Loading...
HomeMy WebLinkAboutPeterson Contractors - Final Quantity Summary, Cont. 1084 - 7.15.2024CITY OF WATERLOO, IOWA FINAL QUANTITY SUMMARY_ PROJECT: F.Y. 2023 E. SAN MARNAN DR. RECONSTRUCTION PROTECT, CONTRACT NO. 1084 Date Prepared: 07/02/2024 AMOUNT: $ 69,067.95 DECREASE TO: PETERSON CONTRACTORS, INC., 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 05/15/2023. A. Description of change to be made or extra work to be done: Adjustment of original construction quantities to actual construction quantities. B. Reason for ordering change or extra work: As -Built quantities varied for some bid items due to necessity. C. Settlement for cost of work to be made as follows: Compensation already made to contractor through bid items. See attached summary. Total Net Decrease $69,067.95 CITY OF WATERLOO /� BY: Otto -Hui (.cu Mayor DIGITALLY SIGNED PETERSON CONTRACTORS INC. Date CONTRACTOR 7/15/2024 Digitally signed by Matt Bohlen DN: C=US, E=matt@pcius.com, BY: Matt RohlPnOCN-=PetersonMContractors Inc., alt Buldeii Date: 2024.07.09 09:30:35-05'00' ATTEST: Kelley FelcIcle DIGITALLY PRINTED NAME: MATT BOHLEN SIGNED City Clerk Date 7/15/2024 TITLE; PROJECT MANAGER Ity Engineer Date Date FINAL QUANTITY SUMMARY DATE 7/2/2024 FY 2023 E. SAN MARNAN DR RECONSTRUCTION PROJECT CONTRACT NO. 1084 DIVISION 1 BID ITEM DESCRIPTION UNIT EST QTY UNIT PRICE TOTAL FINAL QUANTITY INCREASE/DECREASE QUANTITY INCREASE/DECREASE COST DIVISION 2 - EARTHWORK 1.01 TOPSOIL, 4 INCHES, ON OR OFF SITE SY 5,141.00 $ 6.00 5141 0.00 $ - 1.02 TOPSOIL, 4 INCHES, OFF SITE SY 3,787.00 $ 6.50 3787 0.00 $ - 1.03 EXCAVATION, CLASS 10 CY 2,900.00 $ 6.25 2900 0.00 $ - 1.04 EXCAVATION, CLASS 10, WASTE CY 1,312.00 $ 12.50 1378.7 66.70 $ 833.75 1.05 EXCAVATION, CLASS 10, BELOW GRADE CY 1,500.00 $ 61.00 8 -1,492.00 $ (91,012.00) 1.06 SUBGRADE PREPARATION, 6 INCH DEPTH SY 23,567.00 $ 1.25 22812.9 -754.10 $ (942.62) 1.07 SUBGRADE TREATMENT, WOVEN GEOTEXTILE OR GEOGRID SY 4,500.00 $ 4.50 0 -4,500.00 $ (20,250.00) 1.08 SUBBASE, MODIFIED, 10 INCH SY 23,567.00 $ 13.25 23827 260.00 $ 3,445.00 1.09 GRANULAR SHOULDER TYPE B, 4 INCH DEPTH SY 4,700.00 $ 7.00 4700 0.00 $ - SUBTOTAL EARTHWORK $ (107,925.87) DIVISION 4 - SEWERS AND DRAINS - STORM 1.10 REMOVAL OF STORM SEWER, RCP, LESS