|
ENGINEER'S ESTIMATE
<br />MAIN STREET - GRAVDAHL TO INTERCHANGE
<br />PEQUOT LAKES, MN
<br />JANUARY, 2024
<br />ITEM NO.ITEM DESCRIPTION UNIT ESTIMATED PRICE ESTIMATED QUANTITY TOTAL COST
<br />1 MOBILIZATION LUMP SUM 15,000.00$ 1 15,000.00$
<br />2 COMMON EXCAVATION CU YD 18.00$ 5000 90,000.00$
<br />3 REMOVE WATERMAIN PIPE LIN FT 17.00$ 0 -$
<br />4 REMOVE SANITARY SEWER PIPE LIN FT 15.00$ 0 -$
<br />5 REMOVE STORM SEWER PIPE LIN FT 17.00$ 0 -$
<br />6 REMOVE BITUMINOUS PAVEMENT SQ YD 25.00$ 5100 127,500.00$
<br />7 REMOVE CONCRETE PAVEMENT SQ YD 25.00$ 0 -$
<br />8 REMOVE SANITARY MANHOLE EACH 1,500.00$ 0 -$
<br />9 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 25.00$ 110 2,750.00$
<br />10 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT 25.00$ 0 -$
<br />11 CONCRETE CURB AND GUTTER B618 LIN FT 35.00$ 2500 87,500.00$
<br />12 4" CONCRETE WALK SQ YD 8.50$ 1500 12,750.00$
<br />13 6" CONCRETE DRIVEWAY PAVEMENT SQ YD 175.00$ 0 -$
<br />14 COMMON BORROW CU YD 50.00$ 1500 75,000.00$
<br />15 AGGREGATE BASE CLASS 5 CU YD 50.00$ 850 42,500.00$
<br />16 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON 95.00$ 900 85,500.00$
<br />17 STRIPING (4" BROKEN LINE PAINT)LIN FT 6.00$ 1270 7,620.00$
<br />18 STRIPING (4" SOLID LINE PAINT)LIN FT 6.00$ 2400 14,400.00$
<br />19 STRIPING (6" SOLID LINE PAINT)LIN FT 6.00$ 0 -$
<br />20 SIGNS LUMP SUM 2,500.00$ 1 2,500.00$
<br />21 TRAFFIC CONTROL LUMP SUM 3,000.00$ 1 3,000.00$
<br />22 STREET SWEEPER HOUR 175.00$ 8 1,400.00$
<br />23 COMMON LABORER HOUR 90.00$ 8 720.00$
<br />24 SILT FENCE LIN FT 3.00$ 2400 7,200.00$
<br />25 EROSION CONTROL BLANKET SQ YD 2.50$ 2600 6,500.00$
<br />26 STABILIZED CONSTRUCTION ENTRANCE EACH 1,500.00$ 2 3,000.00$
<br />27 EROSION CONTROL SUPERVISOR LUMP SUM 3,000.00$ 1 3,000.00$
<br />28 SCREENED TOPSOIL BORROW CU YD 45.00$ 900 40,500.00$
<br />29 FERTILIZER TYPE 1 POUND 2.00$ 110 220.00$
<br />30 SEEDING ACRE 600.00$ 0.55 330.00$
<br />31 SEED MIXTURE 25-151 POUND 5.00$ 110 550.00$
<br />32 HYDRAULIC REINFORCED FIBER MATRIX POUND 4.00$ 2200 8,800.00$
<br />SUBTOTAL 638,240.00$
<br />41 CONNECT TO EXISTING PVC WATERMAIN EACH 2,500.00$ 1 2,500.00$
<br />42 8" PVC WATERMAIN PIPE (MAINLINE)LIN FT 75.00$ 1325 99,375.00$
<br />43 1" COPPER SERVICE PIPE LIN FT 85.00$ 150 12,750.00$
<br />44 8" GATE VALVE & BOX w/ADAPTER (MAINLINE)EACH 4,000.00$ 2 8,000.00$
<br />45 1" CORPORATION STOP EACH 400.00$ 3 1,200.00$
<br />46 1" CURB STOP & BOX EACH 1,500.00$ 3 4,500.00$
<br />47 HYDRANT EACH 8,000.00$ 2 16,000.00$
<br />SUBTOTAL 144,325.00$
<br />ESTIMATED CONSTRUCTION COST:782,565.00$
<br />CONTINGENCIES (15%)117,384.75$
<br />SUBTOTAL:899,949.75$
<br />ENGINEERING (15%):134,992.46$
<br />LEGAL AND OTHER COSTS (2%):17,999.00$
<br />ADMINISTRATION (2%):17,999.00$
<br />ESTIMATED TOTAL PROJECT COST:1,070,940.20$
<br />ROADWAY
<br />WATER DISTRIBUTION SYSTEM
<br />DRAFT - FEBRUARY 5TH, 2024
|