Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
CAG2020-001 - Change Order - #9 - Mike McClung Construction - Riverbend Driving Range Improvements Phase 1 - 05/04/2020
ApprovalOriginator:Department: Date Sent:Date Required: Authorized to Sign: o Director or Designee o Mayor Date of Council Approval: Budget Account Number: Budget? o Yes o No Grant? o Yes o No Type:Review/Signatures/RoutingDate Received by City Attorney:Comments: Date Routed to the Mayor’s Office: Date Routed to the City Clerk’s Office:Agreement InformationVendor Name:Category: Vendor Number:Sub-Category: Project Name: Project Details: Agreement Amount: Start Date: Basis for Selection of Contractor: Termination Date: Local Business? o Yes o No* *If meets requirements per KCC 3.70.100, please complete “Vendor Purchase-Local Exceptions” form on Cityspace. Notice required prior to disclosure? o Yes o No Contract Number: Agreement Routing Form For Approvals, Signatures and Records Management This form combines & replaces the Request for Mayor’s Signature and Contract Cover Sheet forms. (Print on pink or cherry colored paper) Visit Documents.KentWA.gov to obtain copies of all agreementsadccW22373_1_20 CHANGE ORDER - 1 OF 3 CHANGE ORDER NO. NAME OF CONTRACTOR: (“Contractor”) CONTRACT NAME & PROJECT NUMBER: ORIGINAL CONTRACT DATE: This Change Order amends the above-referenced contract; all other provisions of the contract that are not inconsistent with this Change Order shall remain in effect. For valuable consideration and by mutual consent of the parties, the project contract is modified as follows: 1. Section I of the Agreement, entitled “Description of Work,” is hereby modified to add additional work or revise existing work as follows: In addition to work required under the original Agreement and any prior Amendments, Contractor shall provide all labor, materials, and equipment necessary to: 2. The contract amount and time for performance provisions of Section II “Time of Completion,” and Section III, “Compensation,” are hereby modified as follows: Original Contract Sum, (including applicable alternates and WSST) $ Net Change by Previous Change Orders (incl. applicable WSST) $ Current Contract Amount (incl. Previous Change Orders) $ Current Change Order $ Applicable WSST Tax on this Change Order $ Revised Contract Sum $ CHANGE ORDER - 2 OF 3 Original Time for Completion (insert date) Revised Time for Completion under prior Change Orders (insert date) Days Required (±) for this Change Order calendar days Revised Time for Completion (insert date) In accordance with Sections 1-04.4 and 1-04.5 of the Kent and WSDOT Standard Specifications, and Section VII of the Agreement, the Contractor accepts all requirements of this Change Order by signing below. Also, pursuant to the above-referenced contract, Contractor agrees to waive any protest it may have regarding this Change Order and acknowledges and accepts that this Change Order constitutes final settlement of all claims of any kind or nature arising from or connected with any work either covered or affected by this Change Order, including, without limitation, claims related to contract time, contract acceleration, onsite or home office overhead, or lost profits. This Change Order, unless otherwise provided, does not relieve the Contractor from strict compliance with the guarantee and warranty provisions of the original contract, particularly those pertaining to substantial completion date. All acts consistent with the authority of the Agreement, previous Change Orders (if any), and this Change Order, prior to the effective date of this Change Order, are hereby ratified and affirmed, and the terms of the Agreement, previous Change Orders (if any), and this Change Order shall be deemed to have applied. The parties whose names appear below swear under penalty of perjury that they are authorized to enter into this contract modification, which is binding on the parties of this contract. 