THAN OR EQUAL TO 36 INCH LF 32.00 $ 20.00 18 -14.00 $ (280.00) 1.11 STORM SEWER ABANDONMENT, FILL AND PLUG, R.C.P., 18 INCH LF 236.00 $ 35.00 242 6.00 $ 210.00 1.12 REMOVAL OF EXISTING DRAIN TILE LF 1,700.00 $ 5.00 4102 2,402.00 $ 12,010.00 1.13 SUBDRAIN, TYPE SP, 6 INCH LF 5,961.00 $ 12.00 6136.5 175.50 $ 2,106.00 1.14 SUBDRAIN OUTLET TO STRUCTURE, 6INCH EACH 2.00 $ 400.00 2 0.00 $ - 1.15 SUBDRAIN OUTLET TO DITCH, 6 INCH EACH 34.00 $ 400.00 31 -3.00 $ (1,200.00) SUBTOTAL SEWER AND DRAINS - STORM $ 12,846.00 DIVISION 6 - STRUCTURES FOR STORM SEWERS 1.16 INTAKE, SW-510, DOUBLE OPEN THROAT EACH 1.00 $ 7,500.00 1 0.00 $ - 1.17 CONNECTION TO EXISTING INTAKE, PIPE OR STRUCTURE, SUBDRAIN EACH 2.00 $ 2,500.00 1 -1.00 $ (2,500.00) 1.18 REMOVE MANHOLE, INTAKE, AND FLARED END SECTIONS, STORM EACH 9.00 $ 1,000.00 9 0.00 $ - 1.19 MINOR ADJUSTMENT, INTAKE, SW-501 EACH 1.00 $ 1,500.00 2.53 1.53 $ 2,295.00 1.20 MINOR ADJUSTMENT, MANHOLE, SW-401 W/ SW-602 TYPE E CASTING & CITY OF WATERLOO COVER EACH 1.00 $ 1,500.00 1 0.00 $ - SUBTOTAL STORM SEWER $ (205.00) DIVISION 7 - STEETS AND RELATED WORK 1.21 PAVEMENT, PCC, 9 INCH, C-SUD OR C-4, CL 3 AGG SY 21,169.00 $ 56.25 21284.4 115.40 $ 6,491.25 1.22 PCC PAVEMENT SAMPLES AND TESTING LS 1.00 $ 30,000.00 1 0.00 $ - 1.23 CONCRETE WASHOUT LS 1.00 $ 6,000.00 1 0.00 $ - SIDEWALKS, SHARED USE PATHS AND DRIVEWAYS 1.24 DRIVEWAY, PAVED, PCC, 6 INCH, C-4 SY 182.60 $ 65.00 235.3 52.70 $ 3,425.50 PAVEMENT REHABILITATION 1.25 PAVEMENT REMOVAL, CONCRETE SY 21,320.00 $ 6.25 21490.3 170.30 $ 1,064.38 1.26 CURB AND GUTTER REMOVAL LF 350.00 $ 10.00 354 4.00 $ 40.00 1.27 CURB AND GUTTER, 24 IN WIDE, 6 IN THICK, M-4, CL 3 AGG LF 350.00 $ 29.00 489 139.00 $ 4,031.00 SUBTOTAL STREETS AND RELATED WORK $ 15,052.13 DIVISION 8 - PAVEMENT MARKINGS AND TRAFFIC CONTROL TRAFFIC SIGNALS 1.28 TYPE 1 HANDHOLE, REMOVE, SALVAGE, AND REPLACE EACH 3.00 $ 11,000.00 3 0.00 $ - PAVEMENT MARKINGS 1.29 PAINTED PAVEMENT MARKINGS, SOLVENT/WATERBOURNE STA 82.82 $ 190.00 104.51 21.69 $ 4,121.10 1.30 TEMPORARY LANE SEPARATOR SYSTEM LF 1,360.00 $ 15.00 1362 2.00 $ 30.00 1.31 PAVEMENT MARKING REMOVED STA 1.40 $ 1,500.00 1.31 -0.09 $ (135.00) 1.32 RETROFLECTIVE REMOVABLE TAPE MARKINGS STA 63.00 $ 150.00 67.14 4.14 $ 621.00 1.33 PRECUT