Loading...
HomeMy WebLinkAboutChange Order - 8CITY OF RENTON Parks and Recreation Department CONTRACT CHANGE ORDER AGREEMENT 7/28/2023 CONTRACT:CAG-22-014 CONTRACTOR:Redside Construction LLC CHANGE ORDER:#08 SUMMARY OF PROPOSED CHANGE: Reason/Justification: Replace non-functioning electrical transformers on north leg of Water Walk. DESCRIPTION: Item Qty. Description Unit Price Amount No.w/ WSST 1 1 COP17 - Replacement of Electrical Transformers 2,307.00$ 2,540.01$ -$ -$ -$ -$ -$ -$ Total this Change Order: 2,540.01$ ORIGINAL CONTRACT CURRENT CONTRACT NET CHANGE REVISED CONTRACT AMOUNT (W/ WSST) AMOUNT (W/ WSST) THIS ORDER (W/ WSST) TOTAL AFTER CHANGE Additional Calendar Days: (0) No Extension of Time. Completion Date is October 1, 2023. SIGNATURES: Contractor:Date: Project Manager:Date Approved By:Date: (Parks and Recreation Administrator) The payment specified and agreed to in this change order includes every claim by the contractor for any extra payment with respect to the work described in this change order. The work covered by this change order must be performed under the same terms and conditions as that included in the original agreement. All of the other terms of the original agreement remain in effect. 4,659,432.00$ 4,845,986.55$ 2,540.01$4,848,526.56$ : 8/2/23 8/2/23            CAG-22-014, CO #8-23 Project Name:17Project No. CAG-22-0147/24/2023R70-22Description:a.-$ b.-$ DIRECT LABOR SUBTOTAL-$ d.-$ -$ a.-$ -$ a.-$ b.-$ -$ -$ a.b.-$ a.2,005.65$ b.2,006.00$ 6.OVERHEAD & PROFITa.-$ b.-$ c.240.72$ 240.72$ b.1.70 % of 1-634.10$ 34.10$ a.1.10 % of 1-724.71$ 24.71$ a.0.048 % of 1-81.11$ 1.11$ 2,307.00$ 6. SUBTOTAL 5Subcontractors (12% to $50k, 4% above $50k)SUBTOTAL 1 thru 34. SPECIALIZED SERVICES3. EQUIPMENT COSTS6. SUBTOTAL 4owned / rented equipment (per spec approved source)small tools (NTE 3% craft labor per WSDOT)3. EQUIPMENT COSTSfor contracts under $3 millionCOP General Contractor Breakdown SummaryDirect Supervision (NTE 15% Direct Labor)WCD # / COP No.Date:Contractor Ref. No.Gene Coulon Beach Memorial Park North Water Walk ImprovementsREDSIDE CONSTRUCTION LLCcrew (apprentices, journeymen, & laborers) Source Documents:Added Costs for Replacement of TransformersDirect Labor Costs:Contractor:Itemize all costs on attached COP Cost Breakdown form.safety (NTE 2% labor, lines 1a, b, & c per WSDOT)Dalton Electric - CO-003 - Attached1. CRAFT LABOR