HomeMy WebLinkAboutAspro - Final Quantity Summary - FY21 Street Reconstruction, Cont. No. 1023 - 1.18.2022CITY OF WATERLOO, IOWA
FINAL QUANTITY SUMMARY
PROJECT: F.Y. 2021 STREET RECONSTRUCTION PROGRAM CONTRACT NO. 1023
Date Prepared: December 28, 2021 AMOUNT: $276,466.22 DECREASE
TO: ASPRO, INC. , Contractor
You are hereby ordered to perform the following extra work on your contract dated April 5, 2021.
A. Description of extra work to be done:
Adjust original construction quantities to actual construction quantities.
B. Reason for ordering extra work:
As -built quantities varied for some bid items
C. Settlement for cost of extra work to be made as follows:
Compensation already made to contractor through bid items.
See attached summary.
BY:
TOTAL DECREASE $276,466.22
1/18/2022
Mayor
ATTEST:
ASPRO, INC.
Date CONTR ; CT
BY:
Kerrey Fe(ch 1/18/2022 TITLE:
a2- - 21
Date .
City Clerk Date APPROVED:
ity Engineer
ate
FINAL QTY. SUMMARY Cont #1023 Sheet 1 of 1
FY 2021 STREET RECONSTRUCTION PROGRAM CONTRACT NO.1023
FINAL QUANTITY SUMMARY
BID ITEM
DESCRIPTION
ASPRO
PLAN
FINAL
INCR DECR
INCR DECR
UNIT
UNIT$
QTY
QTY
QTY
AMOUNT
DIVISION 2 - EARTHWORK
CLEARING AND GRUBBING
U
UNITS
$125.00
207.00
207.00
0.00
$0.00
2
SY
$10.40
5,588.00
5,588.10
8,049.20
0.10
744.20
$1.04
TOPSOIL, 4 INCHES, ON OR OFF SITE
3
SUBGRADE TREATMENT, WOVEN GEOTEXTILE OR GEOG RID
SY
$4.50
7,305.00
$3,348.90
4
SUBBASE, MODIFIED
TON
$26.75
22,708.00
9,806.02
(12,901.98)
($345,127.97)
4B
SUBBASE,MODIFIED- 12 INCH THICK RECYCLED CONCRETE
SY
SY
$16.85
0.00
0.00
10,739.10
8,031.60
10,739.10
8,031.60
$180,953.84
$90,194.87
4C
SUBBASE,MODIFIED- 8 INCH THICK RECYCLED CONCRETE
$11.23
5
CLASS 10, SPECIAL SUBGRADE MATERIAL
CY
$52.50
50.00
0.00
(50.00)
($2,625.00)
SUBTOTAL BASE BID EARTHWORK
($73 254 32)
DIVISION 4 - SEWERS AND DRAINS - SANITARY
6
7
SANITARY SEWER GRAVITY MAIN, TRENCHED, PVC, 36 INCH
SANITARY SEWER GRAVITY MAIN, TRENCHED, PVC, 18 INCH
LF
LF
$350.00
$250.00
365.00
50.00
350.00
45.00
(15.00)
(5.00)
($5,250.00)
($1,250.00)
8
SANITARY SEWER GRAVITY MAIN, TRENCHED, TRUSS, 12 INCH
LF
$99.00
0.00
6.00
6.00
$594.00
9
SANITARY SEWER GRAVITY MAIN, TRENCHED, TRUSS, 10 INCH
LF
$90.00
322.00
320.00
(2.00)
($180.00)
10
SANITARY SEWER GRAVITY MAIN, TRENCHED, TRUSS, 8 INCH
LF
$88.90
$73.00
258.00
641.00
260.00
488.00
2.00
(153.00)
$177.80
($11,169.00)
11
SANITARY SEWER SERVICE STUB/RENEW, SDR 23.5, 6 INCH
LF
12
13
WATER MAIN PROTECTION DURING SANITARY CONSTRUCTION
LS
$5,000.00
1.00
230.00
1.00
10500
0.00
(125.00)
$0.00
($3,500.00)
SANITARY SEWER ABANDONMENT, FILL AND PLUG, 8 INCH
LF
$28.00
14
REMOVAL OF SANITARY SEWER, LESS THAN OR EQUAL TO 15 INCH
LF
$25.00
103.30
278.00
174.70
$4,367.50
15
SANITARY SEWER SERVICE, TRACE
EACH
$600.00
3.00
2.00
(1.00)
($600.00)
16
EACH
$400.00
3.00
0.00
2.00
(3.00)
(1.00)
($1,200.00)
SANITARY SEWER SERVICE, DYE TEST INVESTIGATION
17
SANITARY SEWER SERVICE, UNDERGROUND INVESTIGATION
EACH
$1,000.00
3.00
($1,000.00)
5001
SANITARY SEWER PIPE REMOVAL- E. 4TH ST.
