Laserfiche WebLink
TABLE 1 <br />COSTS TO REPAIR BIG DAM DIVERSION <br />CONSOLIDATED HOME SUPPLY DITCH COMPANY <br />October 16,2013 <br />Description Quantity Unit Rate Total <br />Phase 1 <br />Diversion and Care of tiie River 1 LS $ 90,000 $ 90,000 <br />Masonry Wall (60'x 5') 180 SF $ 250 $ 45,000 <br />Concrete Work 100 CY $ 1,800 $ 180,000 <br />Shotcrete Repairs 20 CY $ 3,000 $ 60,000 <br />Anchor Bars 8 Each $ 2,000 $ 16,000 <br />Grouting 1 LS $ 25,000 $ 25,000 <br />Subtotal $ 416,000 <br />Cold Weather/Safety Premium @ 25% $ 104,000 <br />l\/Iobilization @ 5% $ 20,800 <br />Miscellaneous and Unlisted @ 5% $ 20,800 <br />Total Phase 1 $ 561,600 <br />Phase 2 <br />Diversion and Care of the River 1 LS $ 90,000 $ 90,000 <br />Repoint - Downstream Face 1 LS S 200,000 $ 200,000 <br />Grouting 1 LS $ 25,000 $ 25,000 <br />Shotcrete Repairs 40 CY $ 3,000 $ 120,000 <br />Subtotal $ 435,000 <br />Special Safety Costs § 15% $ 65,250 <br />Mobilization @ 5% $ 21,750 <br />Miscellaneous and Unlisted @ 5% $ 21,750 <br />Total Phase 2 $ 543,750 <br />SUBTOTAL CONSTRUCTION <br />Engineering <br />Contingency @ 20% <br />1,105,350 <br />174,590 <br />255,988 <br />TOTAL ESTIMATED COST (rounded to nearest $1,000) $ 1,536,000