Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Lodge Construction FQS Cont. #1011 - 9.16.2024
CITY OF WATERLOO, IOWA FINAL QUANTITY SUMMARY PROJECT: Water Trails Facility - Cedar River Marina - DOT Contract ID 07-8155-768 Date Prepared: August 27, 2024 AMOUNT: $ 47,867.86 Decrease TO: Lodge Construction 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 January 31, 2022. 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 contract bid items and change orders. See attached summary. Total Net Decrease $ 47,867.86 CITY OF WATERLOO BY: Qtteidin Mayor SIGNED 9/16/2024 SIGNED Lodge Construction Inc. Date CONTRACTOR ATTEST: Kelley Felclele DIGITALLY 9/16/2024 City Clerk Date BY: Date PRINTED NAME:Sonvi TITLE: APPROVED: City Engineer ate Final Quantity Summary TAP-U-8155(768)--81-07 Water Trail Facilities- Cedar River Marina NW corner of River Road and Commercial Street Intersection AECOM No. 60677437 _ ITEM NO. ITEM CODE ITEM UNIT BID PRICE CONTRACT QUANTITIES FINAL QUANTITIES DIFFERENCES INCREASE/DECREASE DIVISION 1 QUANTITY DIVISION II QUANTITY DIVISION I TOTAL QUANT DIVISION II TOTAL QUANT DIVISION 1 TOTAL QUANT DIVISION II TOTAL QUANT DIVISION 1 TOTAL DIVISION II TOTAL FINAL AMOUNT 1 2101-0850001 CLEARING AND GRUBBING ACRE $ 15,000.00 0.20 0.70 - 0.5 $ - $ 7,500.00 $ 7,500.00 2 2102-0425071 SPECIAL BACKFILL CY $ 40.00 780.00 (780.0) - $ (31,200.00) $ - $ (31,200.00) 3 2102-2710090 EXCAVATION, CLASS 10, WASTE CY $ 27.00 390.00 40.00 (350.0) - $ (9,450.00) $ - $ (9,450.00) 4 2104-2713020 EXCAVATION, CLASS 13, CHANNEL CY $ 13.00 2500.00 2,614.00 114.0 - $ 1,482.00 $ - $ 1,482.00 5 2105-8425005 TOPSOIL, FURNISH AND SPREAD CY $ 42.00 700.00 472.00 (228.0) - $ (9,576.00) $ - $ (9,576.00) 6 2113-0001100 SUBGRADE STABILIZATION MATERIAL, POLVMERGRID SY $ 3.00 1778.00 1,778.00- 7 2115-0100000 MODIFIED SUBBASE CY $ 57.00 401.00 22.00 450.90 22.00 49.9 - $ 2,844.30 $ - $ 2,844.30 8 2123-7450020 SHOULDER FINISHING, EARTH STA $ 1,000.00 5.68 5.68- 9 2301-1033100 STANDARD OR SLIP FORM PORTLAND CEMENT CONCRETE PAVEMENT, CLASS C, CLASS 3 DURABILITY, 61N. SY $ 68.00 860.50 848.85 (11.7) - $ (792.20) $ - $ (792.20) 10 2301-6911722 STANDARD OR SLIP FORM PORTLAND CEMENT CONCRETE PAVEMENT, CLASS C, CLASS 3 DURABILITY, 8 IN. SY $ 78.00 355.90 428.84 72.9 - $ 5,689.32 $ - $ 5,689.32 11 2303-1131500 HOT MIX ASPHALT STANDARD TRAFFIC, BASE COURSE, 1/2 IN. MIX SY $ 44.00 435.00 346.76 (88.2) - $ (3,882.56) $ - $ (3,882.56) 12 2303-1133500 HOT MIX ASPHALT STANDARD TRAFFIC, SURFACE COURSE, 1/2 IN. MIX, NO SPECIAL FRICTION REQUIREMENT SY $ 22.00 435.00 635.65 200.7 - $ 4,414.30 $ - $ 4,414.30 13 2304-0101000 TEMPORARY PAVEMENT SY $ 75.00 212.00 272.00 - 60.0 $ - $ 4,500.00 $ 4,500.00 14 2312-8260050 GRANULAR SURFACING ON ROAD, CLASS A CRUSHED STONE CY $ 45.00 150.00 150.00- 15 2401-6745356 REMOVAL OF CONCRETE FOOTINGS OF LIGHT POLES EACH $ 1,000.00 5.00 7.00 2.0 - $ 2,000.00 $ - $ 2,000.00 16 2401-6745910 REMOVAL OF SIGN EACH $ 47.00 15.00 15.00- 17 2402-0425031 GRANULAR BACKFILL TON $ 21.00 180.00 545.17 365.2 - $ 7,668.57 $ - $ 7,668.57 18 2403-0100000 STRUCTURAL CONCRETE(MISCELLANEOUS) CY $ 800.00 309.40 135.40 (174.0) - $ (139,200.00) $ - $ (139,200.00) 19 2404-7775000 REINFORCING STEEL LB $ 1.75 26817.00 31,174.50 4,357.5 - $ 7,625.63 $ - $ 7,625.63 20 2414-6444100 STEEL PIPE PEDESTRIAN HAND RAILING EACH $ 100.00 37.00 37.00- 21 2435-0130148 MANHOLE, SANITARY SEWER, SW-301, 48 IN. EACH $ 6,000.00 2.00 2.00- 22 2435-0140148 MANHOLE, STORM SEWER, SW-401, 48 IN. EACH $ 5,000.00 1.00 1.00- 23 2435-0250700 INTAKE, SW-507 EACH $ 7,000.00 2.00 2.00- 24 2435-0600010 MANHOLE ADJUSTMENT, MINOR EACH $ 1,000.00 1.00 1.00- 25 2435-0600020 MANHOLE ADJUSTMENT, MAJOR EACH $ 3,500.00 1.00 1.00- 26 2435-0700010 CONNECTION TO EXISTING MANHOLE EACH $ 3,000.00 1.00 1.00- 27 2503-0114215 STORM SEWER GRAVITY MAIN, TRENCHED, REINFORCED CONCRETE PIPE (RCP), 20000 (CLASS III), 15 IN. LF $ 50.00 175.00 177.00 2.0 - $ 100.00 $ - $ 100.00 28 2504-0114008 SANITARY SEWER GRAVITY MAIN,TRENCHED, POLYVINYL CHLORIDE PIPE (PVC), 8 IN. LF $ 65.00 200.00 200.00- 29 2507-3250005 ENGINEERING FABRIC SY $ 3.00 1308.70 1,308.70- 30 2507-6800061 REVETMENT, CLASS E TON $ 39.00 1200.00 2350.82 - 1,150.8 $ - $ 44,881.98 $ 44,881.98 31 2510-6745850 REMOVAL OF PAVEMENT SY $ 8.00 3930.00 3,930.00- 32 2510-6750600 REMOVAL OF INTAKE AND UTILITY ACCESSES EACH $ 1,000.00 2.00 3.00 - 1.0 $ - $ 1,000.00 $ 1,000.00 33 2511-0302600 RECREATIONAL TRAIL, PORTLAND CEMENT CONCRETE, 6 IN. SY $ 68.00 505.60 549.80 44.2 - $ 3,005.60 $ - $ 3,005.60 34 2511-0302800 RECREATIONAL TRAIL, PORTLAND CEMENT CONCRETE, 8 IN. SY $ 78.00 44.40 45.30 0.9 - $ 70.20 $ - $ 70.20 35 2511-6745900 REMOVAL OF SIDEWALK SY $ 8.00 409.00 409.00- 36 2516-8625000 COMBINED CONCRETE SIDEWALK AND RETAINING WALL CY $ 675.00 234.40 317.77 