HomeMy WebLinkAboutCedar_Valley_Corporation_-_FQS,_Cont._No._1095_-_8.4.2025 Docusign Envelope ID:55842E20-D4D1-4961-8912-6E73E09D88F6
CITY OF WATERLOO,IOWA
FINAL QUANTITY SUMMARY
PROJECT:F.Y. 2024 BROADWAY STREET RECONSTRUCTION PRO CT
CONTRACT NO. 1095
Date Prepared: 07/21/2025 AMOUNT: $ 200165.68 Decrease
TO: CEDAR VALLEY CORPORATION 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 03/18/2024.
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 is already made to the contractor through bid items.See attached summary.
Total Net Decrease $200,165.68
CITY p � �L00
BY: - �'t AAkf 8/4/2025 CEDAR VALLEY CORPORATION LLC.
ayor Date CONTRAC� R
BY: 7 zz � S-
Date
�` f c 8/4/2025 PRINTED NAME: �r.� &.VNV.✓
p
City Clerk Date
TITLE: �'�1��� ��i�w
APPROVED:
7/23/2025
Ay Engineer Date
Docusign Envelope ID:55842E20-D4D1-4961-8912-6E73E09D88F6
FIHAL QUANIm SUMMARY
FY 2024 BROADWAY STREET RECONSTRUCTION PROJECT CONTRACT NO.1095
BROADWAY'T QUANTITY
OE CREASE
BID ITEM DESCRIPTION UNIT Ory UNIT PRICE TOTAL FINAL QUANfINCREASE/DECREASE QUANTITY COST
ivR+Iw 1 KlIIeE!lFNIA
I TOPSOIL,4INCHE5 ONSITE 5T 395440 S0.25 305494 00 S
2 TOPSOIL,4 INCHE OFFSITE SY 9,4530 5 3-50 5453.0 0,0 S -
3 EXCAVATION,CLASS IS ROADWAY AND BIOFMW LY' 23-0 S IS.001 14710 00 S
4 EXCAVATION,CLASS 10.WASTE CY 14.746.0 S 9.50 LA7460 0-0 S
S EXCAVATION❑ASS ID,BELOW GRADE CY 2,1040 5 41.00 260 -23800 S 960.
