Loading...
HomeMy WebLinkAboutTricon Construction Group - Final Qty Summary - FY2020 Virden Creek, Contr. No. 947 - 12/20/2021CITY OF WATERLOO, IOWA FINAL QUANTITY SUMMARY PROJECT: F.X. 2020 Virden Creek Levee Improvements, City Contract #947 Date Prepared: December 8, 2021 AMOUNT: $ 170,662.50 Decrease TO: Tricon Construction Group , Contractor You are hereby ordered to make the following changes from the plans and specifications or perform the following extra work on your contract dated March 6, 2020. A. Description of change to be made or extra work to be done: Adjust original construction quantities to actual construction quantities. B. Reason for ordering change or extra work: As -built quantities varied for some bid items. C. Settlement for cost of work to be made as follows: Compensation already made to contractor through original bid items See attached summary. CITY OF WATERLOO BY: Mayor ATTEST: Ot City Clerk Date Date Total Net Decrease $ 170,662.50 Tricon Constructi roup CONTRACTOR BY: 7t �'ILfIGL Date PRINTED NAME: Ror< R TITLE: ?re s; clan APPROVED: City Engineer Date L"9'R" �- ..�ixaW 'c-+ v.ccvDi FIN1. Rlf $UMMAE1(M(sti 2021 � � P , 've 3 f s 1 4 # E ` is, z i �$ �t ��l'y iTl 'E§IL}4 f '+-ec �16(/R1�}E�iEl�iJ�7' .ti3 Y. rl � VRl7�Ox�S 8/8 la"`w�a+.r3- ff"Id �; ;yam .•._.._L. s � �^'"1„•" iak�.11! w:2 1.v sPXi-u.{:�..s ",E . ... ._ `Ulf'1&i `.'tI{I ue' e�'�F ^ �,s_ =. srs.a� ..+._ 'sil�Iumffir ti.Y"', �t�t €+RN 4--, w a4"-s 8/• I} 's..f -...rc. , �i S.i Ts'�•`F' µ µ �o ks .4. .! as^4 . �7:x Fi+O REM NO I�cOl00r. .9 IT@A UNIT BID PRICE ORIGINAL QUANTITY FINAL OUANI'S "' OUANT7TY DIFFERENCE INCREASE/ DECREASO FINAL AMOUNT 1 TNUmINAGEi S __._.... _.. • $ 60.800A0 5 MOO 5 U].611m) $ (S.=Mm) 9165600 $ a,IE9,00 T ] TOPSOILSSNP.SN.VAGEA]n SPREAD TOPSOIL CY $ Sm 406000 410703 86RA#/PGNUIW/N n � sm 61mm 67310 342 UF26.7) NW/ $ 60100 �SU TYPE 1 GE00MD sr 5 4m 100000 15200 4 5 •__.6 .- SOORAOETRGTMEN6, FOR FIOODWALLC SSlO - CY $ lam 10036.00 1015000 ry6AI S (5,14400( $ 180,750.001 $ 311,70003 $ 10.f00.00 ONAVATION LEINE UAL, CONIXACFOR FURNISHED CY $ 17m 535090 600.00 (4,750.0) MORTAR CY 4 30/00 10m 15.00 - 1.0) $ II,500A01 $ 4500m 7 6 FWOWASOE 1115116G...X N 7REN01 CSTLY5 $ $ 7400__--" s,am 49600 i 4960 $ _-'---_ S 1Smm1 $91000 $ OM ---_ hl 9 REMOVE REINSTALL ORINIfNW FOUFOUNTAINg CHANGINNf $ 4400 ImMm 2293.60 9A7200 2,4500 1798,01 110.61 530 $ I31910.001 � $ 378880.00 10 11 FILTER SONNET CY $ AM $ (11,3875) $ 742m $ 21.015,00 5 4.532.00 12 REMOVAL 0350EW3116 5Y $ 400 195m 3494 S 2,47950 $ (g798m) 5-_, 15,75R50 ._.._.._- 13 SY $ 45.00 295.03 351110 ._._1.68)Ao._. 