|
ENGINEER'S ESTIMATE
<br /> MSMUSSEN ROAD IMPROVEMENTS-NORTH OF MAIN ST
<br /> PEQUOT LAKES,MN
<br /> SEPTEMBER,201e
<br /> ITEM ND. IT6M DESCRIh170N UNIT ESTIMATED ESTIMATED TOTAL COST
<br /> UNIT PRICF QUANTIIY
<br /> ROADWAY
<br /> 1 M061LIUTION LUMP SUM $300,000.00 1 $100,000.00
<br /> 2 COMMON IXCAVATION CU YD $7•00 2300 $14,700.00
<br /> 3 11EMOVE WATERMAIN PIPE UN FT $35•00 935 514,025.00
<br /> 4 IIEMOVESANRARYSEWERPIPE LINFf 5�0� 1350 516,200.00
<br /> S REMOVE BtTUMM0U5 PAVEMENT SQYD 53.00 7450 522,350•00
<br /> 6 11EMOVE CONCIIETE PAVEMENT SQYD 53.00 35 $105.00
<br /> 7 REMOVESANRARYMANHOLE EACH $1,000.00 6 $6,000.00
<br /> 6 SAWING SITUMINOUS PAVEMENT(FULL DEPTH) LIN FT 53.00 570 53,710.00
<br /> 9 SAWINGCONCRETEPAVEMENT(FULLDEFTH LINFT $40.OD 30 53,200.00
<br /> 10 CONCRETE LURB AND GUTTEII 6624 UN FT $3t.00 3325 $59,i50.00
<br /> 11 4'fANptETE WALK SQ FT $7•00 6150 $43,050.00
<br /> 12 6'CONCREiE DRNEWAY PAVEMENT SQYD $150.00 415 $62,250.00
<br /> 13 TRUNCATEDDOMES SQFT $45.00 % $4,320.00
<br /> 14 AGGREWTE BASE CLASS 5 TON S23•00 3065 570,495.00
<br /> 15 TYPE SP 9S WEARING CAURSE MIXTUIIE(2,C) TON $70.00 1750 S322,500.00
<br /> 16 STRIPWG(4'EROKEN IJNE PAINT) UItl FT $0.60 670 $402.00
<br /> 17 STRIPING(4'SOLID IINE PAINT) LIN FT 53.00 3435 $10,245.00
<br /> 1t STRIPING(6'SOUD LINE PAINn LIN FT $4.00 425 53,700.00
<br /> 19 SIGNS LUMP SUM $2,000.00 1 52.000•00
<br /> 20 TRAFFlC CONTROL LUM�SUM $3,0OO.OD 1 $3,000.00
<br /> 21 STREEf SWEEPER HOUR $150.00 20 $3,000.00
<br /> 22 COMMON U60RER5 HOUR Si0.00 20 53,600.00
<br /> 23 SILT FENCE lIN FT S2•50 4000 510,000.00
<br /> za EROSIONCONTROL6LAWKEf s4ro Sl.�s a000 S�,000.00
<br /> ss sr�a�¢eo coNsneumoN exrr �a Sl.000.00 a Sa.000.00
<br /> 26 EROSION CONTROLSUPERVISOR LUMP SUM $S,OOD.00 1 SS,OOD.OD
<br /> 27 TREES EACH $500.00 25 532,500.00
<br /> 2d STREETLIGHTING EACH $6,500•00 25 $162,500.00
<br /> 29 SCREENEDTOPSOIL 60MOW CU YD $35.00 l50 529,750•00
<br /> 30 FEItTIL1ZEIliYPE1 POUND 52.00 320 $640.00
<br /> 31 SEEDING ACI1E $550.00 1.6 $fi0.00
<br /> 32 SEED MD(TURE ZS-L51 POUN� 53.75 320 53,200.OD
<br /> 33 HYDMUlJC7YPE MULCH MATRIX POUND $iS0 4000 $6,000•00
<br /> wsroru Sr.x,aoo.00
<br /> STORM SEWER COLLECTION SYSTEM
<br /> sroiem s�rvwn
<br /> 34 STORM DMIN INLET PROTECTION EACH $175.00 12 SZ,100.00
<br /> 35 INSUUTION FOR WATERMAIN LUMP SUM 55,000.00 1 55,000.00
<br /> 36 12'RCPIPESEWER UNFT $50.00 WS $34.250.00
<br /> 37 id'RCPIPESEWEH IlNFT $65.OD 600 $3D.000.00
<br /> 3i 2T RC PIPE SEWER UN Ff $6U.U0 70D 556,0OO.OU
<br /> 39 2T RC PIPE APRON W/IUPRAP EACH 52.000.00 1 $2,OOO.DO
<br /> 40 46'DRAINAGE STRUCNHE W/fASTING LIN FT $375.00 72 527,000•00
