|
011pllinloin of Probable Cost
<br />0 Ell
<br />1".;4<
<br />Project
<br />City of La Porte Hillridge Water Plant
<br />Item
<br />Quantity
<br />System
<br />lBooster Pump Station - February 23, 2018
<br />Unit Unit Cost
<br />Total Cost
<br />civil
<br />4" Thick Sidewalk
<br />285
<br />SF
<br />$
<br />8
<br />$ 2,280
<br />Remove, disposal and Replace Class A Concrete for 6" Driveway
<br />1200
<br />SF
<br />$
<br />15
<br />$ 18,000
<br />Remove Existing Fence
<br />75
<br />FT
<br />$
<br />8
<br />$ 600
<br />8' Chain Link Fence
<br />90
<br />FT
<br />$
<br />60
<br />$ 5,400
<br />Chain Link Fence, Access Gate, 12' Wide
<br />I
<br />EA
<br />$
<br />1,000
<br />$ 1,000
<br />Subtotal
<br />$ 27,280
<br />Structural
<br />Monorail runway beam
<br />39
<br />LF
<br />$
<br />82
<br />$ 3,179
<br />Reinforced concrete floor slab, 6" thick
<br />1000
<br />SF
<br />$
<br />8
<br />$ 8,000
<br />Reinforced concrete grade beams
<br />209
<br />LF
<br />$
<br />55
<br />$ 11,495
<br />Fill removal & disposal
<br />112
<br />BCY
<br />$
<br />20
<br />$ 2,240
<br />Granular fill placement & compaction, 6" thick
<br />700
<br />SF
<br />$
<br />3
<br />$ 2,100
<br />Select fill placement & compaction
<br />70
<br />BCY
<br />$
<br />31
<br />$ 2,170
<br />Subtotal
<br />$ 29,184
<br />ArchiteOurol
<br />Precast Concrete Pump/Control Building
<br />10001
<br />SF
<br />$
<br />174
<br />$ 174,000
<br />Subtotal
<br />174,000
<br />Process
<br />8" Gate Valve
<br />2
<br />EA
<br />$
<br />1,550
<br />$ 3,100
<br />10" Gate Valve
<br />I
<br />EA
<br />$
<br />2,500
<br />$ 2,500
<br />12" Gate Valve
<br />I
<br />EA
<br />$
<br />3,000
<br />$ 3,000
<br />12" Gate Valve and Box
<br />2
<br />EA
<br />$
<br />3,250
<br />$ 6,500
<br />8" Check Valve
<br />2
<br />LF
<br />$
<br />4,400
<br />$ 8,800
<br />10" Check Valve
<br />I
<br />EA
<br />$
<br />7,100
<br />$ 7,100
<br />8" Water Line, Ductile Iron Piping and Fittings
<br />85
<br />LF
<br />$
<br />80
<br />$ 6,800
<br />10" Water Line, Ductile Iron Pipe and Fittings
<br />50
<br />LF
<br />$
<br />100
<br />$ 5,000
<br />12" Water Line, Ductile Iron Pipe and Fittings
<br />165
<br />LF
<br />$
<br />120
<br />$ 19,800
<br />600 gpm 40 hp Pump
<br />2
<br />EA
<br />$
<br />19,200
<br />$ 38,400
<br />1,100 gpm 60 hp Pump
<br />I
<br />EA
<br />$
<br />25,800
<br />$ 25,800
<br />New Tank Penetration for Suction Line
<br />I
<br />IS
<br />$
<br />15,000
<br />$ 15,000
<br />Chlorination Equipment
<br />11
<br />IS
<br />I $
<br />35,000
<br />1 $ 35,000
<br />Subtotal
<br />$ 176,800
<br />Mechanical &'Plum6ing
<br />louvers, fans, and split system
<br />I
<br />L
<br />$
<br />20,500
<br />$ 20,500
<br />Subtotal
<br />$ 20,500
<br />Motor Control Center
<br />I
<br />IS
<br />$
<br />185,000
<br />$ 185,000
<br />Autosensory Panel
<br />I
<br />IS
<br />$
<br />55,000
<br />$ 55,000
<br />Conduit & Conductors
<br />I
<br />IS
<br />1 $
<br />60,0001
<br />$ 60,000
<br />Miscellaneous Equipment
<br />I
<br />IS
<br />$
<br />47,500
<br />$ 47,500
<br />Subtotal
<br />$ 347,500
<br />Direct Costs
<br />Subtotal of Direct Costs
<br />775,264
<br />Contingency
<br />15.0%
<br />%
<br />$ 116,290
<br />tub"Totoll With Contingency
<br />$ $91,554
<br />Mobilization and Demobilization
<br />5.0%
<br />%
<br />$ 44,578
<br />Contractor CH&P
<br />10.0%
<br />%
<br />$ 89,155
<br />Insurance and Bonds
<br />2.0%
<br />%
<br />$ 17,831
<br />Prime Construction Contract Total
<br />$ 1,043,118
<br />Page 1 of 1
<br />
|