HomeMy WebLinkAbout2025-05-19 I01H_12 Transite Water Main Replacement Phase 4_Pmt Est 6-FinalAGENDA ITEM:
CITY OF WAUKEE, IOWA
CITY COUNCIL MEETING COMMUNICATION
MEETING DATE: May 19, 2025
AGENDA ITEM:Consideration of approval of a motion approving Payment Estimate
No. 6 (Final) to Busy Bee Construction, LLC, for the Transite Water
Main Replacement – Phase 4 Project in the amount of $53,842.64.
FORMAT:Consent Agenda
SYNOPSIS INCLUDING PRO & CON: Busy Bee Construction, LLC., requested Payment
Estimate No. 6 (Final) for the work completed on the Transite Water Main Replacement – Phase
4 Project in the amount of $53,842.64. Veenstra & Kimm has reviewed the payment estimate and
recommends payment.
The partial payment is for the pay period April 11, 2025 to May 7, 2025. This pay estimate is for
connections to the existing system, hydrant extensions, sidewalk replacement, and surface
restoration.
FISCAL IMPACT INCLUDING COST/BENEFIT ANALYSIS: $53,842.64
COMMISSION/BOARD/COMMITTEE COMMENT:
STAFF REVIEW AND COMMENT:
RECOMMENDATION: Approve Payment Estimate No. 6 (Final)
ATTACHMENTS: I. Payment Estimate No. 6 (Final)
II. Letter of Recommendation
PREPARED BY:Sara Kappos
REVIEWED BY:Sara Kappos SKK
I1H12
May 14, 2025
Rudy Koester
Public Works Director
City of Waukee
805 University Avenue
Waukee, Iowa 50263
WAUKEE, IOWA
TRANSITE WATER MAIN REPLACEMENT – PHASE 4
CHANGE ORDER NO. 2 AND PARTIAL PAYMENT ESTIMATE NO. 6 (FINAL)
Enclosed are three copies of Change Order No. 2 for the above-mentioned project under the
contract between the City of Waukee and Busy Bee Construction LLC. Change Order No. 2 is for
hydrant extensions and to adjust the plan quantities to the as-constructed quantities. Change
Order No. 2 increases the contract price by a total of $20,050.59. Veenstra & Kimm, Inc.
recommends approval of Change Order No. 2.
Also enclosed are three copies of Partial Payment Estimate No. 6 (Final) for the period between
April 11, 2025 and May 7, 2025 for the above-mentioned project. Partial Pay Estimate No. 6
(Final) is for connections to the existing system, hydrant extensions, sidewalk replacement, and
surface restoration. We have checked the estimate and recommend payment to Busy Bee
Construction LLC in the total amount of $53,842.64. Partial Pay Estimate No. 6 (Final) also
provides that 31 days after the acceptance of the project, the retainage in the amount of
$42,525.52 will be paid to Busy Bee Construction LLC provided it has submitted the necessary
documentation.
Please sign Change Order No. 2 and Partial Payment Estimate No. 6 (Final) in the spaces
provided. Return one signed copy of each to our office and one signed copy of each to Busy Bee
Construction LLC with payment. The remaining copy of each is for the City of Waukee’s records.
Rudy Koester
May 14, 2025
Page 2
If you have any questions or comments, please contact us at 515-225-8000.
VEENSTRA & KIMM, INC.
