| |
A |
B |
C |
D |
E |
F |
|---|
| 1 |
NORTH MARINE DRIVE EXTENSION PHASE 2 |
| 2 |
Final Estimate |
| 4 |
STREET & UTILITY CONTRACT WORK |
|
|
|
|
|
| 5 |
|
|
|
|
BILLED TO DATE |
| 6 |
NO. |
ITEMS OF WORK AND MATERIALS |
UNIT |
UNIT PRICE |
QUANTITY |
AMOUNT |
| 7 |
1 |
Mobilization |
LS |
$880,000.00 |
1.00 |
$880,000.00 |
| 8 |
2 |
Furnishing Field Office Trailer |
LS |
$29,000.00 |
1.00 |
$29,000.00 |
| 9 |
3 |
Temporary Protection And Direction Of Traffic |
LS |
$30,000.00 |
0.99 |
$29,700.00 |
| 10 |
4 |
Temporary Signs |
m2 |
$190.00 |
87.16 |
$16,560.40 |
| 11 |
5 |
Business Directional Signs |
m2 |
$190.00 |
14.17 |
$2,692.30 |
| 12 |
6 |
Temporary Barricades |
EA |
$145.00 |
29.00 |
$4,205.00 |
| 13 |
7 |
Temporary Plastic Drums |
EA |
$45.00 |
613.00 |
$27,585.00 |
| 14 |
8 |
Temporary Flexible Pavement Markers |
EA |
$1.30 |
346.00 |
$449.80 |
| 15 |
9 |
Sequential Arrow Signs |
EA |
$12,000.00 |
1.00 |
$12,000.00 |
| 16 |
10 |
Temporary Striping |
m |
$0.26 |
8,029.73 |
$2,087.73 |
| 17 |
11 |
Flaggers |
HR |
$29.00 |
5,242.75 |
$152,039.75 |
| 18 |
12 |
Temporary Connection - Asphalt Concrete Pavement |
Mg |
$46.00 |
2,162.13 |
$99,457.98 |
| 19 |
13 |
Temporary Connection - Aggregate Base |
Mg |
$13.25 |
1,154.20 |
$15,293.15 |
| 20 |
14 |
Erosion Control |
LS |
$93,000.00 |
0.99 |
$92,070.00 |
| 21 |
15 |
Aggregate Construction Entrance |
EA |
$800.00 |
4.00 |
$3,200.00 |
| 22 |
16 |
Silt Fence, Unsupported |
m |
$5.50 |
4,962.50 |
$27,293.75 |
| 23 |
17 |
Inlet Protection |
EA |
$75.00 |
69.00 |
$5,175.00 |
| 24 |
18 |
Biofilter Bags |
m |
$10.00 |
427.00 |
$4,270.00 |
| 25 |
19 |
Erosion Control Matting |
m2 |
$3.25 |
0.00 |
$- |
| 26 |
20 |
Silt Curtain |
m |
$6.55 |
15.40 |
$100.87 |
| 27 |
21 |
Temporary Seeding |
HA |
$6,000.00 |
0.00 |
$- |
| 28 |
22 |
Removal Of Structures And Obstructions |
LS |
$150,000.00 |
1.00 |
$150,049.80 |
| 29 |
23 |
Clearing And Grubbing |
LS |
$47,000.00 |
1.00 |
$47,000.00 |
| 30 |
24 |
Plastic Mesh Fencing |
m |
$5.60 |
277.50 |
$1,554.00 |
| 31 |
25 |
Contingent Tree Removal |
EA |
$170.00 |
2.00 |
$340.00 |
| 32 |
26 |
General Excavation |
m3 |
$9.00 |
23,070.99 |
$207,638.91 |
| 33 |
27 |
Berm Embankment |
m3 |
$3.40 |
8,600.00 |
$29,240.00 |
| 34 |
28 |
Eps Geofoam Blocks |
m3 |
$66.00 |
750.32 |
$49,521.12 |
| 35 |
29 |
300mm Subgrade Stabilization |
m2 |
$10.00 |
0.00 |
$- |
| 36 |
30 |
Nordstrom Site Improvements |
LS |
$38,600.00 |
1.00 |
$38,600.00 |
| 37 |
31 |
Trench Dewatering |
LS |
$50,000.00 |
1.00 |
$50,000.00 |
| 38 |
32 |