3. The Contractor will adjust the amount of its performance bond (if any) for this project to be consistent with the revised contract sum shown in section 2, above. IN WITNESS, the parties below have executed this Agreement, which will become effective on the last date written below. CONTRACTOR: By: (signature) Print Name: Its (title) DATE: CITY OF KENT: By: (signature) Print Name: Its (title) DATE: CHANGE ORDER - 3 OF 3 APPROVED AS TO FORM: (applicable if Mayor’s signature required) Kent Law Department RFC Total $ Please respond by: Kelson McClung Sean Hill McClung Construction Co.Broderick Architects Request for Change PO Box 1189 Buckley, WA 98321 RFC Number: Date: Regarding: To:Job Site: Broderick Architects Riverbend Driving Range Requested By:Phone:E-mail: Kelson McClung (360) 761-7695 kelson@mcclungconstruction.com Recipients:Phone:E-mail: Sean Hill (206) 682-7525 sean@broderickarchitects.com Requested Change:Change to Contract $ $ $ RFC #: Date: PO Box 1189 Buckley, WA 98321 Exhibit A OWNER: ATTN: PROJECT: DESCRIPTION: DATE: DATE DESCRIPTION QTY RATE OT RATE REG HRS OT HRS TOTAL 1/21-3/13 15-30 Ton Ex. Operator 1 76.63$ 21 1,609.23$ 1/21-3/13 Material Transfer Device 1 76.63$ 9 689.67$ 1/21-3/13 Loader < 6 CY Operator 1 76.63$ 8 613.04$ 1/21-3/13 Articulating Hard Tail End Dump 1 76.63$ 4 306.52$ 1/21-3/13 Gradechecker/Stakeman 1 72.63$ 16 1,162.08$ 1/21-3/13 Foreman 1 80.62$ 8 644.96$ 1/21-3/13 Dozer <D9 1 76.02$ 14 1,064.28$ 1/21-3/13 Roller 1 72.63$ 97.65$ 2 1 242.91$ 1/21-3/13 Backhoe Operator 1 76.02$ 2 152.04$ Subtotal 6,484.73$ 29% Markup 1,880.57$ TOTAL 8,365.30$ DATE DESCRIPTION CO RENT OUTSIDE RENT OPERATED HRS STANDBY TOTAL 1/21-3/13 135 Excavator 75.09$ 3 225.27$ 1/21-3/13 210 Excavator 96.80$ 18 1,742.40$ 1/21-3/13 Sidedump 78.06$ 9 702.54$ 1/21-3/13 624K Loader 67.91$ 8 543.28$ 1/21-3/13 250D Haul Truck 109.40$ 4 437.60$ 1/21-3/13 Dynapac Roller 68.68$ 3 206.04$ 1/21-3/13 Pickup Truck 15.48$ 2 30.96$ 1/21-3/13 310SL Backhoe 45.39$ 2 90.78$ 1/21-3/13 700K Dozer 75.06$ 20 1,501.20$ Subtotal 5,480.07$ 21% Markup 1,150.81$ TOTAL 6,630.88$ DATE DESCRIPTION QTY COST UNIT TOTAL 3/3/2020 LRI 1 1,480.89$ LS 1,480.89$ 3/4/2020 DTG Dump Fee 4.14 93.00$ Ton 385.02$ 3/9/2020 ASI-1 Pipe Repair 1.00 215.43$ LS 215.43$ Subtotal 2,081.34$ 21% Markup 437.08$ TOTAL 2,518.42$ TOTAL CHANGE 17,514.60$ RFC #9 MATERIALS EQUIPMENT LABOR City of Kent Sean Hill Riverbend Driving Range T&M for Extra Wrok 1/21, 3/3, 3/4, 3/5, 3/9, 3/10, 3/11, 3/12, 3/13 Exhibit A (Continued) Project: Riverbend Driving RangeOwner: City of KentBid Date: 12/04/2019McClung ConstructionPREVAILINGFRINGE7.65%0.80%5.72%BURDENTOTALCRAFTWAGEWAGEBENEFITSFICAFUTASUTAL&IAPP(B)%ST RATEForeman72.05$ 50.83$ 21.22$ 3.89$ 0.41$ 2.91$ 1.37$ -$ 29.79$ 37%80.62$ Gradechecker/Stakeman65.05$ 43.83$ 21.22$ 3.35$ 0.35$ 2.51$ 1.37$ -$ 28.80$ 40%72.63$ Loader Overhead <6 yds68.55$ 47.33$ 21.22$ 3.62$ 0.38$ 2.71$ 1.37$ -$ 29.30$ 38%76.63$ Power Equip Op, Dozer <D968.02$ 46.80$ 21.22$ 3.58$ 0.37$ 2.68$ 1.37$ -$ 29.22$ 38%76.02$ Power Equip Op, Hard Tail End Dump <45yds68.55$ 47.33$ 21.22$ 3.62$ 0.38$ 2.71$ 1.37$ -$ 29.30$ 38%76.63$ Power Equip Op, Exc 15-30 tons68.55$ 47.33$ 21.22$ 3.62$ 0.38$ 2.71$ 1.37$ -$ 29.30$ 