55.1 ...__._ 161R.D1 9D60.16I11, FCC, 41N01 .... TSE*U#G6 5 1100 .__ 21mm _.. $ G,50LOG 15 3S SLACK OIOMSEMING SLACK8 01 lF $ Sm 1409D.310 11700m 13o04 $ 11,050001 $ $ 47CO $ 5poa00 $ 15,920.00 16 IN MONO 11000W011 IF $ Imm 50.00 50.00 -- V615C0L101N75FAIBFG IF $ 65.00 14500 24500 - 5 - 17 FL000WAILRFMOVAI. CONCRETE - LY $ 5154 3050AO 3.044.110 (.0) 5 1385000) $ L596,1m_m _, of 4 18 l9 �• 20... STRUCTURAL FOR STAINS AT GATES PAN OUTLETSIRUCRISE CY $ 1,0mm $ 150 8.m 8.00 • $ STRVCNML CONCRETE STEEL ••»•"'•'•_..._._.._.___"."" ...........__.... _ 163113.10 16,22310 $ $ 153,16465 5904909010 TEMPOSSSV CL06URE STXUCTUAE I- STA. 102404110.44 X 3.00.) GM $ 10,16600 1.00 100 - $ $ 10,200.00 21 Z? _................._.._____-.__...5....._._4.._.... G TlMPORMYCIOSRFSMUCNRF I-STA l0H12�1a00X L7S) �_...____.._...._.,.. TEMPORARYCNONRE STRU[TUM3-5TA 116466 (f0OdX 3.So1 G01 $ 10,200A0 1.00 Lao - $ - 5 10,20000 1---- > 3D]mm EAGI $ 10.1mm lm lm • $ • 24 7E6490949Y CLOSURE SFR0C1U4E 4-STA 3123611400 X 405') EAGI $ 10100m 100 1m 35 ... ___._ 26 STRUCTURE PANEL YAW EAEN $ 7.480.00 1.m 100 • - $ _...___ $ _-- 7Ab'W $ 20.39Am CLOSURE ... __. _.. 1RAT GM REPIAOMEN! ......._ _. F/NN $ 1,914m 7.00 7.00 $ - 27 5.R IS0934 INOINM GATE AEPIAfiMOFT GOI 5 3,16300 Lad 200 - $ - $ 653600 29 134904 FLAP GATE 0561KM8117 fA04 $ 4,183m 2.00 100 - $ • 3 45000 29 424N0I0IAP GATERO'IACFMFNF EACH $ 11,61400 2.00 1m - $ - $ 11,614.00 30 31 6 $ 2,500 0 __. E.m_-_ 5-m 1°____ 5.00 __ ___ ___ _ _ - 3-. 5 .• -.._. -- $ _-_.-.39,6 $ ]MFFICLunemA ___-.._-_...._.,....- ..______-.___ ._ NYORAUUC 4IDINQTYPE 4 (PR ANTEMGSDSK _ _"" FOIE _ $ 3,6mm 32 CONI T'PE4 (URBAN TEMP. ER[ISIONCOIOROL AMA) 652E $ 5,500A0 055 (7-5) $ DOOM) $ $5mDD 33 94 35 SWINT!SSAD-0 SWPPPMANM[MEM G 50�- $ S.Smm �._.__.____ $ 1.00 100 1m ]60m a]5 92--' - 9]S.m 1�61-._v.t4.125.Gn - 165.0 $ 93000 $ 175m E ._._ 5.__--- _._........._.___. 7EMPORARTRMlEO GOSON NN1mLNbMA'TS,IYPE LO $ 1.850116 WATRLINSTOLATN/N IF $ 350 1060.03 ts.asa.oi $ (7,650.03) $ 12-INm 7F ___., �._.