Trench Foundation Stabilization |
m3 |
$42.00 |
678.97 |
$28,516.74 |
| 39 |
33 |
Exploratory Excavation |
EA |
$275.00 |
94.00 |
$25,850.00 |
| 40 |
34 |
75mm Drain Pipe |
m |
$15.70 |
6,862.00 |
$107,733.40 |
| 41 |
35 |
300 mm Concrete Storm Sewer Pipe |
m |
$123.00 |
2,402.80 |
$295,544.40 |
| 42 |
36 |
375 mm Concrete Storm Sewer Pipe |
m |
$148.00 |
244.80 |
$36,230.40 |
| 43 |
37 |
450 mm Concrete Storm Sewer Pipe |
m |
$144.00 |
873.79 |
$125,825.76 |
| 44 |
38 |
600 mm Concrete Storm Sewer Pipe |
m |
$240.00 |
51.30 |
$12,312.00 |
| 45 |
39 |
300 mm Ductile Iron Storm Sewer Pipe |
m |
$129.00 |
696.50 |
$89,848.50 |
| 46 |
40 |
375 mm Ductile Iron Storm Sewer Pipe |
m |
$222.00 |
0.00 |
$- |
| 47 |
41 |
450 mm Ductile Iron Storm Sewer Pipe |
m |
$280.00 |
119.40 |
$33,432.00 |
| 48 |
42 |
375 mm Concrete Sanitary Sewer Pipe |
m |
$168.00 |
779.94 |
$131,029.92 |
| 49 |
43 |
Television Inspection |
m |
$2.30 |
3,123.65 |
$7,184.40 |
| 50 |
44 |
300 mm PVC Utility Conduit |
m |
$96.00 |
122.10 |
$11,721.60 |
| 51 |
45 |
1200 mm Concrete Manholes |
EA |
$2,050.00 |
44.00 |
$90,200.00 |
|
|
|
|
|
|
|
|---|
| 52 |
46 |
1350 mm Concrete Manholes |
EA |
$2,850.00 |
0.00 |
$- |
| 53 |
47 |
1500 mm Concrete Manholes |
EA |
$4,900.00 |
9.00 |
$44,100.00 |
| 54 |
48 |
1800 mm Concrete Manholes |
EA |
$6,000.00 |
3.00 |
$18,000.00 |
| 55 |
49 |
2100 mm Concrete Manholes |
EA |
$8,200.00 |
1.00 |
$8,200.00 |
| 56 |
50 |
1200 mm Concrete Manholes, Type B-P |
EA |
$1,650.00 |
21.00 |
$34,650.00 |
| 57 |
51 |
1200 mm Concrete Sanitary Manholes |
EA |
$2,500.00 |
8.00 |
$20,000.00 |
| 58 |
52 |
Concrete Inlets, Type CG-2 |
EA |
$760.00 |
51.00 |
$38,760.00 |
| 59 |
53 |
Concrete Inlets, Modified Type CG-3 |
EA |
$850.00 |
102.00 |
$86,700.00 |
| 60 |
54 |
Concrete Inlets, Type G-2 |
EA |
$725.00 |
14.00 |
$10,150.00 |
| 61 |
55 |
Drainage Curbs |
m |
$8.50 |
64.50 |
$548.25 |
| 62 |
56 |
Adjusting Inlets |
EA |
$200.00 |
0.00 |
$- |
| 63 |
57 |
Adjusting Manholes |
EA |
$300.00 |
20.00 |
$6,000.00 |
| 64 |
58 |
Reconstructing Manholes |
EA |
$800.00 |
12.00 |
$9,600.00 |
| 65 |
59 |
Adjusting Boxes |
EA |
$180.00 |
58.00 |
$10,440.00 |
| 66 |
60 |
Adjusting Monitoring Well Boxes with Traffic Bearing Lid |
EA |
$150.00 |
0.00 |
$- |
| 67 |
61 |
1500 mm Concrete Manholes, Flow Split |
EA |
$3,300.00 |
5.00 |
$16,500.00 |
| 68 |
62 |
1800 mm Concrete Manholes, Flow Split |
EA |
$5,000.00 |
3.00 |
$15,000.00 |
| 69 |
63 |
1500 mm Concrete Manholes, Sedimentation |
EA |
$5,000.00 |
6.00 |
$30,000.00 |
| 70 |
64 |
