Press Alt + R to read the document text or Alt + P to download or print.
This document contains no pages.
HomeMy WebLinkAboutChange Order - 1Docusign Envelope ID: 13FF17E5-7ED9-4D0B-8939-3AF98308C84C
0.
Change Order No. 1
Contract Title: South 7 th Street Corridor Improvements
Contractor: Active Construction Inc.,
Contract No.: CAG-24-109
Federal Aid No.: CRPUL-CM-1292(003)
181 Ordered by Engineer D Force Account
D Proposed by the Contractor (VECP) 181 Bid Item
D Unilateral D Bid Item Price Adjustment
D Lump Sum
Affects DBE Work: □No 181 Yes If yes, must receive concurrence from Local Programs
prior to execution.
Original Contract:
Current Contract:
Estimated Net Change This Order:
New Contract:
Prepared By:
Wayne Rollins 4/tJ/202.5
Resident Engineer Date
Reviewed By:
�iz: U(//4'::: 4/14/25
Engineer of Record Date
Reviewed By: P/f. /4)�
01-/19/ZOZ.5 V
City of Renton Project Manager Date
Reviewed By:
City Attorney Date
1
Amount Working Days
$1,887,887.00 60
$1,887,887.00 60
$6,620.88 0
$1,894,507.88 60
I�
�i(n eer IOtv of ''""" T <aosportatioo
Design Manager)
Consent By:
Surety (Greater than 25% cost and/or 20%
time increase)
Endorsed By:
��·� C�a�
Executed By· DocuSigned by:
'Date
Date
5/7/25
Date
Martin Pastucha 5/14/2025 1 12: 23 PM PDT
City of Renton Public Wor s
Administrator/ Mayor
Date
Change Order No.
Contract Title: South 7 th Street Corridor Improvements
Contract No. CAG-24-109
Page 1 of 11
Approved by Cheryl Beyer via email 4/17/2025
CAG-24-109, CO #1-25
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
THE CONTRACT IS MODIFIED AS FOLLOWS:
Description of Change:
The contractor shall be compensated for excavation activities where the payment for
the activity isn't already incidental to the bid item description.
Proposal Schedule of Prices:
The addition of Schedule A item "Bid Item A-76 Structure Ex Class B incl Haul and
Shoring" will be $472.92 per CY for a total of 14cy totaling $6,620.88
Specification and/or Special Provision:
Description: The contractor shall excavate approximately 2cy for 7 Type 1 catch basins
totaling 14cy of excavation and haul.
Measurement: This item shall be measured by cubic yard.
Payment: Bid Item A-76 Structure Ex Class B incl Haul and Shoring. Item will be paid by
the cubic yard and include excavation, haul and shoring(if needed).
Materials: This is an excavation (removal) activity and no materials are being supplied.
Plans: There are no changes to current contract plans, this is an activity which wasn't
included in the original contract.
REASON FOR CHANGE: The contract did not contain a vehicle for payment of the excavation
and removal of unused material during the excavation of the 7 Type 1 catch basins for this
project
EQUITABLE ADJUSTMENT: This Change Order does include an equitable adjustment per Section
1-09.4 of the 2024 WSDOT/APWA Standard Specifications.
Estimated Cost:
$6,620.88
Extended Overhead:
See Page 4
Force Account Time related
damages per 1-09.6, 6.d.:
See Page 4
Total:
$6,620.88
Change Order No. 1
Contract Title: South 7`h Street Corridor Improvements
Contract No. CAG-24-109
Page 2 of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
* Type dollar amounts in for each of the 1st 3 rows, then right click
dollar amount on fourth row and select "update Field".
EXTENSION OF TIME: There is no extension of time in this change order.
AFFECTS DBE WORK: This Change Order adds funds to an activity already captured by the
contract documents. The excavation, shoring and haul necessary for installment of the 7 catch
basins was known and this change order adds funds to the removal of material which shall now
be paid. The DBE (Silverstreak Trucking) will be removing the 14cy of excavated material.
