The URL can be used to link to this page

Home My WebLink AboutAspro, Inc. - Final Quantity Summary, Contract 1057 - 7.17.2023CITY OF WATERLOO, IOWA FINAL QUANTITY SUMMARY PROJECT: F.Y. 2022 STREET RECONSTRUCTION PROGRAM CONTRACT NO. 1057 Date Prepared: June 21, 2023 AMOUNT: $233,835.49 DECREASE TO: ASPRO, INC. , Contractor You are hereby ordered to perform the following extra work on your contract dated March 21, 2022 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. TOTAL DECREASE $233,835.49 BY: 2uerz-Ein 9ir'C 1 7/17/2023 ASPRO, INC. Mayor Date CONTRA BY: ATTEST: 2(e1Tey 'Fe[chCe 0 7/17/2023 b -2J.- 23 TITLE: V,ct CM(Gpt Date City Clerk Date APPROVED: y Engineer FINAL QTY. SUMMARY Cont #1057 Sheet 1 of 1 FY 2022 STREET RECONSTRUCTION PROGRAM CONTRACT NO.1057 DIVISION I !FINAL QUANTITY SUMMARY BID ITEM DESCRIPTION PLAN TOTAL FINAL INCREASE DECREASE INCREASE DECREASE UNIT UNITS QTY QTY QTY COST DIVISION 2 - EARTHWORK 1 TOPSOIL, 4 INCHES, ON OR OFF SITE SY 4,934.50 --- 5,291.00 (21837.50) _ 2,740.00 ($29,510.00) ...__.... $30,551.0000 $10.40j $11.15 7,772.00 -- 21551.00 2 TOPSOIL, 4 INCHES, OFF SITE _-- -- - SY 3 EXCAVATION, CLASS 10, BELOW GRADE CY $60.00 560.00 0.00 (560.00) ($33,660.00) ($5%781.00) 4 SUBGRADE TREATMENT, WOVEN GEOTEXTRE OR GEOGRID SY $5.00 14,551.00 2,594.80 (11,956.20) 5 SUBBASE, MODIFIED, 12 INCH SY $17.75: 21,082.00 0.00 $0.00 21,082.00 6 SUBBASE, MODIFIED, 8 INCH _ SY $12.75 10,202.00 10,202.00 105.00 0.00 0.00 $0.00 $0.00 7 _ SUBBASE, MODIFIED, 4 INCH SY $17.00 105.00 ($92,340.00) SUBTOTAL BASE BID EARTHWORK DIVISION 4 - SEWERS AND ➢RAINS - SANITARY 8 SANITARY SEWER GRAVITY MAIN, TRENCHED, TRUSS, 12 INCH LF $160.001 40.00 47.00 7.00 $1,120.00 9 SANITARY SEWER GRAVITY MAIN, TRENCHED, TRUSS, 10 INCH LF $95.001 405.00 405.00 0.00 $0.00 10 SANITARY SEWER GRAVITY MAIN, TRENCHED, TRUSS, 8 INCH LF $90.001 931.50 956.00 24.50 $2,205.00 11 SANITARY SEWER SERVICE STUB/RENEW, SDR 23.5, 6 INCH LF $98.00j 1,259.00 11307.50 16.00 48.50 1.00 $4,753.00 12 REMOVE AND REPLACE SANITARY SEWER, 12 INCH LF $430.001 15.00 $430.00 13 SANITARY SEWER SERVICE, TRACE EACH $625.001 5.00 0.00 5.00 (5.00) (3.00) ($3,125.00) ($1,275.00) 14 SANITARY SEWER SERVICE, DYE TEST INVESTIGATION EACH $425.001 8.00 15_ S SANITARY SEWER SERVICE, UNDERGROUND INVESTIGATION EACH $1,700.001 2.00 0.00 (2.00) ($3,400.00) 16 KILL SANITARY SEWER SERVICE EACH $1,250.001 1.00 1.00 0.00 $0.00 17 CLASS 10, SPECIAL SUBGRADE MATERIAL CY $55.001 100.00 0.00 (100.00) ($5,500.00) 4001 SANITARY SERVICE INVESTIGATION 220 WEBSTER STREET N LS $164.781 1.00 I 1.00 0.00 $0.00 _. _- ............. _.....___-.