-....._ _ OA 1 _- 1m DOA 6355m 4,45300 1.523I _•.•._-�175651 A 76150 $ -�� 1.512m1 $ ?,701_SD. 96 _ -_ 37 f INNCM WATD&REMOVAI__...._.._..._.�....._..�.__..._. ...._.. _.........._. AT TENCE,IN5TA114TMiN 5,6194 •• $ 11,25100 IF $ 0A0 AKA 1525.00 14,Sm� (2,63501 $ 0544m) $ 61000 30 9 .___.,...._F__.._.__._....NO.__ M 53.3 RODE,REM0VAL OF SEOMEIIT SATPENCE, REMOVAL OF V $ 0.40 DAM 3,750.m $ )3,0SI 5 l.50D�.00 $ 120D.m _ 9ADT PROTEC110N OEVICF. fA161 L 75.m 1501 16m - $ • FA01 $ 1500 32.00 420 tssai(12) $ omen $ \mm 41 43 . 44 MAINTENANCE YAETPRDRCTIONMMCE MAMTENIINO CFNN USKFENCE• 64-001XM5X LT $ 35m _ $ 1010 _ 3331m .. 300 3,32000---- 300 ....(1?.J • S __ oulosuS-- 5 _ 116,10oOu $ 3�m j,500.m __&__._._-I--. -___..._-... _..... __.________. GATE,09YNUNt, 6FOOTl4GN DOU81EnAM6 SACM 44 44FOOTSPNN, 0TM6lL 4i00TSPAN O1 0000 SO300 im Em II $ 500.m 4s SINCE MMDIMLOF3NAY REMOVAL O S aA0 $ 353aSRI 65a3m USW S I1Mm1 S 1_�Sm.00 $ $ 951000 46 HAND RNL I1/24NCN SAM67G GALVANISM STEEL IF $ Gam 4L50 53.00 11S $ 2,010m 47 ....__0 ... J.I6OMMISSONG6TIN00AOEMWSE 49 _.1A10BN1GTM)N 30 OEMOUSHCHUCH RECTOS/ _.... _... ._.. _.. ____......._ L9 $ 13500m $ SSaum 100 Lm - ._..._ - $ - $ 24Scam $ m __.. _' 2m ..... 5 _.._._ L9 4 SN,mOJS 240 Im - $ 5 546070.35 CONCBES VAMNOUT R.a LS $ 25mm 1.00 1.00 „ $ • $...._.-__.....1°. _ �.i1' _ ,... ,-� s _. __..,..._.____-_.T-... ao - "'rxa' c ..:.3' Iid131•':.t.LW . O�fRAa5.41..1iS'^._r"-_=ia.:. _'x_'+�5'F,`av zs nln .- __ CONDUCT MOO RING »evL^''. •.ks4u ..-...__ __.____ .__._. __ 1-1 AmIT10NA1 CLEARING AND NG ANOGRNBING LS f 617300 1m IA - $ - $ 55m 75 1-2 _ -13 • TEMPORARY 4'GALVI WED MOMLS WATRE5,94NCN $ 1,16162 100 too$ 1573.0 $ 3055I0 $ -. _ 1,85L61 $ 9,16600 M $ 2.00 mmm 453380 11 MUTTON CIFWATfES,120RX (f $ (1501 386O.o0 wag 7.550m $ 2-1 OMNGE 5- WRAP COTES TO 10" HAP CATS L$ $i330.m)__l.m L10 1.m - - $__.. • 5 - $ 1390.0�0 $ 16,486.40 7.725.00 GATES ADDRWilALa3*090b12'RA091231 "-15 $ 34AS6A0 Lm �. 314 AMmue51NGINCHURCH PARONOIAf $ 756ase 1.m 1C0 - $ J3 $ 1,72600 CHANNEL WANING LPG DAY7 0HANNEL ANING0 04 G $ 1,12La0 1.00 Lm - $ 0-1 41 42 AMTT111At316P05A3(PER WAO) FA $ 130m 610 am - $ - $ 156a00 CHARNEL CLEANING Af 7705 30.00 30.m - $ - $ __. 