+ All Categories
Home > Documents > PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Date post: 26-Jan-2022
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
45
Dulles Corridor Metrorail Project PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 MAY 2021
Transcript
Page 1: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Dulles Corridor Metrorail Project

PHASE 2

COST AND SCHEDULE UPDATE

AS OF MARCH 31, 2021

MAY 2021

Page 2: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Meeting the COVID-19 Challenge

Protecting health and safety of employees,

contractors and subcontractors

Page 3: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

COVID-19 Update• While vaccinations increase and some guidelines ease, the Silver Line Project

team continues to abide by all current local, state and Center for Disease Control

and Prevention guidelines, including social distancing, wearing masks, hand and

surface cleaning, and limiting the size of any in-person meetings.

• The project wide effort to follow the Metropolitan Washington Airports Authority

(Airports Authority) COVID-19 protocols resulted in very few confirmed project

cases.

• The cooperation on the part of the Airports Authority, the Washington Metropolitan

Area Transit Authority (WMATA), contractors and stakeholders to telework or when

required to work on site with adherence to all protocols resulted in minimal impact

to the ongoing construction and testing effort.3

Page 4: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package A

Page 5: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

March Expenditures $ 9.4 Million

Total Expenditures $ 2.443 Billion

Total Budget $ 2.778 Billion

Total Forecast $ 2.778 Billion

Phase 2 Cost Summary

5

Page 6: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Phase 2 Contingency Allocation

Total Contingency $ 551.5 Million

Contingency Allocated through February

2021

$ 385.5 Million

Contingency Allocated in March 2021 $ 20.4 Million

Total Contingency Allocated through March

2021

$ 405.9 Million

Remaining Contingency $ 145.6 Million

6

Page 7: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

March Contingency Allocation

7

Total Contingency Allocated in March 2021 $20.4 Million

Package A – Capital Rail Constructors (CRC) $0.1 Million

• Miscellaneous Changes (changes less than $100,000) $61,600

Package B – Hensel Phelps (HP) $0 Million

• Tree Clearing within Field of Views of Cameras 2 and 3 $20,800

Page 8: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

March Contingency Allocation

8

Package M $20.3 Million

• Program Management Support Services Additional Funding thru June

2021$17,015,464

• Airports Authority’s cost allocation to the Project for 2020 $3,109,304

• Additional Funding for IBTS Government Solutions LLC Contract thru

June 3, 2021$222,791

Page 9: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package A Update• The N06 Tie-in work will be completed after one final weekend shutdown, which is

now scheduled for the weekend of June 26-27, 2021, to incorporate revised

turnback logic, complete Level F testing and install the final configuration. Hitachi

has started working on turnback logic and should be complete in about five weeks.

CRC is working on responding to WMATA comments on Hazard Analyses from

B&C and Hitachi but should be completed within the week.

• CRC has completed the installation for Negative Cross Bonds (NCB). Static and

dynamic regression testing are complete everywhere except the far west end of the

project.

• For dynamic testing, a second shift of testing began May 10. This will be followed

by Level F testing for the remaining Phase 2 Automatic Train Control (ATC)

System.

9

Page 10: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Overall Testing Progress

Excluding NCB Regression Testing

ATC Static — 99% complete

ATC Dynamic — 87% complete (excludes Final Level F)

Traction Power — 98% complete (punchlist work remaining)

Communications — 99% complete (punchlist work remaining)

Supervisory Control and Data Acquisition (SCADA) — 95% complete

NCB Regression Testing

ATC Static — 98% complete

ATC Dynamic — 40% complete (to get to Final Level F)

SCADA — 0% complete

System Testing and Integration Update

10

Page 11: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

System Testing and Integration Update

8/2/19

10/6/19

ATC Dynamic Testing Progress by Testing Area

Base System

NCB Regression Testing

Test Area

Base System

Area 1 Area 2 Area 3 Area 4 Area 5 Total

% Complete 85 89 82 87 100 87

Test Area

NCBs

Area 1 Area 2 Area 3 Area 4 Area 5 Total

% Complete 85 50 N/A 10 N/A 50

Level F

Testing has

not started

Page 12: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package A Safety and Security Certification

a. Design Criteria Conformance Checklist – 100% Accepted

b. Construction Specification Conformance Checklist – 79% Accepted

c. Systems Integration Testing Conformance Checklist – 42% Accepted

d. Open Issue Identification Forms – 5

e. Unresolved Hazards (Safety) – 0

f. Unresolved Vulnerabilities (Security) – 0

g. Final Safety and Security Certification Report and Certificate – To be

issued at Substantial Completion when everything above is complete.

