|
TABLE 1
<br /> A51 Construction LLC Stonewall Springs Southwest Reservoir
<br /> Soil-Bentonite Cutoff Will
<br /> Cost Estimate
<br /> R(Y112 s/IS/1017
<br /> Phase Item a.,nnty Unit Estimated Unit Cool Estimated Total N21tt
<br /> Pre-Construction
<br /> Chuff Wait 0.0p-0e...a Au s
<br /> Gea,echnlol Imesllgatlon 1 IS 17.10000 17.1.
<br /> Oeslgn,&Cool„runion Drawin0/5peo0cas'aro 1 is 32.60000 32.5M
<br /> Oeiie Subtotal SO.A00 D..ct Contract M-w $10+ed 01A
<br /> MrmMtng
<br /> OSE Permit Feet l.11owancel 1 L5 $,000 on, 5,M1,
<br /> F•,mh0.g s.blocal S.poo D.."colt 1.$50
<br /> P—tructNn S..4 -ASI
<br /> Constr,r:wnunedu'ea Cost(Inarnuon.Conu,n Final.uoon Its 15,00000 15.00c
<br /> P.won—ce-$.—.I saetovl MOOD Asl canmN P,.
<br /> Pre-Construction Total 70,600
<br /> Construction
<br /> CmAvmocdpn oynlght-Deov a Ault
<br /> Cunitrunipn OO.meben-Cutoff Wall 12 Wee, 1.9110m 95,20
<br /> Flnal C—tructun Report IIS Ia,Imco 14,/00
<br /> Leakal.Tat Repm, 1LS 21,s00 c0 21,500
<br /> M11,a Auh Comvur 0,—Ight 5ubtoul 131.710 O.ect C-1111 Wtween SSO Ind O&A
<br /> C.—I coo dmon
<br /> Macl-on I Ls
<br /> c.onl,ar G.nffal Cundbom IS Month 10.000.00 70.000
<br /> Survey a Owlft C—ol Tn0r1 1LS 21.Scom 27.1,^.0
<br /> ita.Mi�mwanceRpuu•mffn 0.7S96llic—lrunbn Coll 1.111.112:0 15.1W No Bond-•,Wort ANY and GIL 1n.uran[.
<br /> Subtotal Contractor General Condhlana 11l.a01
<br /> lash—k Will nv -Mebiluatl•n and a...10 Condalwts
<br /> (art�wak Cantranra[aMt:bxutlon 115 SS,00000 i5.000
<br /> Well M.—f.bankm.nt Con.tnanlen
<br /> Subg,ade Eat elon AM Cy 2.10 $2,576
<br /> 0—EmDanunent Fdl 97,641 CY 460 AA9,149
<br /> $1.rry wad Fill.—
<br /> crad•1'ar Va w,.I Plelm S7,SO6 CY Its 116.199
<br /> SAut•gst Stmkplk Edon a R.Lo a
<br /> ANoatto sco..ge•adi—m to 3.1 ti ape CY kop.Dal.l•d W 0ALA
<br /> con"t"Ad beet Road
<br /> Suppy Aampt.fw Cnnt Road 7,000 Ten W StonnwM
<br /> N.nd j,L_Gnt Road ACV".. 000 CY 19o0 77,9C0 Can rr.—.00d—Loth ooA7
<br /> TN,would a;low Mon.,to&—b d
<br /> FR OewatwY,a platform are tompintd
<br /> De.val.nrY/Oi e•,ron aaawenr.f.ptMaed-.cl— 1 LS MOOD CO 25,OW
<br /> Su—1 FarthwoA 11,46,319
<br /> cape Was-suppen Reins
<br /> Esuty:sh a Mal,,UM Flwin,,nAntal Cunvui l Aitpwsnc. I LS 10.00000 10.000
<br /> Maln.a anoff Wax W.A 6ench-Allowance I %A mh 111.50000 375M
<br /> Subtotal"'' Waa Support Nem. 47,S00
<br /> OWN Wag-Sp.d•le,Wbmnvaaw
<br /> Spec"C.Invanp Moafwvan/bond 1 Ls 69.SCiW 69.205
<br /> S04111 ond.Cutoff Wall-Campleta 27Q9so Sr 391 1.059,415
<br /> Coliff.Wall Narrow MWng Ana-SW Corner I IS 31,7731X) 33,174
<br /> S tiloW C.toff W..SubcMvaRp 1,1a2,9lB
<br /> Fpwr•nln.Raao..0-/R.—Al
<br /> Coffer.,:reoctiWrAn of-Hack N::l. 1 1s 10.000 o" 203A0
<br /> sue<oW PaweAn• 20.060
<br /> Connanu F..a
<br /> Contractor Fee.-In4ven Co.. S 113.104 1111,7711
<br /> convacto,Foos-Sol P.O.—WOA S
<br /> Convenor Fen Subc.nvact S 2,016.a12 103.221
<br /> Subtotal Contranor Fen tw"
<br /> Construction Total 2,44,M
<br /> Construction Contingency
<br /> (on,t•.,nron Cpnpngenry S%Conttrunion Cm! ..aaa,la SJ 124211
<br /> Construction Contingency Total 122,227
<br /> R_d c—w Fmhy
<br /> 0—a.wh.OeUgn so.400
<br /> Deem A Auk-Construmon 131,720
<br /> subl.ul D..r.a Auk 1a2.320
<br /> AS. Frecon— IS,=
<br /> A51-Connrumon see Awl— 113,10e
<br /> E.0-1,Subcontract 1941019
<br /> $A,"Was Subrontrsf.> 1,162.394
<br /> AN-Fen 122.19111
<br /> sue!P!aI AU 2,10YAB
<br /> MCI Pff Cott.A U.JLTV A.xa!r 2S000
<br /> SSQ Crhr,ge.ew 122,227
<br /> Subroui SSQ 10,227
<br /> Total-Design,Construction,Contingency 2.LI7,162
<br /> W.rk turn by Fr.emon 1a 4
<br /> Ae!✓.d.North Pr.S op,1.3:1 S" Se _ Or F,e•mont No Con to SSQ or Aso
<br /> F."SeeQcrl(StsD•Gtation al Sd. IS Acre _ F Fr•.man,-No Can lu SSQ 0,AL
<br /> Mwnt Atom Ad f•om Nwy-50 Bwde a d W,dM,t rpn,nn a Monet _ 1y F,een,ont-No con to Sso"All
<br /> P.wa•Arm,W Censvum�Wolff SWWy a Moms - - py Fra•mpn-Nu CoctMSSQo,AS1
<br /> .an_,ute An open,aH —Conetructlon a Mourn - 9yreeow—, No CaolmM All
<br /> wetaw koP.by Fre•mwt
<br /> AmuN.n,o—ons Fh.t31ean0—Ae m 3EA :,,W Oa MCos,by MCI
<br /> Impecoo,a M .N Batt_,
<br /> Page:w t
<br />
|