SYMBOLS AND LEGENDS, THERMOPLASTIC EACH 14.00 $ 625.00 14 0.00 $ - TEMPORARY TRAFFIC CONTROL 1.34 TEMPORARY TRAFFIC CONTROL LS 1.00 $ 65,000.00 1 0.00 $ - 1.35 DIRECTIONAL SIGNS, PER DETAILS EACH 45.00 $ 250.00 45 0.00 $ - 1.36 PORTABLE DYNAMIC MESSAGE SIGN DAY 220.00 $ 75.00 350 130.00 $ 9,750.00 1.37 SAFETY CLOSURE EACH 8.00 $ 250.00 9 1.00 $ 250.00 SUBTOTAL PAVEMENT MARKING AND TRAFFIC CONTROL $ 14,637.10 DIVISION 9 - SITE WORK AND LANDSCAPING SEEDING 1.38 HYDRAULIC SEEDING, SEEDING, FERTILIZING AND MULCHING - TYPE 1 SY 8,928.00 $ 1.15 14124.7 5,196.70 $ 5,976.21 1.39 HYDRAULIC SEEDING, SEEDING, FERTILIZING AND MULCHING - TYPE 2 SY 800.00 $ 1.00 0 -800.00 $ (800.00) 1.40 WARRANTY SY 2,232.00 $ 0.50 1631.1 -600.90 $ (300.45) EROSION AND SEDIMENT CONTROL 1.41 EROSION CONTROL MULCHING, HYDROMULCHING SY 6,000.00 $ 0.55 549.33 -5,450.67 $ (2,997.87) 1.42 INLET PROTECTION DEVICE, INTERMEDIATE AND DROP IN EACH 2.00 $ 250.00 0 -2.00 $ (500.00) 1.43 INLET PROTECTION DEVICE, MAINTENANCE EACH 2.00 $ 50.00 0 -2.00 $ (100.00) 1.44 INLET PROTECTION DEVICE, REMOVAL EACH 2.00 $ 50.00 0 -2.00 $ (100.00) 1.45 SILT FENCE INSTALLATION LF 500.00 $ 2.50 0 -500.00 $ (1,250.00) 1.46 SILT FENCE MAINTENANCE LF 500.00 $ 0.05 0 -500.00 $ (25.00) 1.47 SILT FENCE REMOVAL LF 500.00 $ 1.00 0 -500.00 $ (500.00) 1.48 WATTLE, 8 INCH INSTALLATION LF 200.00 $ 2.50 185 -15.00 $ (37.50) 1.49 WATTLE, 8 INCH MAINTENANCE LF 200.00 $ 0.05 0 -200.00 $ (10.00) 1.50 WATTLE, 8 INCH REMOVAL LF 200.00 $ 1.00 185 -15.00 $ (15.00) SUBTOTAL SITEWORK AND LANDSCAPING $ (659.61) DIVISION 11 - MISCELLANEOUS 1.51 CONSTRUCTION SURVEY LS 1.00 $ 20,000.00 1 0.00 $ - 1.52 TEMPORARY PAVING, 6" HMA OR 6" PCC,EXCAVATE, PLACE, MAINTAIN, REMOVE & RESTORE SY 400.00 $ 70.00 400 0.00 $ - SUBTOTAL MISCELLANEOUS $ - DIVISION 1 - CHANGE ORDERS 1001 INSTALL AND REMOVE TEMPORARY DRIVEWAY LS 1.00 $ 2,975.00 1 0.00 $ - 1002 CUSTOM CONSTRUCTION SIGNAGE EA 6.00 $ 715.00 12 6.00 $ 4,290.00 1003 CONSTRUCTION SIGNAGE MOBILIZATION EA 2.00 $ 550.00 2 0.00 $ - 2001 EROSION CONTROL, MACADAM STONE LS 1.00 $ 3,165.00 1 0.00 $ - SUBTOTAL CHANGE ORDERS $ 4,290.00 DIV 1- TOTAL PRICE = DIV 1- THIS ESTIMATE = $ (61,965.25) DIVISION II - WATERLOO WATER WORKS DIVISION 2 - EARTHWORK 2.01 TOPSOIL, 4 INCHES, OFF