|
SEQ_2020-03-20_EE.xls 2
<br />Attachment A - Engineer's Estimate
<br />
<br />ENGINEER'S ESTIMATE (3/17/2020)
<br />
<br />
<br />
<br />
<br />
<br />NO.
<br />
<br />
<br />
<br />
<br />SPEC.
<br />REF.
<br />
<br />
<br />
<br />
<br />
<br />ITEM DESCRIPTION
<br />
<br />
<br />
<br />
<br />
<br />UNIT
<br />
<br />
<br />
<br />
<br />
<br />UNIT PRICE
<br />COUNTY ROAD D GREENBRIER STREET
<br />
<br />
<br />
<br />NON-PART.
<br />QUANTITY
<br />
<br />
<br />
<br />
<br />NON-PART.
<br />COST
<br />
<br />
<br />
<br />LITTLE
<br />CANADA
<br />NON-PART.
<br />QUANTITY
<br />
<br />
<br />
<br />LITTLE
<br />CANADA
<br />NON-PART.
<br />COST
<br />
<br />
<br />
<br />VADNAIS
<br />HEIGHTS
<br />NON-PART.
<br />QUANTITY
<br />
<br />
<br />
<br />VADNAIS
<br />HEIGHTS
<br />NON-PART.
<br />COST
<br />
<br />
<br />
<br />
<br />TOTAL
<br />PROJECT
<br />QUANTITY
<br />
<br />
<br />
<br />
<br />TOTAL
<br />PROJECT
<br />COST
<br />RAMSEY COUNTY CITY OF LITTLE CANADA CITY OF VADNAIS HEIGHTS CITY OF LITTLE CANADA
<br />SAP 062-619-035 NON-PARTICIPATING SAP 209-020-012 SAP 200-121-001
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br /> 50 2502.503 6" PVC PIPE DRAIN, SCHEDULE SDR 40 LIN FT $ 20.00 17 $340.00 57 $1,140.00 88 $1,760.00 766 $15,320.00 928 $18,560.00
<br /> 51 2502.503 4" PERFORATED PVC PIPE DRAIN, W/ SOCK LIN FT $ 10.00 1033 $10,330.00 83 $830.00 83 $830.00 1050 $10,500.00 2249 $22,490.00
<br /> 52 2502.503 6" PERFORATED PVC PIPE DRAIN, SCHEDULE 26 LIN FT $ 25.00 88 $2,200.00 331 $8,275.00 419 $10,475.00
<br /> 53 2502.602 6" PVC PIPE DRAIN CLEAN OUT EACH $ 350.00 2 $700.00 10 $3,500.00 5 $1,750.00 17 $5,950.00
<br /> 54 2502.602 CONNECT DRAIN TILE TO STRUCTURE EACH $ 500.00 1 $500.00 6 $3,000.00 12 $6,000.00 19 $9,500.00
<br />
<br />55
<br />
<br />2502.602 CONNECT DRAIN TILE TO STORM SEWER W/ KOR-N-TEE
<br />SERVICE CONNECTION
<br />
<br />EACH
<br />
<br />$ 1,500.00
<br />
<br />1
<br />
<br />$1,500.00
<br />
<br />12
<br />
<br />$18,000.00
<br />
<br />13
<br />
<br />$19,500.00
<br /> 56 2503.502 10' DIA TOP SLAB WITH 2X3 OPENING EACH $ 1,500.00 1 $1,500.00 1 $1,500.00
<br /> 57 2503.503 12" STORM SEWER LIN FT $ 45.00 20 $900.00 9 $405.00 29 $1,305.00
<br /> 58 2503.503 15" STORM SEWER LIN FT $ 52.00 84 $4,368.00 578 $30,056.00 662 $34,424.00
<br /> 59 2503.503 18" STORM SEWER LIN FT $ 60.00 11 $660.00 34 $2,040.00 68 $4,080.00 113 $6,780.00
