Loading...
HomeMy WebLinkAboutITEM II-HCITY OF AGENDA BILL APPROVAL FORM * WASHINGTON Agenda Subject: Final Pay Estimate No. 1 to Contract 10-32 Date: February 14, 2011 Department: Attachments: Budget Status Sheet, Budget Impact: Public Works Final Pay Estimate No. 1, & Vicinity $ 0 Map Administrative Recommendation: City Council approve Final Pay Estimate No. 1 to Contract 10-32 in the amount of $19,363.51, for a total contract price of $35,635.37, with Wm. Dickson Company and accept construction of Project Number C201A, M Street SE Grade Separation -Property Management: Demolition of 600 M Street. Background Summary: In July, 2010, the City purchased 600 M Street SE for the M Street SE Grade Separation project. This contract demolished the property's main house, cottage, barn, and out-buildings and was part of the City's property management efforts. Demolition of 600 M Street is within the overall right of way budget for the M Street SE Grade Separation project, which is $4.57 million. W0222-9 Reviewed by Council & Committees: Reviewed by Departments & Divisions: ❑ Arts Commission COUNCIL COMMITTEES: ❑ Building ❑ M&0 ❑ Airport ❑ Finance ❑ Cemetery ❑ Mayor ❑ Hearing Examiner ❑ Municipal Serv. ❑ Finance ❑ Parks ❑ Human Services ❑ Planning & CD ❑ Fire ❑ Planning ❑ Park Board ®Public Works ❑ Legal ❑ Police ❑ Planning Comm. ❑ Other ®Public Works ❑ Human Resources Action: Committee Approval: ❑Yes ❑No Council Approval: ❑Yes ❑No Call for Public Hearing I l Referred to Until I l Tabled Until I I Councilmember: Wa ner Staff: Dowd Meeting Date:: February 22, 2011 Item Number: k t + •1~ BUDGET STATUS SHEET Project No: C201A Project Title: M Street SE Grade Separation Project Project Manager: Jacob Sweeting Date: February 14, 2011 Design Amendment Initiation Date: February 24, 2003 0 Permision to Advertise Advertisement Date: Demo Only: November 22, 2010 0 Contract Award Award Date: Demo Only: December 20, 2010 0 Change Order Approval Contract Final Acceptance Funds Budgeted (Funds Available) Funding Prior Years 2010 2011 2012 2013 Total Secured Funding: 102 Fund -Traffic Impact Fees 893,321 1,547,679 1,500,000 161,400 4,102,400 102 Fund -Unrestricted Street Revenue 150,000 150,000 REET2 1,140,000 1,140,000 Traffic Mitigation Fees 660,000 660,000 430 Water Fund 150,000 150,000 City Funding 893,321 3,497,679 1,650,000 161,400 0 6,202,400 Federal Funding 122,500 749,872 0 0 0 872,372 FMSIB (State) 615,000 5,385,000 6,000,000 King County Sewer Relocation Agmt (Feasibility Study) 40,679 10,821 51,500 King County Sewer Relocation Agmt (Design) 183,600 183,600 Secured Funding Subtotal 1,179,000 5,191,844 2,265,000 5,546,400 0 13,309,872 Anticipated Funding: King County Sewer Relocation Agmt (Construction) 0 FAST -Port of Seattle 375,000 375,000 750,000 FAST -Port of Tacoma 375,000 375,000 750,000 FAST-BNSF 550,000 550,000 1,100,000 PWTF, TIB, STP, 2011 Appropriations (Unsecured) 6,000,000 875,228 6,875,228 Anticipated Funding Subtotal: 0 0 0 7,300,000 2,175,228 9,475,228 TOTAL SECURED AND ANTICIPATED AMOUNTS 1,179,000 5,191,844 2,265,000 12,846,400 2,175,228 22,785,100 Estimated Cost (Funds Needed)* Prior Years Activity (Actual) 2010 2011 2012 2013 Total Pre-Design Engineering 245,909 245,909 Design Phase: Design Engineering -Consultant 700,232 1,000,000 196,068 1,896,300 Design Engineering -City 69,680 70,000 30,000 169,680 KC Sewer Relocation Design 40,679 194,821 0 0 0 235,500 Design Subtotal 810,591 1,264,821 226,068 0 2,547,389 * Cosfs do not include fhe Auburn Black Diamond Road By-Pass Road Page 1 of 2 W0222-9A Estimated Cost (Funds Needed)* Prior Years Activity (Actual) 2010 2011 2012 2013 Total Right-of-Way Phase: Consultant