COSTS2.MATERIAL COSTS7. TOTAL OVERHEAD & PROFIT9. TAX7. INSURANCEmaterial costs2. MATERIAL COSTS8. INSURANCE5.SUBCONTRACTORS 1. CRAFT LABOR COSTS10. B&O TAX9. BOND8. BONDForm Revised 6/1/200412% (1st $50k, 4% above $50k) - Overheadbond adjustmentpayroll & volume driven liability insuranceTOTAL (NIC WSST)6% - ProfitBusiness and Occupational Tax        Project Name:17Project No. CAG-22-0147/24/2023Contractor: Unit Labor Material Equipment TotalDescription Quantity Type Unit $ Cost Unit $ Cost Unit $ Cost Cost-$ -$ -$ -$ COST BREAKDOWN: -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ $0.00LABOR: -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ MATERIALS-$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ EQUIPMENT -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ Total Cost of WorkForm Revised 6/1/2009Gene Coulon Beach Memorial Park North Water Walk ImprovementsCOP Cost BreakdownREDSIDE CONSTRUCTION LLCContractor Ref. No.Date:COP No.        Gene Coulon - City of RentonRegular TimeRegular TimeRegular TimeRegular TimeRegular TimeRegular TimeRegular TimeKyleJasonTimCarpenterCrane Operator 110 tonForeman - RobertSuperintendent - Jeremy$56.62$58.62$61.62$68.19$77.63$69.19$73.00Add Sick Leave Accrual $1.42 $1.47 $1.54 $1.70 $1.94 $1.73 $1.83TOTAL WAGE RATE$58.04$60.09$63.16$69.89$79.57$70.92$74.83$11.27$11.67$12.27$13.58$15.46$13.78$0.03SUTA@ 6.03%$3.41$3.53$3.72$4.11$4.68$4.17 $4.40FICA@ 7.65% $4.33 $4.48 $4.71 $5.22 $5.94 $5.29 $5.58FUTA@ 0.8%$0.45$0.47$0.49$0.55$0.62$0.55$0.58TOTAL PER HOUR $77.51 $80.24 $84.35 $93.35 $106.27 $94.71 $88.42$3.00$0.57 $0.59 $0.62 $0.68 $0.78 $0.69$11.27 $11.67 $12.27 $13.58 $15.46 $13.78L&I Wage RateUSLH Pier/Dock/Wharf        Project Name:Project No: CAG-22-014Source: All Rates per AGC / WSDOT Blue Book for Construction Contractor:The Regional Adjustment used in this form per WSDOT = 0.986176ABCDEFHJKModel # orPower ModeBlue BookBlue Book Hourly RateTotal Blue BookTotalEquipment Description & SpecificationsManufacturerAxle Config, Size,Year(Diesel, Gasoline,Monthly RateHourly RateStandby Rate(incl. Attachment Description, if applicable)Capacity, etc.Hydraulic, etc.)for Equipment= H + I(at 50%)2014 M 1100 Manitowoc 110 Ton Crawler CraneManitowoc M1100 2014 Diesel 51,100.00$ 286.28$ 286.28$ 143.14$ Grove 2009 Hydraulic Mobile RT Lift Crane 50tGrove RT-600E 2009 Diesel 40,200.00$ 225.21$ 225.21$ 112.61$ 33' x 