This is one of the contractual requirements for Substantial Completion.

12

Page 13: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Measuring 34.5 kV Transition Boxes at Transmission Power

Substation (TPSS) #12 for Code Compliance

13

Page 14: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Testing Emergency Trip System at TPSS #12

14

Page 15: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Replacing Cracked Third Rail Supports

15

Page 16: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Completion Items Update

Page 17: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package A Items• Traction Power Surge Arrestors — Original surge arrestors were activating unpredictably and

were replaced with another surge arrestor model with a higher surge capacity. The contractor’s

root cause analysis indicates that the surge arrestors were undersized. The Airports Authority

has engaged an expert who concurs that the original arrestors were marginally sized; there has

been no evidence of excessive voltage surges. WMATA is in agreement that there is no

evidence of a system wide issue with the traction power system. CLOSED.

• Malfunctioning Uninterruptible Power Supply (UPS) Fans in TPSS, Tie Breaker Station (TBS)

and AC Rooms — Several of these fans have been running constantly at high speed and have

burned out. The manufacturer believes this is caused by not pushing a reset panel after

accessing the unit. A field test seemed to support the manufacturer’s position. Letter received

from manufacturer. CLOSED. (Same item as Package B)

17

Page 18: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package A Items• Cracked Impedance Bonds — All 11 cracked bonds have been replaced by CRC. The

cracking was caused by incorrect installation of the cables which has been resolved.

WMATA has identified other imperfections of concern. An extended warranty or provision of

additional spares to close this issue is being discussed.

• Cracked Third Rail Insulators and Coverboard Brackets — The contractor has proactively

replaced insulators that were exhibiting cracks. The root cause analysis of the failure from

the contractor indicates cracks are due to over-tightening of bolts. CRC has responded to

WMATA’s comments regarding Root Cause explanation. More replacement parts are being

ordered as CRC is re-torqueing all the bolts.

18

Page 19: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package A Items• Damaged Direct Fixation (DF) Track Fasteners — These have been identified on all direct

fixation tracks. The contractor claims that the damage is caused by installation issues. The

Rail Office and WMATA are engaging independent engineering firms to do assessments.

The Rail Office completed surveying all pads in the field to document locations of damage

and has sent 10 new DF Pads and 5 damaged pads to the Transportation Test Center lab in

Colorado for them to perform independent testing. The field survey did not show any

patterns that would indicate excessive movement in the structures or the rail.

• Deficient Paver Installation at Station Platforms — Systemic problems experienced with the

concrete paver system on Phase 1 station platforms have not been adequately addressed

by the contractor on Phase 2. Extensive paver joint issues have occurred allowing water to

penetrate the platform and significant efflorescent deposits are present at the platform

edges, including at the platform edge light fixtures. WMATA is considering allowing the

current system to remain in place subject to an acceptable escrow to cover future

maintenance.

19

Page 20: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package B

Page 21: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Rail Yard Design-Build ActivitiesConstruction:

• WMATA has begun inspecting the yard facilities and buildings to develop the final

punchlist. The lists will be organized by building or rail area. Meanwhile HP

continues to work on its internal work list.

• WMATA’s Chief Mechanical Officer and staff visited the yard on April 28 to observe

overspeed testing of the train wash, turntable installation in the Service and

Inspection Building (SIB) and typical hoist operation using the hoist central control

panel. Their comments will be the subject of resolution meetings as soon as they

are received.

• HP continues to work on correcting discrepancies on the computerized yard train

control machine and reports these corrections are taking longer than anticipated.

This work must be completed before the Systems Performance Demonstration can

be accomplished.

21

Page 22: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Rail Yard Design-Build Activities

Systems Testing (Percentage Complete)

• Traction Power 98%

• Yard Train Control 95%

• Communications 95%

• Building Electrical 95%

• SCADA 90% (HP working on deficiencies to prepare for retesting)

• Fire – Life Safety 95%

22

Page 23: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package B Safety and Security Certificationa. Design Requirements Conformance Checklist – 100%

b. Construction Specification Conformance Checklist – 43%

c. Systems Integration Testing Conformance Checklist – 10%

d. Open Issue Identification Forms – 8

e. Unresolved Hazards (Safety) – 3

f. Unresolved Vulnerabilities (Security) – 0

g. Final Safety and Security Certification Report and Certificate – To be issued at Substantial

Completion if everything above is complete. This is one of the contractual requirements for

Substantial Completion.

