Laserfiche WebLink
ORDWAY FEEDYARD WATER LINE EXTENSION - PHASE II <br />BUDGET BY TASK <br />ITEM (DESCRIPTION IQUANTITY UNITS IUNITCOST JAMOUNT <br />vWacF i• i i r .n l i nvwrw <br />a <br />PRELIMINARY DESIGN <br />1 <br />PROFESSIONAL ENGINEER <br />14,904.40 <br />14,904 <br />b <br />REHAB OF EXISTING LINE: OCT -DEC 2012 <br />2 <br />EITENGINEER <br />453,000.00 <br />453,000 <br />c <br />REHAB OF EXISTING LINE: REMAINING <br />3 <br />CADTECHNICIAN <br />125,000.00 <br />125,000 <br />d <br />RE- ESTABLISH EASEMENTS FOR EXISTING LINE <br />4 <br />SURVEYCREW <br />6,000.00 <br />6,000 <br />e <br />ADMINISTRATIVE -GRANT WRITING(LAVWCD) <br />5 <br />MILEAGE <br />2,500.00 <br />2,500 <br />TOTAL PHASE I 601,404 <br />PHASE II <br />TASK 1- FINAL DESIGN <br />1 <br />PROFESSIONAL ENGINEER <br />64 <br />HR <br />125.00 <br />8,000 <br />2 <br />EITENGINEER <br />120 <br />HR <br />90.00 <br />10,800 <br />3 <br />CADTECHNICIAN <br />160 <br />HR <br />62.00 <br />9,920 <br />4 <br />SURVEYCREW <br />32 <br />HR <br />245.00 <br />7,840 <br />5 <br />MILEAGE <br />270 <br />MI <br />1.10 <br />297 <br />6 <br />1PRINTINGCOSTS <br />920 <br />SF <br />1 0.901 <br />828 <br />TASK 2 - PIPELINE <br />7 <br />FURNISH 15" DIA, CLASS 80 PVC PIPE <br />54,500 <br />LF <br />9.97 <br />543,365 <br />8 <br />INSTALL 15" DIA, CLASS 80 PVC PIPE <br />54,500 <br />LF <br />24.95 <br />1,359,775 <br />9 <br />FURNISH & INSTALL 15" DIA 90 ELLS <br />5 <br />EA <br />887.13 <br />4,436 <br />10 <br />FURNISH & INSTALL 15" DIA 45 ELLS <br />28 <br />EA <br />709.64 <br />19,870 <br />11 <br />FURNISH & INSTALL 15X15 TEES <br />12 <br />EA <br />815.22 <br />9,783 <br />12 <br />FURNISH & INSTALL 15" BF VALVES <br />7 <br />EA <br />2,000.00 <br />14,000 <br />13 <br />FURNISH & INSTALL BLOW -OFF ASSEMBLIES <br />2 <br />EA <br />2,000.00 <br />4,000 <br />14 <br />FURNISH & INSTALL 8" ALTITUDE VALVES <br />3 <br />EA <br />6,641.50 <br />19,925 <br />15 <br />FURNISH & INSTALL FIRE HYDRANTS <br />10 <br />EA <br />3,700.00 <br />37,000 <br />16 <br />BORE CROSSING HWY 207 - INSTALL 24" CASING <br />1 <br />EA <br />18,000.00 <br />18,000 <br />17 <br />BORE CROSSING HWY 71-INSTALL 24" CASING <br />1 <br />EA <br />24,500.00 <br />24,500 <br />18 <br />ICASING PROVIDED BY L &M UNDERGROUND <br />250 <br />LF <br />82.53 <br />20,632 <br />TASK 3 - BOOSTER STATION C <br />19 <br />FURNISH & INSTALL 15X8 REDUCERS <br />2 <br />EA <br />600.00 <br />1,200 <br />20 <br />FURNISH & INSTALL PIPING PER PLAN <br />1 <br />LS <br />1,440.00 <br />1,440 <br />SPECIALTIES <br />21 <br />FURNISH & INSTALL 8" CHECK VALVE <br />1 <br />EA <br />6,641.50 <br />6,642 <br />22 <br />FURNISH & INSTALL 8" BF VALVES <br />2 <br />EA <br />1,380.00 <br />2,760 <br />23 IFURNISH <br />& INSTALL 6" FLOW METER WITH 5 -20 ma OUTPUT <br />1 <br />EA <br />6,000.00 <br />6,000 <br />24 <br />FURNISH & INSTALL SUCTION AND DISCHARGE PRESSURE <br />TRANSDUCERS WITH 5 -20 ma OUTPUT <br />2 <br />EA <br />150.00 <br />300 <br />25 <br />FURNISH & INSTALL 8" GATE VALVE <br />1 <br />EA <br />1,380.00 <br />1,380 <br />26 <br />FURNISH & INTALL 1" AIR -VAC VALVE <br />1 <br />EA <br />948.38 <br />948 <br />27 <br />FURNISH & INSTALL 100 HP BOOSTER PUMP <br />1 <br />EA <br />50,334.00 <br />50,334 <br />28 <br />FURNISH 125 KVA GENERATOR <br />3 <br />EA <br />70,700.00 <br />212,100 <br />29 <br />FURNISH 100 KVA GENERATOR <br />1 <br />EA <br />49,250.00 <br />49,250 <br />30 <br />INSTALL GENERATORS <br />41 <br />EA <br />I 10,000.00 <br />40,000 <br />31 <br />FREIGHT FOR GENERATORS (2TRUCKS*1300 MI) <br />26001 <br />MILES <br />1 3.00 <br />7,800 <br />32 <br />BUILDING FOR BOOSTER STATION C <br />11 <br />EA <br />1 17,100.00 <br />17,100 <br />TASK 4 - MISCELLANEOUS <br />33 <br />SUPERVISORY CONTROL AND DATA SYSTEM FOR 3 BOOSTER <br />STATIONS, 4 WELL PUMPS & ELECTRIC SHUT -OFF VALVE <br />1 <br />EA <br />82,133.00 <br />82,133 <br />34 <br />PROJECT MANAGEMENT & ADMIN <br />12,000.00 <br />12,000 <br />35 <br />CONTINGENCY (<7% OF CONSTRUCTION) <br />175,643.00 <br />175,643 <br />;TOTAL <br />PHASE It <br />$ 2,780,000 !. <br />TOTAL PROJECT COST 3,381,404 <br />