Laserfiche WebLink
CITY OF LITTLE CANADA <br />COUNTRY DRIVE - PRELIMINARY ENGINEER'S ESTIMATE <br />CITY PROJECT NO. 2024-01 <br />BMI PROJECT NO. 0N1.125375 <br />DATE:9/6/2023 <br />ITEM NO.MNDOT <br />SPEC.NO DESCRIPTION UNIT UNIT COST QUANTITY PRICE <br />2024 3" Mill <br />29 2104.502 REMOVE DRAINAGE STRUCTURE EA $500.00 6 $3,000.00 <br />30 2104.503 REMOVE STORM SEWER LF $25.00 110 $2,750.00 <br />31 2104.504 REMOVE BITUMINOUS PAVEMENT SY $9.50 140 $1,330.00 <br />32 2106.507 COMMON EXCAVATION (ROAD MATERIAL)CY $35.00 60 $2,100.00 <br />33 2106.507 COMMON EXCAVATION (EXCESS DITCH MATERIAL)CY $60.00 200 $12,000.00 <br />34 2211.507 AGGREGATE BASE CLASS 5 CY $40.00 70 $2,800.00 <br />35 2360.509 TYPE SP 12.5 NON WEARING COURSE MIX (3,C)TN $100.00 90 $9,000.00 <br />36 2501.602 15" FLARED END SECTION EA $2,000.00 2 $4,000.00 <br />37 2501.603 15" RC STORM SEWER LF $80.00 110 $8,800.00 <br />38 2506.502 ADJUST FRAME & RING CASTING (STORM)EA $850.00 3 $2,550.00 <br />39 2506.502 CASTING ASSEMBLY (STORM)EA $1,000.00 3 $3,000.00 <br />40 2506.502 CONSTRUCT DRAINAGE STRUCTURE DES 48-4020 EA $4,500.00 2 $9,000.00 <br />41 2506.502 CONSTRUCT DRAINAGE STRUCTURE DES 2'x3'EA $4,000.00 2 $8,000.00 <br />42 2506.602 REPAIR DRAINAGE STRUCTURE EA $300.00 3 $900.00 <br />43 2511.507 RANDOM RIP RAP CLASS III CY $140.00 60 $8,400.00 <br />44 2573.603 DITCH GRADING LF $15.00 650 $9,750.00 <br />45 2574.604 SEED, BLANKET, AND FERTILIZER SY $5.00 1,100 $5,500.00 <br />$92,880.00 <br />$13,932.00 <br />$106,812.00 <br />$26,703.00 <br />$133,515.00 <br />43 2104.602 REMOVE AND REPLACE GATE VALVE TOP EA $850.00 2 $1,700.00 <br />$1,700.00 <br />$255.00 <br />$1,955.00 <br />$488.75 <br />$2,443.75 <br />44 2104.502 REMOVE CASTING (SANITARY)EA $200.00 1 $200.00 <br />45 2504.602 CASTING ASSEMBLY (SANITARY)EA $1,000.00 1 $1,000.00 <br />46 2506.602 ADJUST FRAME & RING CASTING W/ INFI SHIELD (SANITARY)EA $850.00 1 $850.00 <br />$2,050.00 <br />$307.50 <br />$2,357.50 <br />$589.38 <br />$2,946.88 <br />CONSTRUCTION SUBTOTAL:$584,282.50 <br />15% CONTINGENCY:$87,642.38 <br />CONSTRUCTION TOTAL:$671,924.88 <br />25% INDIRECT:$167,981.22 <br />TOTAL ESTIMATED CONSTRUCTION COST $839,906.09 <br />CONSTRUCTION SUBTOTAL PART 2: STORM SEWER <br />15% CONTINGENCY <br />TOTAL CONSTRUCTION PART 2: STORM SEWER <br />PART 2: STORM SEWER <br />25% INDIRECT <br />PROJECT TOTAL PART 2: STORM SEWER <br />CONSTRUCTION SUBTOTAL PART 3: WATERMAIN <br />15% CONTINGENCY <br />TOTAL CONSTRUCTION PART 3: WATERMAIN <br />PART 3: WATERMAIN <br />25% INDIRECT <br />PROJECT TOTAL PART 3: WATERMAIN <br />PART 4: SANITARY SEWER <br />CONSTRUCTION SUBTOTAL PART 4: SANITARY SEWER <br />15% CONTINGENCY <br />TOTAL CONSTRUCTION PART 4: SANITARY SEWER <br />25% INDIRECT <br />PROJECT TOTAL PART 4: SANITARY SEWER <br />City of Little Canada, MN 2 of 2 Preliminary Engineer's Estimate