23

Page 24: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Train Wash Testing

April 28

24

Page 25: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Hoist

Demonstration

April 28

25

Page 26: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Completion Items Update

Page 27: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package B Items• Precast Concrete Wall Panel Cracks at Dulles Yard Buildings — The Project Team has

developed Life Cycle maintenance estimate as first step in developing escrow estimate.

The sealer utilized requires less frequent applications than originally anticipated, resulting

in lower overall life cycle costs.

• Tight Gauge at Switches in Dulles Rail Yard — Railcars arrived in the yard the last part of

April, however the contractor is still updating the Yard Train control Machine. Until that is

operational, movement of trains through the yard is limited. Once general movement is

possible, trains will be run through all switches, which will be followed by rechecking the

gauge issue.

• Hoists and Turntables at Dulles Yard — On April 28, the WMATA Chief Mechanical Officer

and staff visited the Train Wash for overspeed testing and the SIB for HP’s

demonstrations of the turntables and hoist operation using the hoist central control

panels. Comments are pending.

27

Page 28: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package B Items• Non-Compliant Crib Heaters — HP proposed and WMATA has accepted receiving longer

(72”) heaters for future retrofit through ongoing maintenance. Currently 54” crib heaters are

installed. HP is providing the longer heaters, waiting delivery. CLOSED.

• Fuel Center Deficiencies (Slab Thickness over Fuel Tanks) at the Yard — HP has provided a

Design Standard Change Proposal (DSCP). WMATA SAFE continues to have concerns over

a ‘hazard’ from the slab thickness. Engineering shows equivalent strength of provided slab

which is the tank manufacturer’s recommendation. The slab exceeds American Association

of State Highway and Transportation Officials HS 20 loading that WMATA generally accepts

elsewhere.

• Malfunctioning UPS Fans in TPSS, and AC Rooms — WMATA is reviewing information from

the Manufacturer from tests on Package A. Once accepted, Package B will apply the same

corrections. CLOSED.

28

Page 29: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package B Items• HP was directed to correct track indication deficiencies in the Computerized Yard Train

Control Machine, MC Dean is working to correct but is experiencing longer than

expected times to complete rework in preparation for testing. Late May is now the

target date.

• Distance between Insulated Joints and Signals at Dulles Rail Yard — The Project Team

has surveyed actual conditions in the Yard and is preparing a White paper with findings

and recommendations. The Airports Authority is still awaiting the requested Hazard

Analyses from WMATA to better understand the Safety concerns.

• Turntable Deficiencies at Dulles Rail Yard SIB — The Airports Authority is consolidating

comments from the April 28 demonstration and will schedule resolution meetings with

HP.

• Embedded Track Deficiencies Dulles Rail Yard Maintenance Buildings — The

contractor has agreed to correct deteriorated asphalt embedment. Recheck of rail to

floor elevations found rail within tolerance. Asphalt rework to be scheduled.29

Page 30: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package B Items• Non-Compliant Clearance in Elevator Machine Room at Dulles Yard — The room has

passed third party inspection from a certified elevator inspector. WMATA

independently inspected the room and provided informal comments. The Airports

Authority is working with the WMATA Project team to conduct a formal inspection with

all concerned parties to develop a resolution.

• Systems Performance Demonstration (SPD) — HP is completing a number of

prerequisites prior to initiating the SPD, including completing corrective action on the

Yard Train Control workstation. HP has been requested to schedule demonstrations of

facilities and equipment that does not require railcars in the interim.

30

Page 31: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package K

Page 32: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Package KThe Package K Design-Build Task Order contract is required to support the closeout of

Phase 2. Package K will resolve items that are associated with the original design-build

contracts but are beyond the scope of those contracts. Certain post-construction

requests by Project Partners to meet their specific needs are being addressed. Package

K was developed to preclude delay claims for changes by the Package A and Package B

contractors. Two task order contracts were awarded on June 12, 2020, to W.M.

Schlosser Company, Inc. (Schlosser) and Balfour Beatty Construction. To maintain

competitive pricing for the Project, the two companies provide separate bids on each

individual task orders.

The following slides identify existing and planned task orders based on the source of the

request.

32

Page 33: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• 02 - Blast Resistant Trash Receptacles — Notice to Proceed (NTP) issued to Schlosser.

Procurement underway. Submittal comments received.

• 04 - Railings Around Piping at Ashburn Station

Water Service — NTP issued to Schlosser.

Submittals approved as noted.

Task Orders — Requested by WMATA

33

Page 34: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• 05 - Changes to Bookcases and Lockers — add

additional bookcases and move Americans with

Disabilities Act-compliant lockers to allow greater

wheelchair access in the station locker rooms.