SITE SY 258.00 $ 8.00 258 0.00 $ - 2.02 EXCAVATION, CLASS 10 CY 64.00 $ 20.00 64 0.00 $ - 2.03 SUBGRADE PREPARATION, 6 INCH DEPTH SY 247.00 $ 3.00 0 -247.00 $ (741.00) 2.04 SUBBASE, MODIFIED, 10 INCH SY 247.00 $ 20.00 247 0.00 $ - SUBTOTAL EARTHWORK (741.00) DIVISION 5 - WATER MAINS AND APPURTENANCES PIPES AND FITTINGS 2.05 WATER MAIN, TRENCHED, DUCTILE IRON, 16 INCH LF 213.00 $ 250.00 220 7.00 $ 1,750.00 2.06 FITTING, DUCTILE IRON, 90 DEGREE, Ml, 16 INCH EA 1.00 $ 2,000.00 1 0.00 $ - 2.07 FITTING, DUCTILE IRON, 45 DEGREE, MJ, 16 INCH EA 2.00 $ 2,000.00 5 3.00 $ 6,000.00 2.08 FITTING, DUCTILE IRON, 22.5 DEGREE, MJ, 16 INCH EA 4.00 $ 2,000.00 2 -2.00 $ (4,000.00) 2.09 FITTING, DUCTILE IRON, TEE, MJ, 16 INCH X 16 INCH EA 1.00 $ 3,000.00 1 0.00 $ 2.10 GATE VALVE, Ml, 16 INCH, INSTALL ONLY EA 1.00 $ 4,500.00 1 0.00 $ - 2.11 FITTING, CAST IRON TO DUCTILE IRON COUPLING, MJ,16 INCH EA 3.00 $ 8,000.00 2 -1.00 $ (8,000.00) 2.12 FITTING,WATER SERVICE TAP, 3/4 INCH CORPORATION INTO 16 INCH MAIN EA 2.00 $ 1,000.00 2 0.00 $ - 2.13 WATER SERVICE CORPORATION, COMPRESSION, 3/4 INCH EA 2.00 $ 1,000.00 2 0.00 $ - 2.14 WATER SERVICE PIPE, COPPER, 3/4 INCH LF 24.00 $ 90.00 10 -14.00 $ (1,260.00) 2.15 WATER MAIN ABANDONMENT, FILL AND PLUG, D.I.P., 16 INCH LF 160.00 $ 45.00 140 -20.00 $ (900.00) SUBTOTAL WATER MAINS AND APPURTENANCES $ (6,410.00) DIVISION 7 - STEETS AND RELATED WORK 2.16 PAVEMENT, PCC, 9 INCH, C-SUD OR C-4, CL 3 AGG SY 222.00 $ 80.00 222 0.00 $ - 2.17 CONCRETE WASHOUT LS 1.00 $ 2,500.00 1 0.00 $ - PAVEMENT REHABILITATION 2.18 PAVEMENT REMOVAL, CONCRETE SY 260.00 $ 15.00 260 0.00 $ - SUBTOTAL STREETS AND RELATED WORK $ - DIVISION 9 - SITE WORK AND LANDSCAPING SEEDING 2.19 HYDRAULIC SEEDING, SEEDING, FERTILIZING AND MULCHING - TYPE 1 SY 258.00 $ 1.15 300 42.00 $ 48.30 SUBTOTAL SITEWORK AND LANDSCAPING $ 48.30 DIV 2 - TOTAL PRICE = DIV 2 - THIS ESTIMATE = $ (7,102.70) TOTAL PROJECT INCREASE/DECREASE=$ (69,067.95) ORIGINAL CONTRACT AMOUNT = $ 2,486,160.95 CHANGE ORDER #1 (07/17/2023) = $ 8,365.00 CHANGE ORDER #2 (4/16/2024) = $ 3,165.00 FINAL QUANTITY SUMMARY = $ (69,067.95) TOTAL CONTRACT AMOUNT = $ 2,428,623.00 PAYMENTS TO CONTRACTOR ESTIMATES 1-17 = 2,307,191.85 RETAINAGE (5%) = 121,431.15 TOTAL PAID TO CONTRACTOR = 2,428,623.00