HomeMy WebLinkAboutContract 41956-CO1 (2)DEVELOPER -AWARDED -PROJECT CHANGE ORDER
PROJECT NAME:
Timberland Blvd. & North Beach Street
CHANGE
ORDER No:
CONTRACT:
Water, Storm Drain, Pavin , & Street Lighting
CFA #
2010-057 CITY PARTICIPATION: YES
I
1
CITY PROJECT #
01547
DOE #
6502
WATER PROJECT #
P265-602140154783
SEWER PROJECT #
N/A
TPW PROJECT #
C204-202230169283 C205-202760154783 0206-062230154783
FILE #
X-21435 W-2156
INSPECTOR:
PROJECT MANAGER:
Jim Bowers
Debbie Willhelm
Phone No: 817-994-4728
Phone No: 817-392-2481
DATE: 2/23/2012
CONTRACT UNIT
CONTRACT
DAYS
WATER
SEWER
PAVING
DRAINAGE
STREET LIGHTS
Developer
Cost
City Cost
Developer
Cost
City Cost
Developer
Cost
City Cost
Developer
Cost
City Cost
Developer
Cost
City Cost
ORIGINAL CONTRACT
$123,915.60
$0.00
$0.00
$0.00
$438,373.77
$654,610.51
$248,500.67
$142,223.23
$13,002.15
$41,843.90
150
EXTRAS TO DATE
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0
CREDITS TO DATE
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0
CONTRACT TO DATE
$123,915.60
$0.00
$0.00
$0.00
$438,373.77
$654,610.51
$248,500.67
$142,223.23
$13,002.15
$41,843.90
150
AMOUNT OF PROP. CHANGE ORDER
$16,221.00
$0.00
$0.00
$0.00
$25,110.73
$0.00
($4.312.56;
$0.00
$4,510.00
$0.00
15
REVISED CONTRACT AMOUNT
$140,136.60
$0.00
$0.00
$0.00
$463,484.50
$654,610.51
$244,188.11
$142,223.23
$17,512.15
$41,843.90
165
TOTAL REVISED CONTRACT AMOUNT
PER UNIT
$140,136.60
$0.00
$1,118,095.01
$386,411.34
$59,356.05
REVISED COST SHARE
Dev. Cost: $865,321.37
City Cost: $838,677.64
TOTAL REVISED CONTRACT
$1,703,999.01
CHANGE ORDER #1 IS 100% DEVELOPER FUNDED.
✓ ➢SW
Revised: 10-12-2011
Page 1
You are directed to make the following changes in the contract documents:
Quantities/Amounts in Red Parentheses are deletions
PAY ITEM #
CITY BI#D ITEM
QUANTITY
UNIT
ITEM DESCRIPTION
UNIT PRICE
TOTAL
Unit I - Water
3
N/A
39.00
LF
Pi )e-Pressure-6 Inch PVC - Install
$40.00
$1,560.00
4
N/A
3.00
EA
Valve-6 Inch-gate-w/valve box - Install
$703.00
$2,109.00
5
N/A
1.00
EA
Valve-8 Inch-gate-w/valve box - Install
$1,025.00
($1,025.00)
6
N/A
3.00
EA
Valve-12 Inch-gate-w/valve box - Install
$1,863.00
($5,589.00)
$750.00
8
N/A
3.00
EA
Water Valve Box - Adjust to Grade
$250.00
10
N/A
3.00
EA
Water Vault - Adjust Lid & GV Box to Grade
$1,500.00
$4,500.00
12
N/A
_ (1.00)
EA
Fire Hydrant - Install
$2,400.00
($2,400.00)
$705.00
15
N/A
1.00
EA
1" Irrigation service with Class A meter box - Install
$705.00
18
N/A
1.00
EA
2" Domestic service with Class B meter box - Install
$1,507.00
$1,507.00
19
N/A
39.00
LF
Trench Safety - Install
$1.00
$39.00
New Item 21
N/A
334.00
SY
Remove & Re.lace Concrete Pavement for Water Installation
$45.00
$15,030.00
New Item 22
N/A
1.00
EA
Remove & Re.Iace TY G Ram. for Water Installation
$670.00
$670.00
New Item 23
N/A
7.00
EA
Remove Class A Meter Box Cost from 1" Service Installation Cost
$75.00
($525.00)
($1,110.00)
New Item 24
N/A
(6.00)
EA
Remove Class B Meter Box Cost from 1.5" & 2" Service Installation Cost
$185.00
Unit I - Water
$16,221.00
Unit II - Storm Drain
4
N/A
8.00
LF
Pi )e-36 Inch CL IV - Install
$75.35
($602.80)
7
N/A
5.45
LF
Box Culvert-5 Ft X 3 Ft -- Install
$158.22
($862.30)
($2,448.30)
($59.40)
($339.76)
9
N/A
10.00
LF
Box Culvert-8 Ft X 3 Ft - Install
$244.83
19
N/A
(0.36)
CY
Riprap-12 Inch Rock - Install
$165.00
20
N/A
(339.76)
LF
Trench Safety - Install
$1.00
Unit II - Storm Drain
($4,312.56)
Unit III - Paving
11
N/A
(8.00)
EA
Trees -Permitted - Relocate
$390.00
($3,120.00)
$733.01
13
N/A
883.15
SY
Grass-Hydromulch Seeding -Medians & Parkway - Install
$0.83
15
N/A
1.64
TN
Subic rade-Lime for Stabilization -- Install
$150.00
($246.00)
($11,546.38)
18
N/A
334.00
SY
Pavement-9.5 Inch Concrete - Install
$34.57
22
N/A
(779.46)
SF
Driveway-6 Inch - Install
$8.00
($6,235.68)
$390.00
36
N/A
3
EA
Pavement Marking -Turn Arrows - Install
$130.00
37
NIA
3
EA
Pavement Markin. -Words - Install
$140.00
$420.00
39
N/A
(i,192.0C
LF
Pavement Markin. -Bike Lane-8 Inch Dotted - Install
$1.40
($1,668.80)
43
N/A
1
EA
Sign -Small- Ground Mount - Furnish and Install - Install
$470.00
$470.00
45
N/A
179.00
LF
Pi e-4 Inch PVC Irrigation Sleeves - Install
$10.50
$1,879.50
New Item 62
N/A
6,819.18
SF
Driveway-7 Inch - Install
$6.00
$40,915.08
New Item 63
N/A
8
EA
Remove Trees From Medians
$390.00
$3,120.00
Unit III - Paving
$25,110.73
Unit IV - Street Lighting
New Item 11
N/A
2
EA
Light Assy - D40 - Purchase from City
$2,255.00
$4,510.00
Unit IV - Street Lighting
$4,510.00
Total Change Order Cost - Developer
$41,529.17
Revised: 10-12-2011
Page 2
REASONS FOR CHANGE ORDER
By:
Change Order#1 reflects changes to Developer's portion of contract.
Water meter boxes removed from this contract and added to Kroger project. Pavement Repair due to water installation moved from Paving Improvements to
Water Improvements. Concrete driveway thickness revised to 7" thick. Contractor required to purchase street lights from City. All other changes are
reconciliation of contract amounts to match As -Built conditions.
RECOMMENDED:
a
APPROVED: APPROVED:
Wircelmann & As ciates, Inc.
Name: Maria Bonilla, P.E.
Title: Project Manager
A-S 104 Timber)
By: /
414
Name:
Title:
McMahon Contracting, L.P.
By:
tve D. A L.,; S Name: Chris Young
Title: Superintendent
Revised: 10-12-2011 Page 3