18-205.01 WSTIB: Adams Rd Sidewalks w Transportation Improvement Board CONTRACT COMPLETION
T411 Updated Cost Estimate Submit form to initiate Final Settlement with TIB
Form generated on 09 Jul 2020
Agency SPOKANE VALLEY Current TIB Commitment
TIB Project No P-E-208(P06)-1 $313,759
Project Name Adams Road- 16th Ave to 22nd Ave
TOTAL COST ESTIMATE AT CONTRACT COMPLETION
DESIGN PHASE CONSTRUCTION PHASE
Design Engineering Right of Way Construction Construction Other Contract Amount
Engineering
33,631 0 44,352 0 297,775
Phase Total 33,631 Phase Total 342,127
Total Project Cost 375,757
Include a cost break down of Construction Other costs
DETERMINATION OF ELIGIBLE COST
Enter the current estimated totals for Landscaping and Other Noneligible Cost
Engineering Other Noneligible Cost Total Landscaping Cost Allowable Landscaping Noneligible Total Noneligible Cost
Over 30 Percent Landscaping
0 2,015 10,095 14,788 0 2,015
Total Eligible Project Cost 373,743
Include a cost breakdown of Other Noneligible costs
Minor Change Items:$2,014.54
Change in Eligible Total Project Cost(Total Eligible Project Cost-Previous Phase Eligible Cost) =18,456
Calculated total TIB funds 298,994
Based on the project ratio, the calculated surplus amount is$14,765
Enter-14,765 in Requested Change cell
Requested Change -14,765
Requested total TIB funds 298,994
Enter explanation for the change in Total Project Cost in the space below
Engineering and Construction costs lower than expected. Minor change item not fully utilized.
Based on the cost information shown above,the agency requests a TIB fund surplus of$14,765
TIB UCE Form-Revised Aug 2014
Generated by TIB Project Tracking System-90022JasonPhelps07092020092301 Page 1 of 2
•
TIB Project Number P-E-208(P06)-1
Contract Completion Updated Cost Estimate
UPDATE FUNDING PARTNER PARTICIPATION
Funding Partners Previous Commitment Current Participation
TIB 313,759 298,994
SPOKANE VALLEY 103,440 76,763
WSDOT 0
0
0
0
0
• 0
0
0
0
TOTALS $417,199 $375,757
Funding Partner Total is Correct
REQUIRED I.Attach PICTURES of the completed project
ATTACHMENTS ►Attach FINAL SUMMARY OF QUANTITIES
►Attach signed PROJECT ACCOUNTING HISTORY or LEDGER indicating all project costs
► Enter brief explanation for COST DECREASE
► Include a cost breakdown of construction other costs
P. Include a cost breakdown of noneligible costs
AGENCY OFFICIAL
By my signature below,I certify the costs shown are true and correct and I am authorized to financially indebt the agency.
h( r1c (kfkyt
Printed or Typed Name
"' / l
Title � U Signature Date
REGISTERED ENGINEER
I certify the project work has been completed in accordance with the subject project plans and specifications.
Kelly Lynch 9/29/2020
Printed or Typed Name Signat re&D e
TIB UCE Form-Revised Aug 2014
Generated by TIE Project Tracking System- 90022JasonPhelps07092020092301 Page 2 of 2