Sections 1-04.4 and 1-04.5 of the 20xx WSDOT/APWA Standard Specifications shall govern
this Change Order. The Work of the referenced Contract is modified to include the changes
detailed herein. The payment provided for herein shall constitute the complete and final
settlement for all costs of labor, equipment, materials, overhead, profit, permit fees, and all
other claims that may be made by the Contractor as a result of this change.
To be attached to Change Order:
❑ 1-Field Directive/Request for Information Response
® 2-Estimated Change Order Cost
❑ 3-Plans
® 4-Change Order Quotation
® 5-Project Labor List
® 6-Force Account Equipment Rate Request (DOT Form 422-010 EF)
❑ 7-Equitable Adjustment Determination
❑ 8-Additional Working Days Calculation
Change Order No
Contract Title:
Contract No.
1
South 7`h Street Corridor Improvements
CAG-24-109
Page 3 of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
Change Order DBE Participation Tracking (LAG 26.35)
Project name: South 7th Street Corridor Improvements
CAG Number: CAG-24-109
Date: 04/18/2025
COA DBEs
Sub -contractor name
Bid Item
Number
Description
Change
Order
Contract COA
Commitment
Change Order
Amount (+/-)
Net Change Order
Amount Assigned
to COA DBE
New COA DBE
Participation by
Subcontractor
and Bid Item
Current COA DBE
Participation (may
be changed by
WSDOT)
Silverstreak Trucking
A-76
Structure Ex Class
1
$19,995.00
$6,620.88
$291.20
$20,286.20
$19,995.00
$0.00
$0.001
$0.00
$0.00
$0.001
$0.00
$0.00
$0.001
$0.00
Cumulative
$19,995.00
$6,620.88
$291.20
$20,286.20
$19,995.00
Green City Landscaping
$198,808.00
$0.00
$0.00
$198,808.00
$198,808.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Cumulative
$198,808.00
$0.00
$0.00
$198,808.00
$198,808.00
Obunco Engineering
$25,965.00
$0.00
$0.00
$25,965.00
$25,965.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Cumulative
$25,965.00
$0.00
$0.00
$25,965.00
$25,965.00
Hi -Grade Asphalt
$97,770.00
$0.00
$0.00
$97,770.00
$97,770.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Cumulative
$97,770.00
$0.00
$0.00
$97,770.00
$97,770.00
Totals
$342,538.00 $6,620.88 $291.20 $342,829.20 $342,538.00
Non-COA DBEs
Bid Item
Number
Description
Change
Order
Original
Contract
Amount
Change Order
Amount (+/-)
Original Contract
amount Assigned
to non-COA DBE
Net Change
OrderAmount
Assigned to non-
COA DBE
New non-COA DBE
Status by
subcontractor and
bid item
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Cumulative
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Cumulative
$0.00
$0.00
$0.00
$0.00
$0.00
Totals $0.00 $0.00 $0.00 $0.00 $0.00
Current Contract COA DBE Participation $342,538.00
Available Current Contract Non-COA DBE Participation $0.00
Current Contract COA plus non-COA DBE Participaton $342,538.00
Amount of COA plus non-COA DBE Participaton Applied to COA (may be changed by WSDOT) $342,538.00
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
4M,
INDEPENDENT COST ESTIMATE
Project:
South 7th St Corridor Improvements
Date:
4/8/2025
Owner:
City of Renton
Project No:
CAG-24-109
Prime Contractor:
Active Construction Inc.,
Fed Aid No:
CRPUL-CM-1292(003)
Subcontractor:
Description of Work:
The contractor shall excavate approximately 2cy for 7 Type 1 catch basins totaling 14cy of excavation and
haul.