115' Deck Barge 'Western" Custom 33 x 115 2000 n/a 35,000.00$ 196.08$ 196.08$ 98.04$ S5 40'x10'x5' Flexi-Float Barge Flexi Float 40'x10'x5' various n/a 32,500.00$ 182.07$ 182.07$ 91.04$ add 2 ea spuds, 2 ea spud wells, winches, power pack Flexi Float -- various n/a 7,500.00$ 42.02$ 42.02$ 21.01$ APE 150 Vibratory Hammer w/ Power Pack APE 150E 2016 n/a 16,800.00$ 94.12$ 94.12$ 47.06$ APE Delmag 30-42 Impact Pile Hammer (w leads) Delmag 30-42 2010 n/a 13,500.00$ 75.63$ 75.63$ 37.82$ Bubble curtain system (including compressor) n/an/a 3,500.00$ 19.61$ 19.61$ 9.80$ 42' Tug 'Resolute' Custom 500HP Cummins rebuilt 2017 n/a 31,320.00$ 175.46$ 175.46$ 87.73$ 20' Pacific Skiff (incl 90 hp 4-stroke Yamaha) Custom Pacific Skiff 2005 n/a 10,000.00$ 56.02$ 56.02$ 28.01$ floating turbidiy boom / containment boom (per 1000lf per mo) n/an/a 5,000.00$ 28.01$ 28.01$ 14.01$ Cat 345 CL Excavator (110,000lb) incl 68' long boom / stick CAT 345CL 2008 Diesel 47,600.00$ 266.67$ 266.67$ 133.33$ Dredgepack GPS System Hypack Custom2010 n/a 7,500.00$ 42.02$ 42.02$ 21.01$ 330 CL Excavator CAT 330CL 2006 Diesel 34,732.82$ 194.58$ 194.58$ 97.29$ 320 BL Excavator CAT 320 BL 2014 Diesel 31,888.00$ 178.65$ 178.65$ 89.32$ Bobcat E-45 Mini-Excavator Bobcat E-45 2013 Diesel 13,500.00$ 75.63$ 75.63$ 37.82$ Ho-Pack / AttachmentHydraulic, etc.) 3,800.00$ 21.29$ 21.29$ 10.64$ John Deere 160 Excavator w/ thumb JOHN DEERE 160 2014 Diesel 29,888.00$ 167.44$ 167.44$ 83.72$ Cat 980 Loader CAT 980 2015 Diesel 31,500.00$ 176.47$ 176.47$ 88.24$ Telehandler Forklift (11,000#) JLG / Skytrack 10054E 2014 Diesel 15,000.00$ 84.03$ 84.03$ 42.02$ Telehandler Forklift (10,000#) JLG / Skytrack 10054 2012 Diesel 15,000.00$ 84.03$ 84.03$ 42.02$ Bucket / Broom Attachment Custom 2cy bucket or broom n/a 2,500.00$ 14.01$ 14.01$ 7.00$ Cat Drum Roller CAT DBL Drum 2016 Diesel 16,000.00$ 89.64$ 89.64$ 44.82$ Water Truck2007 Diesel 10,000.00$ 56.02$ 56.02$ 28.01$ 40'-60' Snorkelift GENIE 2014 12,400.00$ 69.47$ 69.47$ 34.73$ Sizzor Lift GENIE GS-1930 2013 9,500.00$ 53.22$ 53.22$ 26.61$ Bobat Loader / Skid Steer TAKEIUCHI2013 Diesel 12,000.00$ 67.23$ 67.23$ 33.61$ Steel Street Sheets (per ea) n/a 8'x20' n/a 1,000.00$ 5.60$ 5.60$ 2.80$ Crane Mats (per ea) 40'x4 40'x4 n/a 800.00$ 4.48$ 4.48$ 2.24$ Trench Box / Speed Shoring Cell (per ea) n/a 8'x20' n/a 3,850.00$ 21.57$ 21.57$ 10.78$ Deep MH / Shoring Box (per ea) n/a 