1.8 X 2.4 Concrete Water Quality Filter Units |
EA |
$23,000.00 |
1.00 |
$23,000.00 |
| 71 |
65 |
1.8 X 3.6 Concrete Water Quality Filter Units |
EA |
$27,000.00 |
1.00 |
$27,000.00 |
| 72 |
66 |
2.4 X 4.8 Concrete Water Quality Filter Units |
EA |
$38,600.00 |
4.00 |
$154,400.00 |
| 73 |
67 |
375 X 375 Aluminum Slide Gate |
EA |
$1,575.00 |
0.00 |
$- |
| 74 |
68 |
450 X 450 Aluminum Slide Gate |
EA |
$1,850.00 |
0.00 |
$- |
| 75 |
69 |
525 X 525 Aluminum Slide Gate |
EA |
$1,800.00 |
3.00 |
$5,400.00 |
| 76 |
70 |
600 X 750 Aluminum Slide Gate |
EA |
$2,600.00 |
1.00 |
$2,600.00 |
| 77 |
71 |
Fiberglass Hazardous Materials Spill Containment Tanks |
EA |
$66,400.00 |
4.00 |
$265,600.00 |
| 78 |
72 |
1200 mm X 1200 mm Concrete Valve Vaults |
EA |
$6,250.00 |
4.00 |
$25,000.00 |
| 79 |
73 |
Drop Connection |
EA |
$1,350.00 |
0.00 |
$- |
| 80 |
74 |
Outfall Protection |
EA |
$720.00 |
0.00 |
$- |
| 81 |
75 |
Modular Retaining Wall, Type I |
m2 |
$208.00 |
74.41 |
$15,477.28 |
| 82 |
76 |
Modular Retaining Wall, Type II |
m2 |
$243.00 |
174.99 |
$42,522.57 |
| 83 |
77 |
Modular Retaining Wall Railing |
m |
$150.00 |
51.20 |
$7,680.00 |
| 84 |
78 |
Cold Plane Pavement Removal - 50 mm Deep |
m2 |
$0.80 |
32,619.16 |
$26,095.33 |
| 85 |
79 |
Aggregate Base |
Mg |
$13.30 |
23,325.46 |
$310,228.62 |
| 86 |
80 |
Pavement Base Repair |
Mg |
$46.75 |
368.46 |
$17,225.51 |
| 87 |
81 |
Level 3, 19mm ATPB HMAC |
Mg |
$34.70 |
14,040.82 |
$487,216.45 |
| 88 |
82 |
Level 1, 12.5mm Dense HMAC |
Mg |
$47.50 |
3,062.96 |
$145,490.60 |
| 89 |
83 |
Level 4, 19mm Dense HMAC |
Mg |
$38.80 |
2,497.72 |
$96,911.54 |
| 90 |
84 |
Level 4, 25mm Dense HMAC |
Mg |
$38.00 |
543.51 |
$20,653.38 |
| 91 |
85 |
Extra For Asphalt Approaches |
EA |
$360.00 |
33.00 |
$11,880.00 |
| 92 |
86 |
Plain Concrete Pavement, Undowelled, 300mm Thick |
m2 |
$32.00 |
66,733.58 |
$2,135,474.56 |
| 93 |
87 |
Concrete Walks |
m2 |
$18.00 |
8,316.36 |
$149,694.48 |
| 94 |
88 |
Concrete Island, Type C |
m2 |
$33.70 |
146.76 |
$4,945.81 |
| 95 |
89 |
Concrete Driveways |
m2 |
$31.10 |
2,115.91 |
$65,804.80 |
| 96 |
90 |
Concrete Curb, Type C |
m |
$15.90 |
1,478.10 |
$23,501.79 |
| 97 |
91 |
Concrete Curb, Type A For Asphalt Pavement |
m |
$22.00 |
18.40 |
$404.80 |
| 98 |
92 |
Concrete Curb, Type A For Concrete Pavement |
m |
$32.00 |
6,664.24 |
$213,255.68 |
| 99 |
93 |
Guard Rail, Type 2a |
m |
$75.00 |
7.62 |
$571.50 |
| 100 |
94 |
Guard Rail, Type 3 |
m |
$75.00 |
13.62 |
$1,021.50 |
| 101 |
95 |
Guard Rail Anchors, Type I Modified |
EA |
$750.00 |
2.00 |
$1,500.00 |
