HomeMy WebLinkAboutSub-Surface of Indiana, Inc/Eng/2,500/CO #4/Bridlebourne Drainage ModificationsCITY OF CARMEL
TO: Sub -Surface of Indiana, Inc. CONTRACT CHANGE ORDER NO.: #4
7225 West 700 South DATE: June 20, 2016
Morgantown, IN 46160 PROJECT NAME: Bridlebourne Drainage Modifications
Project No. 13-07
CITY REQ. NO.:
CITY PO NO.: 25291
CITY PO DATE:
You are directed to make the following changes in this Contract:
(Brief Description)
ITEM AMOUNT+) OR (-) DAYS
See Attached Sheets
II. The following referenced Documents further describe the changes outlined in Paragraph I, and are to
be considered a part of this Change Order: R.F.P.: NA W.D.C. No.: NA
Other:
The changes result in the following adjustment of Contract Price and Contract Time:
Contract Price prior to this Change Order $ 357,517.08
Contract Price will be decreased by this Change Order $ 2,500.00
New Contract Price including this Change Order $ 355,017.08
Contract Time Prior to this Change Order NA Days NA Completion Date
Net increased/decreased resulting from this Change Order NA Days
Current Contract Time including this Change Order NA Days NA Completion Date
This Change Order is for full and final settlement of all direct, indirect, impact costs and time
extensions incurred at any time resulting from the performance of the changed work.
The Above Changes Are
Recommended
Department of Enaineerin
ENGINEER
One Civic Square
Address
Carmel IN, 46032
City/State/Zip
By: 04217 Q
n nam
(signature
Phone: (317) 571-2441
The Above Changes Are Ap roved:
CONAccepS T f \
TRACTOR s Brain rd, M
Address
City/State/Zip
int namah , A
re)
A(,
Date: 6 —.50 –A; Date: 2 - .S- moo/&
669
Lori Watson, Member
ATTEST:
BRIDLEBOURNE DRAINAGE MODIFICATIONS - PROJECT NO. 13-07
ITEM
NO.
DESCRIPTION
UNITS
UNIT
PRICE
ORIGINAL ESTIMATE
QUANTITY AMOUNT
FINAL ESTIMATE
QUANTITY AMOUNT
OVERRUNS UNERRUNS
QUANTITY AMOUNT QUANTITY AMOUNT
1
Construction Engineering
LSUM
9,000.00
1.00
9,000.00
1.00
9,000.00
2
Mobilization & Demobilization
LSUM
25,000.00
1.00
25,000.00
1.00
25,000.00
3
Clearing Right of Way
LSUM
17,000.00
1.00
17,000.00
1.00
17,000.00
4
Common Excavation
CYS
7.00
17,975.00
125,825.00
17,975.00
125,825.00
5
Tree, Remove & Replace
EACH
785.00
7.00
5,495.00
7.00
5,495.00
6
Fence, Remove & Replace
LFT
60.00
54.00
3,240.00
54.00
3,240.00
7
Stone Paver, Salvage & Replace
SYS
185.00
55.00
10,175.00
55.00
10,175.00
8
Storm Structure, Remove
EACH
600.00
6.00
3,600.00
6.00
3,600.00
9
Pipe, 12" RCP, Remove
LFT
20.00
117.00
2,340.00
120.00
2,400.00
3.00 60.00
10
Pipe, 15" RCP, Remove
LFT
10.00
220.00
2,200.00
232.00
2,320.00
12.00 120.00
11
Pipe, 18" RCP, Remove
LFT
10.00
232.00
2,320.00
246.00
2,460.00
14.00 140.00
12
Pipe, 24" RCP, Remove
LFT
15.00
151.00
2,265.00
144.00
2,160.00
7.00 105.00
13
Curb, Concrete, Remove
LFT
18.00
44.00
792.00
54.00
972.00
10.00 180.00
14
Curb, Concrete
LFT
57.00
44.00
2,508.00
54.00
3,078.00
10.00 570.00
15
Coarse Aggregate, #2 Stone
TONS
20.00
210.00
4,200.00
210.70
4,214.00