'
STRAIGHT TIME
OVERTIME
DOLLAR
AMOUNT
PRODUCTION RATE
OCCUPATION
HOURS
VVVVR
HOURS VVVVR
$101.96
$96.97
$91.93
Foreman
10.5
$ 1,070.58
$ 1,018.19
$ 965.27
Group 2
10.5
Group 4 Operator
10.5
2% Paid Sick Leave
$ 61.08
LABOR SUBTOTALS:
$ 3,054.04
29%OHP: $ 885.67
TOTAL: $ 4,000.79
6
HOURS
WORKING
HOURS
STANDBY
ADJUSTED
RATE
STANDBY
RATE
DOLLAR
AMOUNT
EQUIPMENT DESCRIPTION
Foreman Truck
10.5
24.23
$ 254.42
6yd Onsite Dump Truck
10.5
37.66
$ 395.43
644k Deere Loader
85G JD Excavator
5.3
83.94
$ 444.98
10.5
74.23
$ 779.42
EQUIPMENT
$ 1,874.15
21%OHP: $ 393.57
TOTAL: $ 2,267.72
6
REFERENCE
INVOICE#
QUANTITY
UNIT
PRICE
DOLLAR
AMOUNT
DESCRIPTION
MATERIAL SUBTOTALS:
$ -
21%OHP: $
TOTAL: $
4 AM Lei
EST. DATE OF
SERVICE
QUANTITY
UNIT
ESTIMATED
COST
DOLLARAMOUNT
DESCRIPTION
Remove Dirt
14
cy
$20.80
$ 291.20
SERVICE SUBTOTALS:
$ 291.20
21% OHP: $ 61.15
TOTAL: $ 352.35
Resident Engineer (RE) Date
ICE SUBTOTAL: $ 6,620.87
ADJUSTMENT (see comment): $ 0.01
ICE TOTAL: $ 6,620.88
Comments I Notes:
The contract did not contain a vehicle for payment of the excavation and removal of unused material during the excavation of the 7 Type 1
catch basins for this project. This is an independent cost analysis for the activity.
ADJUSTMENT: An amount of 0.01 was added to round up to the nearest cent.
1 of 1 Page 4 of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
UNION
GROUP
HOURLY
WA PAID
SICK LEAVE
FRINGE
WIC
TAXES
W 48%
STRAIGHT
TIME
TIME &
ONE. FiALF
DOUBLE
TIME
Uboren
GROUP(
5
3397
$
035
5
1521
5
244
$
504
S
5751
S
7635
$
9640
GROUP IIA (FLAGGER)
5
3853
5
0.96
$
1521
S
244
$
572
$
62.86
$
84.91
$
106.97
GROUP IIB (FLAGGER
SUPERVISOR)
5
4200.
$
105
s
1521
$
244
$
623
$
6693
S
90,97
$
11501
GROUP IIC
S
4519
$
113
5
1S 21
5
244
$
6.71
$
70.68
5
W54
$
12241
GROUP III
$
4753
S
119
S
1521
$
2.44
$
70S
$
73.42
5
10063
$
127.63
GROUP IV
$
4861
5
122
S
15 21
5
2.44
$
722
$
74.69
5
10251
$
13034
GROUPV
$
4936
5
123
S
1521
5
2.44
$
733
$
7557
5
10382
$
13208
GROUPV(A)
5
S095
S
127
$
IS 21
5
2.44
5
7S6
S
77,43
S
10660
$
135.76
GROUP VI (Tunnel Work)
5
50,95
$
1.27
$
1521
S
2.44
$
756
$
77,43
5
106.60
$
135.76
Apprentice 600 o (0 - 1000 hrs)
S
30.57
5
076
5
1521
5
2a4
S
454
S
5152
$
7102
S
9852
Apprentice 700o (1001 - 2000 hrs)
S
3S.67
5
089
S
15 21
$
2 44
5
529
S
5949
5
7991
5
100.33
Apprentice 80°-o (2001 - 3000 hrs)
$
4076
5
102
$
1521
5
244
5
605
5
65.48
5
98.81
5
112.14
Apprentice 851io (3001 - 4000 hrs)
$
43,31
$
1.08
5
15.21
5
244
5
6.43
S