83.4 - $ 56,274.75 $ - $ 56,274.75 37 2523-0000100 LIGHTING POLES TYPE 1 EACH $ 5,775.00 4.00 4.00- 38 2523-0000100 LIGHTING POLES TYPE 2 EACH $ 7,140.00 9.00 9.00- 39 2523-0000200 ELECTRICAL CIRCUITS LF $ 21.00 1311.00 1,311.00- 40 2523-0000310 HANDHOLES AND JUNCTION BOXES EACH $ 1,450.00 4.00 5.00 1.0 - $ 1,450.00 $ - $ 1,450.00 41 2524-9276010 PERFORATED SQUARE STEEL TUBE POSTS LF $ 15.00 28.50 48.80 20.3 - $ 304.50 $ - $ 304.50 42 3635-9276027 PERFORATED SQUARE STEEL TUBE POST ANCHOR, TRIANGULAR SLIP BASE ASSEMBLY EACH $ 550.00 4.00 5.00 1.0 - $ 550.00 $ - $ 550.00 43 2524-9325001 TYPE A SIGNS, SHEET ALUMINUM SF $ 27.00 19.00 30.25 11.3 - $ 303.75 $ - $ 303.75 44 2527-9263109 PAINTED PAVEMENT MARKING, WATERBORNE OR SOLVENT -BASED STA $ 60.00 41.00 31.22 (9.8) - $ (586.80) $ - $ (586.80) 45 2527-9263180 PAVEMENT MARKINGS REMOVED STA $ 110.00 8.53 8.53- 46 2528-2518182 PERMANENT ROAD CLOSURE, URBAN, SI-182 EACH $ 750.00 1.00 1.00- 47 2528-8445110 TRAFFIC CONTROL LS $ 2,650.00 0.95 0.05 0.95 0.05- 48 2533-4980005 MOBILIZATION LS $ 34,500.00 0.95 0.05 0.95 0.05- 49 2599-9999005 ('EACH' ITEM) BUMPER PADS EACH $ 525.00 12.00 12.00- 50 2599-9999005 ('EACH' ITEM) KAYAK LAUNCH SYSTEM EACH $ 5,250.00 2.00 (2.0) - $ (10,500.00) $ - $ (10,500.00) 51 2599-9999005 ('EACH' ITEM) LITTER RECEPTACLE EACH $ 2,600.00 1.00 1.00- 52 2599-9999005 ('EACH' ITEM) STAINLESS STEEL DOCK CLEATS EACH $ 200.00 12.00 12.00- 53 2599-9999005 ('EACH' ITEM) STEEL BENCH SEATING ASSEMBLIES EACH $ 3,600.00 2.00 2.00- 54 2599-9999010 ('LUMP SUM' ITEM) SITE SPECIFIC MATERIALS MANAGEMENT PLAN LS $ 21,000.00 1.00 1.00- 55 2599-9999018 ('SQUARE YARDS'ITEM)COLORED, TOOLED PORTLAND CEMENT CONCRETE, DARK GREY SY $ 112.00 551.30 532.70 (18.6) - $ (2,083.20) $ - $ (2,083.20) 56 2599-9999018 ('SQUARE YARDS'ITEM)COLORED, TOOLED PORTLAND CEMENT CONCRETE, TAN SY $ 112.00 89.80 89.80- 57 2599-9999018 ('SQUARE YARDS' ITEM) POROUS PAVEMENT SY $ 250.00 93.30 87.70 (5.6) - (1,400.00) - (1,400.00) 58 2599-9999020 ('TONS' ITEM) OFFSITE DISPOSAL OF CONTAMINATED SOILS TON $ 210.00 25.00 (25.0) - $ (5,250.00) $ - $ (5,250.00) 59 2601-2634105 MULCHING, BONDED FIBER MATRIX ACRE $ 3,750.00 1.00 3.20 2.2 - $ 8,250.00 $ - $ 8,250.00 60 2601-2636044 SEEDING AND FERTILIZING (URBAN) ACRE $ 3,000.00 1.00 2.11 1.1 - $ 3,330.00 $ - $ 3,330.00 61 2601-2642120 STABILIZING CROP- SEEDING AND FERTILIZING (URBAN) ACRE $ 3,000.00 1.00 2.20 