|
Item
<br />No.
<br />MnDOT
<br />Specification
<br />No.
<br />Description Unit Estimated Total
<br />Quantity
<br />Estimated Unit
<br />Price Estimated Total Cost ESTIMATED
<br />QUANTITY ESTIMATED COST ESTIMATED QUANTITY ESTIMATED COST ESTIMATED QUANTITY ESTIMATED COST
<br />59 2123.610 UTILITY CREW HOUR 20 750.00$ 15,000.00$ -$ 20.0 15,000.00$ -$ 60 2504.602 CONNECT TO EXISTING WATER MAIN EACH2 2,500.00$ 5,000.00$ -$ 2.0 5,000.00$ -$ 61 2504.602 HYDRANT ASSEMBLEY EACH9 10,000.00$ 90,000.00$ 7.0 70,000.00$ 2.0 20,000.00$ -$ 62 2504.602 1" CORPORATION STOP EACH 29 250.00$ 7,250.00$ 29.0 7,250.00$ -$ -$ 63 2504.602 8" GATE VALVE & BOX EACH4 2,250.00$ 9,000.00$ 4.0 9,000.00$ -$ -$ 64 2504.602 12" GATE VALVE & BOX**EACH1 5,750.00$ 5,750.00$ -$ 1.0 5,750.00$ -$ 65 2504.602 1" CURB STOP & BOX EACH 29 360.00$ 10,440.00$ 29.0 10,440.00$ -$ -$ 66 2504.603 1" TYPE K COPPER PIPE L F 870 50.00$ 43,500.00$ 870.0 43,500.00$ -$ -$ 67 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 3610 95.00$ 342,950.00$ 3210.0 304,950.00$ 400.0 38,000.00$ -$ 68 2504.603 12" WATERMAIN DUCTILE IRON CL 52**L F 320 50.00$ 16,000.00$ -$ 320.0 16,000.00$ -$ 69 2504.603 ANODE BAGS EACH9 120.00$ 1,080.00$ 7.0 840.00$ 2.0 240.00$ -$ 70 2504.604 4" POLYSTYRENE INSULATION S Y 30 50.00$ 1,500.00$ 20.0 1,000.00$ 10.0 500.00$ -$ 71 2504.608 DUCTILE IRON FITTINGS LB 720 20.00$ 14,400.00$ 590.0 11,800.00$ 130.0 2,600.00$ -$ CONSTRUCTION TOTAL 561,870.00$ 458,780.00$ 103,090.00$ -$ CONTINGENCY TOTAL (10%)56,187.00$ 45,878.00$ 10,309.00$ -$ SUBTOTAL 618,057.00$ 504,658.00$ 113,399.00$ -$ INDIRECT COST TOTAL (20%)123,600.00$ 100,932.00$ 22,680.00$ -$ TOTAL WATERMAIN COST 741,657.00$ 605,590.00$ 136,079.00$ -$ Item
<br />No.
<br />MnDOT
<br />Specification
<br />No.
<br />Description Unit Estimated Total
<br />Quantity
<br />Estimated Unit
<br />Price Estimated Total Cost ESTIMATED
<br />QUANTITY ESTIMATED COST ESTIMATED QUANTITY ESTIMATED COST ESTIMATED QUANTITY ESTIMATED COST
<br />72 2106.601 DEWATERING LS1 45,000.00$ 45,000.00$ 0.3 13,500.00$ -$ 0.7 31,500.00$ 73 2123.610 UTILITY CREW HOUR 20 850.00$ 17,000.00$ -$ -$ 20.0 17,000.00$ 74 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH1 2,500.00$ 2,500.00$ -$ -$ 1.0 2,500.00$ 75 2503.602 CONNECT TO EXISTING MANHOLES (SAN)EACH1 1,250.00$ 1,250.00$ -$ -$ 1.0 1,250.00$ 76 2503.602 8"X4" PVC WYE EACH 29 250.00$ 7,250.00$ 29.0 7,250.00$ -$ -$ 77 2503.603 8" PVC PIPE SEWER SDR 26 LF 3550 75.00$ 266,250.00$ 3250.0 243,750.00$ -$ 300.0 22,500.00$ 78 2503.603 4" PVC SANITARY SERVICE PIPE L F 870 55.00$ 47,850.00$ 870.0 47,850.00$ -$ -$ 79 2506.602 CHIMNEY SEAL EACH 19 275.00$ 5,225.00$ 18.0 4,950.00$ -$ 1.0 275.00$ 80 2506.502 CASTING ASSEMBLY (SANITARY SEWER)EACH 19 850.00$ 16,150.00$ 18.0 15,300.00$ -$ 1.0 850.00$ 81 2506.603 CONSTRUCT 48" DIA SANITARY MANHOLE L F 290 425.00$ 123,250.00$ 270.0 114,750.00$ -$ 20.0 8,500.00$ CONSTRUCTION TOTAL 531,725.00$ 447,350.00$ -$ 84,375.00$ CONTINGENCY TOTAL (10%)53,173.00$ 44,735.00$ -$ 8,438.00$ SUBTOTAL 584,898.00$ 492,085.00$ -$ 92,813.00$ INDIRECT COST TOTAL (20%)117,005.00$ 98,417.00$ -$ 18,563.00$ TOTAL SANITARY SEWER COST 701,903.00$ 590,502.00$ -$ 111,376.00$ COLONIAL WOODS PROJECT TOTAL COST 4,024,209.00 $
<br />FUNDING SOURCE FUNDING SOURCE FUNDING SOURCE
<br />PROPERTY OWNER CONTRIBUTION TRUNK WATER FUND TRUNK SEWER FUND
<br />PROPERTY OWNER CONTRIBUTION TRUNK WATER FUND TRUNK SEWER FUND
<br />FUNDING SOURCE FUNDING SOURCE FUNDING SOURCE
<br />B. SANITARY SEWER IMPROVEMENTS
<br />C. WATERMAIN IMPROVEMENTS DRAF
<br />315
|