<br /> 60 2503.503 21" STORM SEWER LIN FT $ 70.00 323 $22,610.00 323 $22,610.00
<br /> 61 2503.503 24" STORM SEWER, CL IV LIN FT $ 75.00 1218 $91,350.00 1218 $91,350.00
<br /> 62 2503.503 27" STORM SEWER, CL IV LIN FT $ 75.00 8 $600.00 8 $600.00
<br /> 63 2503.503 30" STORM SEWER, CL IV LIN FT $ 105.00 729 $76,545.00 496 $52,080.00 1225 $128,625.00
<br /> 64 2503.503 48" STORM SEWE CL IV LIN FT $ 175.00 48 $8,400.00 48 $8,400.00
<br /> 65 2503.503 21" PVC STORM SEWER LIN FT $ 175.00 9 $1,575.00 9 $1,575.00
<br />
<br />66
<br />
<br />2503.602 REMOVE AND REPLACE SANITARY SEWER SERVICE AT
<br />STORM SEWER CROSSING (6" PVC)
<br />
<br />LIN FT
<br />
<br />$ 80.00
<br />
<br />295
<br />
<br />$23,600.00
<br />
<br />60
<br />
<br />$4,800.00
<br />
<br />355
<br />
<br />$28,400.00
<br /> 67 2503.603 RECONSTRUCT SANITARY SEWER MANHOLE LIN FT $ 500.00 11 $5,400.00 5 $2,600.00 16 $8,000.00
<br /> 68 2504.602 ADJUST CURB BOX CASTING IN DRIVEWAY EACH $ 300.00 2 $600.00 2 $600.00
<br /> 69 2504.602 REPLACE WATER MAIN FITTING BOLTS FITTING $ 3,000.00 14 $42,000.00 14 $42,000.00 14 $42,000.00
<br /> 70 2504.602 6" GATE VALVE AND BOX EACH $ 1,800.00 3 $5,400.00 $3.00 $5,400.00 3 $5,400.00
<br /> 71 2504.602 6" WATER MAIN OFFSET EACH $ 6,000.00 2 $12,000.00 2 $12,000.00
<br /> 72 2504.602 8" WATER MAIN OFFSET EACH $ 7,000.00 1 1 $7,000.00 2 $14,000.00
<br /> 73 2504.602 INSTALL SALVAGED HYDRANT EACH $ 2,500.00 3 $7,500.00 3 $7,500.00 3 $7,500.00
<br /> 74 2504.602 ADJUST CURB BOX IN TURF EACH $ 200.00 6 $1,200.00 23 $4,600.00 29 $5,800.00
<br /> 75 2504.602 ADJUST VALVE BOX EACH $ 500.00 5 $2,500.00 7 $3,500.00 12 $6,000.00
<br /> 76 2504.602 ADJUST HYDRANT EACH $ 1,000.00 2 $2,000.00 2 $2,000.00
<br /> 77 2504.602 OFFSET WATER SERVICE AT STORM SEWER CROSSING EACH $ 2,000.00 17 $34,000.00 17 $34,000.00
<br />
<br />78
<br />
<br />2504.604 INSULATE COPPER WATER SERVICE, 4" THICK AT STORM
<br />SEWER CROSSING
<br />
<br />SQ YD
<br />
<br />$ 40.00
<br />
<br />120
<br />
<br />$4,800.00
<br />
<br />120
<br />
<br />$4,800.00
<br /> 79 2506.502 RAIN GUARDIAN - BUNKER EACH $ 2,500.00 2 $5,000.00 2 $5,000.00
<br /> 80 2506.502 2'x3' CB, INCL CSTG AND HDPE ADJ RINGS (DETAIL STO-5) EACH $ 2,750.00 5 $13,750.00 11 $30,250.00 16 $44,000.00
<br />
<br />81
<br />
<br />2506.502 4' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND
<br />HDPE ADJ RINGS (DETAIL STO-1)
<br />
<br />EACH
<br />
<br />$ 3,500.00
<br />
<br />2