1.2 - $ 3,600.00 $ - $ 3,600.00 62 2602-0000312 PERIMETER AND SLOPE SEDIMENT CONTROL DEVICE, 12 IN. DIA. LF $ 4.00 835.00 590.00 (245.0) - $ (980.00) $ - $ (980.00) 63 2602-0000351 REMOVAL OF PERIMETER AND SLOPE OR DITCH CHECK SEDIMENT CONTROL DEVICE LF $ 1.00 835.00 590.00 (245.0) - $ (245.00) $ - $ (245.00) 64 2602-0000500 OPEN -THROAT CURB INTAKE SEDIMENT FILTER, EC-602 LF $ 17.00 60.00 12.00 (48.0) - $ (816.00) $ - $ (816.00) 65 2602-0000510 MAINTENANCE OF OPEN -THROAT CURB INTAKE SEDIMENT FILTER EACH $ 26.00 6.00 2.00 (4.0) - $ (104.00) $ - $ (104.00) 66 2602-0000520 REMOVAL OF OPEN -THROAT CURB INTAKE SEDIMENT FILTER EACH $ 26.00 6.00 2.00 (4.0) - $ (104.00) $ - $ (104.00) 67 2602-0000530 GRATE INTAKE SEDIMENT FILTER BAG EACH $ 200.00 5.00 6.00 1.0 - $ 200.00 $ - $ 200.00 68 2602-0000540 MAINTENANCE OF GRATE INTAKE SEDIMENT FILTER BAG EACH $ 26.00 5.00 (5.0) - $ (130.00) $ - $ (130.00) 69 2602-0000550 REMOVAL OF GRATE INTAKE SEDIMENT FILTER BAG EACH $ 26.00 5.00 6.00 1.0 - $ 26.00 $ - $ 26.00 70 2602-0010010 MOBILIZATIONS, EROSION CONTROL EACH $ 500.00 5.00 7.00 2.0 - $ 1,000.00 $ - $ 1,000.00 71 2602-0010020 MOBILIZATIONS, EMERGENCY EROSION CONTROL EACH $ 1,000.00 1.00 (1.0) - $ (1,000.00) $ - $ (1,000.00) 72 2610-0000120 TREES AUTUMN BLAZE MAPLE, 2.5 CAL. B&B, TYPE 1 PLANTING EACH $ 670.00 5.00 5.00- 73 2610-0000120 TREES PRINCETON AMERICAN ELM, 2.5 CAL B&B, TYPE 2 PLANTING EACH $ 600.00 12.00 12.00 74 2610-0000120 TREES SWAMP WHITE OAK, 2.5 CAL B&B, TYPE 1 PLANTING EACH $ 670.00 6.00 6.00 - - $ - $ - $ - 75 2610-0000400 WATERING FOR PLANTS MGAL $ 100.00 7.00 13.00 6.0 - $ 600.00 $ - $ 600.00 ORIGINAL CONTRACT INCREASE/DECREASE $ (106,510.84) $ 57,881.98 $ (40,628.86) ITEM NO. ITEM CODE ITEM UNIT BID PRICE CONTRACT QUANTITIES FINAL QUANTITIES DIFFERENCES INCREASE/DECREASE DIVISION 1 QUANTITY DIVISION II QUANTITY DIVISION I TOTAL QUANT DIVISION II TOTAL QUANT DIVISION 1 TOTAL WANT DIVISION II TOTAL OUANT DIVISION 1 TOTAL DIVISION II TOTAL FINAL AMOUNT 8001 2503-0114236 8002 2416-0100036 8003 2599-9999005 8004 2599-9999010 8005 2602-0000212 8006 2503-0200036 8007 2602-0000020 8008 2599-9999010 8009 2599-9999009 8010 2599-9999010 8011 2599-9999010 8012 2102-2625001 8013 2599-9999010 8014 2599-9999018 8015 2506-4984000 8016 2599-9999005 CONTRACT MODIFICATIONS 36" RCP 36" RCP Apron 5W-211 Concrete Collar LF $ 150.00 30.00 EACH $ 4,500.00 1.00 EACH $ 1,300.00 1.00 