|
Q:\Projects\15000\15100\15173\Project Manual 15173\Financial\Financial-15173.xlsx Page 4 of 5
<br />Engineer's Statement of Estimated Final Cost - 6/1/2018
<br />ITEM UNIT QUANTITY UNIT PRICE TOTAL NDSWC COUNTY CITY
<br />LEVEE IMPROVEMENT DISTRICT NO. 2012-1
<br />Mapleton, North Dakota
<br />FUNDING SOURCES
<br />ALTERNATE 2 - STORM SEWER REPLACEMENT
<br />1.Topsoil Stripping SY 950 $3.15 $2,992.50 $0.00 $0.00 $2,992.50
<br />2.Storm Sewer Catch Basin - Remove EA 1 $925.00 $925.00 $0.00 $0.00 $925.00
<br />3.Pipe - Remove (All Types & Sizes)LF 114 $18.50 $2,109.00 $0.00 $0.00 $2,109.00
<br />4.Storm Sewer Catch Basin - 30"EA 0 $1,950.00 $0.00 $0.00 $0.00 $0.00
<br />5.Storm Sewer Catch Basin - 48"EA 2 $4,700.00 $9,400.00 $0.00 $0.00 $9,400.00
<br />6.Storm Sewer Catch Basin - 54"EA 1 $6,400.00 $6,400.00 $0.00 $0.00 $6,400.00
<br />7.Storm Sewer Manhole - 60"EA 1 $6,800.00 $6,800.00 $0.00 $0.00 $6,800.00
<br />8.Storm Sewer - 24" HDPE LF 381 $69.00 $26,289.00 $0.00 $0.00 $26,289.00
<br />9.Storm Sewer - 24" RCP LF 78 $89.00 $6,942.00 $0.00 $0.00 $6,942.00
<br />10.Jacking - 24" RCP LF 80 $400.00 $32,000.00 $0.00 $0.00 $32,000.00
<br />11.Ditching LF 335 $12.50 $4,187.50 $0.00 $0.00 $4,187.50
<br />12.Perforated Pipe - 6" PVC LF 886 $15.50 $13,733.00 $0.00 $0.00 $13,733.00
<br />13.Topsoil Replacement SY 950 $5.25 $4,987.50 $0.00 $0.00 $4,987.50
<br />14.Seed - Type I AC 0.70 $1,000.00 $700.00 $0.00 $0.00 $700.00
<br />15.Mulch - Type B AC 0.70 $1,900.00 $1,330.00 $0.00 $0.00 $1,330.00
<br />16.Sedimentation Control Wattle - 9"LF 20 $5.10 $102.00 $0.00 $0.00 $102.00
<br />17.Inlet Protection Device EA 3 $130.00 $390.00 $0.00 $0.00 $390.00
<br />18.Watering MG 0 $21.00 $0.00 $0.00 $0.00 $0.00
<br />19.Railroad Insurance LS 1 $525.00 $525.00 $0.00 $0.00 $525.00
<br />20.Traffic Control LS 1 $3,000.00 $3,000.00 $0.00 $0.00 $3,000.00
<br />21.Stormwater Management LS 1 $1,200.00 $1,200.00 $0.00 $0.00 $1,200.00
<br />22.Material Testing ALLOWANCE 0 $1,000.00 $0.00 $0.00 $0.00 $0.00
<br />23.Utility Crossing Manhole (CO4)LS 1 $16,590.00 $16,590.00 $0.00 $0.00 $16,590.00
<br />24.Water Main Lowering (CO6)LS 1 $6,001.28 $6,001.28 $0.00 $0.00 $6,001.28
<br />25.Root removal for televising (CO8)LS 1 $2,129.60 $2,129.60 $0.00 $0.00 $2,129.60
<br />Total Base Bid Construction $148,733.38 $0.00 $0.00 $148,733.38
<br />Engineering $31,500.00 $0.00 $0.00 $31,500.00
<br />Bond Discount & Fees $6,500.00 $0.00 $0.00 $6,500.00
<br />Capitalized Interest $5,000.00 $0.00 $0.00 $5,000.00
<br />Railroad Permit $6,000.00 $0.00 $0.00 $6,000.00
<br />Alternate 2 Total Cost $197,733.38 $0.00 $0.00 $197,733.38
<br />LEVEE RAISES (CO9)
<br />1.Topsoil Stripping SY 10,535 $1.00 $10,535.00 $6,321.00 $2,107.00 $2,107.00
<br />2.Excavation and Embankment CY 2,890 $34.00 $98,260.00 $58,956.00 $19,652.00 $19,652.00
<br />3.Topsoil Replacement SY 10,211 $1.50 $15,316.50 $9,189.90 $3,063.30 $3,063.30
<br />4.Seed - Type III SY 7,885 $0.35 $2,759.75 $1,655.85 $551.95 $551.95
<br />5.Mulch - Type A SY 7,885 $0.55 $4,336.75 $2,602.05 $867.35 $867.35
<br />Total Construction $131,208.00 $78,724.80 $26,241.60 $26,241.60
<br />Engineering $28,000.00 $0.00 $14,000.00 $14,000.00
<br />Levee Raises Total Cost $159,208.00 $78,724.80 $40,241.60 $40,241.60
|