HomeMy WebLinkAboutWilliams Creek Management/Eng/CO #1/16,920/Illinois Street Mitigation01Y QF WMEL
TO., CC NTR
CHAP G9 bRDEt Nb 0U1.
,wo4 stet' HATE: ut
-1/ -2 20i
VfcePresldent(TperatiMS
,t!<l iams°.Creek Managerreent -Gry na-,N
. Op .
ACITY P.O -DATE--
1,1 6VI ie- th e in it rea M- sed i mint. cos troI.- firo m 'ih c*..-,pfap n ed,coffd A oos6b ittt dturbrdlty barn
JiNrity
unify
I BTuQ d Ity.9 a rd'o'.'
r h
apart Order. ,. RLI
-...oftht0i� .4, p
Chl-
, ' r
tgvrGz�riieCPrtinet#rtftntsf
.C;Oiit*6ttTime .*'P-.rliDf.tbthl§'thongs ad
7he:Ab6v'i-.C'- K' -a* rfais are
UNITED
ENGINEERING
November 30, 2016
ENVIRONMENTAL
INSPECTION
Mr. Chris Ogg
LAND SURVEYING
Assistant City Engineer
City of Carmel Engineering Department
LAND ACQUISITION
One Civic Square
PLANNING
Carmel IN, 46032
WATER &
WASTEWATER
RE: Illinois Street Extension Mitigation at Brookshire Golf Course
SINCE 1965
City of Carmel Project No, 10-10
Pay Estimate No 1
OFFICERS
Mann E U. PE
Dear Mr. Ogg,
Dave Idler, PF, PLS
Sloven W. Jones
Chrifther R Pope, PE
Please find enclosed the progress pay estimate no. 1 and change order no. 1 (cost savings) for the
B.K bBrXI,PE
Illinois Street Mitigation project.
hrkhad Rave, PE
As previously discussed, large amounts of concrete and debris were found during the excavation of
the banks in Sections A5 and A2. The buried concrete pieces extended back into the bank and had to
PROFESSIONAL STAFF
be removed for the installation of the live stakes and earth anchors. The over excavation of the banks
AMrowT, Mks. PE
•
and removal of the concrete was paid under Item: 0005 Excavation, Common. The additional 255 CYS
Devin LStefyer,AICP
•
of borrow required to rebuild the banks A5 was paid under Item: 0015 Topsoil. I will continue to track
Daryl P.ftenger,PE
these items during construction of A2.
Adam C. Post PE
MchaelS.05phantAlCP
Please contact me if there are any questions. I can be reached by phone at 812-677-0674.
E Rxhe5e PembetR PE
TmothyJ.CWT.8%PLS
Sincerely,
Jon E C odfelter, PE
Stem P. Passey, PE
�
UNITED CONSULTING
Brian J. Herscn, PE
Christopher L H 0. PE
Pail D. gctzbach PE
•
�
Bran S. Fredrick PE
Ja/ h1 Ridens, PE
Christophe J. Dyer, PE
Braun Rodgers
.,.er,2;PE
.
ViVam R Curds, PE
JeronryAHchardson,PE
Construction Manager
Hzather E K%icur, PE
Adan J.Greuilch,PLS
c: File
Mtney D. I\eukan, PE
Gdeb C. Ross, PE
•
Nfte & Te/.or, PE
Josh 0. Betz, PLS
Dann C. Banat PE
SocU G. Minni,:h, PE
•
Sea, B. H&,&.s, PE
John R Sbdca, PE
Jan R Lesh, PE
ftzlas J. Kocher, PE
i
Jennifer L Hat PE
Jertey R. Andrahs, PE
Kel!on S. Cunr&Qham, PE
•
JcneU,an tt Katt PE
Bram S. Rodgers, PE
Greg J. Broz, PE
Bill To
City Engineering's Office
Ms. Kate Lustig
1 Civic Square
Carmel, IN 46032
Williams Creek Management Corporation
4620 South County Road 600 East
Plainfield, Indiana 46168
P: 317-838-9810 F:317-8389855
Invoice
Invoice
WCMC16240
Date
1112912016
Period To:
P.Q. No.