NTP issued to Balfour Beatty on April 22.

Task Orders — Requested by WMATA

34

Page 35: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• 07 and 08 - Fiberglass Reinforced

Plastic Cable Tray Crossovers below

Station Platforms in Utility Spaces — to

replace metal access panels with plastic

ones below the platforms. NTP for Task

Order 07 - Pre-Solicitation Inspection

issued to both contractors.

• 10 - Station Platform Edge Lights — to

change the platform edge lights from

red to white to meet current WMATA

standards. Proposals received and are

under review.

Task Orders — WMATA Requested

35

Page 36: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• Cathode Breaker Enclosures — to provide breaker enclosures at the wayside

facilities. Under development.

• Package A and Package B Fall Protection and Ladder Modifications — to provide

additional safety provisions for maintenance personnel at certain flat roof roofs.

Request for Proposal (RFP) issued.

Task Orders — WMATA Requested

36

Page 37: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• 01 - Landscaping at Herndon Garage — Project

utility relocation work along Sunrise Valley Drive

delayed completion of Fairfax County’s garage site

work. The Project agreed to assume this work so

as not to create a delay claim by the County’s

contractor. Work is completed.

• Wiehle Avenue Bus Stop Removal – An original part of the Project in Phase 2. It cannot

be started until six months after WMATA begins Phase 2 revenue service to allow for

orderly changes to the WMATA and Fairfax Connector bus services.

• Sunrise Valley Drive Sidewalk at Reston Station (funded by Fairfax County) — Scope is

under development.

Task Orders — Fairfax County Requested

37

Page 38: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• 09 - Additional Project Signage at

Numerous Locations — to provide

additional safety signs throughout the

Project. The RFP is under final review

before issuing.

• 06 - Third Rail Coverboard and

Disconnect Switch Decals — to provide

additional location decals in the Rail Yard.

Proposals are under review.

• 13 - Public Address Speakers at the

Station Areas of Refuge — RFP issued.

Task Order — Washington Metrorail Safety

Commission Requested

38

Page 39: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

• Dulles Airport Historical Landscaping

(originated with preliminary engineering, but full

scope was not determined before the Package

A bid) — RFP issued. Responding to bidder’s

questions.

• 12 - Dulles Airport Station Lighting for the

Pedestrian Tunnel Exit Sidewalk — to provide

lighting for the sidewalk from the Airport

Terminal Walkback Tunnel Exit to Garage 1.

RFP issued.

Task Orders — Airports Authority Requested

39

Page 40: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Add Video Slide Here

Page 41: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

DULLESMETRO.COM

Page 42: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Dulles Rail

Description Budget Total Contract Contract

Amount Forecast Amount Total NTP Substantial

Percent

b c c/b

DULLES CORRIDOR METRORAIL PROJECT - PHASE 2

DESIGN-BUILD Package A 1,193,777,000$ 1,442,639,877$ 1,383,853,296$ 96% 8-Jul-13 7-Aug-19

DESIGN-BUILD Package G -$ 7,133,991$ 6,782,546$ 95% 22-Aug-18 7-Oct-20

DESIGN-BUILD Package P* -$ 25,099,181$ 23,509,411$ 94% 14-Jun-18 11-Jun-21

DESIGN-BUILD Package B + S 273,280,530$ 311,828,543$ 288,912,994$ 93% 18-Nov-13 23-Dec-18

PROJECT CLOSEOUT Package K -$ 11,868,163$ 185,166$ 2% 12-Jun-20 12-Jun-23

ROW 58,600,000$ 56,284,200$ 27,944,307$ 50% 8-Jul-13 30-Sep-17

WMATA 305,324,718$ 280,759,119$ 242,104,215$ 86% N/A 3-Feb-20

PRELIMINARY ENGINEERING 75,000,000$ 75,000,000$ 73,266,056$ 98% 15-Jul-09 30-Dec-13

PROJECT MANAGEMENT 320,802,137$ 422,048,286$ 396,675,664$ 94% N/A 2-Jan-19

CONTINGENCY 551,451,179$ 145,574,204$

TOTAL FOR DCMP 2,778,235,564$ 2,778,235,564$ 2,443,233,655$

*Final Completion extends to 6/12/2023 due to additional 2 years of maintenance

DULLES CORRIDOR METRORAIL PROJECT - PHASE 2

MONTHLY COST SUMMARY

As of March 31, 2021

Expenditures to Date

Page 43: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Dulles Rail

ATTACHMENT 2

Description Amount

in million

($)

