Loading...
HomeMy WebLinkAboutCO 01 CAG-17-174, CO#1-18 CITY OF RENTON Public Works Department CONTRACT CHANGE ORDER AGREEMENT CONTRACT: Renton Hill Utility Replacement CAG-17-174 C.O.# 1 CONTRACTOR: Laser Underground&Earthworks, Inc. SUMMARY OF PROPOSED CHANGE: Provide all labor,equipment,subcontracting,bonding,insurance for the complete work required for the extra work as outlined below and shown in the contractor's proposal dated May 22,2018: ITEM Additional Quantities Under This Change Order Unit Qty. Unit Price Total Price A34. NEW ITEM: L5 1 $74,227.12 $74,227.12 Surface Water Utility portion of costs to rebuild Cedar Ave S between S 4`"St and S 6`" St.Work to include removal of temporary trench patches,remainder of existing asphalt and existing subgrade material.Placement of new subgrade CSTC,new asphalt pavement and raising all utility covers to grade. 831. NEW ITEM: LS 1 $79,725.43 $79,725.43 Wastewater Utility portion of costs to rebuild Cedar Ave S between S 4th St and S 6th St.Work to include removal of temporary trench patches,remainder of existing asphalt and existing subgrade material.Placement of new subgrade CSTC,new asphalt pavement and raising all utility covers to grade. C29. NEW ITEM: 15 1 $120,962.71 $120,962.71 Water Utility portion of costs to rebuild Cedar Ave S between S 4th St and S 6th St. Work to include removal of temporary trench patches,remainder of existing asphalt and existing subgrade material.Placement of new subgrade CSTC,new asphalt pavement and raising all utility covers to grade. Sub Total $274,915.26 Sales Tax (10.0%) $27,491.53 Total $302,406.79 ORIGINAL CONTRACT AMOUNT CURRENT CONTRACT AMOUNT ESTIMATED NET CHANGE ESTIMATED CONTRACT THIS ORDER TOTAL AFTER CHANGE $5,048,703.20 $5,048,703.20 $302,406.79 $5,351,109.99 SIGNATURES: / Contractor: �� Date: Cv 2 ! Project E : neer: fiat lv‘`'; 111(..,,,Oc,_ Date: 6 ti /(b ApprovBy: I %XAA./ 1 �t Date: 8/13 / 18 6/ Lys Ho y,Utility Systems ector //�j /J/�j ::::::: !//�`/1�!Gregg Zin,PWAriii - CC.t Denis Law,May _ - S.— Approved By: ^ * S E A E _ * _ Date: 3/14.11 Shane Molon Renton City Att ney ', W _. 57,1f- , Attest: ,-- 9 /'''.���!'/'''�uuuu,,,aN`'` ~��` Date: Jason Seth ity Clerk F ' s4,,��Rq,ED grGQNil ;`��•`�c H:\File Sys\WTR-Drin ng Water Utility\WTR-27-Water Project Files\WTR-27-03824-�U1 Water Main Replacement\Pay Estimates\Change Orders\Change Order#1-Renton Hill Utility Replacement.doc\JHmc LASER S UNDERGROUND&EARTHWORKS, INC. May 22, 2018 Cedar Ave S Road Reconstruction Meeting Roadway Reconstruction Mass Excavation/Paving Preparation - $92,623.57 - $26.46/SY • Remove asphalt (3,500SY) o Solo trucking required due to site limitations o Haul broken asphalt to stockpile yard • Lower utilities • Cut dirt to subgrade (3,500SY) o Solo trucking required due to site limitations o Haul dirt to stockpile yard • Place CSTC (3,500SY) o Solo trucking required due to site limitations o Haul CSTC from stockpile yard • Fine grading (3,500SY) • Sawcut perimeter as necessary • Raise utilities to grade after paving Stockpile Yard