|
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 />C. WATERMAIN IMPROVEMENTS
<br />75 2123.610 UTILITY CREW HOUR 12 750.00$ 9,000.00$ -$ 12.0 9,000.00$ -$ 76 2104.502 REMOVE GATE VALVE EACH1 75.00$ 75.00$ -$ 1.0 75.00$ -$ 77 2104.502 REMOVE HYDRANT EACH1 125.00$ 125.00$ -$ 1.0 125.00$ -$ 78 2504.602 CONNECT TO EXISTING WATER MAIN EACH1 2,500.00$ 2,500.00$ -$ 1.0 2,500.00$ -$ 79 2504.602 HYDRANT ASSEMBLY EACH 13 10,000.00$ 130,000.00$ 660,000.00$ 7.0 70,000.00$ -$ 80 2504.602 1" CORPORATION STOP EACH 30 250.00$ 7,500.00$ 30 7,500.00$ -$ -$ 81 2504.602 8" GATE VALVE & BOX EACH8 2,250.00$ 18,000.00$ 818,000.00$ -$ -$ 82 2504.602 12" GATE VALVE & BOX **EACH2 5,750.00$ 11,500.00$ -$ 2.0 11,500.00$ -$ 83 2504.602 1" CURB STOP & BOX EACH 30 360.00$ 10,800.00$ 30 10,800.00$ -$ -$ 84 2504.603 1" TYPE K COPPER PIPE L F 1020 50.00$ 51,000.00$ 1020 51,000.00$ -$ -$ 85 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 2865 95.00$ 272,175.00$ 2865 272,175.00$ -$ -$ 86 2504.603 12" WATERMAIN DUCTILE IRON CL 52 **L F 1515 50.00$ 75,750.00$ -$ 1515.0 75,750.00$ -$ 87 2504.603 ANODE BAGS EACH 13 120.00$ 1,560.00$ 6720.00$ 7.0 840.00$ -$ 88 2504.604 4" POLYSTYRENE INSULATION S Y 25 50.00$ 1,250.00$ 15 750.00$ 10.0 500.00$ -$ 89 2504.608 DUCTILE IRON FITTINGS LB 1278 20.00$ 25,560.00$ 1028 20,560.00$ 250.0 5,000.00$ -$ CONSTRUCTION TOTAL 616,795.00$ 441,505.00$ 175,290.00$ -$ CONTINGENCY TOTAL (10%)61,680.00$ 44,151.00$ 17,529.00$ -$ SUBTOTAL 678,475.00$ 485,656.00$ 192,819.00$ -$ INDIRECT COST TOTAL (20%) 135,688.00$ 97,131.00$ 38,564.00$ -$ TOTAL 814,163.00$ 582,787.00$ 231,383.00$ -$ 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 />B. SANITARY SEWER IMPROVEMENTS
<br />63 2106.601 DEWATERING LS1 45,000.00$ 45,000.00$ 0.3 13,500.00$ -$ 0.7 31,500.00$ 64 2123.610 UTILITY CREW HOUR 12 850.00$ 10,200.00$ -$ -$ 12 10,200.00$ 65 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH1 2,500.00$ 2,500.00$ -$ -$ 12,500.00$ 66 2503.602 CONNECT TO EXISTING MANHOLES (SAN)EACH1 1,250.00$ 1,250.00$ -$ -$ 11,250.00$ 67 2503.602 8"X4" PVC WYE EACH 30 250.00$ 7,500.00$ 30 7,500.00$ -$ -$ 68 2503.602 15"X4" PVC WYE **EACH9 650.00$ 5,850.00$ -$ -$ 95,850.00$ 69 2503.603 8" PVC PIPE SEWER SDR 26 LF 2865 75.00$ 214,875.00$ 2865 214,875.00$ -$ -$ 70 2503.603 15" PVC PIPE SEWER SDR 26 **LF 1515 95.00$ 143,925.00$ -$ -$ 1515 143,925.00$ 71 2503.603 4" PVC SANITARY SERVICE PIPE L F 900 55.00$ 49,500.00$ 900 49,500.00$ -$ -$ 72 2506.602 CHIMNEY SEAL EACH 13 275.00$ 3,575.00$ 10 2,750.00$ -$ 3825.00$ 73 2506.502 CASTING ASSEMBLY (SANITARY SEWER)EACH 13 850.00$ 11,050.00$ 10 8,500.00$ -$ 32,550.00$ 74 2506.603 CONSTRUCT 48" DIA SANITARY MANHOLE L F 180 425.00$ 76,500.00$ 150 63,750.00$ -$ 30 12,750.00$ CONSTRUCTION TOTAL 571,725.00$ 360,375.00$ -$ 211,350.00$ CONTINGENCY TOTAL (10%)57,173.00$ 36,038.00$ -$ 21,135.00$ SUBTOTAL 628,898.00$ 396,413.00$ -$ 232,485.00$ INDIRECT COST TOTAL (20%) 125,794.00$ 79,283.00$ -$ 46,497.00$ TOTAL 754,692.00$ 475,696.00$ -$ 278,982.00$ PINE HEAVEN PROJECT TOTAL COST 3,336,193.00$ FUNDING SOURCE FUNDING SOURCE FUNDING SOURCE
<br />WATERMAIN ASSESSMENT TRUNK WATER FUND TRUNK SEWER FUND
<br />FUNDING SOURCE FUNDING SOURCE FUNDING SOURCE
<br />SANITARY SEWER ASSESSMENT TRUNK WATER FUND TRUNK SEWER FUND
<br />360
|