38%76.63$ Power Equip Op, Exc <15 tons68.02$ 46.80$ 21.22$ 3.58$ 0.37$ 2.68$ 1.37$ -$ 29.22$ 38%76.02$ Power Equip Op, Roller65.05$ 43.83$ 21.22$ 3.35$ 0.35$ 2.51$ 1.37$ -$ 28.80$ 40%72.63$ Material Transfer Device68.55$ 47.33$ 21.22$ 3.62$ 0.38$ 2.71$ 1.37$ -$ 29.30$ 38%76.63$ McClung ConstructionLABORFRINGE7.65%0.80%5.72%L&IBURDENTOTALCRAFT(L)BENEFITSFICAFUTASUTA(0518)(B)%OT RATEForeman76.25$ 21.22$ 5.83$ 0.61$ 4.36$ 1.37$ -$ 33.39$ 30%109.64$ Gradechecker/Stakeman65.75$ 21.22$ 5.03$ 0.53$ 3.76$ 1.37$ -$ 31.91$ 33%97.65$ Loader Overhead <6 yds71.00$ 21.22$ 5.43$ 0.57$ 4.06$ 1.37$ -$ 32.65$ 32%103.64$ Power Equip Op, Dozer <D970.20$ 21.22$ 5.37$ 0.56$ 4.02$ 1.37$ -$ 32.54$ 32%102.74$ Power Equip Op, Hard Tail End Dump <45yds71.00$ 21.22$ 5.43$ 0.57$ 4.06$ 1.37$ -$ 32.65$ 32%103.64$ Power Equip Op, Exc 15-30 tons71.00$ 21.22$ 5.43$ 0.57$ 4.06$ 1.37$ -$ 32.65$ 32%103.64$ Power Equip Op, Exc <15 tons70.20$ 21.22$ 5.37$ 0.56$ 4.02$ 1.37$ -$ 32.54$ 32%102.74$ Power Equip Op, Roller65.75$ 21.22$ 5.03$ 0.53$ 3.76$ 1.37$ -$ 31.91$ 33%97.65$ Material Transfer Device71.00$ 21.22$ 5.43$ 0.57$ 4.06$ 1.37$ -$ 32.65$ 32%103.64$ MCC FA LABOR RATESExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. August 9, 2018 13.7 cu yd - 18 cu ydBody Capacity (Struck--Heaped)6 X 6Axle Configuration DieselPower Mode 265 hpNet Horsepower 23.2 mtRated Payload www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Deere 250D SERIES II (disc. 2015) Articulated Rear Dumps Size Class: 20 - 25 MTons Weight: 40,340 lbs. Configuration for 250D SERIES II (disc. 2015) Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $11,810.00 $3,305.00 $825.00 $125.00 $45.35 $112.45 Adjustments Region ( Washington: 98.3%) ($200.77)($56.19)($14.03)($2.13) Model Year (2012: 97.1%) ($336.67)($94.22)($23.52)($3.56) Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$11,272.56 $3,154.59 $787.45 $119.31 $45.35 $109.40 Non-Active Use Rates Hourly Standby Rate $32.02 Idling Rate $80.00 Rate Element Allocation Element Percentage Value Depreciation (ownership)37%$4,369.70/mo Overhaul (ownership)50%$5,905.00/mo CFC (ownership)6%$708.60/mo Indirect (ownership)7%$826.70/mo Fuel (operating) @ 3.01 35%$15.95/hr Revised Date: 2nd Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. June 15, 2018 DieselPower Mode DieselPower Mode 159 hpNet Horsepower 159 hpNet Horsepower 1.19 cu ydBucket Capacity - Heaped 1.19 cu ydBucket Capacity - Heaped 25.23 mtOperating Weight 25.23 mtOperating Weight www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Deere 210G LC Crawler Mounted Hydraulic Excavators Size Class: 21.1 - 24.0 MTons Weight: N/A Configuration for 210G LC Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $9,235.00 $2,585.00 $645.00 $97.00 $46.10 $98.57 Adjustments Region ( Washington: 98%) ($184.70)($51.70)($12.90)($1.94) Model Year (2014: 98.6%) ($126.70)($35.47)($8.85)($1.33) Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$8,923.60 $2,497.83 $623.25 $93.73 $46.10 $96.80 Non-Active Use Rates Hourly Standby Rate $25.35 Idling Rate $67.86 Rate Element Allocation Element Percentage Value Depreciation (ownership)37%$3,416.95/mo Overhaul (ownership)50%$4,617.50/mo CFC (ownership)6%$554.10/mo Indirect (ownership)7%$646.45/mo Fuel (operating) @ 2.57 37%$17.16/hr Revised Date: 1st Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2020 Informa All rights reserved. March 25, 2020 PATDozer Type 115.0 hpNet Horsepower EROPSOperator Protection DieselPower Mode www.equipmentwatch.com All prices shown in US dollars ($) Rental Rate Blue Book® Deere 700J LGP (disc. 2013) Lgp Crawler Dozers Size