|
|
|
|
|
|
|
|---|
| 102 |
96 |
Guard Rail End Pieces, Type B |
EA |
$450.00 |
4.00 |
$1,800.00 |
| 103 |
97 |
Guard Rail Terminals, Flared |
EA |
$450.00 |
2.00 |
$900.00 |
| 104 |
98 |
Single Slope Concrete Barrier |
m |
$175.00 |
600.00 |
$105,000.00 |
| 105 |
99 |
Pavement Legend, Type C: Arrows |
EA |
$300.00 |
22.00 |
$6,600.00 |
| 106 |
100 |
Pavement Legend, Type C: Railroad Crossing Markings |
EA |
$1,000.00 |
8.00 |
$8,000.00 |
| 107 |
101 |
Pavement Legend, Type C: Railroad Crossing Markings On Multi-Use
Path/Bike Lanes |
EA |
$675.00 |
0.00 |
$- |
| 108 |
102 |
Pavement Legend, Type C: Bicycle Lane Symbols |
EA |
$250.00 |
0.00 |
$- |
| 109 |
103 |
Pavement Legend, Type C: Diamonds |
EA |
$45.00 |
0.00 |
$- |
| 110 |
104 |
Pavement Line, Type A |
m2 |
$55.00 |
121.40 |
$6,677.00 |
| 111 |
105 |
Painted Permanent Pavement Striping (Exisitng Pavement) |
m |
$0.42 |
0.00 |
$- |
| 112 |
106 |
Permanent Pavement Striping (New Asphalt Conc.) |
m |
$2.75 |
0.00 |
$- |
| 113 |
107 |
Thermoplastic, Non-Profile, 3.0 mm, Extruded (New Portland Cement
Conc.) |
m |
$1.40 |
14,782.00 |
$20,694.80 |
| 114 |
108 |
Island Nose Treatment |
m |
$3.00 |
0.00 |
$- |
| 115 |
109 |
Pavement Line Removal |
m |
$2.00 |
4,238.17 |
$8,476.34 |
| 116 |
110 |
Pavement Legend Removal |
EA |
$150.00 |
0.00 |
$- |
| 117 |
111 |
Crosswalk Barricades |
EA |
$300.00 |
2.00 |
$600.00 |
| 118 |
112 |
Remove Existing Signs |
LS |
$2,500.00 |
1.00 |
$2,500.00 |
| 119 |
113 |
Remove And Reinstall Existing Signs |
LS |
$2,000.00 |
0.50 |
$1,000.00 |
| 120 |
114 |
Sign Support Footings |
LS |
$3,700.00 |
0.39 |
$1,443.00 |
| 121 |
115 |
Pipe Sign Posts |
EA |
$75.00 |
29.00 |
$2,175.00 |
| 122 |
116 |
Luminaire Pole Sign Mounts |
LS |
$1,850.00 |
0.30 |
$555.00 |
| 123 |
117 |
Type "G" Signs In Place |
m2 |
$249.00 |
0.56 |
$139.44 |
| 124 |
118 |
Type "W1" Signs In Place |
m2 |
$154.00 |
6.04 |
$930.16 |
| 125 |
119 |
Type "W4" Signs In Place |
m2 |
$146.00 |
1.49 |
$217.54 |
| 126 |
120 |
Type "Y1" Signs In Place |
m2 |
$155.00 |
12.97 |
$2,010.35 |
| 127 |
121 |
Pole Foundations |
LS |
$99,800.00 |
0.99 |
$98,821.96 |
| 128 |
122 |
Lighting Poles, Fixed Base |
LS |
$75,000.00 |
0.99 |
$74,250.00 |
| 129 |
123 |
Lighting Pole Arms |
LS |
$24,200.00 |
0.99 |
$23,958.00 |
| 130 |
124 |
Luminaires, Lamps and Ballasts |
LS |
$18,000.00 |
0.99 |
$17,820.00 |
| 131 |
125 |
Switching, Conduit, Wiring, Etc. |
LS |
$200,000.00 |
0.99 |
$198,000.00 |
| 132 |
126 |
Refurbishing And Reinstaling Exist.Illum. System |
LS |
$24,800.00 |
0.94 |
