|
ENGINEER'S ESTIMATE
<br />PROJECT: SANITARY LINING
<br />OWNER: CITY OF LITTLE CANADA
<br />SUMMARY OF WORK ITEMS 8.1. INTERCEPTOR REPAIRS AND 8,2. MANHOLE REPAIR
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />UNIT TOTAL
<br />TOTAL PRICE COST
<br />UNIT QTY ($) ($)
<br />1 SETUP PER REACH 18 $1,000.00 $18,000.00
<br />2 PRECLEAN 21" LINE PER REACH 11 $650.00 $7,150.00
<br />3 PRECLEAN 48" LINE PER REACH 7 $1,200.00 $8,400.00
<br />4 PROTRUDING TAP REMOVAL EACH 2 $900.00 $1,800.00
<br />5 SEAL 21" JOINTS EACH 37 $700.00 $25,900.00
<br />6 SEAL 48" JOINTS EACH 28 $950.00 $26.600.00
<br />7 RAISE MH (1 foot, new rings & casting) EACH 9 $1,500.00 $13,500.00
<br />8 NEW CASTING EACH 5 $500.00 $2,500.00
<br />9 STRUCTURAL MH GROUTING PER MH 14 $1,500.00 $21,000.00
<br />10 POST CLEANING 21" LINE PER REACN 8 $650.00 $5,200.00
<br />11 POST CLEANING 46" LINE PER REACH 27 $1,200.00 $32,400.00
<br />12 SPOT REPAIR EACH 1 $20,000.00 $20,000.00
<br />13 BYPASS PUMPING LS 1 $40,000.00 $40,000.00
<br />Subtotal $222,450.00
<br />20 % Contingency $44,490.00
<br />Construction Total $266,940.00
<br />SUMMARY OF WORK ITEM C, 1- LC-421 SLIP LINING, ABANDONING, & REROUTING
<br />UNIT TOTAL
<br />ITEM TOTAL PRICE COST
<br />NO. ITEM DESCRIPTION UNIT QTY (3) (3)
<br />1 MOBILIZATION 1 DEMOBILIZATION LS 1 $10,000.00 $10,000.00
<br />2 48" PIPE ABANDONMENT LS 1 $18,000.00 $18,000.00
<br />3 12" PIPE IN 48" PIPE LS 1 $180,000.00 $180,000.00
<br />4 12" PIPE REROUTE LS 1 $40,000.00 340,000.00
<br />5 INSTALL NEW MN EA 3 $20,000.00 $60,000.00
<br />6 BYPASS PUMPING LS 1 $40,000.00 $40,000.00
<br />Subtotal $348,000.00
<br />20% Contingency $69,600.00
<br />Construction Total $417,600.00
<br />ESTIMATED TOTAL CONSTRUCTION COSTS
<br />ESTIMATED ENGINEERING COSTS (7 %)
<br />TOTAL DESIGN & CONSTRUCTION COSTS
<br />ADMIN COSTS (15% CONSTRUCTION COSTS)
<br />TOTAL ESTIMATED PROJECT COSTS
<br />22
<br />$684,540.00
<br />$47,917.80
<br />$732,457.80
<br />$102,681.00
<br />$835,138.80
<br />
|