Laserfiche WebLink
Gypsum Loan Feasibility Outline <br />CWCB Water Project Loan Program <br />Page 26 of 33 <br />LEDE Ditch Construction Estimate <br /> En ineers Estimate <br />Item Descri tion Quanti Units Unit Price Total Cost <br /> <br />1 Supply and install new bar screen and <br />30" wheel gate - Prim Head Gate <br />1 <br />L.S. <br />$8,500.00 <br />$8,500.00 <br /> <br />2 Clean intake area and add to diversion <br />embanlrnient - Primary Head Gate <br />1 <br />L.S. <br />$2,000.00 <br />$2,000.00 <br /> <br />3 Construct bypass/spillway to protect <br />diversion area- Second Head gate <br />1 <br />L.S. <br />$4,000.00 <br />$4,000.00 <br /> <br />4 Reset existing 30" wheel gate - <br />Secondary Head Gate <br />1 <br />L.S. <br />$1,000.00 <br />$1,000.00 <br /> <br />5 Supply and 'msta1136" x 36" measuring <br />weir with stilling well <br />1 <br />L.S. <br />$5,000.00 <br />$5,000.00 <br /> <br />6 Supply and install replacement gaskets <br />on existin 30" CMP <br />43 <br />each <br />$250.00 <br />$10,750.00 <br /> <br /> <br />7 Supply and install 19001ineal feet of 30" <br />ADS N12 in existing ditch and cover for <br />access road & reseed. <br /> <br />1,900 <br /> <br />L.F. <br /> <br />$80.00 <br /> <br />$152,000.00 <br /> <br />9 SUB TOTAL $183,250.00 <br />10 Contin encies 20% $36,650.00 <br /> SUBTOTAL CONSTRUCTION $219,900.00 <br /> <br />11 Design 15% $32,985.00 <br /> <br />12 Permitting $40,000.00 <br /> <br />13 Mitigation 5% $10,995.00 <br /> <br />14 Construction Ins ection 6% $13,194.00 <br /> <br />15 Le al Su ort $25,000 <br />TOTAL $342,074.00 <br />