68.47
$
93.25
$
119.04
Apprentice 90110 (4001 - 5000 hrs)
5
4586
5
1.15
5
15 21
$
244
S
6.81
5
7146
5
9770
5
123.95
Apprentice 95% (5001 - 6000 hrs)
$
48.40
S
1.21
5
1s11
5
244
5
719
S
74.44
5
102.1s
5
129.96
Foreman
5
62 37
S
1 55
5
1521
$
244
5
923
5
9060
S
12619
5
161 77
OPeraton
GROUP IAAA
$
6127
5
153
$
2657
S
244
5
909
5
10090
$
13597
$
17105
GROUP IAA
5
6040
S
151
S
2657
S
244
5
897
5
9989
S
13446
$
16903
GROUP IA
$
5954
5
149
$
2657
S
244
5
894
S
9889
S
112 95
$
16703
GROUP 1
$
58 67
$
1.47
$
2657
$
244
5
871
S
9785
$
331.43
5
265.02
GROUP 11
S
57.92
$
1.45
5
26.57
$
2.44
5
8.60
$
96.97
5
130.13
$
263.28
GROUP III
S
57 27
$
143
5
26 57
S
2 4d
5
850
S
96.21
$
128.99
$
161.77
GROUP IV
S
53.62
5
1,34
5
16.57
5
2.44
5
7%
$
91.93
5
12262
$
15331
Apprentice 1st 1000 hrs 65°o
$
37.23
$
093
$
26.57
$
2,44
5
5.53
$
72.69
5
9400
$
115.30
Apprentice2nd 1000hrs 70"o
5
4009
$
100
$
2657
S
244
5
595
$
7605
5
99.00
S
121.94
Apprentice 3rd 1000 hrs 75%
5
4295
$
107
$
2657
5
244
5
639
S
7941
5
10399
5
12958
Apprentice 4th I WO hrs 80%
S
4S 82
$
I is
5
16.57
5
244
$
690
$
82 77
5
10999
S
135 22
Apprentice 5th 1000 hrs 90o'o
$
51.54
$
1.29
$
26.57
5
2.44
5
7.65
$
8949
5
118.99
$
14850
Apprentice 6th 1000 hrs 95%
$
54.41
5
1.36
$
26.57
$
2.44
$
908
5
92.85
$
123.99
$
15513
Foreman
S
62.17
$
1.55
$
26.57
5
244
5
9.23
S
101.96
S
137.55
5
173 13
Teamster
King. Pierce and Snohomish Counties ONLY
I A
5
5163
S
1 29
5
24.32
5
1.63
5
7.66
$
86.53
5
116.08
$
145 64
1
5
S0.63
5
1.27
$
24 32
5
1.63
S
7 S2
5
8S.36
$
114.34
S
14332
II
5
49.79
5
1.24
$
24.32
S
3.63
$
7.39
5
84.37
5
112.87
$
141.37
III
$
46.98
S
1.17
$
24 32
5
163
S
6.97
5
81.07
$
107,97
S
134.86
IV
5
4201
5
1.05
$
24.32
$
1.63
$
6.24
5
7S.25
1 $
99.29
$
123. 34
Mechanic
$
50.18
$
1.25
5
24 32
$
1 63
S
745
$
94.83
5
113.55
$
142.28
Mechanic Helper
$
49.49
5
1.24
$
24 32
$
1.63
$
7.35
5
84,02
5
112.35
5
14068
Foreman
$
59.30
$
1 48
5
24 32
1 5
1.63
5
8.80
5
9S53
5
12947
5
16342
Page 5 of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
`` EquipmentWatch
www. egwpme nrwatch. corn
All prices shown in US dollars ($)
Adjustments for 400 in undefined March 27, 2025
Miscellaneous 4X2 112 290 CONV GAS
On -Highway Light Duty Trucks
Size Class: It
200 - 299 hp
Weight
NIA vv�
Configuration for 4X2 112 290 CONV GAS
Axle Configuration 4X2 Cab Type Conventional
Horsepower 290 hp Power Mode Gasoline
Ton Rating 112
Blue Book Rates
FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost.