Support 0 300,000 67,000 0 0 367,000 City Coordination and Review 25,000 5,000 30,000 Property Acquisition, Management 2,988,000 1,180,000 4,168,000 State Review 5,000 5,000 ROW Subtotal 0 3,618,000 1,319,000 0 0 4,570,000 Construction Phase: Construction Estimate 465,000 12,000,000 299,759 12,764,759 Construction Contingency (20%) 93,000 2,400,000 59,952 2,552,952 Construction Engineering (Consultant) 30,000 125,000 115,000 270,000 Construction Engineering (City) 20,000 25,000 25,000 70,000 State (Permits, Plan Review) 10,000 10,000 Construction Subtotal 0 0 618,000 14,550,000 499,711 15,667,711 PROJECT TOTAL ESTIMATED COSTS 1,056,500 4,882,821 2,163,068 14,550,000 499,711 22,785,100 * Cosfs do not include fhe Auburn Black Diamond Road By-Pass Road 102 Arterial Street Budget Status Prior Years 2010 2011 2012 2013 Total 102 Funds Budgeted or Anticipated (1,179,000) (5,191,844) (2,265,000) (12,846,400) (2,175,228) (22,785,100) 102 Funds Needed 1,056,500 4,882,821 2,163,068 14,550,000 499,711 22,785,100 102 Project Contingency (122,500) (309,023) (101,932) 0 (1,675,517) 0 102 Funds Required 0 0 0 1,703,600 0 0 430 Water Budget Status Prior Years 2010 2011 2012 2013 Total 430 Funds Budgeted or Anticipated (150,000) (150,000) 430 Funds Needed 150,000 150,000 430 Project Contingency 0 0 (150,000) 0 0 0 430 Funds Required 0 0 150,000 0 0 in the Budget Status Sections indicates Money the City has available. Page 2 of 2 W0222-9A O a O ~ O 0 0 ~ DOCvoo p ~ +J DDDD t. W r r r ' 4 0 Z d ~ Z ~ ~ a ow°°°, ~a U~~ w a~ - a ~ G} r m v ~ ocvoD N N ~a ~OtioD ti ~ O Cr} O ~ ~+j N oW ~ DNh~ ~ . J ~c7 00 O N ~ tD ❑ 0 r~NN M W ~ W V ~ ~ N oNOO J ' ~ ar~oo ~ ~ oc~oo ~ °~rn~ ~ V ~ ~n ni cv w J N J N o ° ~ _ v OODOO N ~ ODOOO ~ OOCDOO OD~I`~ 0 DN U cv cv F.. N Z ~ W a J F-' Q U) 0 U) fn Q ~ J J J z z LL. ~ W N avwW.. ~z ~ ~ c~ o _ ~ ~ ~ c~ ~ ~ U W ~,v~-~r~ mw H a a~ N a z ~ ~ w w~ a~ o z ,r., r L ~ w C~ I I J~ l i ~ _I~~~ . ~L Q~ 3.r.r ~ C i (CS I a ~ mN i I ~'o ~ z I ~ ~iN x o ~ W 1-N c~~ a ~~oNov o ~ w ~ ~ ❑ > ~ a N O ~°`~'i~~ N I~E i t i W 4 N ° ~t I ~ z i =N ,o ~o 0 r o ~Q ~ o ~ ❑Z = r ~ W Q r ~ v ~ c ~ d a~ U t- ~+L-' ~ N ~ ~ N © N ~i7 Cfl r r- r ~ f` tD DO ~ In lf? ,Q ~ ~ o C~! C~ t4 c~ 0 o cv c~ ~ ~ 6i ai N ~ r r r V a N_ S N Li'? ~o ~ r f` ~ 00 ~ ~t7 C'~ ~ r C'~ C t# W f` CD ~ (D Q~ ~ o N c+~ (fl ~ ~ N M (fl ~ ~ to ~ M r r C~} r +a o Q ~ ~ ~ ~ ~ ~ ~ Z . Z ~ Ii N ~ ~ ~ ~ ~ ~ m ~ e- ~ N N ~ ~ ~ ~ an W U~, a~° ~ ~ a ~ o o U ~ ~o } W ~ U~ w U mw } ~ ~ ~ a a 0 0 0 ~ ~ o~ ~ ~ °o ~ ~ cn C C r 07 0 ~ Uo M ~ ~ ~Q ~ ~ o J ~ ~ a d° o o ❑ ~ ~ ~ U + W h ~ ~ ~ Z Z I- oL~... ~co~ = v ~ o W oUcn~ ~ dF- c ~ ~ 0 0 ~ ~ W H ~ Of ~ Z x o ~ W ~ Z ~ o o a ~ Q W ~ V J a o cv N Q J Q cv M ~ d w. ~ a~~i c~ J O Q a .N ~ ~ o z~ w o~ ~ a c~ c~ T N ti N 4} N N N ~ ~ N ~~L ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ O ~ N ~ ~ ~ ~ ~ ~ ~ ~ 0 Z ~ U ~ ~ ~ o ~ s o ~~N j~ U ~ ~ N ~ U ~ N ~ ~ C tl} 7 ~ N t~ v~~•~ ~ r O ~ ~ a ~ Z ~ c~oQo ~ ~ ~ m ! a~ ~ ~ UL Q r W ~ ~ ~ II ~ ~ ~ ~ ~U Q ~ ~ ~ ~ ~ N ~ ~ ~ N~~~ r ~ W ~ ~ Vim/ O Q v ~ ~ ~ a. Q;~~~ ~ U o C~ ~~s ~ o ~ o~.~ ~ ti r Q ~ ~ ~ ~ ~ ~ ..oo~N W c~~ ~ ~ U o ~ ~ ~ ~~~.c Q ~ L ~oo~.. a~~~s v o L ~ ~ ~ Z ~ ~ ~ ~ W Q (Cf ..C L N t0 ~ 0 to ~ N N a 0 a s I VICINITY MAP 600 M Street SE NOT TO SCALE C201A M Street SE Grade Se aration-Pro ert Mana ement: p p Y g Demolition of 000 M Street SE w ~ r '1 AGI 31 3L w Y 7 A w ~ t~ ~ ~ 4TM 4 f~ ~ T `~F sT ~ 4TM ar aE ITiI eT 9E ~ r ~ ~ ~ ~ s eR 1e ~ eM n SE r ~ I j x ~ ~ n ri i ,•.T nr oin ~i 'w M J eTx sT ec eTM sT ee p J ~ K y~y qyy 0 O y 'n ~ N J JN ~ ~ ~ TTiI ST 8E 71X 5T E 600 M St. SE, Auburn, WA Fww M ` Parcel 1821059043 gTN cT c eTM eT sE w ~ ~ ~ ~ ~ ~ ' W0222-9C