|
Q:\Projects\15000\15100\15173\Project Manual 15173\Financial\Financial-15173.xlsx Page 2 of 5
<br />Engineer's Statement of Estimated Final Cost - 6/1/2018
<br />ITEM UNIT QUANTITY UNIT PRICE TOTAL NDSWC COUNTY CITY
<br />BASE BID
<br />1.Topsoil Stripping SY 5,717 $3.50 $20,009.50 $12,005.70 $4,001.90 $4,001.90
<br />2.Clearing and Grubbing - Sites 14 and 18 LS 1 $21,000.00 $21,000.00 $12,600.00 $4,200.00 $4,200.00
<br />3.Ditching LF 2,980 $13.00 $38,740.00 $23,244.00 $7,748.00 $7,748.00
<br />4.Tree Removal - 12"EA 20 $550.00 $11,000.00 $6,600.00 $2,200.00 $2,200.00
<br />5.Tree Removal - 18"EA 2 $650.00 $1,300.00 $780.00 $260.00 $260.00
<br />6.Tree Stump Removal EA 2 $135.00 $270.00 $162.00 $54.00 $54.00
<br />7.Gravel - Remove SY 1,750 $6.50 $11,375.00 $6,825.00 $2,275.00 $2,275.00
<br />8.Riprap - Salvage & Reinstall CY 50 $100.00 $5,000.00 $3,000.00 $1,000.00 $1,000.00
<br />9.Televise - Culvert LF 852 $2.00 $1,704.00 $1,022.40 $340.80 $340.80
<br />10.Storm Sewer Catch Basin - 48" - Grate Inlet EA 1 $12,000.00 $12,000.00 $7,200.00 $2,400.00 $2,400.00
<br />11.Storm Sewer Manhole - 60"EA 1 $10,000.00 $10,000.00 $6,000.00 $2,000.00 $2,000.00
<br />12.Perforated Pipe - 4" PVC LF 90 $31.50 $2,835.00 $1,701.00 $567.00 $567.00
<br />13.Culvert - Salvage & Reset LF 41 $31.50 $1,291.50 $774.90 $258.30 $258.30
<br />14.Culvert - 15" PVC LF 53 $58.00 $3,074.00 $1,844.40 $614.80 $614.80
<br />15.Storm Sewer - 36" RCP LF 172 $163.00 $28,036.00 $16,821.60 $5,607.20 $5,607.20
<br />16.Flap Gate - 36" RCP EA 1 $11,000.00 $11,000.00 $6,600.00 $2,200.00 $2,200.00
<br />17.FES - 24" CSP - Remove & Replace EA 1 $600.00 $600.00 $360.00 $120.00 $120.00
<br />18.Catch Basin - Adjust Existing EA 3 $2,000.00 $6,000.00 $3,600.00 $1,200.00 $1,200.00
<br />19.Excavate and Recompact CY 44 $12.60 $554.40 $332.64 $110.88 $110.88
<br />20.Excavation and Embankment CY 1,045 $20.00 $20,900.00 $12,540.00 $4,180.00 $4,180.00
<br />21.Subgrade Preparation - 6"SY 171 $16.00 $2,736.00 $1,641.60 $547.20 $547.20
<br />22.Reinforcement Fabric SY 171 $5.00 $855.00 $513.00 $171.00 $171.00
<br />23.Aggregate Base Course - 6"SY 171 $10.00 $1,710.00 $1,026.00 $342.00 $342.00
<br />24.Asphalt Base Course - 3"SY 402 $32.00 $12,864.00 $7,718.40 $2,572.80 $2,572.80
<br />25.Asphalt Wearing Course - 2"SY 402 $25.00 $10,050.00 $6,030.00 $2,010.00 $2,010.00
<br />26.Sheet Pile - PR SCZ 14 SF 3,040 $24.00 $72,960.00 $43,776.00 $14,592.00 $14,592.00
<br />27.Sheet Pile - PR AZ 12 - 770 SF 14,664 $32.00 $469,248.00 $281,548.80 $93,849.60 $93,849.60
<br />28.Sheet Pile Cap LF 563 $140.00 $78,820.00 $47,292.00 $15,764.00 $15,764.00
<br />29.Fence - 3'-6"LF 562 $21.00 $11,802.00 $7,081.20 $2,360.40 $2,360.40
<br />30.Sign - Right-of-Way EA 24 $45.00 $1,080.00 $648.00 $216.00 $216.00
<br />31.Lilac Shrub EA 250 $45.00 $11,250.00 $6,750.00 $2,250.00 $2,250.00
<br />32.Topsoil Replacement SY 4,507 $6.00 $27,042.00 $16,225.20 $5,408.40 $5,408.40
<br />33.Topsoil - Import CY 317 $19.00 $6,023.00 $3,613.80 $1,204.60 $1,204.60
<br />34.Erosion Control Blanket - Type III SY 2,269 $2.10 $4,764.90 $2,858.94 $952.98 $952.98
<br />35.Seed - Type I SY 161 $2.10 $338.10 $202.86 $67.62 $67.62
<br />36.Seed - Type I AC 1.68 $1,030.00 $1,730.40 $1,038.24 $346.08 $346.08
<br />37.Seed - Type III SY 928 $1.60 $1,484.80 $890.88 $296.96 $296.96
<br />38.Seed - Type III AC 1.42 $1,103.00 $1,566.26 $939.76 $313.25 $313.25
<br />39.Mulch - Type A SY 608 $0.80 $486.40 $291.84 $97.28 $97.28
<br />40.Mulch - Type A AC 0.49 $475.00 $232.75 $139.65 $46.55 $46.55
<br />41.Mulch - Type B SY 1,919 $1.05 $2,014.95 $1,208.97 $402.99 $402.99
<br />42.Mulch - Type B AC 2.08 $1,950.00 $4,056.00 $2,433.60 $811.20 $811.20
<br />43.Sedimentation Control Wattle - 9"LF 880 $2.65 $2,332.00 $1,399.20 $466.40 $466.40
<br />44.Inlet Protection Device EA 6 $135.00 $810.00 $486.00 $162.00 $162.00
<br />45.Watering MG 0 $21.00 $0.00 $0.00 $0.00 $0.00
<br />46.Railroad Insurance LS 1 $5,005.00 $5,005.00 $3,003.00 $1,001.00 $1,001.00
<br />47.Railroad Flagging ALLOWANCE 1 $1,000.00 $1,000.00 $600.00 $200.00 $200.00
<br />48.Traffic Control LS 1 $17,500.00 $17,500.00 $10,500.00 $3,500.00 $3,500.00
<br />49.Floating Silt Curtain LS 1 $4,200.00 $4,200.00 $2,520.00 $840.00 $840.00
<br />LEVEE IMPROVEMENT DISTRICT NO. 2012-1
<br />Mapleton, North Dakota
<br />FUNDING SOURCES
|