____- DIVISION 6 - STRUCTURES FOR SANITARY SEWERS 2.0000 (1.00) ($5,500.00) 18 MANHOtE,SW-301, 48" EACH $5,500.00 3.00 19 REMOVE MANHOLE, SANITARY E EACH $800.00 4.00 3.00 (1.00) ($800.00) ($1,500.00.00) 20 CONNECTION TO EXISTING STRUCTURE, PIPE EACH $1,500.00 2.00 1.00 (1.00) 21 MAJOR ADJUSTMENT, MANHOLE W/ SW-601 TYPE A CASTING & CITY OF WATERLOO COVER EACH $2,500.00 2.00 1.00 (1.00) ($2,500.00) 22 MINOR ADJUSTMENT, MANHOLE W/ SW-601 TYPE A CASTING & CITY OF WATERLOO COVER EACH $1,900.00 20.00 14.00 (6.00) ($11,400.00) SUBTOTAL BASE BID SANITARY SEWER ($26,492.00) ➢IVISION 4 -SEWERS AND DRAINS - STORM 23 STORM SEWER, TRENCHED, RCP 2000D, 24 INCH LF $181.50 $125.00 19.00 159.00 20.00 153.00 195.00 1.00 (6.00) (14.00) $181.50 ($750.00) ($1,630.00) 24 STORM SEWER, TRENCHED, RCP 2000D, 21 INCH LF 25 STORM SEWER, TRENCHED, RCP 2000D, 18 INCH LF $115.00209.00 26 STORM SEWER, TRENCHED, RCP 2000D, 15 INCH LF $70.001 490.00 436.50 (53.50) ($3,745.00) 27 STORM SEWER, TRENCHED, RCP 2000D, 12 INCH LF $66.00E 1,010.00 1,016.10 6.10 $402.60 28 STORM SEWER, TRENCHED, PVC SDR 23.5, 6 INCH LF $60.001 20.50 12.00 (8.50) (187.10) (102.00) ($510.00) ($3,461.35) ($6,630.00) ($70.00) 29 REMOVAL OF STORM SEWER, RCP, LESS THAN OR EQUAL TO 36 INCH LF $18.50 $65.00 1,548.00 102.00 1,360.90 30 STORM SEWER ABANDONMENT, FILL AND PLUG, BINCH LF 0.00 31 REMOVAL OF EXISTING DRAIN TILE LF $10.00 _ 186.00 179.00 (7.00) 32 _ SUBDRAIN, TYPE SP, 6 INCH LF $13.00 14,497.00 14,048.00 (449.00) ($5,837.00) $400.00 91.00 97.00 6.00 $2,400.00 33 SUBDRAIN OUTLETS, CMP, 6 INCH EACH 34 SUBDRAIN CLEANOUT, TYPE 1-A, 6 INCH EACH $1,250.00 22.00 21.00 (1.00) ($1,250.00) 35 -- _ _ - STORM SEWER SERVICE STUB, TYPE S, 4 INCH IF $14.00 396.00 377.00 (19.00) ($266.00) 36 DIVISION 6 - STRUCTURES FOR STORM SE MANHOLE, SW-401,48" EACH 11.00 0.00 $5,500.00i 11.00 $0.00 37 MANHOLE, SW-401, 60" EACH $6,600.001 2.00 2.00 0.00 $0.00 38 MANHOLE, SW-401, 72" EA CH $_9_,200.00 r $6,000.00 1.0.0 1.00 1.00 0.00 ' $0.00 39 MANHOLE, SW-402 EACH I 1.00 _ 0.00 $000 40 MANHOLE, SW-406, 48x48 EACH $6,100.00 $8,600.00 4.00 2.00 4.00 2.00 0.00 $0.00 41 MANHOLE, SW-406, 48x72 E EACH 0.00 _ $0.00 42 INTAKE, SW-501, SINGLE GRATE EACH 18.00 21.00 3.00 $15,900.00 $5,300.00 43 INTAKE, SW-505, DOUBLE GRATE EACH $6,350.00 21.00 3.00 20.00 3.00 (1.00) ($6,350.00) 44 INTAKE, SW-541 E EACH $8,60000 0.00 $0.00 45 INTAKE, SW-542 EXTENSION UNIT EACH $4,500.00 3.00 3.00 0.00 $0.00 46 INTAKE, SW-545 W/ 14' LO EACH $8,400.001__ 2.00 $1,650.001 3.00 2.00 3.00 0.00 0.00 $0.00 $0.00 47 CONNECTION TO EXISTING STRUCTURE, PIPE EACH 48 CONNECTION TO EXISTING INTAKE, PIPE OR STRUCTURE, DRAIN TILE EACH $700.00 $625.00 $3,000.00 22.00 59.00 2.00 23.00 55.00 1.00 (4.00) $700.00 49 REMOVE MANHOLE OR INTAKE, STORM EACH _ ($2,500.00) 50 MINOR ADJUSTMENT, INTAKE,SW-501 E EACH 2.00 0.00 $0.00 51 LMINOR ADJUSTMENT, INTAKE, SW-505 EACH $3,500.00 10.00 8.00 1.00 (2.00) 0.00 ($7,000.00) $0.00 52 MINOR ADJUSTMENT, INTAKE, SW-509 E EACH $4,000.00 1.00 53 54EACH MINOR ADJUSTMENT,MANHOLE,SW-401 W/ SW-602 TYPE E CASTING & CITY OF WATERLOO COVER MAJOR ADJUSTMENT, MANHOLE, SW 401 W/ SW-602 TYPE E CASTING & EACH $1,550.001 I 6.00 4.00 1.00 (2.00) ($3,100.00) $4,400.00 1.00 0.00; $0.00 $0.00 1001 _ INTAKE, SW512,24" DIA w/SW-604 TYPE 3B CASTING EACH $3,300.00 1.00 I 1.00 0.00 � S - S_ W SUBTOTAL BASE BID STORM SEWER _- ($23,495.25) 7/5/2023 L:\CONT 1057 - FY 2022 Street Reconstruction Program\3057 FINAL QTY SUMMARV 1 of 3 FY 2022 STREET RECONSTRUCTION PROGRAM CONTRACT NO 1057 DIVISION I FINAL QUANTITY SUMMARY BID ITEM DESCRIPTION PLAN TOTAL FINAL INCREASE DECREASE INCREASE DECREASE UNIT UNITS QTY - QTY QTY i__ COST __ DIVISION 5 - WATER MAINS AND APPURTENANCES LF $90.00 65.00 53.50 (11.50) (1 ($920.00) 55 WATER SERVICE PIPE, COPPER, 3/4 INCH 56 WATER SERVICE CORPORATION, 3/4 INCH EACH $550.00 1.00 2.00 1.00 $550.00 57 WATER SERVICE CURB STOP, 3/4 INCH E EACH $550.00 2.00 1.00 (1.00) ($550.00) EACH $550.00 2.00 2.00 0.00 $0.00 58 WATER SERVICE CURB BOX, 3/4 INCH 59 CONVERT WATER VALVE MANHOLE TO ROADBOX EACH $1,000.00 1.00 0.00 (1.00) ($1,000.00) 60 WATER SERVICE TAP, 3/4 OR 1INCH EACH $750.00 1.00 _ 0.00 (1.00) ($750.00) 61 WATER SERVICE KILL EACH $880.00 11.00 8.00 (3.00) ($2,640.00) 62 LOWER WATER SERVICE, OR S" SE E3/4" EACH $2,650.00 1.00 1.00 0.00 $0.00 63 WATER SERVICE, UNDERGROUND INVESTIGATION E EACH $1,000.00 $1,650.00 5.00 5.00 0.00 0.00 (3.00) $0.00 ($4,950.00) 64 INSULATE EXISTING COPPER WATER SERVICE EACH 3.00 LS $4,537.50 1.00 1.00 0.00 $0.00 2001 WATER SERVICE RENEW, COMPLETE, 514 ONEIDA STREET SUBTOTAL BASE BID WATER APPURTENANCES ($10,260.00) DIVISION 7 - STREETS AND RELATED WORX PCC PAVEMENT 65 PAVEMENT, PCC, 9 INCH, M-4, CL3 AGG SY $63.00 80.70 80.70 0.00 $0.00 SIDEWALKS, SHARED USE PATHS AND DRIVEWAYS 66 REMOVAL OF SIDEWALK AND DRIVEWAY SY SY $7.50 $16.50 2,562.50 2,562.50 0.00 (57.20) $0.00 ($943.80) 67 I REMOVAL OF SIDEWALK, MISCELLANEOUS 325.60 268.40 68 . SIDEWALK, PCC, 4 INCH, C-4 SY SY $50.50 $52.00 435.00 419.90 355.70 419.40 (79.30) (0.50) ($4,004.65) ($26.00) 69 'SIDEWALK, PCC, 6 INCH PEDESTIAN RAMP, C-4 70 SIDEWALK, PCC, COLORED, GRAY, STAMPED, 6 INCH SY $100.00 9.90 9.90 0.00 $0.00 71 IDETECTABLE WARNING SF SY $45.50 554.00 : 1, •1 (69.00) (17.90) ($3,139.50) ($1,109.80) 72 {DRIVEWAY AND SIDEWALK, PAVED, PCC, 