Ownership Costs Estimated Operating FHWA Rate.**
Costs
Monthly Weekly Daily Hourly Hourly Hourly
Published Rates USD $2.320.00 USD $650.00 USD $165.00 USD $25.00 USD $10.56 USD $23.74
Adjustments
Reg:.on ( Washington,
103.7%)
Model Year (2025: 1003b)
Adjusted Hourly Ownership
Cost (100%)
Hourly Operating Cost (100%)
Total:
USD $85.84 USD $24.05
USD $2,405.84 USD $674.05
USD $6.11 USD S0.93
USD $171.10 USD S25.92
USD $10,56
USD $24.23
Non -Active Use Rates Hourly
Standby Rate USD $8.50
Idling Rate USD $17.37
Rate Element Allocation
Element
Percentage
Value
Depreciation (ownership)
33.11%
USD $768.21/mo
Overhaul (ownership)
37.830A
USD $877.60/mo
CFC (ownership)
12,57%
USD $291.59/mo
Indirect (ownership)
16.49%
USD S382.60/mo
Fuel (operating) @ USD 3.03
35.04%
USD $3.70/hr
Revised Date, 1st quarter 2025
These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates,
these rates may not match Rental Rate Blue Book'
Print. Visit the Cost Recovery Product Guide on our Help page for more information.
The equipment represented in this report has been exclusively prepared for (mikero@activeconstruction.com)
All material herein ,t 2003-2025 Randall -Reilly M rights reserved. Page 6 Of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
EquipmentWatch .
v,ww . e q u p m e n rw a tc h. c o m
All prices shown in US dollars ($)
Adjustments for 263 in undefined March 27, 2025
Miscellaneous 4X2 6YD DSL
On -Highway Rear Dumps
Size Class.
Ft
19,502 - 26,000 Ibs
Weight
8404 Ibs VIP*
Configuration for 4X2 6YD DSL
Axle Configuration
4X2
Horsepower
200.0 hp
Maximum Gross Vehicle Weight
25000.0 Ibs
Power Mode
Diesel
Struck Capacity
5.0 - 6.0 cu yd
Blue Book Rates
" FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly
estimated operating
cost.
Ownership Costs
E timat" operating
FHWA Rate—
( asts
Monthly
Weekly
Daily
Hourly
Hourly
Hourly
Published Rates
USD $2.195.00
USD $615.00
USD $155.00
USD $23.,
USD $27.77
USD $40.24
Adjustments
Region ( Tacoma,
USD $48.29
USD $13.53
USD $3.41
"s9. �.51
Washington 102.2%)
Model Year (2000: 77.59%)
(USD $502.82)
(USD $140.88)
(USD $35.51)
t 'SD .' 27)
Adjusted Hourly Ownership
-
-
-
Cost (100%)
Hourly operating Cost (100%)
Total:
USD $1.740.47
USD $487.65
USD $D7 90
USD $18.24
USD $27,77
USD S37.66
Non -Active Use Rates
Hourly
Standby Rate
USD $6.85
Idling Rate
USD $29.71
Rate Element Allocation
Element
Percentage
Value
Depreciation (ownership)
48.27%
USD $1,059.47/mo
Overhaul (ownership)
30.69%
USD $673.59/mo
CFC (ownership)
10.39%
USD $228.101mo
Indirect (ownership)
10.65%
USD $233.84/mo
Fuel (operating) @ USD 3.54
71.37%
USD $19.82/hr
Revised Date 1st quarter 2025
These are the most accurate rates ru.
-hi selected Revision Date(s). However, due to more frequent online updates,
these rates may not match Rental Rate Blue Book'
Print. Visit the Cost Recovery P•odL -t GL. a on our Help page for more information.
The equipment represe. let, . this report has been exclusively prepared for (mikero@activeconstructlon.com)
Page 7 of 11
All material herein :r7 2003-2025 Randall -Reilly AN rights reserved.
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
EquipmentWatch -
www,equipmentwatc h. com
All prices shown in US dollars ($)
Adjustments for 410 in undefined March 27, 2025
Deere 644K (disc. 2019)
4-Wd Articulated Wheel Loader,
Sae Class', _
225 - 249 hpWeight
/
404171bs
Configuration for 644K (disc. 2019)
riu-secav;er 229.0 hp
Operator Protection
ROPS
'.rrei rn -de Diesel
Blue Book Rates
•• FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating
cost.