Class: 105 - 129 HP Weight: 27900 lbs Configuration for 700J LGP (disc. 2013) Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates USD $6,620.00 USD $1,855.00 USD $465.00 USD $70.00 USD $38.27 USD $75.88 Adjustments Region ( Washington: 97.8%) (USD $145.64)(USD $40.81)(USD $10.23)(USD $1.54) Model Year (2013: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:USD $6,474.36 USD $1,814.19 USD $454.77 USD $68.46 USD $38.27 USD $75.06 Non-Active Use Rates Hourly Standby Rate USD $16.92 Idling Rate USD $51.57 Rate Element Allocation Element Percentage Value Depreciation (ownership)29%USD $1,919.80/mo Overhaul (ownership)54%USD $3,574.80/mo CFC (ownership)9%USD $595.80/mo Indirect (ownership)8%USD $529.60/mo Fuel (operating) @ USD 3.07 39%USD $14.78/hr Revised Date: 1st half 2020 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. June 15, 2018 4X4Axle Configuration GasolinePower Mode 191Horsepower CrewCab Type 1/2Ton Rating www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Miscellaneous 4X4 1/2 191 CREW GAS On-Highway Light Duty Trucks Size Class: 100 - 199 HP Weight: 4,800 lbs. Configuration for 4X4 1/2 191 CREW GAS Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $730.00 $205.00 $51.00 $8.00 $11.40 $15.55 Adjustments Region ( Washington: 98.3%) ($12.41)($3.49)($0.87)($0.14) Model Year (2018: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$717.59 $201.51 $50.13 $7.86 $11.40 $15.48 Non-Active Use Rates Hourly Standby Rate $2.89 Idling Rate $12.61 Rate Element Allocation Element Percentage Value Depreciation (ownership)56%$408.80/mo Overhaul (ownership)29%$211.70/mo CFC (ownership)5%$36.50/mo Indirect (ownership)10%$73.00/mo Fuel (operating) @ 2.35 75%$8.53/hr Revised Date: 1st Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. June 15, 2018 6X4Axle Configuration DieselPower Mode 400Horsepower 50000 lbsMaximum Gross Vehicle Weight www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Miscellaneous 6X4 50GVW DSL 400 On-Highway Truck Tractors Size Class: 45,001 - 60,000 GVW Weight: N/A Configuration for 6X4 50GVW DSL 400 Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $3,775.00 $1,055.00 $265.00 $40.00 $40.85 $62.30 Adjustments Region ( Washington: 98.3%) ($64.18)($17.94)($4.51)($0.68) Model Year (2018: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$3,710.82 $1,037.06 $260.49 $39.32 $40.85 $61.93 Non-Active Use Rates Hourly Standby Rate $11.60 Idling Rate $46.27 Rate Element Allocation Element Percentage Value Depreciation (ownership)42%$1,585.50/mo Overhaul (ownership)45%$1,698.75/mo CFC (ownership)5%$188.75/mo Indirect (ownership)8%$302.00/mo Fuel (operating) @ 2.57 62%$25.19/hr Revised Date: 1st Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. June 15, 2018 4Number of Axles 18 tPayload 16 cu ydCapacity www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Miscellaneous 18-16 On-Highway Rear Dump Full Trailers Size Class: All Weight: N/A Configuration for 18-16 Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $1,760.00 $495.00 $125.00 $19.00 $6.30 $16.30 Adjustments Region ( Washington: 98.3%) ($29.92)($8.42)($2.13)($0.32) Model Year (2018: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$1,730.08 $486.58 $122.87 $18.68 $6.30 $16.13 Non-Active Use Rates Hourly Standby Rate $5.01 Idling Rate $9.83 Rate Element Allocation Element Percentage Value Depreciation (ownership)38%$668.80/mo Overhaul (ownership)49%$862.40/mo CFC (ownership)4%$70.40/mo Indirect (ownership)9%$158.40/mo Fuel cost data is not available for these rates. Revised Date: 1st Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2020 