PROJ01986

• Contract/PO #: C150013
• Contractor Name: North Poudre Irrigation Company
• Contract Type: Loan
• Water District: 4
• County: Larimer
• Loan Projects - Doc Type: Application

TABLE 1
COST ESTIMATE

RESERVOIR NO. S SPILLWAY

11117/97

UNIT
ITEM DESCRIPTION QUANTITY UNITS PRICE AMOUNT
1. Mobilization, Insurance, Bonds 1.00 L.S. 510,000.00 510,000
2. Stripping 5.00 Acre 51,:500.00 57,500
3. Excavation 4800.00 c.Y. 52.50 $12,000
4. Fill 3000.00 C.Y. 53.00 59,000
S. Spoil 1 SOO.OO C.Y. 51.00 51,500
6. Riprap 1400.00 TONS $20.00 $28,000
7. Riprap Bedding 550.00 TONS 515.00 $8.250
8. Roadbase 260.00 TONS $15.00 $3.900
9. Concrete Cutoff 90.00 C.Y. $2S0.00 522.500
10. Seeding 5.00 Acres 52,000.00 510.000

TOTAL cONsnmcnoN COST

$112.650

TABLE 2
COST ESTIMATE

INDIAN CREEK RESERVOIR SPILLWAY

UNIT
ITEM DESCRlPTION QUANTIlY UNITS PRICE AMOUNT
l. Mobilization, Insurance, Bonds 1.00 L.S. 510,000.00 510,000
2. Stripping 2.00 Acre 51,500.00 53,000
3. Excavation 2500.00 C.Y. $2.50 56,250
4. Pill 1000.00 C.Y. $3.00 53.000
5. Spoil 0.00 C.Y. S 1.00 SO
6. Riprap 1400.00 TONS 520.00 $28.000
7. Riprap Bedding 550.00 TONS $15.00 $8.250
8. Roadbase 260.00 TONS $15.00 S3.900
9. Concrete Cutoff 90.00 C.Y. 5250.00 522.500
10. Seeding 2.00 Acres 52,000.00 $4.000

TOTAL CONSTRUCTION COST

$88.900

. " i~ ~:,"'.s:. \~ .' 1~f . , - - -~ -