LS
$20,750.00
1.00
1.00
0.00
$0.00
DIVISION 6 - STRUCTURES FOR SANITARY SEWERS
18
9
MANHOLE, SW-301, 48"
EACH
$5,500.00
4.00
4.00
0.00
$0.00
REMOVE MANHOLE, SANITARY
EACH
$800.00
1.00
1.00
0.00
0.00
$0.00
$0.00
20
I REMOVE MANHOLE, TOP SECTIONS AND FILL BASE SECTION
E
EACH
$3,500.00
1.00
1.00
21
EACH
$1,650.00
20.00
18.00
(2.00)
($3,300.00)
MINOR ADJUSTMENT, MANHOLE W/ SW-601 TYPE A CASTING & CITY OF
WATERLOO COVER
22
SUBTOTAL
MINOR ADJUSTMENT, MANHOLE W/ SW-602 TYPE G CASTING & CITY OF
WATERLOO SANITARY COVER
EACH
$1,650.00
1,00
1.00
0.00
$0.00
BASE BID SANITARY SEWER
($22,309.70)
�-
DIVISION 4 - SEWERS AND DRAINS - STORM
23
STORM SEWER, TRENCHED, RCP 2000D, 36 INCH
LF
$175.00
41.00
36.00
(5.00)
($875.00)
24
STORM SEWER, TRENCHED, RCP 2000D, 24 INCH
LF
$165.00
45.00
32.00
14.50
(13.00)
(150.50)
($2,145.00)
25
26
STORM SEWER, TRENCHED, RCP 2000D, 15 INCH
LF
$60.00
165.00
_
($9,030.00)
STORM SEWER, TRENCHED, RCP 2000D, 12 INCH
LF
$60.00
278.00
323.50
45.50
$2,730.00
27
REMOVAL OF STORM SEWER, RCP, LESS THAN OR EQUAL TO 36 INCH
LF
$18.00
$8.00
337.00
403.50
66.50
$1,197.00
28
REMOVAL OF EXISTING DRAIN TILE
LF
3,769.00
3,449.00
(320.00)
($2,560.00)
29
SUBDRAIN, TYPE SP, 6 INCH
LF
$12.00
13,519.00
11,509.00
(2,010.00)
($24,120.00)
($5,250.00)
30
EACH
$350.00
63.00
48.00
(15.00)
SUBDRAIN OUTLETS, CMP, 6 INCH
31
STORM SEWER SERVICE STUB, TYPE S, 4 INCH
LF
$12.00
299.00
250.00
(49.00)
($588.00)
DIVISION 6 - STRUCTURES FOR STORM SEWERS
32
MANHOLE, SW-401, 48"
EACH
$5,000.00
2.00
5.00
3.00
$15,000.00
33
MANHOLE, SW-402
EACH
EACH
$5,400.00
$5,600.00
1.00
0.00
(1.00)
($5,400.00)
34
MANHOLE, SW-406
2.00
0.00
(2.00)
($11,200.00)
35
INTAKE, SW-501, SINGLE GRATE
EACH
$4,900.00
17.00
16.00
(1.00)
0.00
($4,900.00)
$0.00
36
37
INTAKE, SW-505, DOUBLE GRATE
EACH
$6,000.00
3.00
3.00
INTAKE, SW-507, SINGLE OPEN -THROAT CURB INTAKE, SMALL BOX
EACH
$5,500.00
1.00
1.00
0.00
$0.00
38
INTAKE, SW-512, 24 INCH, CIRCULAR AREA INTAKE W/SW-604 TYPE 5
EACH
$5,000.00
1.00
1.00
2.00
0.00
0.00
$0.00
$0.00
39
CONNECTION TO EXISTING STRUCTURE, PIPE
EACH
$1,500.00
2.00
40
CONNECTION TO EXISTING INTAKE, DRAIN TILE
EACH
$650.00
9.00
21.00
12.00
$7,800.00
41
REMOVE MANHOLE OR INTAKE, STORM
EACH
$600.00
24.00
21.00
(3.00)
($1,800.00)
12/28/2021 L:\CONT 1023 - F.Y. 2021 ACC RECON\Pay Estimates\1023 FINAL QTY AD!