151150 $ 57510 4-3 6•Dp1SWAY/SI0EWAIXPCC(CASLC) . ---_.._..._ 089145E • ._. G, ---'s '-` S1516 ._._sm SAO - 44 45 6'MOOMm CORE OUT OF SWIM 5U85ASE MATERIAL OY 5 97.75 5m $A -.0 $ $ 401.E 46 SURFACINGROADCAMEO STONE IONS CY $ $ 1a75 4 40.15 100.00 Sam Sam 30.00 150.01 t2002 $ 11,43750�� 4 IS05.005 1A37.50 5 1,30750 4-7Ap7XWMRN Cl/SS 10(aA4115RNE66MDMG) ST $ 19.10 3003 30.00 44 4-9 4-10 REMOVAL OS PCC AT 1031114 MET SY $ 61.10 50.00 ----- WOO Los- - -_.4i....,_.._.-.gym 5 S PAV6M0Ilt PC469604 G $ 4.601.00 fAO MARE,m10512(SW-511) MTME 1&MOt LT $ LL]0 15010 35000 - 5 . $ 1a.90Sm 4.11 SORMSEWER,TRENOILD, HOPE, 11-INOI G $ 0.11150 Im 100 - $ 5 2.01250 4.12 CONNECTION TOE1050N6 MAKE 1F $ OLm 5100 52.00 ' - $ $ 4,78440 4-13 51'0RMSEWE6TRE6CINO,HOPE 10631 STORM SEWER MAN OONMEM,RLLAMD4MK IF $ 143.73 ]am 15.00 - $ _$ 1.166.15 4.14 4-15 4M G 5 ..$,t0230 1m 1IGGO ...._! Lm IA :... $ __.._.__._...-. $ • W150 MATI110 60I0.40115W-W1j484NCN ____.._____.......... CONMCIIO ONB INTAKE G 5 ]133.m 2m TL, 4-17 CC 444c SGEWNX.PCCHNCII ST $ 133A8 150 10 1.00 •3 _... $ 6/L7.65 4.15 AEMVAL/00905�ALAND REPLACEMI.4N OF 61SFx1G5Nm LS $ 3.117.65 }$ ...v d :e ARE i9 'r• ` _ .... '?^R ___..,.�..;5. �� T' MC °�,,• I .�.'i w1!Gr.:AS 8 of rE nr1E1r"'•'�-'SIDgrrirW4l'•z"7J11 t1 a- x�' .'F,,,, 4, ��2P �„ Li:c 0. - p ' 4 rm,,. Pay Estimate Numbsr 1 Pay Fstimate Number Pay Fuim ate Number Pay£s[6nateNu.nbea4 Pay Estimate Nunber5 Pry Estimate Nlmber6 Pay Esllmate Number 7 Pay Estimate Number/1 Pay Estimate Number Pay Estimate Number 10 Pay E$timOte Numberll Pay Estimate Nunber11 Pay ESOmale Number 13 Pay ['Ornate Number 14 Pay Fstimate Number 15 Pay Estimate Number 16 Pay ['Ornate Number 17 Pay Estimate Number la Pay Estimate Numberl9 Pay Estimate Number19 Pay Estimate Number 21 Pay Estimate Number 21 Pay Minute Number23 (8etalnage) Total AU Payments $ 39,01270 $ 146,321.06 5 21999809 Original fnnVact Amarnt $ 9909900.00 $ 326,193.10 Original Contract Modification Amount $ 67,40291 $ 199,601.69 Imamue/Decrease Contract ModficaIon $ (170,662.50) $ 119,141.09 Final Cantmd Amount $ 3,725,240.91 $ 193,533.49 $ 140,971.37 S 181,969.77 $ 296,“$.56 $ 246965.26 $ 65,05190 $ 190,25997 $ 316,12202 $ 111,17040 $ 69,93435 $ 199,927.01 $ 20,339.50 $ 56,90359 22373.00 $ 70,775.46 5 17,61169 186,262.02 $ 9,725,240.91