|
ineees Estimate 14-Sep-0
<br /> �ILSIDE ESTATES-CITY OF PEQUOT LAKES
<br /> LANDECKER&ASSOCIATES,INC.#051269
<br /> NOTE ITEM UNIT ESTIMATE UNIT COST TOTAL CITY OF TOTAL
<br /> 2021.501 Mobilization Lump Sum 1 $25,822.34 $25.822.34 $0.0
<br /> A 2101.501 Clearing Acre 0.50 $10,000.00 $5,000.00 $0.0
<br /> B 2101.502 Clearing Tree 3 $50.00 150.00 $0.0
<br /> 2101.506 Grubbing Acre 0.50 $10,000.00 $5,000.00 $0.0
<br /> 2101.507 Grubbing Tree 3 $50.001 $150.00 $0.0
<br /> C 2104.505 Remove Bituminous Pavement Sq Yd 412 $4.00 $1,648.00 314 $1 256.0
<br /> D 2104.513 Sawing Bituminous Pavement Lin Ft 168 $8.00 $1,344.00 68 $544.0
<br /> E 2105.501 Common Excavation Cu Yd 40,673 $1.67 $67,923.91 $0.0
<br /> F 2211.503 Aggregate Base Class V C 4" Cu Yd 883 $18.00 $15,894.00 35 $630.0
<br /> G 2221.503 A re ate Shoulder Class I C 2" Cu Yd 10 $40.00 $400.00 $0.0
<br /> H 2360.501 Type LV4 Wearing Course Mixture B 2" Ton 875 $60.00 $52,500.00 79 $4,740.0
<br /> 1 2501.511 15"HDPE Pipe Culvert Lin Ft 145 $16.00 $2,320.00 $0.01
<br /> J 2501.515 15"GS Pipe Apron Each 6 $125.00 $750.00 $0.01
<br /> K 2503.511 15"HDPE Pipe Sewer Lin Ft 575 $16.00 $9,200.00 $0.01
<br /> L 2504.604 2'Ri id Insulation Sq Ft 310 $2.00 $620.00 $0.01
<br /> M 2506.501 Construct Drainage Structure Design C or G Lin Ft 23.14 $250.00 $5,785.00 $0.01
<br /> N 2506.516 Casting Assembly Each 5 $350.00 $1,750.00 $0.D
<br /> 2511.501 Random Rip-Rap,Rip-Rap, Class III Cu Yd 95.8 $50.00 $4,790.00 $0.01
<br /> 2511.515 Geotextile Fabric T e IV Sq Yd 191.6 $5.00 $958.00 $0.0�
<br /> 2535.601 Bituminous Gutter Lin Ft 4,300 $2.50 $10,750. 0 $0.01
<br /> 2563.601 Traffic Control Lump Sum 1 $1,500.00 $1,500.00 $0.01
<br /> 2573.502 Silt Fence Type Machine Sliced Lin Ft 1850 $3.00 $5,550.00 $0.01
<br /> 2573.999 Stabilized Construction Entrance Lump Sum 1 $300.00 $300.00 $0.01
<br /> 2575.501 Seedina Acre 12.50 $250.00 $3,125.00 $0.01
<br /> 2575.502 Seed Mixture 270 Pounds 1,500 $2.50 $3,750.00 $0.0(
<br /> 2575.502 Seed Mixture 310 Pounds 50 $8.00 $400.00 $0.01
<br /> O 2575.502 Seed Mixture 340 Pounds 50 $8.00 $400.00 $0.0(
<br /> 2575.511 Mulch Material Type I Ton 25 $200.00 $5,000.00 $0.01
<br /> 2575.519 Disk Anchoring Acre 12.50 $150.00 $1,875.00 $0.01
<br /> P 2575.523 Erosion Control Blanket Category 3 Sq Yd 1,300 $4.00 $5,200.00 $0.01
<br /> 2575.532 Fertilizer Type 2 Pounds 2,500 $0.40 $1,000.00 $0.01
<br /> 2611.4A 1"PE Service Pie Lin Ft 2,304 $9.00 $20,736.00 $0.0 1
<br /> Q 2611.4A 6"C-900 PVC Watermain Pipe Lin Ft 2,405 $18.00 $43,290. 0 $0.01
<br /> Q 2611.4A 10"C-900 PVC Watermain Pie Lin Ft 97 $30.00 $2,910.00 97 $2,910.0
<br /> Q 2611.4A 10"PE Watermain Pie Directional Drilled Lin Ft 600 $65.00 $39,000.00 600 $19,500.0
<br /> 2611 AB 6"Gate Valve&Box Each 8 $725.001 5 800.00 $0.01
<br /> 2611.46 10"Gate Valve&Box Each 1 $1,100.00 P$3,825.00 $0.01
<br /> 2611 AC 1"Corporation Stop&Saddle Each 53 $200.00 $0.0(
<br /> 2611.41) 1"Curb Sto &Box Each 53 200.00 $0.0(
<br /> 2611.4E Fire Hydrant Each 4 $2,000.00 $0.01
<br /> 2611.4E Connect to Existing Watermain Each 1 $1,500.00 $0.01
<br /> 2621.4A 8"PVC Sewer Pipe SDR 35 8-10 Lin Ft 225 $17.00 10 $170.01
<br /> 2621.4A 8"PVC Sewer Pipe SDR 35 10-12 Lin Ft 465 $19.00 $8,835.00 32 $608.01
<br /> 2621.4A 8"PVC Sewer Pipe SDR 35 12-14 Lin Ft 667 $19.00 $12,673.00 50 $950.01
<br /> 2621.4A 8"PVC Sewer Pipe SDR 35 14-16 Lin Ft 549 $21.00 $11,529.00 220 $4,620.0
<br /> 2621.4A 8"PVC Sewer Pipe SDR 35 16-18 Lin Ft 98 $21.00 $2,058.00 $0.01
<br /> 2621.4A 4"PVC SDR 21 Forcemain Lin Ft 430 $16.00 $6,880.00 215 $3,440.0 1
<br /> 2621 AA 4"PE Forcemain Directional Drilled Lin Ft 458 $30.00 $13,740.00 229 $6,870.0 1
<br /> 2621 AB Sanitary Manhole Each 9 $2.000.00 $18,000.00 1 $2,000.01
<br /> 2621.46 Excess Manhole Depth Lin Ft 47.31 $125.00 $5,913.75 8.93 $1,116.2
<br /> 2621.413 Lift Station/Valve Manhole Package Lump Sum 1 $185000.00 $185,000.00 0.50 $92,500.0 1
<br /> 2621.413 Connect to Existing Sanitary Manhole Each 1 $750.00 $750.00 $0.01
<br /> 2621 AF 4"PVC Service Pipe SDR 35 Lin Ft 3,3491 $10.00 $33,490.0 $0.01
<br /> 2621 AG 8"x 4"PVC Wye SDR 35 Each 53 $55.001 $2,915.001 0.01
<br /> TOTAL: $690,000.00 TOTAL: $141,854.2:
<br />
|