Phase Consultant/Contractor Original Contract Amount Current Amount Change
(%) Description of changes
Design MDG 246500 249750 1.3184584178498986E-2 Design and Construction Project Support. Changes included adding playground inspection, impact testing, and report Direct Procurement (soccer and pavilion) MTJ, ParkPlanet, & Polyturf 252165.65 259866.91999999998 3.0540519694097868E-2 Direct purchase of key park features (stage, soccer court kit, turf, pavilion elements). Changes included adding more material and the Coastal Package Small procurement (Sign, benches, Paramount Sign & Wood Joint Studio 27547 27547 0 New Bainbridge Park Sign and Custom benches in Wiggly Giggly. No Changes Materials Testing Lumos 46700 60873 0.30349036402569596 Geotechnical and structural engineering services, materials testing Permits Mendocino County Planning and Building 9034.08 9034.08 0 Building and planning permits required for project approvals. No Changes Construction A.B.S. Builders Inc. 1444572.65 1632801.11 0.13030044560237258 Includes Contract Change Orders 1–5 (field refinements, accessibility, soccer court and pavilion improvements, restroom upgrades) Total Expenditure 2239872.11
Grant Funds - Prop 68 2241052
Remaining Grant Balance 1179.8900000001304
Change Order Analysis Description of Change Amount New Contract Total Cumulative Change (%)
Contract Original Amount 1444622.65 1444622.65
CCO 1 Correct Bid Total Calculation -50 1444572.65 -3.4611114535688609E-5 CCO2 Add-deduct Wiggly Giggly Changes 19782.11 1464354.76 1.3659006384816203E-2 CCO 3 Pavilion Railing at Ramp 12282.08 1476636.84 2.2160935937146062E-2 CCO 4 Seal Metal Roof on Pavilion and Additional Rebar and footing Soccer 24898.65 1501535.49 3.9396336475826466E-2 CCO 5 Soccer Field Curb & Footings, Drinking Fountain, underlayment, FRP in bathroom 131265.62 1632801.1099999999 0.13026132464418994 A.B.S. Builders Inc. Total Change Orders 188178.46 1632801.1099999999 0.13026132464418994