Removal and Disposal of Existing Headwall Floating Silt Curtain Remove Storm Sewer Pipe Less Than or Equal To 36 In. Silt Fence Channel Material Testing LS $ 950.00 1.00 LF $ 42.00 100.00 LF LF LS Floating Absorbent Boom Kayak Launch and Dock System Materials Kayak Launch and Dock System Freight and Installation Embankment -in -place, Contractor Furnished Removal of Unsuitable Material/Sorting of Concrete Cold Weather Protection for Concrete Flowable Mortar Litter Receptacle LF LS LS CY LS $ 25.00 220.00 $ 2.75 550.00 $ 9,705.15 1.00 $ 33.00 80.00 $ 69,010.15 1.00 $ 6,680.00 1.00 $ 17.00 368.00 $ 4,000.00 1.00 CONTACT MODIFICATION INCREASE/DECREASE SY $ 2.00 50.00 CY $ 272.01 45.00 LS $ 1,784.50 1.00 30.00 1.00 1.00 1.00 100.00 250.00 554.00 1.00 80.00 1.00 1.00 368.00 1.00 50.00 45.00 1.00 30.0 750.00 750.00 4.0 11.00 11.00 $ 761.00 $ 761.00 Division I - Tap Funding Eligible (Participating) Division II - City (Non -Participating) Division I Division II Pay Estimate Number 1 $ 11,601.20 $ 5,820.00 $ 17,421.20 Pay Estimate Number 2 $ 37,176.28 $ 37,176.28 Pay Estimate Number 3 $ 43,075.27 $ 43,075.27 Pay Estimate Number 4 $ (4,041.64) $ 30,070.00 $ 26,028.36 Pay Estimate Number 5 $ 3,885.82 $ 3,885.82 Pay Estimate Number 6 $ 33,491.97 $ 33,491.97 Pay Estimate Number 7 $ 30,579.54 $ 30,579.54 Pay Estimate Number 8 $ 72,877.29 $ 53,100.46 $ 125,977.75 Pay Estimate Number 9 $ 62,765.44 $ 62,765.44 Pay Estimate Number 10 $ 139,377.57 $ 3,128.25 $ 142,505.82 Pay Estimate Number 11 $ 51,689.79 $ 20,827.59 $ 72,517.38 Pay Estimate Number 12 $ 147,704.81 $ 1,455.00 $ 149,159.81 Pay Estimate Number 13 $ 306,063.33 $ 10,011.17 $ 316,074.50 Pay Estimate Number 14 $ 95,079.43 $ 26,418.48 $ 121,497.91 Pay Estimate Number 15 $ 45,893.23 $ - $ 45,893.23 Pay Estimate Number 16 $ 33,788.54 $ 3,767.09 $ 37,555.63 Pay Estimate Number 17 $ 40,987.50 $ 40,987.50 Pay Estimate Number 18 $ 20,316.80 $ 1,749.35 $ 22,066.15 Pay Estimate Number 19 $ 9,922.38 $ 9,922.38 Pay Estimate Number 20 $ 27,869.41 $ 2,130.59 $ 30,000.00 Total All Payments $ 1,210,103.96 $ 158,477.98 $ 1,368,581.94 Original Contract Amount $ Original Contract Modification Amount $ Increase/Decrease Contract Modification $ Final Contract Amount $ Division I 1,182,759.55 $ 133,094.25 $ (105,749.84) $ 1,210,103.96 $ Division II 98,811.50 $ 1,784.50 $ 57,881.98 $ 158,477.98 $ 1,281,571.05 134,878.75 (47,867.86) 1,368,581.94