8 INCH, M-4 $62.00 87.80 73 (DRIVEWAY AND SIDEWALK, PAVED, PCC, 6 INCH, C-4 SY $52.00 1,187.90 1 42.60 $2,215.20 74 75 _DRIVEWAY AND SIDEWALK, PAVED, PCC, 5 INCH, C-4 _ DRIVEWAY, PAVED, ACC, 6, SY $51.00 851.80 : • 11 39.20 $1,99920 _ TON $185.00 4.10 •: 13.88 $2,567.80 76 DRIVEWAY, ROCK, 3/4 INCH ROADSTONE TON $60.00 83.60 81.33 (2.27) ($136.20) PAVEMENT REHABILITATION 77 PAVEMENT REMOVAL, CONCRETE SY $7.35 27,914.00 27,914.00 0.00 $0.00 SUBTOTAL STREETS AND RELATED WORK DIVISION 8 - PAVEMENT MARKINGS AND TRAFFIC CONTROL ($2,577.75) PAVEMENT MARKINGS STA $125.00 L 14.24 8.22 (6.02) ($752.50) 78 PINEMARKINGS, SOL PAINTED PAVEMENT MARKINGS,SOLVENT/WATERBOURNE 79 PRECUT SYMBOLS AND LEGENDS E EACH $835.00 $295.00 _ _ 6.00 23.00 6.00 18.00 0.00 (5.00) $0.00 ($1,475.00) 80 THERMOPLASTIC CROSSWALK BARS, 5 FT X 2 FT EACH 81 THERMOPLASTIC CROSSWALK BARS, 10 FT X 2 FT EACH $485.00 10.00 10.00 0,00 $0,00 --_ - 82 TEMPORARY TRAFFIC CONTROL TEMPORARY TRAFFIC CONTROL - l5 '- r $0.00 - - $45,500.00 __ 1.00 _ 1.00 _ 0.00 83 DIRECTIONAL SIGNS, PER DETAILS EACH LF $130.00 $115.00 32.00 40.00 33.00 37,50 1.00 (2.50) $130.00 ($287.50) 84 TEMPORARY BARRIER RAIL, PLACE AND REMOVE SUBTOTAL PAVEMENT MARKINGS AND TRAFFIC CONTROL _.. ($2,385.00) DZ VISION 9 - SITE WORK AND LANDSCAPING SEEDING 85 HYDRAULIC SEEDING, SEEDING, FERTILIZING AND MULCHING SY SY $3.45 $3.25 10,464.00 10,464.00 11,887.40 0.00 1,423.40 (10,464.00) $4,910.73 ($34,008.00) 86 WARRANTY 3001 WARRANTY SEEDING - CONTRACT 1023 SY $3,58 365.00 365.00 0.00 $D00 1 EROSION AND SEDIMENT CONTROL 87 EROSION CONTROL MULCHING, HYDROMULCHING SY $3.25 7,496.00 53.00 4,907.40 56.00 (2,588.60) 3.00 ($8,412.95) $2,250.00 88 INLET PROTECTION DEVICE, INTERMEDIATE AND DROP IN E EACH $750.00 EACH $300.00 19,00 3.00 (16.00) ($4,800.00) 89 INLET PROTECTION DEVICE, INTERMEDIATE AND WATTLE 90 INLET PROTECTION DEVICE, MAINTENANCE EACH $100.00 59.00 3.00 (56.00) ($5,600.00) ($45,660.22) SUBTOTAL SITE WORK AND LANDSCAPING DIVISION 11 - MISCELLANEOUS LS $50,500.00 1.00 1.00 0.00 $0.00 91 CONSTRUCTION SURVEY 92 SAW CUT LF SY I $8,50 1,812.00 1,886.50 74.50 $633.25 93 TEMPORARY ACCESS, 3 INCH MINUS MACADAM, 6 INCH, PLACE, MAINTAIN, $26.50 r $70.00 357.00 384.00 I 357.00 312.00 0.00 (7200) $0.00 ($5,040.00) 94 TEMPORARY ACCESS, HMA, PLACE, MAINTAIN, REMOVE & RESTORE SY SUBTOTAL MISCELLANEOUS _ ($4,406.75) TOTAL BASE BID L 0 02071616.97) 7/5/2023 L:\CONT 1057 - FY 2022 Street Reconstruction Program\1057 FINAL QTY SUMMARY 2 of 3 FY 2022 STREET RECONSTRUCTION PROGRAM CONTRACT NO.1057 DIVISION I FINAL QUANTITY SUMMARY BID ITEM DESCRIPTION UNIT$ PLAN QTY TOTAL FINAL QTY INCREASE