Import/Export - $55,200.99 —$15.77/SY • Stage CSTC with truck and trailers to stay ahead of mass ex • Haul off dirt and broken asphalt with truck and trailers Roadway Paving - $101,290.70 - $28.92/SY • Pave back 4" HMA (3,500SY) Utility Trench Patching Prep - $25,800.00 (a 3,500sy =$7.37/SY • Removed HMA • Removed Dirt • Placed CSTC The total cost for Cedar Ave Roadway Reconstruction is $274,915.26 plus applicable WSST. 20417 87th Avenue SE,Snohomish,WA 98296 Phone:(425)251-1636 Fax (425)251-1656 LASERPage 1 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Date of Work: Invoice Date: Owner: City of Renton Project: Change Orders Change#: Description: Roadway Reconstruct Work Type: Standard Laser Underground LABOR Name Req hrs OT hrs Total hrs Rate/hr Total Operator Foreman Lead 24 16 40 $ 79.15 = $ 3,569.25 Pipelayer 24 16 40 $ 60.95 = $ 2,769.63 Topman 24 16 40 $ 59.61 = $ 2,705.46 Equipment Operator 24 16 40 $ 73.68 = $ 3,307.54 EquipmentOperator 24 16 40 $ 73.68 = $ 3,307.54 Equipment Operator 24 16 40 $ 73.68 = $ 3,307.54 Truck&Trailer Driver Lead 24 16 40 $ 77.98 = $ 3,513.45 Truck&Trailer Driver 24 16 40 $ 75.07 = $ 3,373.94 Truck&Trailer Driver 24 16 40 $ 75.07 = $ 3,373.94 Traffic Control Supervisor 24 16 40 $ 55.44 = $ 2,506.25 Flagger 24 16 40 $ 51.66 = $ 2,325.45 Subtotal-Labor 264 176 440 $ 34,060.00 Laser Underground EQUIPMENT Req hrs Standby Rate/hr Total 2004 John Deere-200LC Excavator W/Buckets @ $ 115.44 = $ - 2014 John Deere-135G Excavator W/Buckets 40 @ $ 98.24 = $ 3,929.60 2014 John Deere-85G Excavator W/Buckets 40 @ $ 66.15 = $ 2,646.00 2013 John Deere-85D Excavator W/Buckets @ $ 66.15 = $ - 2016 John Deere-35G Excavator W/Buckets @ $ 36.79 = $ - 1994 Excavator Case 9020B-Excavator W/Hoe Pac and Buckets @ $ 88.56 = $ - 1995 Case 650G Crawler Dozer @ $ 55.30 = $ - 2012 John Deere 544 Loader 80 @ $ 55.28 = $ 4,422.40 2005 John Deere 310 SG Loader Backhoe 4x4 Extendahoe 40 @ $ 39.89 = $ 1,595.60 2005 John Deere 310 SG-Compactor Attachment 40 @ $ 7.23 = $ 289.20 Breaker Attachment(per day) 5 @ $ 475.00 = $ 2,375.00 2006 John Deere 310 SG Loader Backhoe 4x4 Extendahoe @ $ 39.89 = $ - 2006 John Deere 310 SG-Compactor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2015 John Deere 310 SK Loader Backhoe 4x4 Extendahoe @ $ 42.71 = $ - 2015 John Deere 310 SK-Com'actor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2016 Peterbilt Dump Truck 80 @ $ 69.81 = $ 5,584.80 1999 Kenworth T-800 Dump Truck 40 @ $ 67.80 = $ 2,712.00 1988 International 5 Yard Dump Truck 40 @ $ 62.80 = $ 2,512.00 1996 Tiltbed Trailer(25 Ton) @ $ 18.00 = $ - 1998 Sturdy Weld Pony Trailer-4 axle pup @ $ 16.35 = $ - 2015 20'Load T(4 Ton Trailer) @ $ 18.87 = $ - 1999 F250-(Delivery)-gold @ $ 23.00 = $ - 2002 Service Truck-F350 Ford P/U-Truck&Tools(4WD) 40 @ $ 32.52 = $ 1,300.80 2005 Chevy 1500(4WD) 40 @ $ 32.52 = $ 1,300.80 2006 F350 SuperDuty Truck&Tools(Delivery)-blue @ $ 34.68 = $ - 2007 F450 SuperDuty Flatbed(Delivery) @ $ 36.52 = $ - 2008 Chevy 1500(4WD) @ $ 32.52 = $ - LASERPage 2 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER 2014 GMC Sierra Truck&Tools (4WD) @ $ 39.00 = $ - 2015 F350 SuperDuty Truck&Tools(4WD) 40 @ $ 41.68 = $ 1,667.20 2001 Bomaq BW 120 Roller @ $ 10.52 = $ - 2002 Bomag BW 900 Roller @ $ 11.52 = $ - 2003 Water Wason-2 Axel Trailer,500.1 Tank,Pum.