SO.00
<br />TOTAL TO DATE
<br />QUANTITY VALUE
<br />INSTALLED
<br />695.00 S4.170.00
<br />. 216.1290
<br />PERCENT %COMPLETE
<br />COMPLETE
<br />100.00% 100.00%
<br />07b
<br />Install 6" HDPE Horizontal Directional Drill (SDR -11)
<br />including fusion adaptors
<br />530.00
<br />LF
<br />$38,85
<br />$20,590.50
<br />530.00
<br />S20 590.50
<br />50.00
<br />530.00
<br />S20 590 50
<br />100.00%
<br />100.00°/6
<br />16a
<br />Install 6x6" Wet Tap with 6" Gate Valve
<br />100
<br />Ea
<br />S900.00
<br />5900.00
<br />1.00
<br />S900.00
<br />50.00
<br />1.00
<br />$900.00
<br />100.00%
<br />100.00%
<br />16a
<br />lInStall 4x4" Wet Top with 4" Gate Valve
<br />1.00
<br />Ea a
<br />5900.00
<br />5900.00
<br />1.00
<br />$900.00
<br />$0.00
<br />1.00
<br />S9DO.00 1
<br />100.00%
<br />100.00%
<br />9
<br />Install MJ Fittings
<br />0.75
<br />ton
<br />$4 ,100.00
<br />$3,075.00
<br />0.75
<br />S3.075.00
<br />SO.00
<br />0.75
<br />$3,075,D0
<br />100.00%
<br />100.00%
<br />23
<br />Test Holes / Potholes
<br />35.00
<br />FA
<br />5250.00
<br />S8,750.00
<br />35.00
<br />S8,750.00
<br />$0.00
<br />35.00
<br />$8,750.00
<br />100.00%
<br />100.00%
<br />28
<br />Install Temporary Jumper
<br />100
<br />EA
<br />S50000
<br />$500.00
<br />1.00
<br />S500.00
<br />5000
<br />1.00
<br />5500.00
<br />100.00%
<br />10000%
<br />29b
<br />Fill, Pressure Test Chlorinate & Flush WM
<br />1280.00
<br />Lf-
<br />51.50
<br />$1920.00
<br />1280.00
<br />3792000
<br />3D.00
<br />1280.00
<br />5192000
<br />100.00%
<br />100.00%
<br />30b
<br />Install 8 Remove Sample Point
<br />300
<br />EA
<br />5275.00
<br />5825.00
<br />3.00
<br />5825.00
<br />S0.00
<br />3.00
<br />5825.00
<br />100.00%
<br />100.00%
<br />30c
<br />Take & Test Bacteriological Sample
<br />600
<br />FA
<br />5150.00
<br />$900.00
<br />000
<br />$D.OD
<br />50.00
<br />0.00
<br />$0.00
<br />0.00%
<br />000%
<br />65
<br />Saw Cut Remove and Dispose of Asphalt
<br />50.00
<br />Ton
<br />S30.00
<br />S1,500,00
<br />D.00
<br />50.00
<br />8.25
<br />3247.50
<br />8.25
<br />$247.50
<br />16.50%
<br />16.50%
<br />67a
<br />Install Asphalt Cement Pavement Replacement over
<br />full trench width including Base and Sub -Grade
<br />Comacted
<br />50.00
<br />Ton
<br />$45.00
<br />$2,250.00
<br />0.00
<br />$0.00
<br />8.25
<br />$371.25
<br />8.25
<br />$371.25
<br />16.50%
<br />16.50
<br />82
<br />Clear and Grub
<br />1600.00
<br />55,00
<br />$8,000.00
<br />1600.00
<br />S8,000.00
<br />S0,00
<br />1600.00
<br />$8 ,000.00
<br />100,00%
<br />100.00%
<br />84
<br />Load and Haul Debris 10 Landfill
<br />20.00
<br />525.00
<br />S50D.00
<br />20.00
<br />5500.00
<br />SO.00
<br />.2000
<br />$500.00
<br />100.00%
<br />100.00%
<br />86a
<br />Lawn Restoration (Topsoil & Sod) Includes Watering -
<br />150.00
<br />52.25
<br />$337.50
<br />150.00
<br />5337.50
<br />$0.00
<br />150.00
<br />5337.50
<br />100.00%
<br />100.00%
<br />86b
<br />Lawn Restoration (Seed and Mulch) Includes
<br />Wateri
<br />1600.00
<br />FEA
<br />50.50
<br />800.00
<br />16000D
<br />5800.00
<br />$000
<br />160000
<br />580000
<br />10000%
<br />100.00%
<br />88a
<br />Well Point Dewatedng Set Up, Tier Depth up to 25,
<br />(Minimum 30' 30'Work ArealI
<br />1.00
<br />3600.00
<br />3500.00
<br />0.00
<br />$D.00
<br />50.00
<br />0.00
<br />SO.00
<br />0.00%
<br />0.00%
<br />88b
<br />Well Point Dewatering, Additional Points Needed for