DULLES CORRIDOR METRORAIL PROJECT - PHASE 2

Total Contingency 551.5$

Contingency Allocated through February 2021 385.5$

Expended Contingency in March 2021* 20.4$

Total Contingency Allocated through March 2021 405.9$

Remaining Contingency 145.6$

Package A (CRC) $0.1 Million

Miscellaneous Changes (changes less than $100,000) 61,600$

Package B (HP) $0 Million

Tree Clearing within Field of Views of Cameras 2 and 3 20,800$

Package M $20.3 Million

PMSS Additional Funding thru June 2021 17,015,464$

Airports Authority’s cost allocation to the Project for 2020 3,109,304$

Additional Funding for IBTS Government Solutions Contract thru June 3, 2021 222,791$

*See table below for details

DULLES CORRIDOR METRORAIL PROJECT - PHASE 2

CONTINGENCY ALLOCATION

As of March 31, 2021

Page 44: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Dulles Rail

ATTACHMENT 1

Airport Project No DescriptionBudget

Amount

DULLES CORRIDOR METRORAIL PROJECT - PHASE 2

DESIGN-BUILD Package A

DCMP 5401 Package A - Mainline (CRC) 1,177,777,000$

DCMP 5406 Commodity Escalation 16,000,000$

DCMP 5408 Contingency amount

DCMP 5408 Secondary mitigation amount

SUBTOTAL - DESIGN-BUILD Package A 1,193,777,000$

DESIGN-BUILD Package B+S

DCMP 5402 Package B - Yard 269,280,530$

DCMP 5402 Package S - Yard Site Preparation incl above

DCMP 5406 Commodity Escalation 4,000,000$

DCMP 5408 Contingency amount

DCMP 5408 Secondary mitigation amount

SUBTOTAL - DESIGN-BUILD Package B+S 273,280,530$

ROW

DCMP 5404 Land & Relocation 47,225,000$

DCMP 5404 Support Services 11,375,000$

DCMP 5408 Contingency

SUBTOTAL - ROW 58,600,000$

WMATA

DCMP 5405 WMATA Vehicles 205,868,200$

DCMP 5405 WMATA other costs 90,205,767$

DCMP 5405 WMATA Non Revenue Vehicles 9,250,751$

DCMP 5408 Contingency

SUBTOTAL - WMATA 305,324,718$

PRELIMINARY ENGINEERING

DCMP 5406 PRELIMINARY ENGINEERING 75,000,000$

SUBTOTAL - PRELIMINARY ENGINEERING 75,000,000$

PROJECT MANAGEMENT

DCMP 5406 MWAA Staff 34,000,000$

DCMP 5406 MWAA Allocated Cost 13,560,000$

DCMP 5406 Rent 9,200,000$

DCMP 5406 Relocation, IT, Furniture 2,700,000$

DCMP 5406 MWAA ODCs 17,060,000$

Page 45: PHASE 2 COST AND SCHEDULE UPDATE AS OF MARCH 31, 2021 …

Dulles Rail

ATTACHMENT 1

Airport Project No DescriptionBudget

Amount

DCMP 5406 Insurance (OCIP) 49,082,137$

DCMP 5406 PMSS 140,000,000$

DCMP 5406 VDOT 10,000,000$

DCMP 5406 DRC Prof Svcs 2,500,000$

DCMP 5406 PSI (Special Inspections) 14,000,000$

DCMP 5406 DGS 2,000,000$

DCMP 5406 TRIP II 2,000,000$

DCMP 5406 Dept of Conservation & Recreation (DCR) 2,000,000$

DCMP 5406 MWAA Permits/Inspection 4,000,000$

DCMP 5406 Power for System Testing 16,000,000$

DCMP 5406 Historical/Archaeologic 2,700,000$

DCMP 5408 Contingency

SUBTOTAL - PROJECT MANAGEMENT 320,802,137$

CONTINGENCY

DCMP 5408 Contingency - Package A 289,067,231$

DCMP 5408 Secondary mitigation amount - Package A -$

DCMP 5408 Contingency - Package B 109,006,387$

DCMP 5408 Secondary mitigation amount - Package B -$

DCMP 5408 Contingency - ROW 5,860,000$

DCMP 5408 Contingency - WMATA 30,532,472$

DCMP 5408 Contingency Project Management 116,985,089$

SUBTOTAL - CONTINGENCY 551,451,179$

TOTAL FOR DCMP - PHASE 2 2,778,235,564$


Recommended