Jordan Kappos
JDK
275377
Enclosures
cc: Busy Bee Construction LLC – w/enclosure (email)
Sara Kappos, City of Waukee – w/enclosure (email)
Becky Schuett, City of Waukee – w/enclosure (email)
Lisa Bauman, City of Waukee – w/enclosure (email)
Rachel Bruns, City of Waukee – w/enclosure (email)
Tracy Lovetinsky, City of Waukee – w/enclosure (email)
QUANTITY VALUE
ESTIMATED AUTHORIZED COMPLETED COMPLETEDITEM NO.DESCRIPTION UNIT (ORIG. CONT.)(INCL. C.O.'S)TO DATE UNIT PRICE TO DATE
1.1 Mobilization LS 1.00 1.00 1.00 25,000.00$ $25,000.00
1.2 Traffic Control LS 1.00 1.00 1.00 15,000.00$ $15,000.00
1.3 8" PVC Water Main Directional Bored in Place LF 4,732.00 4,732.00 4,763.00 71.69$ $341,459.47
1.4 1" Water Service Connection Each 99.00 99.00 99.00 564.23$ $55,858.77
1.5 1" Curb Stop and Box Each 99.00 99.00 99.00 582.36$ $57,653.64
1.6 1" Water Service Pipe in Open Cut
LF 495.00 495.00 735.00 26.62$ $19,565.70
1.7 1" Water Service Pipe Directional Bored in Place
LF 2,483.00 2,483.00 2,985.00 26.62$ $79,460.70
1.8 8" Gate Valve
Each 9.00 9.00 10.00 2,973.50$ $29,735.00
1.9 Hydrant Assembly Each 13.00 13.00 14.00 9,203.28$ $128,845.92
1.10 Tapping Valve Assembly, 12"x8" Tapping Sleeve and 8" Valve Each 1.00 1.00 1.00 7,466.50$ $7,466.50
1.11 Connection to Existing System Each 3.00 3.00 6.00 5,516.46$ $33,098.76
1.12 Sidewalk Removal SY 18.00 18.00 8.00 30.00$ $240.00
1.13 PCC Sidewalk SY 223.00 223.00 36.00 170.00$ $6,120.00
1.14 Detectable Warnings SF 8.00 8.00 0.00 80.00$ $0.00
1.15 PCC Pavement
SY 16.00 16.00 0.00 170.00$ $0.00
1.16 Sodding
LS 1.00 1.00 1.00 40,000.00$ $40,000.00
$839,504.46
CO 1
CO 1.1 8" x 1' MJ Offset EA 0.00 2.00 2.00 1,300.00$ $2,600.00
CO 1.2 6" Gate Valve EA 0.00 1.00 1.00 1,971.00$ $1,971.00
CO 1.3 4" Gate Valve EA 0.00 1.00 1.00 1,635.00$ $1,635.00
$6,206.00
CO 2
CO 2.1 Hydrant Extensions
EA 0.00 3.00 3.00 1,600.00$ $4,800.00
$4,800.00
$850,510.46
ESTIMATE OF CONSTRUCTION COMPLETED
PARTIAL PAYMENT NO. 6 (FINAL)
$824,253.87
Date: May 14, 2025
Change Order No. 1 Value Completed
Total Value Completed - Bid Items
BID ITEMS
PROJECT TITLE: TRANSITE WATER MAIN REPLACEMENT - PHASE 4
Contractor: Busy Bee Construction LLC
Original Contract Amount:
Pay Period: April 11, 2025 to May 7, 2025
Base Bid Value Completed
Change Order No. 2 Value Completed
275377 Page 1 of 2
Total Completed
$839,504.46
Total Completed
$6,206.00
$4,800.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$11,006.00
Total Completed
$850,510.46
Total Completed
$0.00
$850,510.46
$42,525.52
$807,984.94
$754,142.30
$53,842.64
$53,842.64 is recommended for approval for payment in accordance with the terms of the Contract.
$824,253.87
$850,510.46
$53,842.64
$807,984.94
$42,525.52
100.0%
Busy Bee Construction LLC
Signature Signature Signature
Name Jordan Kappos Name Name
Title Project Engineer Title Title
Date Date Date
November 8, 2024 to December 31, 2024
January 1, 2025 to April 10, 2025
August 31, 2024 to October 3, 2024
October 4, 2024 to November 7, 2024
9
10
Partial Payment No.
APPROVED PARTIAL PAYMENTS
Revised Contract Price
$26,256.59
8 $0.00
$0.00
Total Approved
$850,510.46
Total Materials Stored
Retainage (5%)
Total Earned Less Retainage
Total Completed Plus Materials Stored
Total Change Orders
APPROVED CHANGE ORDERS
$0.00
$20,050.59
$0.00
$0.00
$0.00
4
5
Change Order No.
1
Total Approved
$6,206.00
$48,980.05
$174,599.92
$0.00
$0.00
$165,293.01
Recommended By: Contractor:
Note: The amount
6
7
4
5
8
2
3
$162,384.43
$202,884.89
July 30, 2024 to August 30, 2024
Period
$0.00
Veenstra & Kimm, Inc.
9
10
Total Previously Approved
City of Waukee
Approved:
CONTRACT SUMMARY
$0.00
FINAL RETAINAGE (to be paid 31 days after final acceptance)
ORIGINAL CONTRACT AMOUNT
TOTAL PARTIAL PAYMENTS INCL THIS PAYMENT
PERCENT COMPLETE
TOTAL CONTRACT AMOUNT PLUS CHANGE ORDERS
THIS PARTIAL PAYMENT
$0.00
Amount Due This Request
$0.00
SUMMARY
Bid Item Subtotal $824,253.87
Original Contract
1
Description/Notes
8" x 1' MJ Offset, Gate Valves
Hydrant Extensions and Balancing2
3
6
7 $0.00
Total Approved
275377 Page 2 of 2