$23,312.00 |
| 133 |
127 |
Traffic Signal Interconnect Conduit |
LS |
$75,000.00 |
0.99 |
$74,250.00 |
| 134 |
128 |
Traffic Signal Installation, Complete |
EA |
$101,300.00 |
0.97 |
$97,754.50 |
| 135 |
129 |
Fire Preemtion System, Complete |
EA |
$8,600.00 |
0.50 |
$4,300.00 |
| 136 |
130 |
Model 170 Controller, Complete |
EA |
$14,350.00 |
0.99 |
$14,206.50 |
| 137 |
131 |
Loop Detector Installation, Complete |
EA |
$41,600.00 |
0.45 |
$18,720.00 |
| 138 |
132 |
Topsoil, 150 mm Depth |
m2 |
$4.00 |
15,243.03 |
$60,972.12 |
| 139 |
133 |
Topsoil, 50 mm Depth |
m2 |
$1.35 |
3,580.80 |
$4,834.08 |
| 140 |
134 |
Seeded Lawn |
m2 |
$1.90 |
2,593.90 |
$4,928.41 |
| 141 |
135 |
Rough Lawn |
m2 |
$1.00 |
0.00 |
$- |
| 142 |
136 |
Deciduous Trees, 90 mm |
EA |
$380.00 |
0.00 |
$- |
| 143 |
137 |
Evergreen Trees, 1.50 M |
EA |
$132.00 |
0.00 |
$- |
| 144 |
138 |
Shrubs, No. 1 Container |
EA |
$6.50 |
2,717.00 |
$17,660.50 |
| 145 |
139 |
Shrubs, No. 2 Container |
EA |
$13.00 |
0.00 |
$- |
| 146 |
140 |
Trees, No. 3 Container |
EA |
$29.00 |
0.00 |
$- |
| 147 |
141 |
Trees Or Shrubs, No. 5 Container |
EA |
$33.00 |
0.00 |
$- |
| 148 |
142 |
Groundcovers, 100 mm Pots |
m2 |
$2.40 |
574.40 |
$1,378.56 |
| 149 |
143 |
Groundcovers, No. 1 Container |
m2 |
$5.60 |
2,034.08 |
$11,390.85 |
| 150 |
144 |
Root Barriers |
EA |
$64.00 |
45.00 |
$2,880.00 |
| 151 |
145 |
Soil Conditioner, 50 mm Depth |
m2 |
$1.65 |
16,970.43 |
$28,001.21 |
|
|
|
|
|
|
|
|---|
| 152 |
146 |
Soil Conditioner, 25 mm Depth |
m2 |
$1.00 |
3,797.40 |
$3,797.40 |
| 153 |
147 |
Bark Mulch, 50 mm Depth |
m2 |
$2.70 |
7,171.40 |
$19,362.78 |
| 154 |
148 |
Transplant Trees |
EA |
$230.00 |
0.00 |
$- |
| 155 |
149 |
Irrigation System |
LS |
$100,000.00 |
0.83 |
$83,000.00 |
| 156 |
150 |
Type CL-6R Fence |
m |
$38.00 |
95.90 |
$3,644.20 |
| 157 |
151 |
4.8 m Double Gates |
EA |
$800.00 |
1.00 |
$800.00 |
| 158 |
151A |
PCC Curb Wall |
m |
$200.00 |
25.30 |
$5,060.00 |
| 159 |
151B |
Deciduous Trees, 60 mm |
EA |
$290.00 |
0.00 |
$- |
| 160 |
152 |
Adjust ARV MH |
EA |
$780.00 |
2.00 |
$1,560.00 |
| 161 |
153 |
Trench Excavation |
m3 |
$12.50 |
2,493.27 |
$31,165.88 |
| 162 |
154 |
Trench Backfill (Imported - 1.2m Trench) |
m3 |
$17.60 |
50.06 |
$881.06 |
| 163 |
155 |
Trench Backfill (Native - 1.2m Trench) |
m3 |
$16.75 |
1,344.89 |
$22,526.91 |
| 164 |
156 |
600mm DI Restrained Pipe w/ Pipezone Backfill |
m |
$285.00 |
152.45 |
$43,448.25 |
| 165 |
157 |
600mm DI Pipe w/ Pipezone Backfill |
m |
$120.00 |
882.50 |
$105,900.00 |
| 166 |
158 |