Informa All rights reserved. March 25, 2020 4WDDrive 0.9 cu ydLoader Bucket Capacity -- Heaped 99 hpNet Horsepower EROPSOperator Protection DieselPower Mode www.equipmentwatch.com All prices shown in US dollars ($) Rental Rate Blue Book® Deere 310SL Tractor-Loader-Backhoes Size Class: 14' to Under 15' Weight: N/A Configuration for 310SL Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates USD $3,945.00 USD $1,105.00 USD $275.00 USD $41.00 USD $23.47 USD $45.88 Adjustments Region ( Washington: 97.8%) (USD $86.79)(USD $24.31)(USD $6.05)(USD $0.90) Model Year (2020: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:USD $3,858.21 USD $1,080.69 USD $268.95 USD $40.10 USD $23.47 USD $45.39 Non-Active Use Rates Hourly Standby Rate USD $12.28 Idling Rate USD $33.70 Rate Element Allocation Element Percentage Value Depreciation (ownership)34%USD $1,341.30/mo Overhaul (ownership)45%USD $1,775.25/mo CFC (ownership)12%USD $473.40/mo Indirect (ownership)10%USD $394.50/mo Fuel (operating) @ USD 3.07 50%USD $11.78/hr Revised Date: 1st half 2020 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2019 Informa All rights reserved. October 1, 2019 0.7 cu ydBucket Capacity - Heaped 97.0 hpNet Horsepower 16.41 mtOperating Weight DieselPower Mode www.equipmentwatch.com All prices shown in US dollars ($) Rental Rate Blue Book® Deere 135G Crawler Mounted Hydraulic Excavators Size Class: 14.1 - 16.0 MTons Weight: MT Configuration for 135G Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates USD $7,245.00 USD $2,030.00 USD $510.00 USD $77.00 USD $34.75 USD $75.91 Adjustments Region ( Washington: 98%) (USD $144.90)(USD $40.60)(USD $10.20)(USD $1.54) Model Year (2019: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:USD $7,100.10 USD $1,989.40 USD $499.80 USD $75.46 USD $34.75 USD $75.09 Non-Active Use Rates Hourly Standby Rate USD $21.38 Idling Rate USD $51.06 Rate Element Allocation Element Percentage Value Depreciation (ownership)37%USD $2,680.65/mo Overhaul (ownership)47%USD $3,405.15/mo CFC (ownership)10%USD $724.50/mo Indirect (ownership)6%USD $434.70/mo Fuel (operating) @ USD 3.07 31%USD $10.72/hr Revised Date: 2nd half 2019 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. October 12, 2018 DieselPower Mode 186 hpNet Horsepower ROPS/FOPSOperator Protection 3.5 cu ydBucket Capacity - Heaped www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Deere 624K (disc. 2016) 4-Wd Articulated Wheel Loaders Size Class: 175 - 199 HP Weight: 33,477 lbs. Configuration for 624K (disc. 2016) Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $5,905.00 $1,655.00 $415.00 $62.00 $35.10 $68.65 Adjustments Region ( Washington: 97.8%) ($129.91)($36.41)($9.13)($1.36) Model Year (2016: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$5,775.09 $1,618.59 $405.87 $60.64 $35.10 $67.91 Non-Active Use Rates Hourly Standby Rate $20.02 Idling Rate $50.84 Rate Element Allocation Element Percentage Value Depreciation (ownership)41%$2,421.05/mo Overhaul (ownership)39%$2,302.95/mo CFC (ownership)9%$531.45/mo Indirect (ownership)11%$649.55/mo Fuel (operating) @ 3.01 51%$18.03/hr Revised Date: 2nd Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) All material herein © 2003-2018 Penton All rights reserved. October 12, 2018 SmoothDrum Type 84 inDrum Width DieselPower Mode 150 hpNet Horsepower www.equipmentwatch.com All prices shown in US$ Rental Rate Blue Book® Dynapac CA362D (disc. 2012) Single Drum Vibratory Compactors Size Class: 12.0 - 14.9 MTons Weight: 29,105 lbs. Configuration for CA362D (disc. 2012) Blue Book Rates ** FHWA Rate is equal