0.70 14.00
16
Structural Backfill
CYS
40.00
34.00
1,360.00
34.00
1,360.00
17
Pipe, Circular, RCP, 18 IN
LFT
43.00
140.00
6,020.00
140.00
6,020.00
18
Pipe, Circular, RCP, 30 IN
LFT
57.00
151.00
8,607.00
144.00
8,208.00
7.00 399.00
19
Pipe, Circular, RCP, 36 IN
LFT
57.00
586.00
33,402.00
586.00
33,402.00
20
Manhole, Type J
EACH
41100.00
4.00
16,400.00
5.00
20,500.00
1.00 4,100.00
21
Concrete End Section, 18 IN
EACH
400.00
2.00
800.00
2.00
800.00
22
Concrete End Section, 30 IN
EACH
600.00
1.00
600.00
1.00
600.00
23
Concrete End Section, 36 IN
EACH
850.00
2.00
1,700.00
2.00
1,700.00
24
Compacted Aggregate, No. 8
TONS
18.00
29.00
522.00
197.72
3,558.96
168.72 3,036.96
25
Maintenance of Traffic
LSUM
1,700.00
1.00
1,700.00
1.00
1,700.00
26
Mobilization & Demobilization for Seeding
EACH
500.00
2.00
1,000.00
2.00
1,000.00
27
Catch -All Inlet Protection
EACH
250.00
4.00
1,000.00
4.00
1,000.00
28
Silt Fence Inlet Protection
EACH
100.00
3.00
300.00
3.00
300.00
29
Silt Fence
LFT
1.33
2,860.00
3,803.80
1,840.00
2,447.20
1,020.00 1,356.60
30
Erosion Control Blanket
SYS
1.52
3,957.00
6,014.64
3,957.00
6,014.64
31
Riprap, Class 2
TONS
45.00
305.00
13,725.00
184.36
8,296.20
120.64 5,428.80
32
Rock Check Dam
EACH
825.00
3.00
2,475.00
1.00
825.00
2.00 1,650.00
33
Seeding & Restoration
SYS
0.90
31,417.00
28,275.30
31,417.00
28,275.30
34
Dewatering
LSUM
4,315.26
1.00
4,315.26
1.00
4,315.26
C01
Change Order#1 - Waterline Work
LSUM
6,860.62
1.00
6,860.62
1.00 6,860.62
CO 2 Change Order #2 - Light Pole & Trees
LSUM
3,394.90
1.00
3,394.90
1.00 3,394.90
CO 3 Change Order #3 - Final
LSUM
Page 1 of 2
CO 4 Change Order #4 - Spruce Trees Deduction LSUM 2,500.00 0.00 0.00 1.00 -2,500.00 1.00 2,500.00
TOTALS 1 347,980.001 355,017.08 18,476.48 11,439.40
7,037.08
Page 2 of 2
BRIDLEBOURNE DRAINAGE MODIFICATIONS
(PROJECT NO. 13-07)
CHANGE ORDER #4
Item No. Item
5 Tree, Remove and Replace - 7 Norway Spruce trees did not survive the winter
months. The trees were removed and new Norway Spruce trees were replanted by
the HOA. A deduction was made for the loss of the trees.
(Underrun LSum = $2,500.00)
7
checks payable to Sub -Surface of Indiana, Inc. Payment is expected within 30 days unless other mutually agreeable arrangments have been made.
CUSTOMER - City of Carmel
PROJECT - Bridlebourne Drainage Modifications, Project No.
13-07
CONTRACTOR - Sub-Surface of Indiana. Inc.
FINAL
RETAINAGE PAY ESTIMATE NO. 6
For work done during the period
of:
11/16/2015
through 6/30/2016
�
Bid Unit
Scheduled
Quantity
Installed in
Quantity I
(
Total Quantity
Total Pay to
Total Pay this
Description
Bid Quantity
Price
Amount
Previous Pay
Installed this
1
To Date
Date
Estimate
n
Estimates
pay Estiamte
f
1
Construction Engineering
1
LS
$ 9,000.00
$9,000.00
1.00
LS I
LS
1.00
LS
$9,000.00
$
2
Mobilization & Demobilization
1
LS
$ 25,000.00
$25,000.00
1.00
LS
LS
1.00
I LS
$25,000.00
$
3
Clearing of Right of Way
11
LS
$ 17,000.00
$17,000.00
1.00
LS
LS
1.00
LS
$17,000.00
$
4
Common Excavation
17,975.