DECREASE QTY INCREASE DECREASE - ---� --- UNIT COST DIVISION 7 - STREETS AND RELATED WORK ALTERNATE A - MA 0.00 $0.00 1A PAVEMENT, 1.5", STANDARD TRAFFIC(ST) SURFACE, 1/2"MIX, PG 58- SY $12.20 23,584.30 23,584.30 2A PAVEMENT,HMA,1.5",STANDARD TRAFFIC(ST) INTERMEDIATE, 1/2"MIX, PG 58-28S, 66% CR. SY $11.90 $22.40 11,859.30 11,725.00 11,859.30 11,725.00 0.00 0.00 $0.00 3A PAVEMENT, HMA, 3", STANDARD TRAFFIC{ST) INTERMEDIATE, 1/2" MIX, PG SY $0.00 4A PAVEMENT, HMA, 3", STANDARD TRAFFIC(ST) BASE, 3/4" MIX, PG 58-285, 60%CR. SY $21.35 $84.35 23,584.30 42.80 23,584.30 42.00 0.00 $0.00 SA _ PAVEMENT, HMA 2", STANDARD TRAFFIC (ST) SURFACE, 1/2" MIX, PG 58- 285, 75% CR., OVER 6" MODIFIED SUBBASE, REMOVE & REPLACE SY (0.80) ($67.48) $20.85 $24.75 7,736.00 354.00 7,280.00 371.00 (456.00) ($9,507.60) 6A CURB AND GUTTER, 30 IN WIDE, 6 IN THICK, C-4, CL3AGG LF 17.00 $420.75 7A CURB AND GUTTER, 30 IN WIDE, 6 IN THICK, M-4, CL 3 AGG LF $22.00 7,318.00 100 7,048.00 0.00 (270.00) (1.00) ($5,940.001 ($5,500.00) 8A CURB AND GUTTER, 30 IN WIDE, 7.5 IN THICK, C-4, CL 3 AGG LF 9A HMA PAVEMENT SAMPLES AND TESTING LS $5,50000 10A EXCAVATION, CLASS 10 CY $15.25 $1,500.00 $9.25 11,517.00 1.00 445.00 11,451.00 0.00 109.00 _ _ (66.00) (1.00) (336.00) ($1,006.50) ($1,500.00) ($3,108.00) 11A _ CONCRETE WASHOUT LS 12A COLD WEATHER CONCRETE PROTECTION SY 13A LINSEED OIL TREATMENT SY $9.50 445.00 574.70 129.70 $1,232.15 SUBTOTAL ALTERNATE A DIVISION I -BASE BID + ALTERNATE A ($232,593.65) DIVISION II - WATERLOO WATER WORKS 1 TOPSOIL, 4 INCHES, OFF SITE SY $11.15 364.00 0.00 (364.00) ($4,058.60) 2 SUBBASE, MODIFIED, 12 INCH THICK SY $17.75 - $65.00 12800 112.90 128.00 112.90 0.00 $0.00 3 _.- PAVEMENT, PCC, 8 INCH, C-4, CL 3 AGG SY 0.00 $0.00 4 PAVEMENT REMOVAL, CONCRETE SY $7.35 96.00 96.00 0.00 $0.00 5 SAW CUT LF $8.50 85.00 85.00 0.00 $0.00 6 TEMPORARY TRAFFIC CONTROL LS $2,000.00 1.00 1.00 371.70 0.00 246.70 $0.00 $851.12 H HYDRAULIC SEEDING, SEEDING, FERTILIZING AND MULCHING REMOVAL OF SIDEWALK, MISCELLANEOUS SY SY $3.45 $16.50 125.00 0.00 26.70 26.70 $440.55 S SIDEWALK, PCC, 4 INCH, C-4 SY $50.50 0.00 30.20 30.20 $1,525.10 DIVISION 11 TOTAL ($1,241.84) TOTAL DIVISION I + DIVISION 11 ($233,835.49) O ORIGINAL CONTRACT $4,550,657.07 $3,300.00 C CHANGE ORDER NO. 1 CHANGE ORDER NO. 2 $4,537.50 C CHANGE ORDER NO. 3 $1,306.70 CHANGE ORDER N0.4 $164.78 FINAL QUANTITY SUMMARY ($233,835.49) $4,326,130.56 TOTAL FINAL CONTRACT AMOUNT P PAYMENTS MADE TO CONTRACTOR $ 216,306.53 ESTIMATES 1-19 R RETAINAGE $ 216, 306.53 $4,326,130.56 TOTAL PAID CONTRACTOR 7/5/2023 L:\CONT 1057 - FY 2022 Street Reconstruction Program \1057 FINAL QTY SUMMARY 3 of 3