1 of
FY 2021 STREET RECONSTRUCTION PROGRAM CONTRACT NO.1023
FINAL QUANTITY SUMMARY
BID ITEM
DESCRIPTION
ASPRO
PLAN
FINAL
QTY
INCR DECR
INCR DECR
UNIT
UNIT$
QTY
QTY
AMOUNT
4001
REMOVE AND REPLACE STORM MANHOLE TOP
INTAKE,SW-507, REMOVE AND REPLACE SPECIAL SHAPING AND TOP
LS
$2,860.00
1.00
4.00
3.00
$8,580.00
42
EACH
$3,000.00
9.00
11.00
2.00
$6,000.00
43
INTAKE, SW-509, REMOVE AND REPLACE SPECIAL SHAPING AND TOP
EACH
$3,500.00
5.00
3.00
(2.00)
($7,000.00)
($4,000.00)
44
INTAKE, SW-541, REMOVE AND REPLACE SPECIAL SHAPING AND TOP
EACH
EACH
$4,000.00
$4,500.00
1.00
0.00
(1.00)
45
INTAKE, SW-545, REMOVE AND REPLACE SPECIAL SHAPING AND TOP
3.00
3.00
0.00
$0.00
46
REMOVE EXISTING SW-541 TOP, CONVERT TO MANHOLE, SW-402
EACH
$3,500.00
1.00
1.00
0.00
$0.00
47
INTAKE, E-1-C/SW-501, REMOVE AND REPLACE BOXOUT
EACH
EACH
$1,750.00
7.00
8.00
1.00
$1,750.00
48
INTAKE, E-2-C/SW-505, REMOVE AND REPLACE BOXOUT
$2,250.00
3.00
1.00
(2.00)
($4,500.00)
49
MINOR ADJUSTMENT, MANHOLE W/ SW-602 TYPE E CASTING & CITY OF
EACH
$1,500.00
8.00
1.00
(7.00)
($10,500.00)
WATERLOO COVER
50
51
FURNISH AND INSTALL SW-603 TYPE R CASTING
EACH
$2,000.00
2.00
2.00
0.00
$0.00
$0.00
REMOVE AND REPLACE TRENCH DRAIN, COMPLETE
LS
$4,750.00
1.00
1.00
0.00
SUBTOTAL BASE BID STORM SEWER
($50,811.00)
DIVISION 5 - WATER MAINS AND APPURTENANCES
52
W
WATER SERVICE PIPE, COPPER, 3/4 INCH
LF
$75.00
55.00
20.00
(35.00)
($2,625.00)
($500.00)
53
WATER SERVICE CORPORATION, 3/4 INCH
EACH
$500.00
2.00
1.00
(1.00)
54
WATER SERVICE CURB STOP, 3/4 INCH
EACH
$500.00
2.00
1.00
(1.00)
($500.00)
55
56
WATER SERVICE CURB BOX, 3/4 INCH
EACH
$500.00
2.00
1.00
(1.00)
($500.00)
$3,500.00
CONVERT WATER VALVE MANHOLE TO ROADBOX
E
EACH
$700.00
11.00
16.00
5.00
57
EACH
$700.00
2.00
43.00
0.00
42.00
(2.00)
(1.00)
(1.00)
($1,400.00)
($500.00)
($2,500.00)
WATER SERVICE TAP, 3/4 OR 1 INCH
58
59
W
WATER SERVICE KILL
EACH
$500.00
LOWER WATER SERVICE, 3/4" OR 1"
EACH
$2,500.00
1.00
0.00
60
WATER SERVICE, UNDERGROUND INVESTIGATION
EACH
$
$1,000.00
5.00
8.00
3.00
$3,000.00
61
INSULATE EXISTING COPPER WATER SERVICE
EACH
$1,500.00
1.00
0.00
(1.00)
($1,500.00)
($3,525.00)
SUBTOTAL BASE BID WATER APPURTENANCES
DIVISION 7 - STREETS AND RELATED WORK
PCC PAVEMENT
62
63
PAVEMENT, PCC, 7 INCH, M-4, CL3 AGG
SY
$54.00
370.50
370.50
0.00
$0.00
$0.00
PAVEMENT, PCC, 10 INCH, M-4, CL 3 AGG
S
SY
$60.00
268.20
268.20
0.00
SIDEWALKS, SHARED USE PATHS AND DRIVEWAYS
($1,363.05)
64
REMOVAL OF SIDEWALK AND DRIVEWAY
SY
$6.50
2,315.70
2,106.00
(209.70)
65
REMOVAL OFSIDEWALK, MISCELLANEOUS
SY
$15.00
401.60
288.80
(112.80)
($1,692.00)
66
SIDEWALK, PCC C-4, 4INCH, C-4
SY
$49.00
