|
ENGINEER'S ESTIMATE
<br />MAIN STREET - PATRIOT AVE TO GRAVDAHL
<br />PEQUOT LAKES, MN
<br />JANUARY, 2024
<br />ITEM NO.ITEM DESCRIPTION UNIT ESTIMATED PRICE ESTIMATED QUANTITY TOTAL COST
<br />1 MOBILIZATION LUMP SUM 30,000.00$ 1 30,000.00$
<br />2 COMMON EXCAVATION CU YD 18.00$ 1400 25,200.00$
<br />3 REMOVE WATERMAIN PIPE LIN FT 17.00$ 1090 18,530.00$
<br />4 REMOVE SANITARY SEWER PIPE LIN FT 15.00$ 300 4,500.00$
<br />5 REMOVE STORM SEWER PIPE LIN FT 17.00$ 1080 18,360.00$
<br />6 REMOVE BITUMINOUS PAVEMENT SQ YD 25.00$ 6925 173,125.00$
<br />7 REMOVE CONCRETE PAVEMENT SQ YD 25.00$ 1440 36,000.00$
<br />8 REMOVE SANITARY MANHOLE EACH 1,500.00$ 2 3,000.00$
<br />9 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 25.00$ 270 6,750.00$
<br />10 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT 25.00$ 24 600.00$
<br />11 CONCRETE CURB AND GUTTER B618 LIN FT 35.00$ 2300 80,500.00$
<br />12 4" CONCRETE WALK SQ YD 8.50$ 1560 13,260.00$
<br />13 6" CONCRETE DRIVEWAY PAVEMENT SQ YD 175.00$ 0 -$
<br />14 AGGREGATE BASE CLASS 5 CU YD 50.00$ 1150 57,500.00$
<br />15 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON 95.00$ 2000 190,000.00$
<br />16 STRIPING (4" BROKEN LINE PAINT)LIN FT 6.00$ 1215 7,290.00$
<br />17 STRIPING (4" SOLID LINE PAINT)LIN FT 6.00$ 2400 14,400.00$
<br />18 STRIPING (6" SOLID LINE PAINT)LIN FT 6.00$ 0 -$
<br />19 SIGNS LUMP SUM 2,500.00$ 1 2,500.00$
<br />20 TRAFFIC CONTROL LUMP SUM 3,000.00$ 1 3,000.00$
<br />21 STREET SWEEPER HOUR 175.00$ 8 1,400.00$
<br />22 COMMON LABORER HOUR 90.00$ 16 1,440.00$
<br />23 SILT FENCE LIN FT 3.00$ 0 -$
<br />24 EROSION CONTROL BLANKET SQ YD 2.50$ 0 -$
<br />25 STABILIZED CONSTRUCTION ENTRANCE EACH 1,500.00$ 6 9,000.00$
<br />26 EROSION CONTROL SUPERVISOR LUMP SUM 3,000.00$ 1 3,000.00$
<br />27 SCREENED TOPSOIL BORROW CU YD 45.00$ 0 -$
<br />28 FERTILIZER TYPE 1 POUND 2.00$ 0 -$
<br />29 SEEDING ACRE 600.00$ 0 -$
<br />30 SEED MIXTURE 25-151 POUND 5.00$ 0 -$
<br />31 HYDRAULIC REINFORCED FIBER MATRIX POUND 4.00$ 0 -$
<br />SUBTOTAL 699,355.00$
<br />32 STORM DRAIN INLET PROTECTION EACH 500.00$ 21 10,500.00$
<br />33 INSULATION FOR WATERMAIN LUMP SUM 1,500.00$ 1 1,500.00$
<br />34 18" RC PIPE SEWER LIN FT 95.00$ 1080 102,600.00$
<br />35 48" DRAINAGE STRUCTURE W/CASTING EACH 5,500.00$ 21 115,500.00$
<br />SUBTOTAL 230,100.00$
<br />36 CONNECT TO EXISTING PVC SANITARY SEWER EACH 2,000.00$ 3 6,000.00$
<br />37 SANITARY SEWER MANHOLE EACH 8,000.00$ 2 16,000.00$
<br />38 8" PVC SEWER PIPE LIN FT 70.00$ 300 21,000.00$
<br />SUBTOTAL 43,000.00$
<br />39 CONNECT TO EXISTING PVC WATERMAIN EACH 2,500.00$ 7 17,500.00$
<br />40 8" PVC WATERMAIN PIPE (MAINLINE)LIN FT 75.00$ 1090 81,750.00$
<br />41 1" COPPER SERVICE PIPE LIN FT 85.00$ 0 -$
<br />42 8" GATE VALVE & BOX w/ADAPTER (MAINLINE)EACH 4,000.00$ 10 40,000.00$
<br />43 1" CORPORATION STOP EACH 400.00$ 0 -$
<br />44 1" CURB STOP & BOX EACH 1,500.00$ 0 -$
<br />45 HYDRANT EACH 8,000.00$ 3 24,000.00$
<br />SUBTOTAL 163,250.00$
<br />ESTIMATED CONSTRUCTION COST:1,135,705.00$
<br />CONTINGENCIES (15%)170,355.75$
<br />SUBTOTAL:1,306,060.75$
<br />ENGINEERING (15%):195,909.11$
<br />LEGAL AND OTHER COSTS (2%):26,121.22$
<br />ADMINISTRATION (2%):26,121.22$
<br />ESTIMATED TOTAL PROJECT COST:1,554,212.29$
<br />ROADWAY
<br />STORM SEWER COLLECTION SYSTEM
<br />SANITARY SEWER COLLECTION SYSTEM
<br />WATER DISTRIBUTION SYSTEM
<br />DRAFT - FEBRUARY 5TH, 2024
|