|
1
<br />i
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />Lino Lakes, Minnesota
<br />Legacy At Woods Edge
<br />A -LI N OL0305.02
<br />PRELIMINARY ESTIMATE
<br />NEW IMPROVEMENTS
<br />SANITARY SEWER
<br />1 Mobilization LS 1 $8,100.00 $8,100.00
<br />2 Connect to Existing Sanitary Sewer Manhole EA 2 $750.00 $1,500.00
<br />3 Connect to Existing Sanitary Sewer EA 3 $500.00 $1,500.00
<br />4 12" PVC Sanitary Sewer, SDR 26 (18' -20' deep) LF 132 $36.00 $4,752.00
<br />5 10" PVC Sanitary Sewer, SDR 26 (16' -18' deep) LF 458 $32.00 $14,656.00
<br />6 10" PVC Sanitary Sewer, SDR 26 (18' -20' deep) LF 1,024 $34.50 $35,328.00
<br />7 8" PVC Sanitary Sewer, SDR 35 (10' -12' deep) LF 1,654 $20.00 $33,080.00
<br />8 8" PVC Sanitary Sewer, SDR 35 (12' -14' deep) LF 229 $23.50 $5,381.50
<br />9 8" PVC Sanitary Sewer, SDR 35 (14' -16' deep) LF 195 $26.00 $5,070.00
<br />10 8" PVC Sanitary Sewer, SDR 26 (16' -18' deep) LF 50 $28.00 $1,400.00
<br />11 8" PVC Sanitary Sewer, SDR 26 (18' -20' deep) LF 340 $30.00 $10,200.00
<br />12 Standard Sanitary MH (0 -8' deep) EA 21 $1,425.00 $29,925.00
<br />13 Extra Depth Sanitary MH LF 123 $100.00 $12,300.00
<br />14 Televise Sanitary Sewer LF 4,082 $0.60 $2,449.20
<br />15 Improved Pipe Foundation Material LF 2,000 $2.00 $4,000.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL SANITARY SEWER IMPROVEMENT COST
<br />$169,641.70
<br />$16,964.17
<br />$186,605.87
<br />$55,981.76
<br />$242,587.63
<br />WATER MAIN
<br />16 Mobilization LS 1 $11,200.00 $11,200.00
<br />17 Salvage Hydrant EA 5 $600.00 $3,000.00
<br />18 Salvage Gate Valve & Box EA 5 $300.00 $1,500.00
<br />19 Connect to Existing Water Main EA 6 $700.00 $4,200.00
<br />20 12" DIP Water Main, Class 52 LF 1,250 $28.00 $35,000.00
<br />21 10" DIP Water Main, Class 52 LF 1,830 $26.00 $47,580.00
<br />22 8" DIP Water Main, Class 52 LF 2,980 $22.00 $65,560.00
<br />23 6" DIP Water Main, Class 52 LF 200 $18.00 $3,600.00
<br />24 Furnish & Install Hydrant EA 8 $1,800.00 $14,400.00
<br />25 12" Gate Valve & Box EA 3 $1,100.00 $3,300.00
<br />26 10" Gate Valve & Box EA 3 $925.00 $2,775.00
<br />27 8" Gate Valve & Box EA 14 $800.00 $11,200.00
<br />28 6" Gate Valve & Box EA 8 $675.00 $5,400.00
<br />29 Cut in 10" X 8" DIP Tee EA 3 $1,200.00 $3,600.00
<br />30 DIP Fittings LB 6,000 $2.50 $15,000.00
<br />31 Install Salvaged Hydrant EA 5 $600.00 $3,000.00
<br />32 Install Salvaged Gate Valve & Box EA 5 $300.00 $1,500.00
<br />33 Hydrant Riser LF 12 $250.00 $3,000.00
<br />34 Valve Box Extension LF 15 $70.00 $1,050.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL WATER MAIN IMPROVEMENT COST
<br />$235,865.00
<br />$23,586.50
<br />$259,451.50
<br />$77,835.45
<br />$337,286.95
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 1 of 7
