Laserfiche WebLink
TABLE 3 <br />Cost Projection <br />Schmidt Recharge Site <br />Description Quantit Unit Unit Price Total <br />MISCELLANEOUS <br />Mobilization 1 LS $ 15,000.00 $ 15,000.00 <br />General Contract Requirements, Bonds, and <br />Insurance 1 LS $ 10,000.00 $ 10,000.00 <br />Construction Survey 1 LS $ 5,000.00 $ 5,000.00 <br />DITCH IMPROVEMENTS <br />Concrete Line Existing Channel 3350 LF $ 14.00 $ 46,900.00 <br />STRUCTURES <br />Smith South Diversion Structure Modifications 1 LS $ 20,000.00 $ 20,000.00 <br />Smith North Diversion Structure Modifications 1 LS $ 20,000.00 $ 20,000.00 <br />EARTHWORK <br />Sedimentation Pond 2000 CY $ 5.00 $ 10,000.00 <br />North Recharge Pond 1 55400 CY $ 5.00 $ 277,000.00 <br />South Recharge Pond 2 89700 CY $ 5.00 $ 448,500.00 <br />INSTRUMENTATION & PIPING <br />24" Supply Pipe 25 LF $ 30.00 $ 800.00 <br />15" Overflow Pipe 40 LF $ 20.00 $ 800.00 <br />Type H Riprap Rundowns 18 CY $ 140.00 $ 2,600.00 <br />Parshall Flume Flow Measurement Structure 4 EA $ 1,500.00 $ 6,000.00 <br />SCADA (Flow and Water Level) including <br />measurement recorders 1 LS $ 12,500.00 $ 12,500.00 <br />Misc. appurtenances 1 LS $ 10,000.00 $ 10,000.00 <br />SUBTOTAL CONSTRUCTION $ 885,100.00 <br />Construction Contingencies �20% $ 177,100.00 <br />TOTAL CONSTRUCTION $1,062,200.00 <br />Engineering Design and Construction <br />Administration @ 12% $ 127,500.00 <br />Land Acquisition 23.5 ac $ 5,000.00 $ 117,500.00 <br />GRAND TOTAL $ 1,307,000.00 <br />-12- <br />