CYS
$ 7.00
$125,825.00
17975.001 CYS I
CYS
17975.00 I CYS
$125,825.00
$
5
Tree, Remove and Replace
7
EA
$ 785.00
$5,495.00
7.00
EA
EA
7.00
EA
$5,495.00
$
6
Fence, Remove and Restore
54
LFT
$ 60.00
$3,240.00
54.00
LFT
LFT. {
54.00
LFT
$3,240.00
$
7
Stone Paver, Salvage and Replace
551
SYD
$ 185.00
$10,175.00
55.00
SYD
SYD
55.00
, SYD
$10,175.00
$
8 1
Storm Structure, Remove
61
EA
$ 600.001
$3,600.00
6.00
EA j
EA
6.00
EA
$3,600.00
$
9
Pipe, 12" RCP, Remove
1201
LFT
$ 20.00
$2,400.00
120.00
LFT
LFT
120.00
LFT
$2,400.00
$
10
Pipe, 15" RCP, Remove
2321
LFT
$ 10.00
$2,320.00
232.00
LFT
LFT
232.00
LFT
$2,320.00
$
11
Pipe, 18" RCP, Remove
2321
LFT
$ 10.00
$2,320.00
246.00
LFT
LFT
246.00
LFT
$2,460.00
$
12
Pipe, 24" RCP, Remove
1511
LFT
$ 15.00
$2,265.00
144.87
LFT
LFT
144.87
LFT
$2,173.05
$
13
Curb, Concrete Remove
44
LFT
$ 18.00
$792.00
54.00
LFT
LFT
54.00
LFT
$972.00
$
14
Curb, Concrete
44
LFT
$ 57.00
$2,508.00
54.00
{ LFT
LFT
54.00
I LFT
$3,078.00
$
15
Coarse Aggregate, #2 Stone
210
TON
$ 20.00
$4,200.00
210.70
TON
TON
210.70
TON
$4,214.00
$
16
Structural Backfill
34
CYS
$ 40.00
$1,360.00
34.00
CYS
CYS
34.00
CYS
$1,360.00
$
17
Pipe, Circular, RCP, 18 IN
140
LFT
$ 43.00
$6,020.00
140.00
LFT
LFT
140.00
LFT
$6,020.00
$
18
Pipe, Circular, RCP, 30 IN
151
LFT
$ 57.00
$8,607.00
144.00
LFT
LFT
144.00
LFT
$8,208.00
$
19
Pipe, Circular, RCP, 36 IN
586
LFT
$ 57.00
$33,402.00
586.00
LFT
LFT
586.00
LFT
$33,402.00
$
20
Manhole, Type J
5I
A
$ 4,100.00
$20,500.00
5.00
EAI
EA
5.00
EA
$20,500.00
$
21
Concrete End Section, 18 IN
2
EA
$ 400.00
$800.00
2.00
EA
EA
2.00
EA
$800.00
$
22
Concrete End Section, 30 IN
1
EA
$ 600.00
$600.00
1.00
EA
EA
1.00
EA
$600.00
$
23
Concrete End Section, 36 IN
2
EA
$ 850.00
$1,700.00
2.00
EA
EA
2.00
EA
$1,700.00
$
24
Compacted Agreggate, No. 8
129
TON
$ 18.00
$2,322.00
197.72
TON
TON
197.72
TON
$3,558.96
$
25
Maintenance of Traffic
1
LS
$ 1,700.00
$1,700.00
1.00
LS
LS
1.00
LS
$1,700.00
$
26 t
Mobilization & Demobilization for Seeding
2
EA
$ 500.00
$1,000.00
2.00
EA
EA
2.00
EA
$1,000.00
$
27
Catch-All Inlet Protection
41
EA
$ 250.00
$1,000.00
4.00
I EA
EA
4.00
EA
$1,000.00
$
28
Silt Fence Inlet Protection
3
EA
$ 100.00
$300.00
3.00
EA
EA
3.00
EA
$300.00
$
29 '
Silt Fence
2,860) LFT
$ 1.33
$3,803.80
2100.00
1 LFT
LFT
2100.00
LFT
$2,793.00
$
30
Erosion Control Blanket
3,957
SYS
$ 1.52
$6,014.64
3957.00
SYS
SYS ! 3957.00
SYS
$6,014.64
$
31
Rip Rap, Class 2
3051
TON
$ 45.00
$13,725.00
184.66
TON
TON 1
184.66
TON
$8,309.70
$
32 '
Rock Check Dam
$ 825.00
$2,475.00
1.00
EA
EA
1.00
EA
$825.00
$
33
Seeding & Restoration
31,4171 SYS
$ 0.90
$28,275.30
31417.00
SYS
SYS
31417.00
SYS
$28,275.30
$
34
Dewatering
1 I
LS
$ 4,315.26
$4,315.26
1.00
LS
LS
1.00
LS
$4,315.26
$
35 {
Chane Order No. 1 - Waterline Work
1
LS
$ .6,860.62
$6,860.62
1.00
LS
I LS
1.00
LS
$6,860.62
$
36
Chan a Order No. 2 - Light Pole & Item No. 5 Trees 1
LS
$ 3,394.90
$3,394.90
1.00
I LS
LS
1.00
LS
$3,394.90
$
37
Chane Order no. 3 - Final Reconcile all Units
1
LS
$ 6,798.44
$6,798.44
1.00
LS
LS
1.00
LS
$ 372.35
$
38
Change Order No. 4 - Tree Remove/Replace
1
LS
$ 2,500.00
$2,500.00
0.00
LS
LS
0
LS
$ 2,500.00
$
39
40 !
I
I
{
1
$355 017.08
$355 017.08
TOTAL
PAY THIS
ESTIMATE
$
(2,500.00)
TOTAL PAY TO
DATE
$355,017.08
DEDUCT 10% RETAINAGE, UNTIL 50% COMPLETE THEN 0% RETAINAGE, 5% AT END OF PROJECT
$0.00
DEDUCT PREVIOUS NET PAY ESTIMATE(S) NO. 1 & NO. 2 & NO. 3 & NO. 4 & NO. 5
$357,517.08
ftETr/AItdJAGE *
$0.00
City of Carmel Signature
Date
City
f Carmel Ins ector ature
Date
It P\M��
�� -
(__� - '77�
O
Sy&Surkce
of Indiana Si cure
Date
7
checks payable to Sub -Surface of Indiana, Inc. Payment is expected within 30 days unless other mutually agreeable arrangments have been made.