1,129.101
1,048.50
(80.60)
($3,949.40)
67
SIDEWALK, PCC C-4, 6 INCH PEDESTIAN RAMP, C-4
SY
$50.00
444.30
444.80
0.50
$25.00
68
SIDEWALK, PCC C-4, CLASS A THICKENED EDGE
LF
$51.00
633.00
530.50
(102.50)
($5,227.50)
69
COMBINED RETAINING WALL -SIDEWALK
LF
$100.00
261.00
0.00
(261.00)
24.00
($26,100.00)
70
DETECTABLE WARNING
SF
$43.00
566.00
590.00
$1,032.00
71
DRIVEWAY AND SIDEWALK, PAVED, PCC, 8 INCH, C-4
SY
$55.00
89.00
96.30
7.30
$401.50
72
DRIVEWAY AND SIDEWALK, PAVED, PCC, 6 INCH, C-4
SY
$50.00
822.60
819.50
(3.10)
($155.00)
73
DRIVEWAY AND SIDEWALK, PAVED, PCC, 5 INCH, C-4
SY
$49.75
368.20
397.90
29.70
$1,477.58
PAVEMENT REHARILITATION
74
PAVEMENT REMOVAL, CONCRETE
SY
$6.35
30,632.30
30,207.60
(424.70)
($2,696.85)
SUBTOTAL
STREETS AND RELATED WORK
($38,247.72)
DIVISION 8 - PAVEMENT MARKINGS AND TRAFFIC CONTROL
75
PAVEMENT MARKINGS
STA
$78.00
93.00
80.42
(12.58)
($981.24)
PAINTED PAVEMENT MARKINGS, SOLVENT/WATERBOURNE
76
PRECUT SYMBOLS AND LEGENDS
EACH
$820.00
1.00
0.00
(1.00)
($820.00)
TEMPORARY TRAFFIC CONTROL
77
TEMPORARY TRAFFIC CONTROL
LS
$32,500.00
1.00
1.00
0.00
$0.00
78
DIRECTIONAL SIGNS, PER DETAILS
EACH
$900.00
2.00
2.50
0.50
$450.00
78A
DETOUR, W. 4TH STREET (W. 4TH/HOFF/AUDUBON INT)
LS
$2,500.00
1.00
1.00
0.00
$0.00
SUBTOTAL PAVEMENT MARKINGS AND TRAFFIC CONTROL
($1,351.24)
DIVISION 9 - SITE WORK AND LANDSCAPING
SEEDING
79
HYDRAULIC SEEDING, SEEDING, FERTILIZING AND MULCHING
SY
$3.45
5,848.00
8,480.00
2,632.00
$9,080.40
80
WARRANTY
SY
$3.25
975.00
0.00
(975.00)
($3,168.75)
2001
HYDRO SEEDING - MAXINE AND W. 3RD
SY
$3.45
2,245.10
2,841.40
596.30
$2,057.24
$200.07
2002 TEMPORARY RECP - MAXINE AT GAYLE SY $5.70
42.70
77.80
35.10
L:\CONT 1023 - F.Y. 2021 ACC RECON\Pay Estimates\1023 FINAL QTY ADJ
12/28/2021
2 o
FY 2021 STREET RECONSTRUCTION PROGRAM CONTRACT NO.1023
F
FINAL QUANTITY SUMMARY
BID ITEM
DESCRIPTION
ASPRO
PLAN
FINAL
INCR DECR
INCR DECR
UNIT
UNIT$
QTY
QTY
QTY
AMOUNT
EROSION AND SEDIMENT CONTROL
81
TEMPORARY RECP, W00D EXCELSIOR MAT, TYPE 2B
SY
$5.70
120.00
0.00
(120.00)
($684.00)
$7.50
180.00
0.00
(180.00)
($1,350.00)
82
WATTLE, STRAW, 6 INCH
IF
$2.00
$3.25
180.00
2,779.00
0.00
0.00
(180.00)
(2,779.00)
($360.00)
($9,031.75)
83
WATTLE, REMOVAL
LF
84
EROSION CONTROL MULCHING, HYDROMULCHING
SY
85
INLET PROTECTION DEVICE, INTERMEDIATE AND DROP IN
EACH
$485.00
62.00
24.00
(38.00)
($18,430.00)
86
INLET PROTECTION DEVICE, MAINTENANCE
E
EACH
$100.00
62.00
0.00
(62.00)
($6,200.00)
SUBTOTAL SITE WORK AND LANDSCAPING
($27,886.80)
DIVISION 11 - MISCELLANEOUS
87
CONSTRUCTION SURVEY
LS
$32,000.00
1.00
1.00
0.00
$0.00
3001
MACHINE CONTROL STAKING, W. 4TH ST.