&Sera er @ $ 15.72 = $ - 2015 Water Wagon-2 Axel Trailer,500g1 Tank,Pump&Sprayer 40 @ $ 15.72 = $ 628.80 2003 Lay Mor Power Sweeper @ $ 16.85 = $ - 2016 LayMor Power Sweeper 40 @ $ 18.94 = $ 757.60 2004 Asphalt Zipper 480S W/Trailer @ $ 121.15 = $ - 1992 Ingersol Rand Air Compressor @ $ 28.53 = $ - 2016 Sulivan Air Compressor @ $ 32.84 = $ - 2011 Vac Trailer 400-750 Gallon FX30 @ $ 35.67 = $ - Speed-Shore,Pum.,Pum. Can, Fin Form&Accessories---------------- @ $ 44.00 = $ - Gravel Box-5 Yd Skiff @ $ 18.00 = $ - Traffic Plate(8 x 10) @ $ 10.00 = $ - Traffic Plate(8 x 12) @ $ 12.00 = $ - Traffic Plate(8 x 15) @ $ 15.00 = $ - Traffic Plate(8 x 20) @ $ 20.00 = $ - 2014 Interstate 20'Enclosed Tool Trailer 40 @ $ 15.00 = $ 600.00 W-- 2015 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - Traffic Control Devices(Signs,Cones,Barricades,Etc) 40 @ $ 22.00 = $ 880.00 Jumping Jack/Plate Compactor @ $ 3.68 = $ - Hole Hoq @ $ 27.48 = $ - Subtotal-Equipment $ 33,201.80 Laser Underground DIRECT MATERIAL COST HMA Export @ 4"=795 Cy Dirt Export @ 6"=735 Cy Crushed Top Surfacing Import @ 6"=1,100 Tons Truck and Trailer Rental-5 days Subtotal-Direct Material Cost $ - Laser Underground SUBCONTRACTORS Seatac Sweeping $ 3,600.00 HMA Paving @ 4"=795 Tons Grading @ 2 days $ 3,000.00 Sawcuttinq $ 1,000.00 Subtotal-Subcontractors $ 7,600.00 LASERPage 3 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Laser Underground Labor Subtotal $ 34,060.00 +29%Markup $ 9,877.40 Total Labor $ 43,937.40 Equipment Subtotal $ 33,201.80 +21%Markup $ 6,972.38 Total Equipment $ 40,174.18 Direct Material Cost Subtotal $ - +21%Markup $ - Total Direct Material Cost $ - Subcontractors Subtotal $ 7,600.00 +12%Markup $ 912.00 Total Subcontractors $ 8,512.00 Subtotal Labor,Equipment,Direct Material Cost,Subcontractors $ 92,623.57 +0%Markup $ - Total $ 92,623.57 3515.666667 DETAILS $ 26.35 Cedar Ave Reconstruction LASERPage 1 of 3 • Underground 8 Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Date of Work: Invoice Date: Owner: City of Renton Project: Change Orders Change#: Description: Stockpile Materials Work Type: Standard Laser Underground LABOR Name Req hrs OT hrs Total hrs Rate/hr Total Operator Foreman Lead 0 $ 79.15 = $ - Pipelayer 0 $ 60.95 = $ - Topman 0 $ 59.61 = $ - Egui_pment Operator 32 32 $ 73.68 = $ 2,357.63 Equipment 0 aerator 0 $ 73.68 = $ - Truck&Trailer Driver Lead 0 $ 77.98 = $ - Truck&Trailer Driver 0 $ 75.07 = $ - Delivery Driver 0 $ 41.61 = $ - Traffic Control Suservisor 0 $ 55.44 = $ - FlaRger 0 $ 51.66 = $ - Flagger 0 $ 51.66 = $ - Subtotal-Labor 32 0 32 $ 2,357.63 Laser Underground EQUIPMENT Req hrs Standby Rate/hr Total 2004 John Deere-200LC Excavator W/Buckets @ $ 115.44 = $ - 2014 John Deere-135G Excavator W/Buckets--------------------------------- ----- @ $ 98.24 = $ - 2014 John Deere-85G Excavator W/Buckets @ $ 66.15 = $ - 2013 John Deere-85D Excavator W/Buckets @ $ 66.15 = $ - 2016 John Deere-35G Excavator W/Buckets @ $ 36.79 = $ - 1994 Excavator Case 9020B-Excavator W/Hoe Pac and Buckets @ $ 88.56 = $ - 1995 Case 650G Crawler Dozer @ $ 55.30 = $ - 2012 John Deere 544 Loader 32 @ $ 55.28 = $ 1,768.96 2005 John Deere 310 SG Loader Backhoe 4x4 Extendahoe @ $ 39.89 = $ - 2005 John Deere 310 SG-Compactor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2006 John Deere 310 SG Loader Backhoe 4x4 Extendahoe @ $ 39.89 = $ - 2006 John Deere 310 SG-Compactor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2015 John Deere 310 SK Loader Backhoe 4x4 Extendahoe @ $ 42.71 = $ - 2015 John Deere 310 SK-Com•actor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2016 Peterbilt Dump Truck @ $ 69.81 = $ - 1999 Kenworth T-800 Dum.Truck @ $ 67.80 = $ 1988 International 5 Yard Dump Truck @ $ 62.80 = $ - 1996 Tiltbed Trailer(25Ton) @ $ 18.00 = $ - 1998 Sturdy Weld Pony Trailer-4 axle pup @ $ 16.35 = $ - 2015 20'Load T(4 Ton Trailer) @ $ 18.87 = $ - 1999 F250- Deliver old @ $ 23.00 = $ - 2002 Service Truck-F350 Ford P/U-Truck&Tools(4WD) @ $ 32.52 = $ - 2005 Chevy 1500(4WD) @ $ 32.52 = $ - 2006 F350 SuperDuty Truck&Tools(Delivery)-blue © $ 34.68 = $ - 2007 F450 SuperDuty Flatbed(Delivery) © $ 36.52 = $ - 2008 Chevy1500 4WD @ $ 32.52 = $ - LASERPage 2 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER 2014 GMC Sierra Truck&Tools (4WD) @ $ 39.00 = $ - 2015 F350 SuperDuty Truck&Tools(4WD) @ $ 41.68 = $ - 2001 Bomag BW 120 Roller @ $ 10.52 = $ - 2002 Bomag BW 900 Roller @ $ 11.52 = $ - 2003 Water Wagon-2 Axel Trailer,5001 Tank,Pump&Sprayer @ $ 15.72 = $ - 2015 Water Wagon-2 Axel Trailer,50091 Tank,Pump&Sprayer @ $ 15.72 = $ - 2003 Lay Mor Power Sweeper @ $ 16.85 = $ - 2016 Lay Mor Power Sweeser @ $ 18.94 = $ - 2004 Asphalt Zipper 480S W/Trailer @ $ 121.15 = $ - 1992 Ingersol Rand Air Compressor @ $ 28.53 = $ - 2016 Sulivan Air Compressor @ $ 32.84 = $ - 2011 Vac Trailer 400-750 Gallon FX30 @ $ 35.67 = $ - Speed Shore,Pum.,Pum• Can, Fin Form&Accessories ... @ $ 44.00 = $ - Gravel Box-5 Yd Skiff @ $ 18.00 = $ - Traffic Plate(8 x 10) @ $ 10.00 = $ - Traffic Plate(8 x 12) @ $ 12.00 = $ - Traffic Plate(8 x 15) @ $ 15.00 = $ - Traffic Plate(8 x 20) @ $ 20.00 = $ - 2014 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - 2015 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - Traffic Control Devices(Signs,Cones,Barricades,Etc) @ $ 22.00 = $ - Jumping Jack/Plate Com•actor @ $ 3.68 = $ - Hole Hog @ $ 27.48 = $ - Subtotal-Equipment $ 1,768.96 Laser Underground DIRECT MATERIAL COST HMA Export @ 4"=795 Cy $ 8,347.50 Dirt Export @ 6"=735 Cy $ 6,180.68 Crushed Top Surfacing Import @ 6"=1,100 Tons $ 8,250.00 Truck and Trailer Rental-4 days x 4 trucks $ 18,560.00 Subtotal-Direct Material Cost $ 41,338.18 Laser Underground SUBCONTRACTORS Subtotal-Subcontractors $ - LASERPage 3 of 3 . Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Laser Underground Labor Subtotal $ 2,357.63 +29%Markup $ 683.71 Total Labor $ 3,041.35 Equipment Subtotal $ 1,768.96 +21%Markup $ 371.48 Total Equipment $ 2,140.44 Direct Material Cost Subtotal $ 41,338.18 +21%Markup $ 8,681.02 Total Direct Material Cost $ 50,019.20 Subcontractors Subtotal $ + 12%Markup $ Total Subcontractors $ Subtotal Labor,Equipment,Direct Material Cost,Subcontractors $ 55,200.99 +0%Markup $ Total $ 55,200.99 3515.67 DETAILS $ 15.70 Cedar Ave S Materials LASERPage 1 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Date of Work: Invoice Date: Owner: City of Renton Project: Change Orders Change#: Description: Paving Work Type: Standard Laser Underground LABOR Name Req hrs OT hrs Total hrs Rate/hr Total Operator Foreman Lead 32 32 $ 79.15 = $ 2,532.82 Pipelayer 32 32 $ 60.95 = $ 1,950.34 Topman 0 $ 59.61 = $ - Equipment Operator 32 32 $ 73.68 = $ 2,357.63 Eguipm_ e_nt O.erator 0 $ 73.68 = $ - Truck&Trailer Driver Lead 0 $ 77.98 = $ - Truck&Trailer Driver 0 $ 75.07 = $ - Delivery Driver 0 $ 41.61 = $ - Traffic Control Su.ervisor 32 32 $ 55.44 = $ 1,774.03 Flagger 16 16 $ 51.66 = $ 826.51 Flagger 16 16 $ 51.66 = $ 826.51 Subtotal-Labor 160 0 160 $ 10,267.83 Laser Underground EQUIPMENT Req hrs Standby Rate/hr Total 2004 John Deere-200LC Excavator W/Buckets @ $ 115.44 = $ - 2014 John Deere-135G Excavator W/Buckets @ $ 98.24 = $ - 2014 John Deere-85G Excavator W/Buckets @ $ 66.15 = $ - 2013 John Deere-85D Excavator W/Buckets @ $ 66.15 = $ - 2016 John Deere-35G Excavator W/Buckets @ $ 36.79 = $ - 1994 Excavator Case 9020B-Excavator W/Hoe Pac and Buckets @ $ 88.56 = $ - 1995 Case 650G Crawler Dozer @ $ 55.30 = $ - 2012 John Deere 544 Loader 16 @ $ 55.28 = $ 884.48 2005 John Deere 310 SG Loader Backhoe 4x4 Extendahoe 16 @ $ 39.89 = $ 638.24 2005 John Deere 310 SG-Compactor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2006 John Deere 310 SG Loader Backhoe 4x4 Extendahoe @ $ 39.89 = $ - 2006 John Deere 310 SG-Compactor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2015 John Deere 310 SK Loader Backhoe 4x4 Extendahoe @ $ 42.71 = $ - 2015 John Deere 310 SK-Com.actor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2016 Peterbilt Dump Truck @ $ 69.81 = $ - 1999 Kenworth T-800 Dum.Truck @ $ 67.80 = $ - 1988 International 5 Yard Dump Truck @ $ 62.80 = $ - 1996 TiltbedTrailer(25 Ton) _ @ $ 18.00 = $ - 1998 Sturdy Weld Pony Trailer-4 axle pup @ $ 16.35 = $ - 2015 20'Load T(4 Ton Trailer) @ $ 18.87 = $ - 1999 F250-(Delivery)-fold @ $ 23.00 = $ - 2002 Service Truck-F350 Ford P/U-Truck&Tools(4WD) @ $ 32.52 = $ - 2005 Chevy 1500(4WD) @ $ 32.52 = $ - 2006 F350 SuperDuty Truck&Tools(Delivery)-blue © $ 34.68 = $ - 2007 F450 SuperDuty Flatbed(Delivery) @ $ 36.52 = $ - 2008 Chev 1500(4WD) @ $ 32.52 = $ - LASERPage 2 of 3 • Underground 8 Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER 2014 GMC Sierra Truck&Tools (4WD) @ $ 39.00 = $ - 2015 F350 SuperDuty Truck&Tools(4WD) 32 @ $ 41.68 = $ 1,333.76 2001 Bomag BW 120 Roller @ $ 10.52 = $ - 2002 Bomag BW 900 Roller @ $ 11.52 = $ - 2003 Water Wa.on-2 Axel Trailer,500.1 Tank,Pum. &Sera er @ $ 