<br />Larger Area or Linear
<br />100.00
<br />2500
<br />$2.600.0D
<br />"000
<br />$0.00
<br />50.00
<br />0.00
<br />50.00
<br />0.001/6
<br />0.00%
<br />91
<br />Mobilization, Demobilization, MOT (based on 10%
<br />Labor Cost):
<br />1.00
<br />LS
<br />$6191.80
<br />56191.80
<br />100
<br />S6191,80
<br />50.00
<br />1.00
<br />$819180
<br />10000%
<br />100.00%
<br />Contingency
<br />1.00
<br />LS
<br />SB 810.98
<br />0.00
<br />$0.00
<br />50.00
<br />0.00
<br />$0.00
<br />0.00%
<br />0.00%
<br />Original Contract Price
<br />_S6,810.98
<br />:•i'S7A920.78
<br />$57459.80
<br />-$618.75
<br />55607&65
<br />DELETED WORK
<br />30C
<br />Take & Test Bacteriological Sample
<br />-6.00
<br />EA
<br />5150.00
<br />4900.00
<br />$0.00
<br />0.00
<br />$0.00
<br />0.00%
<br />0.00%
<br />65
<br />Saw Cul Remove and Dispose of Asphalt
<br />-41.75
<br />Ton
<br />$30.00
<br />-Sl 252.50
<br />0.00
<br />S0.00
<br />$0,00
<br />0,00
<br />SO.00
<br />0.00%
<br />000%
<br />67a
<br />Install Asphalt Cement Pavement Replacement over
<br />full trench width including Base and Sub -Grade
<br />Compacted
<br />-41.75
<br />Ton
<br />545.00
<br />-$1,878.75
<br />0.00
<br />$0,00
<br />$0.00
<br />0.00
<br />$0.00
<br />0.00%
<br />0,D0%
<br />88a
<br />Well Point Dewatering Set Up, Tier Depth up to 25',
<br />0'X 30'Worx Areal$3,500.00
<br />-1.00
<br />LS
<br />-S3 500.00
<br />S 00
<br />0.00
<br />$0.00
<br />0.00%
<br />0,00%
<br />88b
<br />Well Point Dewatering, Additional Points Needed for
<br />Larger Area or Linear Work
<br />-100.00
<br />EA
<br />$25.00
<br />-S2.500.00
<br />$0.00
<br />0.00
<br />$0.00
<br />0.00%
<br />0.00%
<br />Contia
<br />-1.00
<br />LS
<br />$6 ,810.98
<br />-S6,810.98
<br />0.00
<br />50.00
<br />$0.00
<br />0.00
<br />50.00
<br />0.00%
<br />0.00%
<br />ADDITIONAL WORK
<br />86A
<br />Lawn Restoration (Topsoil & Sod) Includes Watering
<br />87ZOD
<br />SY
<br />• $2.25
<br />$1,962.00
<br />705.00
<br />$1,586.25
<br />167.00
<br />S375,75
<br />872.00
<br />$1,962.00
<br />700.00%
<br />100.00%
<br />79C
<br />Removal of Concrete
<br />12.84
<br />SY
<br />570.00
<br />$128.40
<br />$0.00
<br />12.84
<br />512840
<br />12.84
<br />$128.40
<br />100.00%
<br />700.00°/6
<br />80
<br />Install Concrete sidewalk
<br />115.50
<br />SY
<br />5190
<br />$21945
<br />50.00
<br />115.50
<br />5219,45
<br />115.50
<br />5219.45
<br />100.00%
<br />100.00%
<br />4.".,414'532.38•,:r
<br />$1586.25:
<br />S723.60,-
<br />•52309.96-•:.
<br />Material - Concrete
<br />1.00
<br />LS
<br />5656.23
<br />$656,23
<br />$0.00
<br />$000
<br />0.00
<br />$0.00
<br />0.00%
<br />0.00%
<br />Material Asphalt
<br />1.00
<br />LS
<br />$623.83
<br />5623.83
<br />$0,00
<br />SO 00
<br />0.0050.00
<br />0.00%
<br />0.00%
<br />Material Sod
<br />1.00
<br />LS
<br />$2.568.00
<br />$2,547.00
<br />50.00
<br />$0.00
<br />0.00
<br />50.00
<br />0.00%
<br />0.00%
<br />$3,827.06'
<br />•v
<br />Y;60388AOY '
<br />1569,046.061�.';•560,38BA0e
<br />„mourn t ompleteo to uam
<br />1 a ou..kao.gv I
<br />Contractor purchased material
<br />S 3,627.06
<br />Total Completed & Stored Less Retainage
<br />564,215.46
<br />Less Previous Payment
<br />$ 59,046.05
<br />Amount Due Contractor
<br />r $ 5.169.411
<br />K I-Projectslt- Projects Awerded11NO0W RIVER UTILITIES LABOR CONTRACT1B01inp11290 Fares/ Perk712901RCU Forest Park -Pay application 2 FINAL 2017.04.17
<br />1 of 2 121
<br />
|