LS
$874.50
1.00
1.00
0.00
$0.00
88
SAW CUT
LE
$7.75
1,194.00
1,386.10
192.10
$1,488.78
89
TEMPORARY ACCESS, HMA, PLACE, MAINTAIN, REMOVE & RESTORE
SY
$67.00
489.00
323.60
(165.40)
($11,081.80)
1001
MISCELLANEOUS ASPHALT
TON
$18000
1.70
1.70
0.00
$0.00
SUBTOTAL
MISCELLANEOUS
($9,593.03)
TOTAL BASE
BID
DIVISION 7 - STREETS MD RELATED WORK
ALTERNATE A - HMA
lA
PAVEMENT, HMA 1.5", STANDARD TRAFFIC(ST) SURFACE, 1/2" MIX, PG 58-
28S, 75%CR., NO FRICTION READ.
SY
$10.80
25,533.00
25,060.90
(472.10)
($5,098.68)
2A
PAVEMENT, HMA, 1.5", STANDARD TRAFFIC(ST) INTERMEDIATE, 1/2" MIX,
PG 58-28S, 60% CR.
SY
$10.50
10,985.00
10,521.90
(463.10)
($4,862.55)
3A
PAVEMENT, HMA, 3", STANDARD TRAFFIC(ST) INTERMEDIATE, 1/2" MIX,
PG 58-28S, 60% CR.
SY
$19.80
14,548.00
14,539.00
(9.00)
($178.20)
4A
PAVEMENT, HMA, 3", STANDARD TRAFFIC(ST) BASE, 3/4" MIX, PG 58-285,
60% CR.
SY
$18.90
25,533.00
25,060.90
(472.10)
($8,922.69)
5002
SMOOTHNESS ADJUSTMENT
LS
($1,000.00)
1.00
1.00
0.00
$0.00
$18.00
7,214.00
6,557.00
(657.00)
($11,826.00)
5A
CURB AND GUTTER, 24 IN WIDE, 6 IN THICK, C-4, CL 3 AGG
LF
$19.00
6,276.20
7,074.00
797.80
$15,158.20
6A
CURB AND GUTTER, 24 IN WIDE, 7.5 IN THICK, C-4, CL3 AGG
LF
7A
H
HMA PAVEMENT SAMPLES AND TESTING
L$
$5,000.00
1.00
1.00
0.00
$0.00
8A
EXCAVATION, CLASS 10
CY
$13.50
9,503.20
9,503.20
0.00
$0.00
9A
CONCRETE WASHOUT
LS
$1,500.00
1.00
0.00
(1.00)
($1,500.00)
10A
COLD WEATHER CONCRETE PROTECTION
SY
$8.00
1,955.00
0.00
(1,955.00)
($15,640.00)
11A
LINSEED OIL TREATMENT
SY
$8.50
1,955.00
000
(1,955.00)
($16,617.50)
SUBTOTAL ALTERNATE A
($49,481.42)
TOTAL DECREASE
(
($276,466.22)
ORIGINAL CONTRACT AMOUNT
$3,869,846.51
CHANGE ORDER 1
$306.00
CHANGE ORDER 2
$7,988.99
CHANGE ORDER 3
$874.50
CHANGE ORDER
00
CHANGE ORDERS
000
FINAL QUANTITY ADJUSTMENT
.:11
FINAL CONTRACT AMOUNT
$
$3,625,159.77
PAYMENTS TO CONTRACTOR
ESTIMATES 1-14
$3,443,901.78
RETAINAGE
$181,257.99
TOTAL PAID CONTRACTOR
$3,625,159.77
12/28/2021 L:\CONT 1023 - F.Y. 2021 ACC RECON\Pay Estimates\1023 FINAL QTY ADJ
3 of3