|
' OPINION OF COST
<br /> ' WSB PROJECT:1999 Street and Watetmain Improvements Design By: Greg Mori
<br /> Project Location: St.Anthony,AV Checked By: Todd Hubme
<br /> WSB Project No: 1065.21
<br /> Date: 4-Sep-98
<br /> '
<br /> Tine Unit Wilson St. Wilson St. Pahl Pahl Alley Wilson Alley Wilson Alley Wilson Alley Wilson Alley Wilson Alley Wilson Ponding Ponding
<br /> Estimated Estimated
<br /> From From Ave. Ave. to Coolidge to Coolidge to Coolidge to Coolidge to Coolidge to Coolidge Improvements Improvements Total Total
<br /> 29th Ave. 29th Ave. South of South of South of South of South of South of
<br /> To 27th To 27th Pahl Pahl Murray Murray St.Anthony St.Anthony
<br /> Description Unit Price QTY Cost TY Cost
<br /> Q QTY Cost QTY Cost QTY Cost QTY Cost Quantity Cost
<br /> t D. STORM SEWER
<br /> 55 GRANULAR FUONDATION MATERIAL CU YD $7.00 335 $2,346.30 $0.00 50.00 28 $194.44 56 $388.89 30 $210.00 448.52 1 $3,139.63
<br /> 56 4"DRAIN TILE W/FILTER SOCK LIN FT $12.00 1,290.00 $15,480.00 580.00 $6,960.00 $0.00 '$0.00 $0.00 $0.00 1,870.00 $22,440.00
<br /> t 57 15"RC PIPE DESIGN 3006 CLASS V LIN FT $22.00 $0.00 50.00 $0.00 150.00 $3,300.00 300.00 $6,600.00 $0.00 450.00 $9,900.00
<br /> 58 24"RC ARCH PIPE LIN FT $45.00 780.00 535,100.00 50.00 $0.00 50.00 $0.00 $0.00 780.00 $35,100.00
<br /> 59 33"RC PIPE DESIGN 3006 CLASS III LIN FT 550.00 200.00 $10,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 200.00 $10,000.00
<br /> ' 60 36"RC PIPE DESIGN 3006 CLASS III LIN FT $65.00 830.00 $53,950.00 $0.00 $0.00 $0.00 $0.00 70.00 $4,550.00 900.00 $58,500.00
<br /> 61 CONST.DRAINAGE STIR. DES.48-4020 EACH $1,300.00 $0.00 $0.00 $0.00 2.00 $2,600.00 2.00 $2,600.00 $0.00 4.00 $5,200.00
<br /> 62 CONST.DRAINAGE STR. DES.72-4020 EACH 51,800.00 9.00 $16,200.00 $0.00 $0.00 $0.00 $0.00 $0.00 9.00 $16,200.00
<br /> 63 CONST.DRAINAGE STR. DES.SPECIAL EACH S3,000.00 2.00 $6,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 2.00 $6,000.00
<br /> ' 64 CONST.DRAINAGE STR. DES.SPECIAL(2'x3') EACH 5900.00 28.00 $25,200.00 $0.00 $0.00 $0.00 $0.00 $0.00 28.00 $25,200.00
<br /> 65 36"x33"RC REDUCER EACH $600.00 1.00 $600.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.00 $600.00
<br /> 66 CONNECT TO EXISTING STORM SEWER EACH $500.00 1.00 $500.00 $0.00 $0.00 $0.00 2.00 $1,000.00 3.00 $1,500.00
<br /> ' 67 15"RCP APRON W/TRASH GUARD EACH $500.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.00 $500.00 1.00 $500.00
<br /> 68 36"RCP APRON W/TRASH GUARD EACH S1,800.00 $0.00 $0.00 $0.00 $0.00 $0.00 2.00 $3,600.00 2.00 $3,600.00
<br /> 69 MH W/15"FLAPGATE EACH $3,500.00 $0.00 $0.00 50.00 $0.00 $0.00 1.00 53,500.00 1.00 $3,500.00
<br /> ' SUBTOTAL 5165,376.30 $6,960.00 $0.00 $6,094.44 $9,588.89 513,360.00 5201,379.63
<br /> 10%CONTINGENCY $16,537.63 $696.00 $0.00 $609.44 $958.89 $1,336.00 520,137.96
<br /> SUBTOTAL $181,913.93 S7,656.00 $0.00 $6,703.89 $10,547.78 $14,696.00 $221,517.59
<br /> 30%INDIRECT COSTS S54,574.181 $2,296.80 $0.00 $2,011.171 53,164.33 $4,408.80 566,455.28
<br /> TOTAL S236,488.101 $9,952.80 s0.00 S8,715.061 $13,712.11 $19,104.80 5287,972.87
<br /> A-D TOTAL I S707,894.751 I S146,935.361 $27,461.72 I 586,311.15 I $44,820.33 I $201,938.88 I 61,215,362.19
<br /> 1
<br /> 1
<br />
|