8'x20' n/a 4,200.00$ 23.53$ 23.53$ 11.76$ 16' Isuzu Tilt Bed / Flat Bed Truck Isuzu NPR 16' flatbed 2000 Diesel 5,000.00$ 28.01$ 28.01$ 14.01$ Ford F700 14' Flatbed Truck Ford F700 1993 Diesel 8,500.00$ 47.62$ 47.62$ 23.81$ Ford F650 16' Flatbed Truck Ford F650 2000 Diesel 9,200.00$ 51.54$ 51.54$ 25.77$ 20' Tilt Trailer Lodr Tilt Trailer 2016 n/a 3,200.00$ 17.93$ 17.93$ 8.96$ Plate Compactor / Jumping Jack Whacker 2017 Gas 1,950.00$ 10.92$ 10.92$ 5.46$ Laser Level Leica 2017 Electric 750.00$ 4.20$ 4.20$ 2.10$ Magnum Light Tower / Light TreeMagnum5hp2010Gas2,100.00$ 11.76$ 11.76$ 5.88$ 100 KW GensetPACOOlympian2008Diesel6,500.00$ 36.41$ 36.41$ 18.21$ 150-300 CFM CompressorVarious150-300cfmGas3,350.00$ 18.77$ 18.77$ 9.38$ Miler Trailblazer WelderMiller25hp2013Gas4,000.00$ 22.41$ 22.41$ 11.20$ Miller 400 amp Blue Box welder(s)Millerbobcat-400 amp2007Diesel2,600.00$ 14.57$ 14.57$ 7.28$ Add wire / electrode / gas(per blue book)n/a2,850.00$ 15.97$ 15.97$ 7.98$ Lincoln LN-25LincolnLN-25Electric1,500.00$ 8.40$ 8.40$ 4.20$ Torch SetGas2,500.00$ 14.01$ 14.01$ 7.00$ Honda 5hp GensetHonda5hp2006Gas2,500.00$ 14.01$ 14.01$ 7.00$ Mag DrillMagnum2018Electric1,750.00$ 9.80$ 9.80$ 4.90$ 5-8hp Pump, HoseHonda, Goulds5hp2008Gas3,650.00$ 20.45$ 20.45$ 10.22$ 500 gal fuel tank (incl BFP, Dispenser)Ace TankNew2010Diesel #21,750.00$ 9.80$ 9.80$ 4.90$ Job ShackPacific Mobilemobile unitn/a800.00$ 4.48$ 4.48$ 2.24$ Conex'smobile unitn/a600.00$ 3.36$ 3.36$ 1.68$ Honey Buckets (per ea, incl service)Honey BucketNew2010450.00$ 2.52$ 2.52$ 1.26$ Dodge Ram 1500 Dodge15002020Diesel6,000.00$ 33.61$ 33.61$ 16.81$ Gene Coulon Beach Memorial Park North Water Walk ImprovementsREDSIDE CONSTRUCTION LLCCOP Equipment Rates        ĂůƚŽŶůĞĐƚƌŝĐ ϯϱϭϭϭϯϮŶĚ^ƚƌĞĞƚ^t͕^ƵŝƚĞηϰ >LJŶŶǁŽŽĚ͕tϵϴϬϴϳ ϰϮϱͲϳϴϳͲϭϴϮϲ      DŽŶĚĂLJ͕:ƵůLJϮϰ͕ϮϬϮϯ  ZĞĚƐŝĚĞŽŶƐƚƌƵĐƚŝŽŶ>> ϲϬϬtŝŶƐůŽǁtĂLJ͕^ƵŝƚĞϮϯϳ ĂŝŶďƌŝĚŐĞ/ƐůĂŶĚ͕tϵϴϭϭϬ ƚƚŶ͗ĂǀŝĚĞƌƌLJ  ZĞ͗KͲϬϬϯdƌŽƵďůĞƐŚŽŽƚ>ŝŐŚƚŝŶŐͬZĞƉůĂĐĞ>ŝŐŚƚŝŶŐdƌĂŶƐĨŽƌŵĞƌƐ   tĞĂƌĞƉůĞĂƐĞĚƚŽƉƌŽǀŝĚĞĂƋƵŽƚĞĨŽƌƚŚĞĂďŽǀĞŚĂŶŐĞŝŶ^ĐŽƉĞ͘   KͲϬϬϯdƌŽƵďůĞƐŚŽŽƚ>ŝŐŚƚŝŶŐͬ ZĞƉůĂĐĞ>ŝŐŚƚŝŶŐdƌĂŶƐĨŽƌŵĞƌƐ DĂƚĞƌŝĂůƐΘƋƵŝƉŵĞŶƚ ΨϭϭϮ͘ϰϲ ƌĂĨƚůĂďŽƌ Ψϭ͕ϰϰϲ͘ϯϲ ^ƵďĐŽŶƚƌĂĐƚŽƌƐ ΨͲ ^ƵďƚŽƚĂůΨϭ͕ϱϱϴ͘ϴϮ  ^ŵĂůůdŽŽůůůŽǁĂŶĐĞ ϱй DĂƌŬƵƉsĂůƵĞ ΨϳϮ͘ϯϮ ^ƵďƚŽƚĂůΨϭ͕ϲϯϭ͘ϭϰ  ůůŽǁĂŶĐĞĨŽƌKǀĞƌŚĞĂĚ ϭϲй DĂƌŬƵƉsĂůƵĞ ΨϮϲϬ͘ϵϴ ^ƵďƚŽƚĂůΨϭ͕ϴϵϮ͘ϭϮ  ůůŽǁĂŶĐĞĨŽƌƉƌŽĨŝƚ ϲй DĂƌŬƵƉsĂůƵĞ Ψϭϭϯ͘ϱϯ ^ƵďƚŽƚĂůΨϮ͕ϬϬϱ͘ϲϱ  dŽƚĂůŽƐƚĨŽƌKΨϮ͕ϬϬϱ͘ϲϱ   ^ŝŶĐĞƌĞůLJ͕  DŝĐŚĂĞů'ŽƌƚŶĞƌ ĂůƚŽŶůĞĐƚƌŝĐŽƌƉ͘