<br />Total
<br />Item
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />_ Quantity
<br />Price
<br />Total
<br />NEW IMPROVEMENTS
<br />SANITARY SEWER
<br />1 Mobilization LS 1 $8,100.00 $8,100.00
<br />2 Connect to Existing Sanitary Sewer Manhole EA 2 $750.00 $1,500.00
<br />3 Connect to Existing Sanitary Sewer EA 3 $500.00 $1,500.00
<br />4 12" PVC Sanitary Sewer, SDR 26 (18' -20' deep) LF 132 $36.00 $4,752.00
<br />5 10" PVC Sanitary Sewer, SDR 26 (16' -18' deep) LF 458 $32.00 $14,656.00
<br />6 10" PVC Sanitary Sewer, SDR 26 (18' -20' deep) LF 1,024 $34.50 $35,328.00
<br />7 8" PVC Sanitary Sewer, SDR 35 (10' -12' deep) LF 1,654 $20.00 $33,080.00
<br />8 8" PVC Sanitary Sewer, SDR 35 (12' -14' deep) LF 229 $23.50 $5,381.50
<br />9 8" PVC Sanitary Sewer, SDR 35 (14' -16' deep) LF 195 $26.00 $5,070.00
<br />10 8" PVC Sanitary Sewer, SDR 26 (16' -18' deep) LF 50 $28.00 $1,400.00
<br />11 8" PVC Sanitary Sewer, SDR 26 (18' -20' deep) LF 340 $30.00 $10,200.00
<br />12 Standard Sanitary MH (0 -8' deep) EA 21 $1,425.00 $29,925.00
<br />13 Extra Depth Sanitary MH LF 123 $100.00 $12,300.00
<br />14 Televise Sanitary Sewer LF 4,082 $0.60 $2,449.20
<br />15 Improved Pipe Foundation Material LF 2,000 $2.00 $4,000.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL SANITARY SEWER IMPROVEMENT COST
<br />$169,641.70
<br />$16,964.17
<br />$186,605.87
<br />$55,981.76
<br />$242,587.63
<br />WATER MAIN
<br />16 Mobilization LS 1 $11,200.00 $11,200.00
<br />17 Salvage Hydrant EA 5 $600.00 $3,000.00
<br />18 Salvage Gate Valve & Box EA 5 $300.00 $1,500.00
<br />19 Connect to Existing Water Main EA 6 $700.00 $4,200.00
<br />20 12" DIP Water Main, Class 52 LF 1,250 $28.00 $35,000.00
<br />21 10" DIP Water Main, Class 52 LF 1,830 $26.00 $47,580.00
<br />22 8" DIP Water Main, Class 52 LF 2,980 $22.00 $65,560.00
<br />23 6" DIP Water Main, Class 52 LF 200 $18.00 $3,600.00
<br />24 Furnish & Install Hydrant EA 8 $1,800.00 $14,400.00
<br />25 12" Gate Valve & Box EA 3 $1,100.00 $3,300.00
<br />26 10" Gate Valve & Box EA 3 $925.00 $2,775.00
<br />27 8" Gate Valve & Box EA 14 $800.00 $11,200.00
<br />28 6" Gate Valve & Box EA 8 $675.00 $5,400.00
<br />29 Cut in 10" X 8" DIP Tee EA 3 $1,200.00 $3,600.00
<br />30 DIP Fittings LB 6,000 $2.50 $15,000.00
<br />31 Install Salvaged Hydrant EA 5 $600.00 $3,000.00
<br />32 Install Salvaged Gate Valve & Box EA 5 $300.00 $1,500.00
<br />33 Hydrant Riser LF 12 $250.00 $3,000.00
<br />34 Valve Box Extension LF 15 $70.00 $1,050.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL WATER MAIN IMPROVEMENT COST
<br />$235,865.00
<br />$23,586.50
<br />$259,451.50
<br />$77,835.45
<br />$337,286.95
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 1 of 7
<br />
|