HomeMy WebLinkAbout2016-11-21-J01J NW Area Trunk Sewer Extension Phase 1_Pmt Est 114M
� ► Waukee
.TWI THE KEY TO GOOD LIVING
AGENDA ITEM:
CITY OF WAUKEE, IOWA
CITY COUNCIL MEETING COMMUNICATION
MEETING DATE: November 21, 2016
AGENDA ITEM: Consideration of approval of Partial Payment Estimate No. 1 to Rognes
Corporation for the Northwest Area Trunk Sewer Extension — Phase 1
Improvements Project in the amount of $323,685.23
FORMAT: Consent Agenda
SYNOPSIS INCLUDING PRO & CON:
Partial Payment No. 5 is for installation of the 12" sanitary sewer west of Ute
Avenue and stored materials on -site.
FISCAL IMPACT INCLUDING COST/BENEFIT ANALYSIS: $323,685.23
COMMISSION/BOARDICOMMITTEE COMMENT: Rognes Corporation has requested
Payment Estimate No. 1 for the work completed on the Northwest Area Trunk
Sewer Extension — Phase lImprovements project in the amount of
$323,685.23. Veenstra & Kimm, Inc. has reviewed the payment estimate and
recommends payment.
STAFF REVIEW AND COMMENT:
RECOMMENDATION: Approve Partial Payment No. 1
ATTACHMENTS: I. Partial Payment No. 1
II. Letter of Recommendation
PREPARED BY: Beth Richardson
REVIEWED BY: John Gibson
PUBLIC NOTICE INFORMATION —
NAME OF PUBLICATION:
DATE OF PUBLICATION:
VEENSTRA & KIMM, INC.
3000 Westnwn Parkway, West Des Aloines, Iowa 50266-1120
515-225-8000 •.515-225-7848 (FAX) • 800-247-8000 /VATS/
November 8, 2016
John R. Gibson
Public Works Director
City of Waukee
805 University Avenue
Waukee, Iowa 50263
WAUKEE, IOWA
NORTHWEST AREA TRUNK SEWER EXTENSION —PHASE i
PAY ESTIMATE NO. 1
Enclosed are three copies of Partial Payment Estimate No. 1 for the period between
October 14, 2016 and October 31, 2016 in accordance with the contract between the City
of Waukee and Rognes Corp. for the above mentioned project.
Partial Payment Estimate No. 1 is for installation of the 12" sanitary sewer west of Ute
Avenue and stored materials on -site. We have checked the estimate and recommend
payment by the City Council of the City of Waukee to Rognes Corp. in the amount of
$323,685.23.
Please sign all three copies of Partial Payment Estimate No. 1 in the space provided.
Return one signed copy to our office and one signed copy to Rognes Corp. The remaining
copy is for the City of Waukee's records.
If you have any questions or comments, please contact us at 225-8000.
VEENSTRA & KIMM, INC.
Original Signed By
Jordan 1�appos
Jordan Kappos
JDK
275205-1
Enclosure
cc: Tim Royer, City of Waukee (via e-mail)
Becky Schuett, City of Waukee (via e-mail)
Rognes Corp. w/ enclosure
West Des Aloines, lA • Coralville, IA • Mason City, IA • Sioux City; IA • Moline, It . Springfield, It • Liberty, MO
VEENSTRA & KIMM, INC.
30001 Yeslouat Parkway • Nest Dee kloinrc, Iowa i0266-1 320
515-225-8000 0 515-225-7848(FAX) • 800-241-800()
ESTIMATE OF CONSTRUCTION COMPLETED
PARTIAL PAYMENT NO. I
PROJECT TITLE: Northwest Area Trunk Sewer Extension -Phase I -CITY OF WAUKEE, IO IVA
Contractor: Ro nes Corporation Date: 11-8-2016
Original Contract Amount: $788,565.00
Pay Period: October 14, 2016 to October 31, 2016
BID ITEMS
I TEM NO.
DLSCRIPTION
UNIT
uAN11Tv
UNIT PRICE
VALUE
COMPLETED
TO DATE
ESTIMATED
(ORIG.CONT.)
