|
<br />GUANELLA DAM SCHEDULE OF VALUES GMP PRICE
<br />item # Item Unit Quant' Unit Price Cost
<br /> CMIGC Subtotal 51,948,666.90
<br />1 CMIGC Fee 6% of construction cost LS 1 $ 342,022.00 $ 342,022.00
<br />2 Bonds 8 Insurance LS 1 $ 39 474.00 $ 39 474.00
<br />3 CMIGC General Conditions LS 1 $ 269,575.00 $ 269,575.00
<br />4 Provide Construction Facilities IM/C added laborato Months 9 $ 2,375.00 $ 21,375.00
<br />5 De/vaterin LS 1 $ 169 000.00 $ 169,000.00
<br />6 Demolition LS 1 $ 4 572.00 $ 4,572.00
<br />7 Erosion and Sediment Control LS 1 $ 22 145.00 $ 22 145.00
<br />8 Dust Control GAL 1,000 $ 6.00 $ 6,000.00
<br />9 Stri in 8 Stock ilin To sail CY 4 000 $ 2.90 $ 11,600.00
<br />10 Clearin and Grubbin LS 1 $ 8,477.00 $ 8,477.00
<br />11 Produce and Stoc ile Zone 2 Material CY 13,900 $ 15.08 $ 209,612.00
<br />12 Produce and Stoc 7e Zone 2A Material CY 550 $ 15.08 $ 8 294.00
<br />13
<br />14 • Produce and Stock ile Zone 3 Material
<br />Produce and Stoc ile Zone 3A Material CY
<br />CY 110 370
<br />5500 $ 5.77
<br />S 11.00 $ 636,834.90
<br />S 60 500.00
<br />15 Reclamation LS 1 $ 19,200.00 $ 19 200.00
<br />16
<br />17 CM/GC Contin enc
<br />alt R i~ LS 1
<br />200 $ 54 000.00
<br />S 70.00 $ 54 000.00
<br />S 14 000.00
<br />18
<br />19 Construct Permanenet Access Road
<br />Dam Crest Surve LS
<br />LS 1
<br />1 8 23,959.00
<br />S 20 527.00 S 23 959.00
<br />S 20,527.00
<br />20
<br />21 Srorm Water Permit 8 Air Pollution Permit
<br />SEO Contln enc LS
<br />LS 1
<br />1 S 1600.00
<br />S 6 000.00 S 1500.00
<br />S 6 000.00
<br /> CONCRETE WORK AND OUTLET CONDUIT Subtotal 5719,126.00
<br />22 Concrete Subcontractor Mobilization LS 1 $ 40,000.00 $ 40 DDO.OD
<br />23 Construct Intake Tower LS 1 $ 172 000.00 $ 172,000.00
<br />24 Fumish and Place 54-inch-diameter Outlet Conduit LF' 205 $ 590.00 $ 120 950.00
<br />25 Construct Terminal Structure LS 1 $ 60 000.00 $ 60 000.00
<br />26 Furnish and Install Prefabricated Bride LS 1 $ 50 000.00 $ 50,000.00
<br />27 Fumish and Install Parshall Flumes and Structures EA 1 $ 28 000.00 $ 28 000.00
<br />28 Construct Inlet Pi a Sediment Tra EA 1 $ 18 OOO.OD $ 18,000.00
<br />29 Construct Weir Boxes at Dischar a Channel EA 2 $ 12,000.00 $ 24 0110.00
<br />30 Construct Dischar a Channel Parshall Flume and Structure LS 1 $ 33,000.00 $ 33 000.00
<br />31 Diversion Dam Modifications LS 1 $ 6 000.00 $ 6 000.00
<br />32
<br />33 Construct Instrumentation Sheds
<br />Fumish 54in Outlet Conduit EA
<br />LS 2
<br />1 $ 30,000.00
<br />$ 67000.00 $ 60 000.00
<br />S 67 000.00
<br />34
<br />35 Fumish Gates Valves 8 Accessories
<br />MSHA Tiainin Allowance LS
<br />MH 1
<br />288 S 30 096.00
<br />S 35.00 S 30 096.00
<br />$ 10 080.00
<br />36 Performance and Pa ment Bond LS 1 $ - $ -
<br />
<br /> EARTHWORK AND INLET PIPE Subtotal 51,861,947.60
<br />37 Earthwork Subcontractor Mobilization LS 1 $ 28 000.00 $ 28 000.00
<br />38 Fumish 8 Install 30-inch-diameter ADS N12 Pi e" LF 2 145 $ 53.00 $ 113,685.00
<br />39 Fumish 8 Install 30-inch diameter Concrete Pie LF 118 $ 53.00 $ 6,254.00
<br />40 Fumish 8 Install 24-inch-diameter Concrete Pie LF 221 $ 50.00 $ 11,050.00
<br />41 Oft wide x aft dee recast box culvert LF 30 $ 265.00 $ 7,950.00
<br />42 Furnish 8 Install Manholes EA 7 $ 3,900.00 $ 27 300.00
<br />43 Construct Inlet Pi eline Stillin Well LS 1 $ 8 500.00 $ 8 500.00
<br />44 Excavation CY 25,597 $ 1.50 $ 38,395.50
<br />45 Foundation Pre aration SF 418 512 $ 0.05 $ 20 925.60
<br />46 Place Zone 3 Material CY 110,370 $ 1.65 $ 182 110.50
<br />47 Fumish 8 Place Zone 1 Material CY 21,000 $ 3.80 $ 79,800.00
