HomeMy WebLinkAboutEllison Earthworks - Change Order 1 & 2 - Argent Rd Widening, Phase 2 #21-229CITY OF PASCO
PUBLIC WORKS DEPARTMENT
CONTRACT CHANGE ORDER NO. 1
Project No: 21229 Project Title: Argent Rd Improvements, Phase 2
Contractor: Ellison Earthworks
Description of Change: FO #1 - Excavate Drain Rock/Pipe & Haul Off
Detail as Appropriate: Located an abandoned storm perf trench that needed removal in order to
properly build the roadway.
Contract Bid Amount: $ 861,837.35
SALES TAX @ 8.7%(Sch B Only): $ 2,497.98
Total: $ 864,335.33
PREVIOUS CHANGE ORDER CURRENT CHANGE ORDER
subtotal Subtotal $ 2,671.02
ales tax @ 8.7% $ - Sales tax @ 8.7% NIA
otal $ - Total $ 2,671.02
Total Change Orders To Date $ 2,671.02
New Contract Amount $ 867,006.35
IS CONTRACT TIME AFFECTED BY THIS CHANGE ORDER
YES NO
Contract Time Prior to this Change Order ................................. 50
Modification to Contract time by this Change Order...... .............. 1
revised Total Contract Time .................................................... 51
It is mutually agreed by both parties that this Change Order fully describes the change(s) that is (are)
being made and that the compensation for this Change Order is full and complete and is the only
compensation due or owing for this Change Order. Further, it is mutually agreed that this document Will
supplement the present Contract Documents and that the provisions of the previously executed Contract
Documents shall apply to this Change Order.
AGREED TO AND ACCEPTED:
U & 07/27/2022
CONTRACTOR Date
APPROVED:
APPROVED:
PROJECT MANAGER Date
7-Z6-271,4��Sftjjl,
MANAGER Date cIP Date LIC WORKS Date
DIRECTOR
FO#01
Ellison Earthworks LLC
---------------------------------- ---------------------
NAME: iARGENT ROAD IMPROVEMENTS PH.
i2
NO: #
DAYS REQUESTED
HOURS WORKED
REG OT REG RATE OT RATE
8 $44.04 .
HOURS
DUMP TRUCK
SUMMARY OF COST
LABOR
$762.00
EE OH MU ($21/HR)
$357.00
MARK UP 31%
$236.22
TOTAL LABOR
$1,355.22
EQUIPMENT
$1,020.00
MARK UP 29%
$295.80
TOTAL EQUIPMENT
$1,315.80
EQUIPMENT RENT
$0.00
MARK UP 21 %
$0.00
TOTAL EQUIPMENT RENT
$0.00
MATERIAL
$0.00
MARK UP 31 %
$0.00
TOTAL MATERIAL
$0.00
SUBCONTRACTOR
$0.00
MARK UP 15%
$0.00
TOTAL SUBCONTRACTOR
$0.00
TOTAL CHANGE
$2,671.02
$409.68
$762.00
TOTAL
$728.00
$292.00
$1,020.00
CITY OF PASCO
PUBLIC WORKS DEPARTMENT
CONTRACT CHANGE ORDER NO. 2
Project No: 21229 Project Title: Argent Rd Improvements, Phase 2
Contractor: Ellison Earthworks
Description of Change: FO #03 - Replacement of Water Vault Lid
Detail as Appropriate: Replacement of water vault lid on Road 32, to include replacement with
3" casting, saw cutting, paving and traffic control.
This CO to be coded as: 411.41.520-54.4665
Contract Bid Amount: $ 861,837.35
SALES TAX @ 8.7%(Sch B Only): $ 2,497.98
Total: $ 864,335.33
PREVIOUS CHAN
Subtotal
Sales tax @ 8.7%
ITotal
E ORDER
CURRENT
2,671.02 Subtotal
N/A Sales tax @ 8.7%
2,671.02 Total
23,832.20
N/A
23,832.20
Total Change Orders To Date $ 26,503.22
New Contract Amount $ 890,838.55
IS CONTRACT TIME AFFECTED BY THIS CHANGE ORDER
Contract Time Prior to this Change Order ...............................