Ownership Costs
Ecbma' a 1 ng FHWA Rate^
OSts
Monthly
Weekly
Daily
Hourly
Ho,...y Hourly
Published Rates USD$7, 795.00
USO$2,185.00
USD$545.00
USD$82.00
i-.i;'th.%u U, ai SH�.ne
Adjustments
Reg;on ( Washington USD $304.01
USD $85.21
USD $21.25
USD $3.2,
103.9%)
Model Year (201198.31%) (USD $136.77)
(USD $38.34)
(USD $9.56)
(-'So 1.44)
Adjusted Hourly Ownership -
-
-
-
Cost (100%)
Hourly operating Cost (100%)
-
Total: USD $7,962.23
USD $2,231.88
USD $556.69
J S83.76
USD $38.70 USD $83.94
Non -Active Use Rates
Hourly
Standby Rate
USD $30.32
Idllna Rate
USD $59.56
Rate Element Allocation
Element
Percentage
value
Depreciation (ownership)
39.2%
USD $3,055.73/mo
Overhaul (ownership)
32.97%
USD $2,570.04hno
CFC (ownership)
17.62%
USD $1,373.46/mo
Indirect (ownership)
-; ?} 10.21%
USD $795.77/mo
Fuel (operating) @ USD 3.54
37%
USE) $14.32fhr
Revised Date 1st quarter 2025
These are the most accurate rates for the
elected Kevision Date(s). However, due to more frequent online updates,
these rates may not match Rental Rate Blue Book"
Print. Visit the Cost Recovery Product
d, on ,ur Help page for more information.
The equipment representer' in his report has been exclusively prepared for (mikero@activeconstruction.com)
NI malenal herein s, 2003.2025 Randall -Reilly AN rights reserved Page 8 Of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
EquipmentWatch
www. equip menaratch con)
All prices shown in US dollars ($)
Adjustments for 534 in undefined
March 27, 2025
Deere 85G
Crawler Mounted Hydraulic Excavators
Size Class.
8.5 - 10.4 mt
Weight
NIA
Configuration for 85G
Horsepower 57.0 hp
Operating Weight
19244.0 Ibs
Power Mode Diesel
Blue Book Rates
FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cast.
Ownership Costs
Estimated Operating FHWA Rate —
Costs
Monthly
Weekly
Daily
Hourly
Hourly Hourly
Published Rates USD $8,735.00
USD $2,445.00
USD $610.00
USD $92,00
USD $22.22 USD $71,85
Adjustments
Region ( Washington. USD $428.02
USD $119.81
USD $29.89
USD $4.51
104.9%)
Model vPar (2019 99.9%) (USD $9.30)
(USD $2.60)
(USD $0.65)
(USD $0.10)
Adjusted Hourly Ownership -
-
-
Cost (100%)
Hourly Operating Cost (100%)
Total: USD $9,153.71
USD $2,562.20
USD $639.24
USD $96.41
USD $22.22 USD $74.23
Non -Active Use Rates
Houma
Standby Rate
USD $30.27
Idling Rate
USD $55.84
Rate Element Allocation
Element
Percentage
Value
Depreciation (ownership)
31.38%
USD $2.740.83/mo
Overhaul (ownership)
41.81%
USD $3,651.90/mo
CFC (ownership)
16.89%
USD $1,475.11/mo
Indirect (ownership)
9.93%
USD $867.15/mo
Fuel (operating) @ USD 3.54
17.24%
USD $3.83/hr
Revised Date 1st quarter 2025
These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates,
these rates may not match Rental Rate Blue Book'
Print. Visit the Cost Recovery Product Guide on our Help page for more information.
The equipment represented in this report has been exclusively prepared for (mikero@activeconstruction.com)
NI material herein gj 2003-2025 Randall -Reilly All rights reserved.
Page 9 of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
C Outlook
CAG-24-109 South 7th Corridor Improvements I Pipe Excavation and Backfill
From Codey Ayres <codeya@activeconstruction.com>
Date Wed 4/2/2025 7:14 AM
To Wayne Rollins <wrollins@kbacm.com>
Cc Jesse M. Martin<jessem@activeconstruction.com>; Jason Eley<jasone@activeconstruction.com>; Nate
Brueher <nateb@activeconstruction.com>; Chris Lyons <clyons@kbacm.com>
Good morning Wayne,
While reviewing the measurements and payments for upcoming work, we believe there are
some missing pay items associated with the storm. Specifically, bid item A22.
