Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Brock Even Construction, LLC - FY22 Sidewalk Repair, Cont No. 1061 - Final_Qty_Summary - 11.21.2022
CITY OF WATERLOO, IOWA FINAL QUANTITY ADJUSTMENT PROJECT: F.Y. 2022 SIDEWALK REPAIR PROGRAM CONTRACT NO. 1061 Date Prepared: NOVEMBER 9, 2022 AMOUNT: $838.84 INCREASE TO: BROCK EVEN CONSTRUCTION, LLC , 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 JUNE 06, 2022 . A. Description of change to be made or extra work to be done: Adjust 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 bid items. BY: Que2Eut 11/21/2022 TOTAL INCREASE = $838.84 BROCK CONSTRUCTION LLC, INC Mayor Date CONTRACTOR ATTEST: 7(e[Cey Fe(ck(e 11/21/2022 City Clerk Date Date TITLE: (')� City Engi eer s ate 1 F.Y. 2022 SIDEWALK REPAIR PROGRAM - ZONE 2 FINAL QUANTITY ADJUSTMENT CONTRACT NO. 1061 DIVISION I - SIDEWALK INFILL BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 1 REMOVE SIDEWALK SF 105.20 105.2 0.0 $ 3.60 $ 378.72 $ - 2 SIDEWALK, PCC, 4" SF 471.30 487.8 16.5 $ 7.20 $ 3,512.16 $ 118.80 3 SIDEWALK, PCC, 6" SF 135.60 134.4 (1.2) $ 8.20 $ 1,102.08 $ (9.84) 4 DETECTABLE WARNING SURFACE SF 20.00 20.0 0.0 $ 80.00 $ 1,600.00 $ - 5 REMOVE CURB & GUTTER LF 26.40 0.0 (26.4) $ 20.00 $ - $ (528.00) 6 CURB & GUTTER, 24", 8.5" LF 26.40 0.0 (26.4) $ 65.00 $ - $ (1,716.00) 7 EXCAVATION, CLASS 10 SF 381.40 381.4 0.0 $ 8.00 $ 3,051.20 $ - 8 HYDROSEEDING SF 381.40 1,136.1 754.7 $ 1.10 $ 1,249.71 $ 830.17 9 EROSION & SEDIMENT CONTROL LS 1.00 1.0 0.0 $ 400.00 $ 400.00 $ - 10 TRAFFIC CONTROL LS 1.00 1.0 0.0 $ 1,000.00 $ 1,000.00 $ - DIVISION TOTALS $ 12,293.87 $ (1,304.87) DIVISION II - ALLEY & SIDEWALK REPAIRS BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 1 REMOVE SIDEWALK SF 3,712.6 4,223.4 510.8 $ 3.60 $ 15,204.24 $ 1,838.88 2 SIDEWALK, PCC, 4" SF 1,366.6 1,113.6 (253.0) $ 7.20 $ 8,017.92 $ (1,821.60) 3 SIDEWALK, PCC, 5" SF 51.9 59.2 7.3 $ 7.60 $ 449.92 $ 55.48 4 SIDEWALK, PCC, 6" SF 2,294.1 3,056.9 762.8 $ 8.20 $ 25,066.58 $ 6,254.96 5 JOINT SEAL LF 10.5 10.5 0.0 $ 25.00 $ 262.50 $ - 6 EROSION & SEDIMENT CONTROL LS 1.0 1.0 0.0 $ 400.00 $ 400.00 $ - 7 TRAFFIC CONTROL LS 1.0 1.0 0.0 $ 1,200.00 $ 1,200.00 $ - 2001 REMOVE SIDEWALK SF 50.0 242.6 192.6 $ 5.00 $ 1,213.00 $ 963.00 2002 SIDEWALK, PCC, 6" SF 50.0 242.6 192.6 $ 10.00 $ 2,426.00 $ 1,926.00 2003 TRAFFIC CONTROL LS 1.0 1.0 0.0 $ 500.00 $ 500.00 $ - DIVISION TOTALS $ 54,740.16 $ 9,216.72 DIVISION III - ADA RAMP REPAIRS ' BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 1 REMOVE SIDEWALK SF 6,292.40 5,754.6 (537.8) $ 3.60 $ 20,716.56 $ (1,936.08) 2 SIDEWALK, PCC, 4" SF 2,761.50 2,622.9 (138.6) $ 7.20 $ 18,884.88 $ (997.92) 3 SIDEWALK, PCC, 6" SF 3,060.70 2,918.9 (141.8) $ 8.20 $ 23,934.98 $ (1,162.76) 4 SIDEWALK CURB LF 25.70 0.0 (25.7) $ 15.00 $ - $ (385.50) 5 DETECTABLE WARNING SURFACE SF 442.00 398.0 (44.0) $ 80.00 $ 31,840.00 $ (3,520.00) 6 SAW CUT, 1/2" CURB OPENING LF 297.90 262.5 (35.4) $ 85.00 $ 22,312.50 $ (3,009.00) 7 REMOVE CURB & GUTTER LF 50.60 54.6 4.0 $ 20.00 $ 1,092.00 $ 80.00 8 CURB & GUTTER, 24", 7.5" LF 23.00 25.0 2.0 $ 60.00 $ 1,500.00 $ 120.00 9 CURB & GUTTER, 24", 8.5" LF 27.60 29.6 2.0 $ 65.00 $ 1,924.00 $ 130.00 10 REMOVE PAVEMENT SF 156.50 180.0 23.5 $ 4.00 $ 720.00 $ 94.00 11 PAVEMENT, PCC, 8.5" SF 156.50 180.0 23.5 $ 11.00 $ 1,980.00 $ 258.50 12 SALVAGE FROM BRICK REMOVAL & RESET SF 64.60 0.0 (64.6) $ 10.00 $ - $ (646.00) 13 EXCAVATION, CLASS 10 SF 3,103.00 3,606.5 503.5 $ 4.50 $ 16,229.25 $ 2,265.75 14 HYDROSEEDING SF 3,103.00 4,581.4 1,478.4 $ 1.10 $ 5,039.54 $ 1,626.24 15 EROSION & SEDIMENT CONTROL LS 1.00 1.0 0.0 $ 400.00 $ 400.00 $ - 16 TRAFFIC CONTROL LS 1.00 1.0 0.0 $ 1,800.00 $ 1,800.00 $ - 2004 MANHOLE ADJUSTMENT LS 1.00 1.0 0.0 $ 250.00 $ 250.00 $ - DIVISION TOTALS $ 148,623.71 $ (7,082.77) DIVISION IV - LEISURE SERVICES SIDEWALK & DRIVEWAY REPAIR BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 1 REMOVE SIDEWALK SF 172.6 184.0 11.4 $ 3.60 $ 662.40 $ 41.04 2 REMOVAL OF DRIVEWAY SF 65.0 54.0 (11.0) $ 3.60 $ 194.40 $ (39.60) 3 SIDEWALK, PCC,4" SF 172.6 152.5 (20.1) $ 7.20 $ 1,098.00 $ (144.72) 4 DRIVEWAY, PAVED, PCC, 6" SF 65.0 85.5 20.5 $ 8.20 $ 701.10 $ 168.10 5 EROSION & SEDIMENT CONTROL LS 1.0 1.0 0.0 $ 400.00 $ 400.00 $ - 6 TRAFFIC CONTROL LS 1.0 1.0 0.0 $ 800.00 $ 800.00 $ - DIVISION TOTALS $ 3,855.90 $ 24.82 DIVISION V - BUILDING DEPARTMENT SIDEWALK, CHANGE ORDER #2 BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 2001 REMOVE SIDEWALK SF 82.4 72.2 (10.2) $ 5.00 $ 361.00 $ (51.00) 2002 SIDEWALK, PCC, 6" SF 82.4 72.2 (10.2) $ 10.00 $ 722.00 $ (102.00) 2003 TRAFFIC CONTROL LS 1.0 1.0 0.0 $ 500.00 $ 500.00 $ - DIVISION TOTALS $ 1,583.00 $ (153.00) DIVISION VI - BURTON AVE CN CROSSING, CHANGE ORDER #1 BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 1001 MOBILIZATION LS 1.0 1.0 0.0 $ 200.00 $ 200.00 $ - 1002 PCC TRAIL REMOVAL SF 411.3 479.9 68.6 $ 3.60 $ 1,727.64 $ 246.96 1003 CLASS "A" ROADSTONE TON 15.0 15.0 0.0 $ 33.40 $ 501.00 $ - 1004 PCC TRAIL 6" SF 486.0 479.9 (6.1) $ 8.20 $ 3,935.18 $ (50.02) 1005 DETECTABLE WARNING SURFACE SF 20.0 20.0 0.0 $ 80.00 $ 1,600.00 $ - 1006 TRAFFIC CONTROL LS 1.0 1.0 0.0 $ 200.00 $ 200.00 $ - DIVISION TOTALS $ 8,163.82 $ 196.94 DIVISION VII - SHAULIS ROAD TRAIL, CHANGE ORDER #3 BID ITEM ITEM DESCRIPTION UNIT ORIGINAL BID QUANTITY FINAL QUANTITY QUANTITY DIFFERENCE CONTRACTOR UNIT PRICE CONTRACTOR BID PRICE EXT. INCREASE/ DECREASE 3001 REMOVE SIDEWALK SF 2,520.0 2,515.0 (5.0) $ 3.60 $ 9,054.00 $ (18.00) 3002 SIDEWALK, PCC, 6" SF 2,520.0 2,515.0 (5.0) $ 8.20 $ 20,623.00 $ (41.00) 3003 TRAFFIC CONTROL LS 1.0 1.0 0.0 $ 600.00 $ 600.00 $ - DIVISION TOTALS $ 30,277.00 $(59.00) FINAL QUANTITY SUMMARY $ 838.84 PAYMENTS DIVISION I DIVISION II DIVISION III DIVISION IV DIVISION V DIVISION VI DIVISION VII AMOUNT PAY ESTIMATE #1 $ - $ 4,886.44 $ 27,975.51 $ - $ - $ - $ - $ 32,861.94 PAY ESTIMATE #2 $ - $ 11,402.87 $ 15,737.05 $ - $ - $ - $ - $ 27,139.92 PAY ESTIMATE #3 $ - $ 6,713.33 $ 78,969.81 $ - $ - $ 7,755.63 $ - $ 93,438.77 PAY ESTIMATE #4 $ 3,923.42 $ 6,554.49 $ 10,206.99 $ 1,528.46 $ 682.50 $ - $ - $ 22,895.86 PAY ESTIMATE #5 $ 6,568.53 $ 18,024.81 $ 5,972.64 $ 2,134.65 $ 500.00 $ - $ - $ 33,200.62 PAY ESTIMATE #6 $ 1,187.22 $ 489.17 $ 2,292.52 $ - $ 400.50 $ - $ 28,668.15 $ 33,037.57 PAY ESTIMATE #7 $ - $ 3,932.05 $ 38.00 $ - $ - $ - $ 95.00 $ 4,065.05 RETAINAGE $ 614.69 $ 2,737.01 $ 7,431.19 $ 192.80 $ - $ 408.19 $ 1,513.85 $ 12,897.72 TOTAL PAYMENTS $ 12,293.87 $ 54,740.16 $ 148,623.71 $ 3,855.90 $ 1,583.00 $ 8,163.82 $ 30,277.00 $ 259,537.46 CHANGE ORDERS DIVISION I DIVISION II DIVISION III DIVISION IV DIVISION V DIVISION VI DIVISION VII AMOUNT CHANGE ORDER #1 $ - $ - $ - $ - $ - $ 7,966.88 $ - $ 7,966.88 CHANGE ORDER #2 $ - $ 1,250.00 $ 250.00 $ - $ 1,736.00 $ - $ - $ 3,236.00 CHANGE ORDER #3 $ - $ - $ - $ - $ - $ - $ 30,336.00 $ 30,336.00 CHANGE ORDER TOTAL $ - $ 1,250.00 $ 250.00 $ - $ 1,736.00 $ 7,966.88 $ 30,336.00 $ 41,538.88 FINAL AMOUNT ORIGINAL CONTRACT AMOUNT $ 217,159.74 CHANGE ORDER TOTAL $ 41,538.88 REVISED CONTRACT AMOUNT $ 258,698.62 FINAL QUANTITY SUMMARY $ 838.84 FINAL CONTRACT AMOUNT $ 259,537.46