Modification to Contract time by this Change Order ....................
revised Total Contract Time ....................................................
YES
51
10
61
NO
It is mutually agreed by both parties that this Change Order fully describes the change(s) that is (are)
being made and that the compensation for this Change Order is full and complete and is the only
compensation due or owing for this Change Order. Further, it is mutually agreed that this document will
supplement the present Contract Documents and that the provisions of the previously executed Contract
Documents shall apply to this Change Order.
AG�R�E�)E�D TO AND ACCEPTED:
u -�''.�- dbl� 08/23/2022
CONTRACTOR Date
APPROVED:
CONST. MANAGER Date CIP1
APPROVED:
PROJECT MANAGER Date
PDIRECTOR
UBLIdWORKS
Ellison Earthworks LLC
CONTRACT NAME:
--------------------------------------------------------�
;Arent Road Improvements Ph .2
CONTRACT NO: #_______
--------------------------
:ypls change order is -for the-replacement-oft'he wtaer vault lid -on -rd. -32. -This includes—vault
lid replacement -w/ 3
FO#03
;casting, saw cutting, paving, and traffic control.
-------- — -------------------------------------------------- -------------------------------------------------- — ------- — -----------------------------------
— ---------------------
— ------------------------------
DATE
8/16/2022
EXTRA DAYS REQUESTED
i 10
HOURS WORKED
LABOR
REG OT REG RATE
OT RATE
AMOUNT
Laborer
I
—
$1,40928
Laborer
-----
i 32 $44.04
----- ------------------------------- -----------------------------------------
$1,409.28
------- ---------------------------
Operator32
—
1 $51.21 1
$1,638.72
Operator
------------------------------------- - -------------------- ------ -----
32 ��i
$1,63872
SUBTOTAL
$6,096.00
EQUIPMENT
HOURS RATE
TOTAL
Excavator16
; I
1
$1,456.00
Loader
---------- -------------- ----------------------- -----
16$90.00
--------------------
$1,440.00
SUBTOTAL
$2,896.00
EQUIPMENT RENT
QUANTITY UNIT PRICE
TOTAL
$0.00
-------------------------------------- ------------
-------- ------------ -------------------- ---------------------
SUBTOTAL
$0.00
MATERIAL
QUANTITY UNIT PRICE
TOTAL
Vault Lid W/Castiq_9
EA L L
i
1
$3,400.00�
CSTC: --------------------------------------------------
15 TN $14.00
$210.00
...... 5 TN 9- ----------
-----------------------
$450.00
SUBTOTAL
$4,060.00
SUBCONTRACTOR
QUANTITY UNIT PRICE
TOTAL
PSC ------------------------------------
i 1 i LS $1,200.00
-$2,630.00
$1,200.00
-----------
LS -----------$2,630,00- T
--------------- ----------------- -----------------------
Sierra Electric1
LS $875.00
$875.00
---------------------------
- S - UBTOTAL -------- ------------------------------------------
- ----------- --
$4,705.00
SUMMARY OF COST
LABOR
$6,096.00
EE OH MU ($21/HR)
$2,688.00
MARK UP 29%
$1,767.84
TOTAL LABOR
$10,551.84
EQUIPMENT
$2,896.00
MARK UP 21%
$608.16
TOTAL EQUIPMENT
$3,504.16
EQUIPMENT RENT
$0.00
MARK UP 21%
$0.00
TOTAL EQUIPMENT RENT
$0.00
MATERIAL
$4,060.00
MARK UP 10%
$446.60
TOTAL MATERIAL
$4,506.60
SUBCONTRACTOR
$4,705.00
MARK UP 12%
$564.60
TOTAL SUBCONTRACTOR
$5,269.60
TOTAL CHANGE
$23,832.20