15.72 = $ - 2015 Water Wagon-2 Axel Trailer,50091 Tank,Pump&Sprayer @ $ 15.72 = $ - 2003 Lay Mor Power Sweeper @ $ 16.85 = $ - 01� Mor Power Swee.er @ $ 18.94 = $ - 2004 Asphalt Zipper 480S W/Trailer @ $ 121.15 = $ - 1992 Ingersol Rand Air Compressor 16 @ $ 28.53 = $ 456.48 2016 Sulivan Air Compressor @ $ 32.84 = $ - 2011 Vac Trailer 400-750 Gallon FX30 @ $ 35.67 = $ - Speed_Shore,Pum.,Pum. Can, Fin Form&Accessories @ $ 44.00 = $ - Gravel Box-5 Yd Skiff @ $ 18.00 = $ - Traffic Plate(8 x 10) @ $ 10.00 = $ - Traffic Plate(8 x 12) @ $ 12.00 = $ - Traffic Plate(8 x 15) @ $ 15.00 = $ - Traffic Plate(8 x 201 @ $ 20.00 = $ - 2014 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - 2015 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - Traffic Control Devices(Signs,Cones,Barricades,Etc) 16 @ $ 22.00 = $ 352.00 Jumping Jack/Plate Compactor @ $ 3.68 = $ - Hole Hog @ $ 27.48 = $ - Subtotal-Equipment $ 3,664.96 Laser Underground DIRECT MATERIAL COST Subtotal-Direct Material Cost $ - Laser Underground SUBCONTRACTORS Seatac Sweeping $ 1,440.00 HMA Paving @ 4"=795 Tons $ 73,140.00 Subtotal•Subcontractors $ 74,580.00 LASER . Page 3 of 3 Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Laser Underground Labor Subtotal $ 10,267.83 +29%Markup $ 2,977.67 Total Labor $ 13,245.50 Equipment Subtotal $ 3,664.96 +21%Markup $ 769.64 Total Equipment $ 4,434.60 Direct Material Cost Subtotal $ - +21%Markup $ - Total Direct Material Cost $ - Subcontractors Subtotal $ 74,580.00 +12%Markup $ 8,949.60 Total Subcontractors $ 83,529.60 Subtotal Labor,Equipment,Direct Material Cost,Subcontractors $ 101,209.70 +0%Markup $ - Total $ 101,209.70 3515.67 DETAILS $ 28.79 Cedar Ave S Paving LASERPage 1 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Date of Work: Invoice Date: Owner: City of Renton Project: Change Orders Change#: 1 Description: Utility Trench Patch Prep Work Type: Standard Laser Underground LABOR Name Rea hrs OT hrs Total hrs Rate/hr Total Operator Foreman Lead 16 16 $ 79.15 = $ 1,266.41 Pipelayer 16 16 $ 60.95 = $ 975.17 To mom_an_____-_____ 16 16 $ 59.61 = $ 953.69 Equipment Operator 16 16 $ 73.68 = $ 1,178.82 E.ui•mentO•erator 16 16 $ 73.68 = $ 1,178.82 Truck&Trailer Driver Lead16 16 $ 77.98 = $ 1,247.73 Truck&Trailer Driver 16 16 $ 75.07 = $ 1,201.04 Delive Driver 0 $ 41.61 = $ - Traffic Control Su•ervisor 16 16 $ 55.44 = $ 887.02 Flamer $ 51.66 = $ Flamer -- 0 $ 51.66 = $ - Subtotal-Labor 128 0 128 $ 8,888.69 Laser Underground EQUIPMENT Rea hrs Standby Rate/hr Tota( 2004 John Deere-200LC Excavator W/Buckets _ @ $ 115.44 = $ - 2014 John Deere-135G Excavator W/Buckets 16 @ $ 98.24 = $ 1,571.84 2014 John Deere-85G Excavator W/Buckets @ $ 66.15 = - 2013 John Deere-85D Excavator W/Buckets @ $ 66.15 = $ - 2016 John Deere-35G Excavator W/Buckets @ $ 36.79 = i - 1994 Excavator Case 9020B-Excavator W/Hoe Pac and Buckets @ $ 88.56 = $ - 1995 Case 650G Crawler Dozer @ $ 55.30 = $ - 2012 John Deere 544 Loader @ $ 55.28 = $ - 2005 John Deere 310 SG Loader Backhoe 4x4 Extendahoe 16 @ $ 39.89 = $ 638.24 2005 John Deere 310 SG-Com.actor Attachment_ _mm_ m____ @ $ 7.23 = $ - Breaker Attachment .