<br />
<br />$7,000.00
<br />
<br />2
<br />
<br />$7,000.00
<br />
<br />82
<br />
<br />2506.502 4' DIA STORM SEWER CBMH, 8' DEEP, INCL CSTG AND HDPE
<br />ADJ RINGS (DETAIL STO-3)
<br />
<br />EACH
<br />
<br />$ 3,500.00
<br />
<br />2
<br />
<br />$7,000.00
<br />
<br />4
<br />
<br />$14,000.00
<br />
<br />6
<br />
<br />$21,000.00
<br />
<br />83
<br />
<br />2506.502 5' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND
<br />HDPE ADJ RINGS (DETAIL STO-1)
<br />
<br />EACH
<br />
<br />$ 5,000.00
<br />
<br />2
<br />
<br />$10,000.00
<br />
<br />7
<br />
<br />$35,000.00
<br />
<br />9
<br />
<br />$45,000.00
<br />
<br />84
<br />
<br />2506.502 5' DIA STORM SEWER CBMH, 8' DEEP, INCL CSTG AND HDPE
<br />ADJ RINGS (DETAIL STO-1)
<br />
<br />EACH
<br />
<br />$ 5,000.00
<br />
<br />1
<br />
<br />$5,000.00
<br />
<br />1
<br />
<br />$5,000.00
<br />
<br />85
<br />
<br />2506.502 6' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND
<br />HDPE ADJ RINGS (DETAIL STO-1)
<br />
<br />EACH
<br />
<br />$ 6,500.00
<br />
<br />1
<br />
<br />$6,500.00
<br />
<br />2
<br />
<br />$13,000.00
<br />
<br />3
<br />
<br />$19,500.00
<br />
<br />86
<br />
<br />2506.502 6' DIA STORM SEWER CBMH, 8' DEEP, INCL CSTG AND HDPE
<br />ADJ RINGS (DETAIL STO-3)
<br />
<br />EACH
<br />
<br />$ 6,500.00
<br />
<br />1
<br />
<br />$6,500.00
<br />
<br />1
<br />
<br />$6,500.00
<br />
<br />87
<br />
<br />2506.502 7' DIA STORM SEWER MH, 8' DEEP, INCL R-1642 CSTG AND
<br />HDPE ADJ RINGS (DETAIL STO-1) BUILT OVER EX PIPE
<br />
<br />EACH
<br />
<br />$ 8,000.00
<br />
<br />1
<br />
<br />$8,000.00
<br />
<br />1
<br />
<br />$8,000.00
<br /> 88 2506.502 ADJUST MANHOLE CASTING EACH $ 650.00 11 $7,150.00 18 $11,700.00 29 $18,850.00
<br /> 89 2506.502 ADJUST CATCH BASING CASTING EACH $ 500.00 5 $2,500.00 14 $7,000.00 19 $9,500.00
<br /> 90 2506.503 5' DIAMETER STRUCTURE OVERDEPTH LIN FT $ 600.00 1.5 $900.00 1.0 $600.00 2.5 $1,500.00
<br /> 91 2506.602 CONNECT TO EXISTING STORM MANHOLE EACH $ 2,400.00 3 $7,200.00 1 $2,400.00 4 $9,600.00
<br /> 92 2506.602 CONNECT TO EXISTING STORM PIPE EACH $ 2,000.00 1 $2,000.00 1 $2,000.00
<br /> 93 2506.602 BULKHEAD 30" RCP EACH $ 1,000.00 1 $800.00 1 $800.00
<br /> 94 2511.507 CLASS III RANDOM RIP RAP CU YD $ 110.00 15 $1,650.00 50 $5,500.00 65 $7,150.00
<br /> 95 2521.518 6" CONCRETE WALK SQ FT $ 15.00 884 $13,260.00 442 $6,630.00 442 $6,630.00 1768 $26,520.00
|