to the monthly ownership cost divided by 176 plus the hourly estimated operating cost. Ownership Costs Estimated Operating Costs FHWA Rate** Monthly Weekly Daily Hourly Hourly Hourly Published Rates $5,090.00 $1,425.00 $355.00 $53.00 $40.25 $69.17 Adjustments Region ( Washington: 98.3%) ($86.53)($24.23)($6.04)($0.90) Model Year (2012: 100%) ---- Adjusted Hourly Ownership Cost (100%) ---- Hourly Operating Cost (100%)- Total:$5,003.47 $1,400.77 $348.96 $52.10 $40.25 $68.68 Non-Active Use Rates Hourly Standby Rate $20.47 Idling Rate $40.17 Rate Element Allocation Element Percentage Value Depreciation (ownership)50%$2,545.00/mo Overhaul (ownership)28%$1,425.20/mo CFC (ownership)10%$509.00/mo Indirect (ownership)12%$610.80/mo Fuel (operating) @ 3.01 29%$11.74/hr Revised Date: 2nd Half 2018 These are the most accurate rates for the selected Revision Date(s). However, due to more frequent online updates, these rates may not match Rental Rate Blue Book Print. Visit the Cost Recovery Product Guide on our Help page for more information. The equipment represented in this report has been exclusively prepared for BILL WARD (roseg@activeconstruction.com)www.equipmentwatch.comExhibit A (Continued) Daily Time and Materials (T&M) Report Date: 1/21/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0402 - Extra Work - Creosote Poles Quantity: 1 LS Labor Hours EX15-30 - Excavator 15-30 TN 1 Total Labor Hours: 1 Equipment Hours E001 - John Deere 135 Excavator w/ Rubber Tracks 1 Total Equipment Hours: 1 Page 1 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/3/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0402 - Extra Work - Creosote Poles Quantity: 1 LS Labor Hours EX15-30 - Excavator 15-30 TN 2 T&T - Dump Truck & Trailer 4 Total Labor Hours: 6 Equipment Hours E003 - Hitachi 210 Excavator 2 TL002 - M2 & Sidedump 4 Total Equipment Hours: 6 100-1-0403 - Extra Work - Demo Concrete Collars Quantity: 1 LS Labor Hours EX<15 TN - Excavator / Backhoe <15 TN 4 EX15-30 - Excavator 15-30 TN 6 Total Labor Hours: 10 Equipment Hours E003 - Hitachi 210 Excavator 6 Page 1 Exhibit A (Continued) L001 - John Deere 624 Loader 4 Total Equipment Hours: 10 Page 2 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/4/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0403 - Extra Work - Demo Concrete Collars Quantity: 0.01 LS Labor Hours EX15-30 - Excavator 15-30 TN 2 Total Labor Hours: 2 Equipment Hours TL002 - M2 & Sidedump 2 Total Equipment Hours: 2 Page 1 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/5/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0401 - Extra Work - Remove 2nd Putt Putt Course Quantity: 0.25 LS Labor Hours EX15-30 - Excavator 15-30 TN 2 HAULT<45 - Articulating Off-Road <45 CY 2 Total Labor Hours: 4 Equipment Hours E001 - John Deere 135 Excavator w/ Rubber Tracks 2 T001 - John Deere 25 Ton Haul Truck 2 Total Equipment Hours: 4 100-1-0408 - Extra Work - FA Remove Tree Stumps Quantity: 1 LS Labor Hours EX15-30 - Excavator 15-30 TN 8 LAB - General Laborer 8 T&T - Dump Truck & Trailer 3 Total Labor Hours: 19 Equipment Hours E003 - Hitachi 210 Excavator 8 Page 1 Exhibit A (Continued) TL002 - M2 & Sidedump 3 Total Equipment Hours: 11 Page 2 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/9/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0409 - Extra Work CO #7 - ASI 1 - T&M Pipe Fix Quantity: 1 LS Labor Hours EX<15 TN - Excavator / Backhoe <15 TN 2 EX15-30 - Excavator 15-30 TN 2 FRMN - Foreman 2 HAULT<45 - Articulating Off-Road <45 CY 2 LAB - General Laborer 4 LOADR<6 - Loader <6 CY 2 Total Labor Hours: 14 Equipment