150mm Service Line |
EA |
$4,000.00 |
2.00 |
$8,000.00 |
| 167 |
159 |
300mm Service Line |
EA |
$6,400.00 |
4.00 |
$25,600.00 |
| 168 |
160 |
600mm Butterfly Valves |
EA |
$3,385.00 |
9.00 |
$30,465.00 |
| 169 |
161 |
50mm Air / Vacuum Valve Assembly |
EA |
$3,100.00 |
4.00 |
$12,400.00 |
| 170 |
162 |
150mm Blow Off Assembly |
EA |
$5,152.00 |
5.00 |
$25,760.00 |
| 171 |
163 |
Fire Hydrant Assembly |
EA |
$3,800.00 |
11.00 |
$41,800.00 |
| 172 |
164 |
Waterline Casing & Appurtenances |
LS |
$38,800.00 |
1.00 |
$38,800.00 |
| 173 |
165 |
75mm AC Pavement Base Lift, Class B |
m2 |
$44.25 |
24.00 |
$1,062.00 |
| 174 |
166 |
75mm AC Pavement Top Lift, Class B |
m2 |
$15.70 |
661.00 |
$10,377.70 |
| 175 |
167 |
150mm Crushed Rock Pavement Base |
m2 |
$15.60 |
100.00 |
$1,560.00 |
| 176 |
|
SUBTOTAL |
|
|
|
$9,065,886.60 |
| 177 |
|
Interest Paid for Payment No.'s 8,16,18 & 20 |
|
|
|
$1,371.40 |
| 178 |
|
Materials on Hand |
|
|
|
$33,765.00 |
| 179 |
TOTAL RCI CONTRACT EXPENDITURES TO DATE |
|
|
|
|
$9,101,023.10 |
| 180 |
|
Total Change Orders Authorized to RCI to Date |
|
|
|
$10,001.94 |
| 182 |
OUTFALL CONTRACT WORK |
|
|
|
|
|
| 183 |
|
|
|
|
FINAL PAYMENT |
| 184 |
NO. |
ITEMS OF WORK AND MATERIALS |
UNIT |
UNIT PRICE |
QUANTITY |
AMOUNT |
| 185 |
1 |
Mobilization |
ls |
$3,090.80 |
1 |
$3,090.80 |
| 186 |
2 |
Temp. Protect. & Direction of Traffic |
ls |
$150.00 |
1 |
$150.00 |
| 187 |
3 |
Flaggers |
hr |
$33.00 |
24.5 |
$808.50 |
| 188 |
4 |
Erosion Control |
ls |
$750.00 |
1 |
$750.00 |
| 189 |
5 |
Aggregate Construction Entrances |
ea |
$1,200.00 |
2 |
$2,400.00 |
| 190 |
6 |
Silt Fence, Unsupported |
m |
$8.00 |
72.4 |
$579.20 |
| 191 |
7 |
Inlet Protection |
ea |
$82.50 |
4 |
$330.00 |
| 192 |
8 |
Erosion Control Matting |
m2 |
$5.50 |
132 |
$726.00 |
| 193 |
9 |
Silt Curtain |
ea |
$600.00 |
1 |
$600.00 |
| 194 |
10 |
Removal of Structures & Obstructions |
ls |
$500.00 |
1 |
$500.00 |
| 195 |
11 |
Plastic Mesh Fencing |
m |
$5.40 |
179 |
$966.60 |
| 196 |
12 |
Trench Dewatering |
ls |
$500.00 |
1 |
$500.00 |
| 197 |
13 |
Trench Foundation Stabilization |
m3 |
$27.00 |
0 |
$- |
| 198 |
14 |
450 mm HDPE Storm Sewer Pipe |
m |
$128.00 |
54.6 |
$6,988.80 |
| 199 |
15 |
Extra for Pipe under Pavement |
m |
$87.50 |
18 |
$1,575.00 |
| 200 |
16 |
ABS Pipe Connection |
ea |
$900.00 |
1 |
$900.00 |
| 201 |
17 |
Outfall Protection |
ea |
$1,900.00 |
2 |
$3,800.00 |
| 202 |
|
SUBTOTAL |
|
|
|
$24,664.90 |
|
|
|
|
|
|
|
|---|
| 203 |
|
Total Change Orders Authorized to Cipriano & Son Construction |
|
|
|
$8,898.40 |