AUTHORIZUDJ
IWCL. C.O.'S)
COMPLETED
I TO DATE
1.1
Mobilization
LS
1.000
1.000
0.500
$62000.00
$31,000.00
1.2
Erosion Control & SWPPP
LS
1,000
1,000
0.500
$5 000.00
$2,500.00
1.3
Granular Surfacing
Tons
310.000
310.000
0.000
$24.00
$0.00
1.4
Seeding
LS
1.000
1.000
0.000
$7,350.00
$0.00
1.5
Irrigation System Repair
LS
1.000
1.000
0.000
$5,000.00
$0.00
1.6
6"PCC Trail
Sy
110.000
110.000
0.000
$60.00
$0.00
1.7
12" PVC Sanitar Sewer Pie in Place
LF
1,420.000
1,420,000
1250.000
$55.00
$68,750.00
1.8
24" Sanitary Sewer Angered in Place in Steel Casing
LE
460.000
375.000
0.000
$390.00
$0,00
1.9
24" Sanitary Sewer Pipe in Place
LF
11380.000
1,380.000
0.000
$72.00
$0.00
1.10
36" Sanitary Sewer Angered in Place in Steel Casing
LF
145.000
145.000
0,000
$595.00
$0.00
1.11
36" Sanitary Sewer Pipe in Place
LF
941,000
941.000
0,000
$170.00
$0.00
1.12
48" SW-301 Standard Manholes
Ea.
9.000
9.000
3.000
$3 200.00
$9,600.00
1.13
60" SW-301 Lined Manholes
Ea.
4.000
4.000
0.000
$11,000.00
$0.00
1.14
Connection to Existing Manhole
Ea.
2.000
2.000
1.000
$2,500.00
$2,500.00
1.15
48" Manhole Extra Depth
VF
7.00:
9.000
4.000
$315.00
$1,260.00
1.16
60' Manhole Extra Depth
VF
19.000
19.000
0.000
$635.00
$0.00
Original Contract Value Completed
$115,610.00
1.17
Rip -Rap
Tons
1 1.000
34.000
0.000
$72.00
$0.00
1.18
Remove and Reinstall Existing Rip -Rap
Tons
1 125.000
125,000
125.000
$35.00
$4,375.00
Change Order No, 1 Value Completed
$4,375.00
1.19
Bore Pit Extra Depth
LS
1.000
1.000
1.000
$2,500.00
$2,500.00
1.20
24" Sanitary Sewer Extra Depth
LS
1.000
1.000
0.000
$3,000.00
$0.00
1.21
Creek Crossing
IS
1.000
1.000
0.000
$26,000.00
$0.00
1.22
Steel Sheeting
SF
650.000
650.000
0.000
$35.00
$0.00
1.23
Flowable Fill
LF
60.000
60.000
0.000
$125.00
$0.00
1.24
24" Sanitary Sewer in Steel Casing Pipe in Place
LF
85.000
85.000
0,000
$297.00
$0.00
1.25
15" Dual Wall Pipe in Place
LF
400.000
400.0001
390,000
$34.00
$13,260.00
1.26
Concrete Collars
Ea.
2.0001
2.0001
2.000
$350.00
$700.00
Change Order No. 2 Value Completed
$16,460,00
VbN20Total Value Completed - Bid Iternsl
$136,445.00
Page 1 of 2
SUMMARY
Original Contract
I Total Completed
Bid Item Subtotal
1 $788,565.001
$115,610.00
APPROVED CHANGE ORDERS
Change Order No.
Description/Notes
Total Approved
Total Completed
1
Remove and Replace Rip -Rap
$4,447.00
$4,375.00
2
Creek Crossing and Tile Line Replacement
$71,151.00
$16,460.00
3
$0.00
$0.00
4
$0.00
$0.00
5
$0.00
$0.00
6
$0.00
$0.00
7
$0.00
$0.00
8
$0.00
$0.00
9
$0.00
$0.00
10
$0.001
$0.00
Total Change Ordersi
$ 75,598.001
$20,835.00
Total Approved
I Total Completed
Revised Contract Pricel
$864,163.001
$136,445.00
Total Completed
Total Materials Stored
$204,276.30
Total Completed Plus Materials Stored
$340,721.30
Retains e(5%)
$17,036.07
Total Earned Less Retainage
$323,685.23
APPROVED PARTIAL PAYMENTS
Partial Payment No.
Period
Total Approved
1
$0.00
2
$0.00
3
$0.00
4
$0.00
5
$0.00
6
$0.00
7
$0.00
B
$0.00
9
$0.00
10
$0.00
Total Previously Approved
$0.00
Amount Due This Request $323,685.23
Note: The amount $323.685.23 is recommended for approval for payment in accordance with the terms of the Contract.
CONTRACT SUMMARY
ORIGINAL CONTRACT AMOUNT
$788,565.00
TOTAL CONTRACT AMOUNT PLUS CHANGE ORDERS
$864,163,00
THIS PARTIAL PAYMENT
$323,685.23
TOTAL PARTIAL PAYMENTS INCL THIS PAYMENT
$323,685.23
BALANCE
$540,477.77
PERCENT COMPLETE
39.40%
Recommended By.
Veenstra & Kimm, Inc.
Contractor.
Rognes Corporation
Approved.
City of Waukee
Signature
Signature
Signature
Name
ff
Jordan Kappos
Name
Name
Title
Project Engineer
Title
Title
Date
1317,31b
Date
Date
Page 2 of 2