5 SUBGRAOEPREPAAADON SY 615710 S f.OS 0.0 -61272.0 S 6{,339
7SUBtlASE,NNIMFIE0{❑INCH 5Y 7jimio 5 6-25 7L177.0 910 S 554.25
6 GRAFADM 9+&Aqgft,TYPE 4INCH DEPTH SY ZIE,287.0 S 4.75 244940 42070 S 19,98375
SMOTAL EALQryWORK• 5 143,756.104
DP[ITa•a-.®..,Q nRA7R1-eTonR
9 STORM SEWER TRENCHED,RCP WOOD 18 INCH LF 279.1 S 80.00 2700 -91
EO REMOVAL OF STORM SEWERS RCP,LESS THAN OR EQUAL TO 26 INCH IF 1994 i-20 00 INA -400 5 B6.O31
11 PIPE APRON,RCP.18 IN-DIA TArH 30 S 7-06.00 3A OD $
12 FOOTING FOR CONCRETE PIPE APROR 18 INCH EACH SA 5 1,750-M 3.0 00 S
13 PPF APROK94MR,16INC11 EACH 3p $ 10100 3.0 00 5
14 SUBDRAI TYPESP.6INCH IF 217374 $ 1200 2157AD -TCL;9 S 11.956001
15 SUBDRNNOUNETT0 SERVCTUR 61HCH EACH 36D S MOD 320 -4.0 jZ600ml
l6 SUBORAIH OUTLET TO DQCH,6RNCH EACH 11.0 5 650 DO 420 30 $ 5,95000
wrsoTALSEWEAS►rmDRAW-WORM
. S 4.63c❑aL
Rr A-�1oa IAs4TAw 4KB sr9ul mm7
v INTAKE sWsos EACH 1.0 s e,s6Aa 3.0 0.0 $
18 INTAKE.SW-507 EACH�---
30 0.11 S
19 INTAKE,SW-512.24 INCH,WATERLOO 11140 A COVER ONLY EACH E0 -30 S 156-
20 INTAKE,SW-512,24 MICH,SW404 TYPE 36 CA57INH EACH 3,0 00 $
21 SANITARY MANHOLE ADJUSTMENT,MINOR,SW-301 LYH 20
27 REMOVE INTAKE AND FLARED END SECTIONS,STORM FA.CH 8.0 -2.0 S 100.
SmIWALS1FIIC7UAE5 PDA 5RNITARTAwS1DTBAmmptS+ 5 UADD.ODI
ET>raarF AFR foowis0 4XR3A
23 PAVEMENT PCC 9INCH,C-SUD ORC-4.CL3AGG 1 SY 1 d ❑ 1 S 4858 636270 73.0 1
24 i PCC FAVEMfNT SAWIES AND TESTING I LS I L7 I 5 9,0m00 12 00 115
25 CONCRETE WASHOUT LS 1-2 15 zgww 1 1] DO 5 -
TamRr MIRAAILS7arO0R
26 PAVEMENTREMOVAL SY 1 70,9254 S 1.7si 709901 12.1
27 REMOVAL OF AABROAD CROSSING LS 1 3.0 1 S 7,sw.au 1 L.0 00 S -
9IJILTOTALSi11EE15ANDI1ElAlEDWpeI[+ S 3,577bi
D7YIIT9R•-RAvemrr>a>�Alm TRrf-Etc cwHROt
14 PA DVAVEMENIT!6AAIIAGS.WATERBORNL SEA 394.32 5SS-OD 51990 173.8 S 65640
0
29 PAINTED PAVEMENT MARKINGS,WATERBORNE,TEMPORARY STA 1640 5 L35A0 MOW 7711
30 PRECUT SYMBOLS AND LEGENDS 1ACH 140 S 600-00 140 0.0 5
31 PAVEMENT MARKPIGS AFAIDVEO STA 3531 S 825,90 10737 72.0 S 73,403:75
32 TEMPORARY TRAFFIC CONTROL LS 1:3 $ .0 13 0.0 5
33 DIRECTIONAL SIGNS,PER DETAILS FACII !040 S 20040 118.0 140 S 2,800-00
34 WttM CLOSURE EACH 36D $ 750.00 250 0,0 S
35 TEMPORARY LANE SEPARATOR SYSTEM UF 460 s 20.00 41" HA S 280.00
S17BTOEAL PAYE%FENT MAF00NG9 AMD TFA73TC LONTROL• 3AIL175
0419+.-FT+R.os.m sASI14RRm
36 WWAULPCSEE0IN 7N1TlUW&AND MLLOIMG-TYPE] I 5Y 1D s 0.65 74DTt7 340I0.7 5 27,145.96
37 WARRANTY SP LO 11$ 065 IT 0.0 -90010 S (51550 65
ale F 1.vN11Ci
38 SILT FENCE.INSTALLATION tF .D S 1.70 SMI-0 •2464 S jamnj
39 SILT FENCEREMOVAL OF SEDIMENT >F 9004 S m 1 00 -9000 S 1700.00
b SIT FEl1C1-REMOVAL OF DEVICE V 1 4U7J) S 02SI 4431.0 •2460
41 EROSION CONTROL MULCHING,HYDROMULCHING ST 1E4.0 S 035 I L6 15S$.D $ L593.55
41 INLET pIU7TERIQN DEVICE,m AL TION DROFOJ EACH 11 4.0 S 1BS-b0 D,0 -40 S 740.
43 !MET PAOTEC7INF DE VICE,IlCTAl1ATIp 517RIJCEJRPUEO EACH 6.D S 6590 120 CLD S 5600
44 INLET PROTECTION DEVICE,MAINTENANCE EACH I 10A7 S 5040 I 3A •7-9 S (95000
RmTOTALSHm%K0WmAw .1 $ 17-747.06
Rzr1FttR ss-•a.•••.•--
45 COR5TRUCDQN$VRVEY LS 1 13S 75.p6QW I 7] 0.0 S -
46 MOBILIZATION t5 L1 S 2ALF00.00 I I1 DO S
47 TEMPORARYACCES EXCAVAT PLACE,MAINTAIN REMOVE AND RESTORE LS 1.000 -10 S
44 TFIAPOPAKY PAVIN I.4 INCH HMA SY 1,493.6 IS 65.00 1 61L.6 •457.0 S {57,330.
SINEGTALAI=-:_=="•• $ 107
m F3
161 PORTABLE OYNAADC MESSAGE BOARD EA)DAY 11 S 270.00 1 6L0 SLA S 71.X0.00
cuITR F�p
3❑DL RED FIATHI%SOLAR STOP SIGH LIGHTS G 4 S 1.76040 1 q0 DA 5
CSAIFY--16
4001 RAILROAD PROTECTIVE INSURANCE LS L IMO.00 LO 0.0 S
462 TRAFFIC HANDHOLE REPLACEMENT G 1 5 1.975.00 10 0,0 S
cava 0300 IS
561 RAILROAD FLAGGING LS I L S 9;475.00 10 04 s-
5002 INCENTIVE 15 1 1 $ S0.OD0.D0 OA 0.0 5
S63 PAVEMENTSMOOTHNESS DEDUCTION t5 I 1 S 1375D01 10 QO S
SUBTOTAL CHANGEORDER5- S 1L,72000
TOTAL PROJECT INCREASE/DECREASE• $ (26,165.681
ORVGIW CONTRACT AMOUNTO7s7812D241. 5 457&57873
Docu Signed by: LwWGE 0IIJx4nt7 x❑x4. S 7.47000
[3[WGE DRDFAR7 OS S 711,07073
/J� -1^ /L of CHANGE ORDER0 •5 92Om
/✓I.TVIO/I`'Iyll/n'lt'IOVC� IL•T� [xANGE ORDER AI 111
004-S 6.97500
CTTYOFWATERLOOAPPROVAI I.I.ORDERRS Ilt/lg2M4I•$ 59.16m
FINALQUANEmrwAmaRr•$ (70Q165-641
T17TA000NtRACTAIAOUNT.S 5170 6E 34
PAYMENTS TO CONTRACTOR
ESTI MATES 245-1 S S,IM16334
(RETAINAGE•S SOADM
CQFO-RACTOK APPROVAL-CFAAR YAUEM LOAF 70TAL PAO TO CONTRACTOR.5 Tt570.9W34