Hours B001 - JD 310SL Backhoe 2 E003 - Hitachi 210 Excavator 2 L001 - John Deere 624 Loader 2 T001 - John Deere 25 Ton Haul Truck 2 T004 - Pickup truck 2 Total Equipment Hours: 10 Page 1 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/10/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0410 - Extra Work - Regrade Driving Range -1.25 Quantity: 0.33 LS Labor Hours FRMN - Foreman 6 Total Labor Hours: 6 Equipment Hours D001 - John Deere 700K LGP Dozer 6 Total Equipment Hours: 6 Page 1 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/11/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0410 - Extra Work - Regrade Driving Range -1.25 Quantity: 0.33 LS Labor Hours DOZER - Dozers D-9 & Under 8 Total Labor Hours: 8 Equipment Hours D001 - John Deere 700K LGP Dozer 8 Total Equipment Hours: 8 Page 1 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/12/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0410 - Extra Work - Regrade Driving Range -1.25 Quantity: 0.34 LS Labor Hours Overtime Hours Total Hours DOZER - Dozers D-9 & Under 6 0 6 LOADR<6 - Loader <6 CY 2 0 2 ROLLR - Roller 2 1 3 Total Labor Hours: 11 Equipment Hours D001 - John Deere 700K LGP Dozer 6 L001 - John Deere 624 Loader 2 R001 - Dynapac 362D Vibratory Roller 3 Total Equipment Hours: 11 Page 1 Exhibit A (Continued) Daily Time and Materials (T&M) Report Date: 3/13/2020 Foreman: Kelson McClung (004) McClung Construction Co. 2001 - Riverbend Driving Range 100-1-0410 - Extra Work - Regrade Driving Range -1.25 Quantity: 0 LS Labor Hours GDCHK - Gradechecker/Stakeman 4 Total Labor Hours: 4 Page 1 Exhibit A (Continued) Exhibit A (Continued) Exhibit A (Continued) Invoice Date 3/4/2020 Invoice # 97877 Bill To: Mike McClung Construction Co. Stephanie McClung 712 Main St, Ste A Buckley, WA 98321 DTG Enterprises Inc. Terms Net 30 Due Date 4/3/2020 E-mail accounting@dtgrecycle.com Total ** Effective January 9, 2017 ** There will be a $4.00 per ton surcharge on loads from King County except City of Seattle. All Past Due Invoices Are Subject to Finance Charges & Late Fees Computed at 1.5% Per Month 18% Per Annum Please make checks payable to "DTG Enterprises Inc." PO Box 14203 Mill Creek, WA 98082 425-549-3000 DescriptionDateItem Quantity Rate Amount 246997;CDL-Subject to $4/ton King County Fee3/4/2020Recycle Material 4.14 93.00 385.02 $385.02 Exhibit A (Continued) Invoice #M036281 Invoice Date 3/10/20INVOICEAccount #222547 Sales Rep THOMAS WALDMAN Phone #253-840-5505 1830 Craig Park Court Branch #302 Puyallup, WA St. Louis, MO 63146 Total Amount Due $215.43 Remit To: CORE & MAIN LP PO BOX 28330 ST. LOUIS, MO 63146 Shipped To: MIKE MCCLUNG CONSTRUCTION CO.,CUSTOMER PICK-UP000/0000 15110 261ST AVE E 00000 BUCKLEY WA 98321 9697 Thank you for the opportunity to serve you! We appreciate your prompt payment. Date Ordered Date Shipped Customer PO # Job Name Job # Bill of Lading Shipped Via Invoice# 3/09/20 3/09/20 TIM RIVERBEND WILL CALL M036281 Quantity _________________________ Product Code Description Ordered Shipped B/O Price UM Extended Price 131565AA 1565AA 15 ADS N12 SPLIT CPLG 2 2 23.67000 EA 47.34 1315ADWAVW13 15 N12 M294V WTIB SOLID 13' 13 13 12.93000 FT 168.09 DUAL WALL 15650013IBV Freight Delivery Handling Restock Misc Subtotal: 215.43 Other: .00 Tax: .00_____________ Terms: NET 30 Invoice Total: $215.43 This transaction is governed by and subject to Core & Main's standard terms and conditions, which are incorporated by reference and accepted. To review these terms and conditions, please visit: http://tandc.coreandmain.com/ 00000 Page: 1 Exhibit A (Continued)