|
<br />Cass County Drain 10 Slope Repairs and Improvements
<br />at 32nd Ave North, Fargo
<br />Southeast Cass Water Resource District
<br />Engineer's Opinion of Probable Cost
<br />Relocate Drain Option
<br />
<br />ITEM
<br />Part J - Bridge Removal and Channel Wotk
<br />
<br />UNIT QUANTITY UNIT PRICE
<br />
<br />TOTAL
<br />
<br />1, Excavation
<br />2. Stockpile s.Q9i1
<br />3, Remove Brid~ and Road Pavement
<br />~ Remove,and Relay Riprap
<br />5. Remove and Reset Security Fence
<br />6. Remove and Salvage Sheetpite
<br />7. Curb and Gutter
<br />8. Concrete Chute
<br />9. Remove t!nd Relay Culverts ~ runes & sizes\
<br />10. 66" RCP Storm Sewer
<br />11. 66" Flannate . Cast Iron
<br />12. Rinran
<br />13. Ri....rap Filler Fabric
<br />~_ :5e~~_g
<br />15. Storm Water Management,
<br />16. Relocate Utilities
<br />
<br />C.Y.~()Q
<br />..___ C.Y. 30,000
<br />L.Sum 1
<br />
<br />&912005
<br />
<br />Possible FundLlJ.2 Sources
<br />Cass Coun'" I Aimart AuthQritv I SE Cass
<br />! !
<br />
<br />51.30 565,000.00
<br />50.75 522,500.00
<br />__._ 515,000.00 51!5,000.00
<br />$2.000.00 _. $2,000.00
<br />54,000.00 $4,000.00
<br />.. $2,000.00 $2,000,00 1--_
<br />$15,00 $6,000,00
<br />550,00 $12,000.00
<br />__~15.00 _._. 51.050,00
<br />$180.00 $19.800.00
<br />59,00Q,00 59,000.00 _.._.
<br />$50.00 $5,000.00
<br />$4,00 5800.00
<br />$700,0.11_ 54,200.00
<br />$5,000.00 $5,000.00
<br />$3,000.00 $3,000.00
<br />Part I Subtotal $176,350.00
<br />
<br />I $65,000.00
<br />i $22.500.00
<br />$9,000.00
<br />$2,000.00
<br />_.._..----.1 $4,000.00
<br />I $2.000.00
<br />I $6,000.00
<br />1 $12,000.00
<br />I $1,050.00
<br />, $19,800.00
<br />__---1..._ $9,000.00
<br />I $5,000.00
<br />i $800.00
<br />$4,~
<br />$5.000.00
<br />$3,000.00
<br />SO.OO I $170350.00
<br />
<br />L.Sum 1
<br />L.Sum 1
<br />L.Sum 1
<br />L.F. 400
<br />L.F. 240
<br />L.F. 70
<br />.
<br />L.F. 110
<br />..--- ~._-
<br />Each 1
<br />C.Y. 100
<br />-..
<br />S. Y. 200
<br />Acre 6
<br />L.Sum 1
<br />L.Sum 1
<br />
<br />L___
<br />$6,000,00 !
<br />!
<br />
<br />,
<br />~
<br />i
<br />I
<br />
<br />I
<br />I
<br />1--
<br />
<br />56,000.00 i
<br />
<br />Part" . Bridge Replacement 1 !
<br />i-.!.c. RCB. 10' x 11' Single Cell RCB Culvert L.F. 172 $950.00_ 5163,400.00- ."-$65,360.00! $98,040.00 I $0.00
<br />. II
<br />2. RCB. 10' x 11' Sinnle Cell RCB End Sections Each 4 $20,000.00 $80,000.00 532.000.00 i $48,000.00 I $0.00
<br />I ;
<br />3. Select Backfill.. _ C.Y. 400 $16.00 ~Q.O.OO _~2.560.0~J>3.840.00 I $0.00
<br />4. Foundation Rock C.Y. . 250 __ ~__. $15.00 $3.750.00 $1,500.00 i. $2,250.00 I $0,00
<br />~ 9rav~.I.S-"~.9!ade _ Ton 150 _.__, $10,00.n___~1,500.00 $600.00.L~900.00 i_..~o.oo
<br />6. Conc,ete Paving . S.Y. 480 _.. $40.00 $19,200.00. ----.E,660.00 I $11,520.00 ! $0.00
<br />..7. Curb and Guller ._....L.F, 360 ..._._.j.1_i,Q9 $5,040.00 $2,016,00! $3,024.00 I. $0.00
<br />8. Install Salva~~!1.~.e!~il~______ L.Sum _.. 1 $5,000.00 $5.000.00 $2,000.00 I $3,000.00 I $0.00
<br />~ Riprap .__.. C,Y. ._-~e-.... $50,00 $7,~00.00 53,000.00: __ $4,500,00 j $0.00
<br />10, Rinran Filler Fabric S.Y. 300 $4,00 51,200.00 S480.00! $720.00 I $0.00
<br />Part II Subtotal $292,990.00 S117.196,00! $175,794.00 i $0.00
<br />.Total Construction $469.340,00 $123,196.00 i $175.794.00 i $170,350.00
<br />Preliminary En~.!'~ _$.! 5..000.00" $3,937.32 ~s5,618.34 ! $5,444.35
<br />Engineering E9..000.00. $18,374.14L. $26,218.90 I' $25,406.95
<br />._. Soil Tesl!!29_..$1'.000.00 _ $2,687.371 $4,120.11 , $3,992.52
<br />Contingencies $71,!l60.00 $18,809.671 $26840.671 $26,009.46
<br />Lenal and Admin $3,000.00 $787.46 i $1, 123.67l $1 088,87
<br />Total Proiect $640.000,00 $167,992.16! $239,715.69! $232,292.15
<br />$640.000.00 5170.000,00: $240,000.00 I $230,000,00
<br />
<br />/'I\otf01\ tc Off'r'o\le..
<br />I,/f)/O~
<br />
<br />'--
<br />
<br />COSI E$lirnatU for rcpail$ ill 32nd Avo,xl<I
<br />
|