<br />48 Place Zone 2 Material CY 10 457 $ 6.50 $ 67 970.50
<br />49 Fumish and Place Zone 2a Material CY 500 $ 13.00 $ 6,500.00
<br />50 Fumish 8 Place Ri ra Beddin CY 3500 $ 30.00 $ 105,000.00
<br />51 Furnish 8 Place Ri ra CY 7394 $ 43.00 $ 317942.00
<br />52 Furnish 8 Place Cellular Concrete Mats SF 89,400 $ 0.50 $ 44,700.00
<br />53 Place To soil CY 3,115 $ 2.30 $ 7164.50
<br />54 Furnish 8 Place Basecourse CY 1 500 $ 23.00 $ 34,500.00
<br />55 Furnish 8 Place Toe Drain LS 1 $ 13 000.00 $ 13 000.00
<br />56 Furnish 8 Install Toe Drain Manholes EA 2 $ 3 900.00 $ 7,800.00
<br />57
<br />58 CCM Boat Ram
<br />Zone 1 Allowance LS
<br />CY 1
<br />4000 $ 1 000.00
<br />$ 3.00 $ 1,000.00
<br />S 12 000.00
<br />59
<br />60 Outlet Works Excavation and Backfill S uence
<br />Drive Shee ile -Sub to Lawrence Construction Co. LS
<br />SF 1
<br />11000 $ 62,981.00
<br />S 3.27 S 62 98!.00
<br />$ 35 970.00
<br />61
<br />62 B Shee "/e
<br />Fumish Concrete Cellular Mats SF
<br />SF 12,000
<br />92 340 $ 8.50
<br />S 4.85 S 102,000.00
<br />S 447,849.00
<br />63
<br />64 MSHATreinin Allowance
<br />Quan " Altowanca MH
<br />LS 360
<br />1 S 35.00
<br />S 50,000.00 S 12,600.00
<br />S 50 000.00
<br />65 Pertormance and Pa ment Bond LS 1 $ 9 000.00 $ 9,000.00
<br />
<br /> SEEPAGE BARRIER WALL Subtotal 2791,629.07
<br />66 See a e Barrier Wall Subcontractor Mobilization LS 1 $ 126,728.00 $ 126,728.00
<br />
<br />87 Construct Seepage Barrier Wall (0 to 25 feet) for temporary
<br />dewatering at Intake Tower 8 Outlet Conduit SF 17,325
<br />$ 2.58
<br />$ 44,698.50
<br />68 Construct See a e Barier Wall 0 to 50 feet SF 108 200 $ 2.58 $ 279,156.00
<br />69 Construct See a e Barrier Wall 51 to 70 feet SF 22,100 $ 3.85 $ 85,085.00
<br />70 Construct See a e Barrier Wall 71 to 95 feet SF 13,000 $ 16.18 $ 210340.00
<br />-
<br />72 Ri -Abutment 6in-Gas-Line Crassin - - -
<br />54in Outlet Conduit Crossin -L3--
<br />LS - -0
<br />1 -$ - 8,575A0_
<br />$ 8 575.00 $- - 8 575.00_
<br />$ 8 575.00
<br />73
<br />74 MSHA Treinin Allowance
<br />Brid a Access Allowance MH
<br />LS 144
<br />1 S 35.00
<br />S 10 000.00 E 5040.00
<br />$ 10 000.00
<br />75 Pertormance and Pa ment Bond LS 1 $ 13 431.57 $ 13 431.57
<br />
<br /> ELECTRICAL WORK SCOPE SuMotal S 797,524.00
<br />76 Electrical Subcontractor Mobilization LS 1 $ 36,843.00 $ 36 843.00
<br />77 Furnish 8 Install Measurement 8 Control Instrumentation LS 1 $ 329,523.00 $ 329 523.00
<br />78 Fumish 8 Install Dam Safet Instrumentation LS 1 $ 73 049.00 $ 73 049.00
<br />79 Furnish and Install Miscellaneous Mechanical E ui ment LS 1 $ 24,983.00 $ 24,983.00
<br />80 Provide Permanent Site Telecommunications LF 1 $ 24 921.00 $ 24,921.00
<br />81 Provide Permanent Site Power LS 1 $ 168,404.00 $ 168,404.00
<br />82
<br />83 Commissionin 8 Software Pro rammin
<br />Excel Service Cha a LS
<br />LS 1
<br />1 $ 36,574.00
<br />S 45 000.00 $ 36,574.00
<br />S 45 000.00
<br />84
<br />85 Qxrest Service Cha a
<br />Elecbfcal Work Sco Exclusions LS
<br />LS 1
<br />1 $ 15,000.00
<br />S 15 000.00 S 15 000.00
<br />$ 15 000.00
<br />86
<br />87 Electrical Modificatlon Allowance
<br />Rock Excavation in Electrical Trench LS
<br />LS 1
<br />1 $ 10,000.00
<br />S 7600.00 S 10 000.00
<br />S 7500.00
<br />88 MSHA Treinin Allowance MH 144 S 35.00 S 5040.00
<br />89 Pertormance and Pa ment Bond 1 $ 5 687.00 $ 5,687.00
<br />4l3rzoo3 KiEIMt WESTERN co. TOTAL COST 56,118,893.57
<br />~{
<br />v
<br />_e
<br />N
<br />n
<br />m:
<br />3 v7 n
<br />S' o ~
<br />on
<br />b
<br />~+ N
<br />a ~ ~7'F
<br />v
<br />0
<br />u
<br />c
<br />
|