| 204 |
TOTAL CIPRIANO & SON CONTRACT EXPENDITURES |
|
|
|
|
$33,563.30 |
| 206 |
PROPERTY MODIFICATIONS CONTRACT WORK |
|
|
|
|
|
| 207 |
|
|
|
|
FINAL PAYMENTS |
| 208 |
NO. |
ITEMS OF WORK AND MATERIALS |
UNIT |
UNIT PRICE |
QUANTITY |
AMOUNT |
| 209 |
1 |
Mobilization |
LS |
$2,200.00 |
1 |
$2,200.00 |
| 210 |
2 |
Removal of Structures and Obstructions |
LS |
$500.00 |
1 |
$500.00 |
| 211 |
3 |
Clearing and Grubbing |
LS |
$750.00 |
1 |
$750.00 |
| 212 |
4 |
Silt Fence |
M |
$3.85 |
65 |
$250.25 |
| 213 |
5 |
Inlet Protection |
EA |
$33.33 |
5 |
$166.65 |
| 214 |
6 |
General Excavation |
M3 |
$11.42 |
712.36 |
$8,135.15 |
| 215 |
7 |
250 mm Storm Sewer Pipe (Incl.: Exc., Bed, Backfill) |
M |
$127.65 |
6.1 |
$778.67 |
| 216 |
8 |
Lynch Type Catch Basin |
EA |
$750.00 |
1 |
$750.00 |
| 217 |
9 |
Drainage Curb |
M |
$9.00 |
260 |
$2,340.00 |
| 218 |
10 |
Aggregate Base |
MG |
$14.69 |
791.55 |
$11,627.87 |
| 219 |
11 |
Asphalt Concrete Pavement |
MG |
$77.00 |
510.61 |
$39,316.97 |
| 220 |
12 |
Irrigation Sleeve |
M |
$15.00 |
36.29 |
$544.35 |
| 221 |
13 |
Concrete Driveway |
M2 |
$112.90 |
27 |
$3,048.30 |
| 222 |
14 |
Temporary Driveway Connection |
M2 |
$5.35 |
112.06 |
$599.52 |
| 223 |
15 |
Adjust Manhole |
EA |
$250.00 |
1 |
$250.00 |
| 224 |
16 |
Relocate Chain Link Fence |
M |
$10.25 |
136.6 |
$1,400.15 |
| 225 |
17 |
Install Stockpiled Gate |
EA |
$750.00 |
1 |
$750.00 |
| 226 |
|
SUBTOTAL |
|
|
|
$73,407.88 |
| 227 |
|
Total Change Orders Authorized to NW General |
|
|
|
$90.44 |
| 228 |
TOTAL NW GENERAL CONTRACT EXPENDITURES |
|
|
|
|
$73,498.32 |
| 230 |
TOTAL CONTRACT BID ITEMS AUTHORIZED TO DATE |
|
|
|
|
$9,208,084.72 |
| 231 |
Additional Estimated Contract Bid Item Expenses |
|
|
|
|
$432,229.86 |
| 232 |
Contingency (RCI Change Orders) Spent To Date |
|
|
|
|
$10,001.94 |
| 233 |
Additional Estimated Contingency Expenses |
|
|
|
|
$250,000.00 |
| 234 |
Construction Engineering To Date |
|
|
|
|
$1,277,714.05 |
| 235 |
Additional Estimated Construction Engineering Expenses |
|
|
|
|
$150,000.00 |
| 236 |
Railroad Modifications |
|
|
|
|
$547,303.00 |
| 237 |
BWW Expenditures To Date |
|
|
|
|
$407,268.21 |
| 238 |
Additional Estimated BWW Expenditures |
|
|
|
|
$20,000.00 |
| 239 |
CH2M Hill - Design Expenditures |
|
|
|
|
$1,421,841.47 |
| 240 |
City of Portland - Design Expenditures |
|
|
|
|
$321,455.00 |
| 241 |
Right-Of-Way |
|
|
|
|
$134,380.00 |
| 242 |
TOTAL N MARINE DRIVE PROJECT EXPENDITURES |
|
|
|
|
$14,180,278.25 |
| 244 |
Port of Portland Contribution per IGA: |
|
|
|
|
|