PROJ00515 - Laserfiche WebLink

Home Browse Search

I TAlLE 5.2 I SllOl/IALL OAK COST ESTDlATIt TAn.oR SMITH & DRAW OAK MOOREHOUSE DAM MONTICELLO OAM URlT PIlCES UNIT PRICES UNIT PRICES I ITEM DESCRIPTION QUANTln !!!!!! llRIT P1I1 Cl ~ AlSTIlACT AVG. AlSTIlACT A VG. ABSTIlACT AVG. 1 ) KobUlut1oft L.S. S 257.000.00 $ 257.000.00 $ 290.758.00 200.000.00 $ 245.&00.00 2) Caro .nd Dlvoralon of Str_ L.S. -0- 40.000.00 N/A N/A N/A I 3) Dl..r.loo C.nal E:ea..tlon 12.000 C.T. 1.69 20,000.00 1.69 1.89 1.59 4) Clearlnp; -I L.S. 2 5.000 25.000.00 N/A 1.925.00 892.49 I 5) Strlppinp; 27 . 500 C.T. 1.92 53.000.00 1.59 2.50 1.68 6) FoundaUon F."c.v.:lon 92.000 C.T, 2.60 239.000.00 2.89 3.04 1.90 7) t.8r..ncy SplI1w., ESea..tloo 21S.000 C.T. 1.70 48.000.00 1.69 1.89 1.59 I 8) Iorrow Exc.v.tlon 989.000 C.T. 1.61 1.652.000.00 1.99 1.57 1.56 9) PLac. F:.b.n~nt 904.500 C.T. 1.29 1.167,000.00 2.56 .79 .62 10) Gravel Filter Hatarl.1 10.500 C.T. 16.35 172,000.00 9.95 18.13 21. 38 I ll) l1pup B.ddlnll 13.250 C.Y. B.60 114.000.00 6.63 N/A 11.53 12) 11prap 26.250 C.T. 10.60 278.000.00 6.30 6,65 10.65 I 13) Outl.t Work. Concr.c.: ..) Int.k. Structur. 57 C.Y. 465.00 27.000.00 378.00 430.00 562.39 b.) Conduit 388 C.T. 416.00 161.000.00 409.00 429.66 436.99 c.) Control Hou.. 120 C.T. 548.00 66.000.00 370.00 692.88 594.89 14) Sarvte. Sp111w.y Coner.u: I ..) Int.k. Structur. 15 C.T. 472.00 7.000.00 378.00 429.66 613.50 b.) I.p.ct Sttll~n. ta.ln 73 C.T. 511.00 37.000.00 395.00 692.88 469.05 15) !aer.ency Sp111w.y Concr.t. 30 C.T. 337.00 10.000.00 282.87 340.08 396.38 I 16) Dlv.rl10n C.nal H..dwork. 5.000.0011 Concr.t. 6 C.T. 850.00 282.87 340.08 469.05 17) Furnlsh .nd In.t.ll Out- l.t Work. St..l Plpln.: I ..) 30" . 690 L.F. 210.00 145.000.00 lIO.93 165.21 368.99 II.) 18" . 30 L.r. 140.00 4.000.00 II/A II/A II/A c.) 18" .qu.re 20 L.r. 160.00 3.000.00 N/A ilIA R/A d.) 46" , 85 L.F. 300.00 26.000.00 Ii/A li/A iliA 18) rllmh!! .nd In.tell 48" llCP I (S.rvlc. Spl11w.y) 940 L.'. 149.00 140.000.00 ilIA RIA 150.38 19) rurnl.h .nd In.t.l1 18" Pip1nl .nd App~rt.nanc.. 918.000.002] to Clty Pond 26.000 L.r. 35.31 II/A N/A N/A I 20) Fuml.h .nd In.t.ll Bllh Pr.....r. Slld. G.t.. & Control S,.t..: ..) 30" 2 Ea. 23.500.00 47 ,000.00 16.456.39 31,067.16 N/A I II.) 18" I Ea. 15.000.011 15,000.00 RIA ilIA ilIA 21) S.ed11l1 8 Acn. no.oo 7.000.00 ilIA 1,131.00 657.90 22) 6" P.rfor.t.d IIVC 4,750 L.r. 11.20 53.000.00 9.05 13.99 11.14 I 23) Coo.truct Acc... lo.d MU.. l.S ,000.00 45,000.003 ] 24) load Surfac1q MU.. 15.000.00 45,000.003] SUJTOTAL ........................................... $5,826,000.00 I CODUnllDc1l. (20% t of Subtoul) .................. 1,165,200.00 E.U..cad Con.truct1on Co.t ........................ 6,991,200.00 Enllnl.r1nl.LeI.l (20% of Con.tructlon Co.t) ....... 1,396,240.00 ~ ~MER REgy;tft Lend Acqul.1tlon - 103 Acrl. . $7.500/Acr.. ........ 773,000.00 TOTAL PROJECT COST ................................. $9,162,440.00 ~ -~-~-~ - 0> I ~ ------ ~~m~"" I 1) - Prlc.. .djuetld to coapln..t. for difflculty of ,ectln, concrlt. to the .it.. ~-~~ 21 - Price. froe 1983 Dt. W.t.r Coallrv.ocy Dl.trlct job. ~(fMEt{\ ~\\~ 3) - Pric.. froe 1985 OV.rl.nd D.. cODltructioe for Forlle SerYice ro.d. I 5-10