Laserfiche WebLink
QBELS"S PO BOX 926 <br />& ELLENSBURG, WA 98926 <br />MITH 509-925-9747, FAX 509.962-3031 <br />CHANGE ORDER COST BREAKDOWN 71 <br />OWNER: Kittitas County Solid Waste DATE OF PROPOSAL: 11/03/25 <br />COP #: 39-01 <br />LOCATION: Contact Water Ponds <br />DESCRIPTION: Work for revised drawings C17 & C29, pond revisions. This price break -clown includes credit for deleting <br />the installation of'ballast piping' as shown in the bid plans. Ballast piping included work performed by Belsaas to <br />provide the welded pipe manifold, fill with Fowable grout, install onto Lhe upper liner, and then weld strapped to the liner <br />by NW Linings. This breakdown also includes credit for deleting 4" of sand ballast (7" removed between liner, but 3" <br />added back to subgrade). <br />O <br />ITEMI <br />NAME <br />I TRADE <br />I QTY <br />I HRS <br />RATE <br />TOTAL <br />1 <br />Handling & setting in place <br />Operator <br />1 <br />-8 <br />$ 99.23 <br />$ (793.84) <br />2 <br />Welding pipe, moving to pond <br />Laborer <br />2 <br />-32 <br />$ 62.12 <br />$ (3,975.68) <br />3 <br />Sand Installation <br />Operator <br />2 <br />-8 <br />$ 99.23 <br />$ (1,587.68) <br />4 <br />Sand Installation <br />Laborer <br />1 <br />-8 <br />$ 62.12 <br />$ (496.96) <br />5 <br />Truck Driver <br />1 <br />0 <br />$ 75.19 <br />$ <br />MID- I oral: > Ib,2554. 10) <br />15% OH & Profit: $ - <br />TOTAL LABOR: $ (6,854.16) <br />ITEMI <br />DESCRIPTION <br />YEAR / MODEL / SIZE <br />HRS <br />RATE <br />TOTAL <br />1 <br />Excavator <br />CAT 320 long reach <br />-4 <br />$ 143.00 <br />$ (572.00) <br />2 <br />Loader <br />Cat938 <br />-4 <br />$ 71.31 <br />$ (285.24) <br />3 <br />water truck / dump truck <br />Kenworth <br />0 <br />$ 68.00 <br />$ <br />4 <br />Loader <br />Cat 938 <br />-8 <br />$ 71.33 <br />$ (570.65) <br />5 <br />Dozer <br />Cat D4K <br />-8 <br />1 $ 111.35 <br />$ (890.80) <br />Sub- I otal: j 1L,i125.by) <br />15% 01-1 & Profit: $ <br />TOTAL EQUIPMENT: $ (2,318.69) <br />ITEM <br />DESCRIPTION <br />VENDOR <br />UNIT <br />QTY <br />UNIT COST <br />TOTAL <br />1 <br />Ballasting Sand <br />Ellensburg Cement <br />TN <br />1 -1,099 <br />$ 14.10 <br />$ (15,495.90) <br />2 <br />Ballast Piping <br />HD Fowler <br />LS <br />-1 <br />$ 13,924.40 <br />$ (13,924.40) <br />3 <br />Flowable CDF for Pipe Fill <br />Ellensburg Cement <br />CY <br />-13 <br />$ 144.00 <br />$ (1,872.00) <br />4 <br />$ <br />5 <br />$ <br />JUb- I oral: I-i1, Ly L..i Uf <br />8.3% WSS Tax <br />180/a OH & Profit: $ <br />TOTAL MATERIALS: $ (31,292.30) <br />ITEMI <br />COMPANY NAME I DESCRIPTION OF WORK <br />FA REF SHEET # TOTAL <br />1 <br />NW Linings <br />Delete pipe strapping <br />8/15 email <br />$ (22,798.00) <br />2 <br />$ <br />3 <br />$ - <br />SLID- I MI: lZZ' /y16.UUJ <br />8% OH & Profit: $ <br />TOTALSUBCONTRACTORS: $ (22,798.00) <br />COMBINED TOTAL: $ (63,263.15) <br />