-r da @ $ 475.00 = $ - 2006 John Deere 310 SG Loader Backhoe 4x4 Extendahoe @ $ 39.89 = J - 2006 John Deere 310 SG-Compactor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) @ $ 475.00 = $ - 2015 John Deere 310 SK Loader Backhoe 4x4 Extendahoe @ $ 42.71 = $ - 2015 John Deere 310 SK-Corn'actor Attachment @ $ 7.23 = $ - Breaker Attachment(per day) �mm @ $ 475.00 = j - 2016 Peterbilt Dum•Truck 16 @ $ 69.81 = $ 1,116.96 1999 Kenworth T-800 Dum•Truck 16 @ $ 67.80 = $ 1,084.80 1988 International 5 Yard Dum• Truck @ $ 62.80 = j - 1996 Tiltbed Trailer 25 Ton @ $ 18.00 = $ - 1998 Sturdy Weld Pony Trailer-4 axle pup @ $ 16.35 = j - 2015 20'Load T(4 Ton Trailer) @ $ 18.87 = $ - 1999 F250- Deliver - •okt @ $ 23.00 = $ - 2002 Service Truck-F350 Ford P/U-Truck&Tools(4WD) @ $ 32.52 = j - 2005 Chevy 1500(4WD) @ $ 32.52 = $ - 2006 F350 SuperDuty Truck&Tools(Deivery)-blue @ $ 34.68 = $ - 2007 F450 Su.erDu Flatbed Deliver @ $ 36.52 = $ - 2008 Chev 1500 4WD @ $ 32.52 = $ - LASERPage 2 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER 2014 GMC Sierra Truck&Tools(4WD) @ $ 24.81 = $ - 2015 F350 Su er.Dut Truck&Tools 4WD 16 @ $ 41.68 = $ 666.88 2001 Boma. BW 120 Roller @ $ 10.52 = $ - 2002 Bomag BW 900 Roller @ $ 11.52 = $ - 2003 Water Was•n-2 Axel Trailer 500.1 Tank,Pump&S rayer @ $ 15.72 = $ - 2015 Water Wagon-2 Axel Trailer,500g1 Tank,Pump&Sprayer @ $ 15.72 = $ - 2003 Lay Mor Power Sweeper @ $ 16.85 = $ - 2016 La Mor Power Swee•er @ $ 18.94 = $ - 2004 Asphalt Zipper 480S W/Trailer @ $ 121.15 = J - 1992 Ingersol Rand Air Compressor @ $ 28.53 = $ - 2016 Sulivan Air Com pressor mm � @ $ 32.84 = $ - 2011 Vac Trailer 400-750 Gallon FX30 . @ $ 35.67 = - S.eed Shore,Pum.,Pum.Can,Flo Form&Accessories @ $ 44.00 = $ - Gravel Box-5 Yd Skiff _ @ $ 18.00 = $ - Traffic Plate(8 x 10.) @ $ 10.00 = $ - Traffic Plat8)j...._1121_, @ $ 12.00 = $ - Traffic Plate(8 x 15) @ $ 15.00 = $ - Traffic Plate(8 x 20.) @ $ 20.00 = $ - 2014 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - 2015 Interstate 20'Enclosed Tool Trailer @ $ 15.00 = $ - Traffic Control Devices(S ns Cones Barricades Etc) @ $ 22.00 = $ - Jum.in• Jack/Plate Com.actor @ $ 3.68 = $ - Hole Hog_ @ $ 27.48 = - - _Subtotal:Equipmentw $ 5,078.72 Laser Underground DIRECT MATERIAL COST CSTC $ 3,375.00 HMA Haul Off $ 3,392.22 Subtotal-Direct Material Cost $ 6,767.22 Laser Underground SUBCONTRACTORS Subtotal•Subcontractors $ • LASERPage 3 of 3 • Underground & Earthworks, Inc. FORCE ACCOUNT CHANGE ORDER Laser Underground Labor Subtotal $ 8,888.69 +29%Markup $ 2,577.72 Total Labor $ 11,466.41 Equipment Subtotal $ 5,078.72 +21%Markup $ 1,066.53 Total Equipment $ 6,145.25 Direct Material Cost Subtotal $ 6,767.22 +21%Markup $ 1,421.12 Total Direct Material Cost $ 8,188.33 Subcontractors Subtotal $ - +12%Markup $ - Total Subcontractors $ - Subtotal Labor,Equipment,Direct Material Cost,Subcontractors $ 25,800.00 +0%Markup $ - Total $ 25,800.00 DETAILS Utility Trench patching prep.Remove and dispose of asphalt.Place CSTC.