Terms
Due Date
Project
11123/2016
34010
Net 30
12/29/2016
Carmel Project #10-10 - Illinois Street
Mitigation
ITEM NO.
DESCRIPTION
UNIT
QUANTITY
UNIT PRICE
TOTAL
1
Construction Engineering
LS
0.70 •
$11,450.00
$8,015.00
2
Mobilization/Demobilizaticn
LS
0.50,
$14,450.00
$7,225.00
3
Clearing and Grubbing
LS
1.00.
$52,490.00
$52,490.00
4
Concrete, Remove
SYS
138.00 •
$103.50
$14,283.00
5
Excavation, Common
CYS
1455.00 •
$50.60
$73,623.00
7
Compacted Aggregate, No. 53, Base
TON
67.23•
$108.20
$7,274.29
9
River Rock
TON
119.98-
$60.80
$7,294.78
10
Vegetated Coir Log, 12°
LFT
340.00 •
$52.20
$17,748.00
11
Mobilization And Demobilization For Seeding
EACH
1.00 ,
$3,120.00
$3,120.00
12
Coir Mat
SYS
1020.88 •
$17.80
$18,171.66
15
Topsoil
CYS
300.00•
$45.50
$13,650.00
16
Native Herbaceous Buffer
LBS
7.87 •
$63.50
$499.75
23
Turbidity Barrier
LS
2.00 ,
$5,770.00
$11,540.00
TOTAL
$234,934.48
RETAINAGE (10%)
($23,493.45)
TOTAL INVOICE #1
$211,441.03 ✓
BR u(s-jio
., �Gonsutttag
United Consulting, Inc.
Detailed Payment
Illinois Street Extension Mitigation
Description: City of Carmel Project No. 10-10
Payment Number: 1
Pay Period: 11/07/2016 to 11/23/2016
Prime Contractor: Williams Creek Management
Payment Status: Pending Approval
Awarded Project Amount: $637,296.50
Authorized Amount: $637,296.50
0001 0001 LS $11,450.000
1.00
0.70
0.00
CONSTRUCTION ENGINEERING
0.50
.............
$7,225.00
0002 0002 LS $14,450.000
1.00
0.50
0.00
MOBILIZATION AND DEMOBILIZATION
138.00
$14,283.00
$14,283.00
..........
0003 0003 LS $52,490.000
1.00
1.00
0.00
CLEARING AND GRUBBING
0004 0004 SYS $103.500
207.00
138.00
0.00
CONCRETE, REMOVE -
0005 0005 CYS $50.600
1,976.00
1,455.00
0.00
EXCAVATION, COMMON
0.70
0.70
$8,015.00
$8,015.00
0.50
0.50
$7,225.00
$7,225.00
1.00
1.00
$52,490.00
$52,490.00
138.00
138.00
$14,283.00
$14,283.00
1,455.00
1,455.00
$73,623.00 V
^V $73,623.00
... ...... ........ - .... ...... -- ...... . ....
0006 0006 LS $11,410.000 0.00 0.00 0.00 0.00
COFFERDAM
0007 0007 TON $108.200 249.00 67.23 0.00 67.23
COMPACTED AGGREGATE, NO. 53, BASE
0008 0008 TON $304.500 123.00 0.00 0.00 0.00
HMA FOR SIDEWALK
Detailed Payment: Illinois Street Extension Mitigation Page 1 of 3
0.00 $0.00 $0.00
- ----- -------
67.23 Y^ n $7,274.29 $7,274.29
.......... ............... ..
0.00 $0.00 $0.00
11/29/2016
0009 0009 TON
$60.800
383.00
119.98
0.00
119.98
RIVER ROCK
$3,120.00
$3,120.00
1,020.88
.
0010 0010 LFT
$52.200
2,634.00
.w.........
340.00
0.00
340.00
VEGETATED COIR LOG, 12"
y _
^ $13,650.00
'
$499.75
~
0011 ^0011Y EACH
$3,120.000
3.00
1.00
0.00
1.00
MOBILIZATION AND DEMOBILIZATION FOR SEEDING
_.._.....__ .,..___..._.............._._.....__.._...__.__..._..._.......w.._._.....___,._r._.