A22 — Catch Basin Type — 1 (Specification Section 7-05)
Standard specification 7-05.4 Manholes, Inlets, Catch Basins, and Drywells — Measurement
referenced 2-09 for Structure excavation Class B and Structure excavation class B including
haul.
2-09.3(2) — Classification of Structure Excavation Clarifies that structure excavation for
structures such as manholes and catch basins shall be considered Structure Excavation Class
B. This also states that "...Shoring, or extra excavation, outside the neat lines of the Structure
excavation Class B shall be classified as showing or extra excavation Class B."
2-09.5 — Payment States that Structure Excavation class B will be paid per Cubic Yard. There is
no Structure excavation class B bid item included in the proposal.
2-09.5 also states that is there is no Bid item for shoring or extra excavation Class B on a
square foot basis and the nature of the excavation of the excavation is such that shoring or
extra excavation is required as determined by the engineer, payment to the the contractor for
the work will be made in accordance with section 1-04.4.
I dug into the special provisions, and I can't find any adjustment or supplementation to these
specifications that would make excavation and backfill incidental to the bid item.
Can you take a look into this and let me know if I'm missing anything?
Thank you,
ACtll.
.,k,
CODEY AYRES I Project Manager
0: 253 248-1091 1 M: 206 724-2245 1 F: 253 248-1092 1
"GET ACTIVE"
P.O. Box 430, Puyallup, WA 983711 www.activeconstruction.com I m�kyag=,tiveconstruction.com
ACI is an Equal Opportunity Employer I FOLLOW US: M
Page 10 of 11
Docusign Envelope ID: 13FF17E5-7ED9-4DOB-8939-3AF98308C84C
ACTIVE
ACICONSTRUCTION ADDITIONAL WORK SUMMARY
INC.
A.C.I. CAG-24-109 South 7th Street Corridor Improvements A.C.I. PHASE
PROJECT CODE
24-043 DATE WORK PERFORMED: TBD
DESCRIPTION OF WORK
Structure Excavation (7EA Type-1's) (assume native backfill) (2cy/ea)
LABOR CLASS / RATES
MANPOWER
HOURS
@
RATE
TOTAL
NATHAN BRUEHER (STRAIGHT TIME)
10.5
@
$101.96
$1.070.58
CHARLES CAROLUS - GROUP II (STRAIGHT TIME)
10.5
@
$96.97
$1,018.19
ANDREW STARKS - GROUP IV OP (STRAIGHT TIME)
10.5
@
$91.93
$965.27
SUBTOTAL LABOR
$3,064.03
EQUIPMENT DESCRIPTION / RATES
EQUIP. NO.
EQUIPMENT DESCRIPTION
HOURS @ RATE
TOTAL
400
FOREMAN TRUCK
10.5 @ $24.23
$254.42
263
5YD ONSITE DUMP TRUCK
10.5 @ $37.66
$395.43
410
644K DEERE LOADER
5.3 @ $83.94
$440.69
534
85 JD EXCAVATOR
10.5 @ $74.23
$779.42
SUBTOTAL EQUIPMENT
$1,869.95
MATERIAL COSTS
DESCRIPTION
UNIT @ RATE
TOTAL
DF DISPLACED DIRT INC. HAUL
10.00 Cy @ $20.80
$208.00
SUBTOTAL MATERIALS
$208.00
SERVICE COSTS
DESCRIPTION
UNIT @ RATE
TOTAL
SUB CONTRACTOR
DESCRIPTION
UNIT @ RATE
TOTAL
MARK-UP ON LABOR 31%
$946.75
SUBTOTAL LABOR
$4,000.78
MARK-UP ON EQUIPMENT 21 %
$392.69
SUBTOTAL EQUIPMENT
$2,262.63
TAX ON MATERIALS (N/A ON WATER & SEWER) 8.70%
$18.10
MARK-UP ON MATERIALS 21%
$43.68
SUBTOTAL MATERIALS
$269.78
GRAND TOTAL $6,533.19
UNIT PRICE PER CY $466.66
Page 11 of 11