<br /> 41 60'DRAINAGE STRUCfURE W/fASTING LIN FT SS00•00 11 $5,500.00
<br /> SU�'fOTAL 5171,000•00
<br /> STORIM SEINER SERVICE
<br /> 42 IE'RC PIPE SEWER LIN Ff $65.00 50 53,250.00
<br /> 43 RC�IPE SEWER PLUG EACH $300•00 4 $1,200.00
<br /> SUROTAL $4.500.00
<br /> WATER TIIEATMENT►IANT ROAD REMOYALS/RESTOMTION 6►OND fi11ADtNG
<br /> 44 REMOYE�ITUMINOUS PAVEMENT SQYD $3.00 1000 $3,000.00
<br /> 45 REMOVESTORMSEWER LF 510.00 250 S2,S00•DO
<br /> 46 ADIUST WATERMAIN EACH $S,SOO.OD 2 $3.00O.DO
<br /> 47 CLEAR&GIIUB{ LUMP SUM 55,000.00 1 $5,000.00
<br /> 4t ADIUST WATERMAIN EACH $1S�•� Z 53.000•00
<br /> 49 COMMON D(GVATION CU YD $5.00 2000 $10,000.00
<br /> 50 AGGNEGATE SASE CUlSS 5 TON 523.00 350 $6.050.00
<br /> 51 7YPE SP 95 WEARING COUItSE MIXTURE(2,C) TON S7U•00 Z50 537,500.00
<br /> 52 TURFRESTOMTION LUMPSUM $10,00D.00 1 $10,000.00
<br /> SU�TOTAI $G2.000.00
<br /> SUROTAL $237.500.00
<br /> SANRARY SEWER COLLEC110N SYSTEM
<br /> 53 CONNERTODOSTINGPVCSANRARYSEWER EACH 5750.00 1 5750•00
<br /> 54 SIWRMYSEWERMANHOLE EACH $3,000.00 6 $1t,000•00
<br /> 55 MANHOLE IXCESS DEPTH LIN FT $200.00 35 $7.000•00
<br /> 56 i'PVC SEWER VIPE LIN FT $35.00 1300 $45,500.00
<br /> 57 6'PVC SEWER SERVICE►I►E LIN Ff $35.00 340 $4.lOD•00
<br /> 56 4'PVCSEWERSERVICEPIPE LINFT $35.�0 350 $12,250.00
<br /> 59 a'x 6'PVC WYE EACH $600.00 4 Sz.400•00
<br /> 60 6'x 4'PVC VYYE EACH $600.00 10 56,000.00
<br /> 61 6'SEHVICE CLEANOUTS W/CAS7ING5 EACH $750.00 4 $3,000.00
<br /> 62 4'SERi/ICE CLEANOUiS W/GlS71NG5 EACH $750•00 10 $7,500•00
<br /> w�rouu SSo�,soo.ao
<br /> WATER OLSTRIYUTION SYSTEM
<br /> 63 CONNECTTO EIOSTING PVC WATERMAIN EACH 5750•00 4 $3,000.00
<br /> 64 E"PVC WATERM/UN PIPE(M/UNLIN� LIN Ff S35•00 1330 S46S`�•�
<br /> 65 6'WC WATERMfJN PIPE UN FT $30•00 40 $1,200.00
<br /> 66 1'COPPER SERVICE PIPE LJN FT $75.00 S50 $41,250.00
<br /> 67 6'GATE VALVE&60X w/ADAPTOR MAINLINE) EACH 52,000•00 4 56,000•00
<br /> 6f 6•GATEVAWE&60X W/ADAPTOR EACH 52,000.00 1 $2,000.00
<br /> 69 1'CORPORATION STOt EACH $350.00 1a $6,300.00
<br /> 70 1'CUR65TOPANDWX EACH 51,000.00 St 518,000.00
<br /> n r�vwwr �ai Sa.soo.00 i Sa.soo.00
<br /> 72 D�FfTTINGS POUND $4.00 6R5 $2,7A0.00
<br /> SU�TOTAL $733,500.00
<br /> NO7E5: FSTIMATED CON57RUCTION COST: 51,274,500.00
<br /> 1 R/W ACQUISITION WAS GLQIUTED AT 125X of ESi1MATED ��NGENqES(15X): $191,175.00
<br /> TA7I VALE(530.000 PEI1 Aq1E) SUDTOTAL• 53,465,675.00
<br /> ENGINEERING(15�iG): 5219,i51.25
<br /> II/W ACQUISITION PUICEHOLDEII(1): 5�.�•�
<br /> LEGALANDOTHERCO5T5(2%I: 529,31350
<br /> ADMINLSTRATION(2%): $M,313S0
<br /> EtiTIMATED TOTAL►ROIER COST: $1,i4Z,000.00
<br /> COST PER FOOT Sl,saz,000/z,ass�: S�o.ou
<br />
|