0020 0020 EACH
$43.800
0012 0012 SYS
$17.800
5,153.00
1,020.88
0.00
1,020.88
COIR MAT
0013 0013 LBS
$34.000
200.00
0.00
0.00
0.00
SEED MIXTURE - FAIRWAY AND ROUGH
0.00
0.00
$0.00
0014 0014 LBS
$480.200
1.00
0.00
0.00
0.00
SEED MIXTURE - TEE BOX
0015 ~'~ - 0015 _ CYS
$45.500
269.00
300.00
0.00
300.00
TOPSOIL
0016 0016 LBS
$63.500
40.00
7.87
0.00
7.87
NATIVE HERBACEOUS BUFFER
�....._,_ .w� _.. --.........._...._.._..._.,.
0017 0017 CYS
..,.....
$145.200
11.00
�.. .. ._. _.. _
0.00
0.00
0.00
STRUCTURAL SOIL
119.98
$7,294.78
$7,294.78
340.00
$17,748.00
$17,748.00
1.00 _
$3,120.00
$3,120.00
1,020.88
$18,171.66
$18,171.66
....._..0.00...
$0.00.._......,......._
..$0.00..
_ ....._._.. _....
0.00
--__.... ......
$0.00
_... ..._..._.._..... .,..._......
$0.00
300.00
^ $13,650.00
^~ $13,650.00
7.87
$499.75
$499.75
0.00
$0.00
w... -~$0.00
_._. ..__.-_..__._w..._,..._._...._.._._
0018 0018 EACH
$259.800
__ .......... _.._........__..__..._..............._.__._...__.._.___._..,__.........
226.00
0.00
0.00
_..__..._._._..,_ ..._..
0.00
_....._ ____. .__. __._
0.00
_......_.__�_._...._
$0.00
RIPARIAN REFORESTATION
_ _.._
..._..
__...._ __ _
_.......,.._
_ __ .
___.. .... _._..._..._ . _.._....._._...__.._.�.
0019 0019 EACH
_,.._.._._._..__.._
$5.700
....
1,274.00
�_,....� ..__.._._._
0.00
0.00
._..._._,,...__.._
0.00
0.00
$Q.00
LIVE STAKES
_....
_..__,
_.,_ ...
_.._.....__ .,..___..._.............._._.....__.._...__.__..._..._.......w.._._.....___,._r._.
0020 0020 EACH
$43.800
..._._._._.....,..__,H_.__.,,..___
33.00
0.00
0.00
0.00
...
0.00
$0.00
SIGN, DO NOT MOW OR SPRAY
0021 0021 LBS
$10.300
112.00
0.00
0.00
0.00
0.00
$0.00
SEED MIXTURE, U
0022 0022 TON $770.000 2.20 0.00 0.00 0.00 0.00
MULCHING MATERIAL
0023 0023 EACH $5,770.000 3.00 2.00 0.00 2.00 2.00
TURBIDITY BARRIER
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$11,540.00 $11,540.00
Detailed Payment: Illinois Street Extension Mitigation Page 2 of 3 11/29/2016
Time Charges
Summary
Current Approved Work:
Stockpile Advancement:
Current Retainage:
Current Retainage Released:
Stockpile Recovery:
Current Liquidated Damages:
Current Adjustment:
Current Taxes:
Current Payment:
$234,934.48
Approved Work To Date:
$234,934.48
$0.00
Stockpile Advancement To Date:
$0.00
$23,493.45
Retainage To Date:
$23,493.45
$0.00
Retainage Released To Date:
$0.00
$0.00
Stockpile Recovery To Date:
$0.00
$0.00
Liquidated Damages To Date:
$0.00
$0.00
Adjustments To Date:
$0.00
$0.00
Taxes To Date:
$0.00
$211,441.03
Payments To Date-
$211,441.03
Detailed Payment: Illinois Street Extension Mitigation Page 3 of 3 11/29/2016