|
West Shadow Lake Drive Street Improvement Project LME
<br />City of Lino Lakes JLS
<br />010326-000 12/7/2017
<br />Item No.Description Unit Estimated
<br />Total Quantity
<br />Estimated Unit
<br />Price Estimated Total Cost
<br />Opinion of Probable Cost
<br />SCHEDULE A - STREET IMPROVEMENTS
<br />Project:Design By:
<br />Checked By:
<br />Date:
<br />Location:
<br />Project No:
<br />83 MOBILIZATION LS 0.33 $20,000.00 $6,600.00
<br />84 DEWATERING & BEDDING (SERVICES)EACH 66 $1,000.00 $66,000.00
<br />85 DEWATERING & BEDDING (MAINLINE)EACH 1 $5,000.00 $5,000.00
<br />86 6" GATE VALVE AND BOX EACH 8 $2,000.00 $16,000.00
<br />87 8" GATE VALVE AND BOX EACH 2 $2,500.00 $5,000.00
<br />88 HYDRANT EACH 7 $4,500.00 $31,500.00
<br />89 1" CORPORATION STOP EACH 66 $600.00 $39,600.00
<br />90 1" CURB BOX EACH 66 $600.00 $39,600.00
<br />91 CONNECT TO EXISTING WATERMAIN EACH 1 $1,500.00 $1,500.00
<br />92 6" WATER MAIN DUCTILE IRON CL 52 LF 144 $45.00 $6,480.00
<br />93 1" TYPE K COPPER PIPE LF 2,100 $32.00 $67,200.00
<br />94 DUCTILE IRON FITTINGS LB 699 $10.00 $6,990.00
<br />95 8" WATER MAIN PVC (DIRECTIONALLY DRILLED)LF 4,060 $60.00 $243,600.00
<br />TOTAL $535,070.00
<br />CONTINGENCY TOTAL (10%)$53,507.00
<br />SUBTOTAL TOTAL $588,577.00
<br />INDIRECT COST TOTAL (20%)$117,715.40
<br />TOTAL $706,292.40
<br />96 MOBILIZATION LS 0.66 $20,000.00 $13,200.00
<br />97 DEWATERING & BEDDING (MAINLINE)EACH 7 $5,000.00 $35,000.00
<br />98 6" GATE VALVE AND BOX EACH 6 $2,000.00 $12,000.00
<br />99 8" GATE VALVE AND BOX EACH 2 $2,500.00 $5,000.00
<br />100 HYDRANT EACH 7 $4,500.00 $31,500.00
<br />101 CONNECT TO EXISTING WATERMAIN EACH 1 $1,500.00 $1,500.00
<br />102 6" WATER MAIN DUCTILE IRON CL 52 LF 116 $45.00 $5,220.00
<br />103 DUCTILE IRON FITTINGS LB 573 $10.00 $5,730.00
<br />104 8" WATER MAIN PVC (DIRECTIONALLY DRILLED)LF 3,325 $60.00 $199,500.00
<br />TOTAL $308,650.00
<br />CONTINGENCY TOTAL (10%)$30,865.00
<br />SUBTOTAL TOTAL $339,515.00
<br />INDIRECT COST TOTAL (20%)$67,903.00
<br />TOTAL $407,418.00
<br />SCHEDULE F1 - WATERMAIN IMPROVEMENTS (ASSESSED)
<br />SCHEDULE F2 - WATERMAIN IMPROVEMENTS (TRUNK)
<br />K:\010326-000\Quantity\Preliminary\WSL & LaMotte OPC
|