|
1
<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 />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 />I35 -W WATER MAIN LOOP
<br />1 Mobilization
<br />2 Connect to Existing Water Main
<br />3 12" DIP Water Main, Class 52
<br />4 8" DIP Water Main, Class 52
<br />5 14" HDPE Water Main, Directionally Drilled
<br />6 24" HDPE Casing, Directionally Drilled
<br />7 MJ Adaptor
<br />8 12" Gate Valve & Box
<br />9 DIP Fittings
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL TRUNK WATER MAIN COST
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04)
<br />LS
<br />EA
<br />LF
<br />LF
<br />LF
<br />LF
<br />EA
<br />EA
<br />LB
<br />1 $5,200.00 $5,200.00
<br />1 $1,000.00 $1,000.00
<br />280 $28.00 $7,840.00
<br />20 $25.00 $500.00
<br />340 $75.00 $25,500.00
<br />300 $200.00 $60,000.00
<br />2 $1,500.00 $3,000.00
<br />2 $1,200.00 $2,400.00
<br />1,000 $3.00 $3,000.00
<br />$108,440.00
<br />$10,844.00
<br />$119,284.00
<br />$35,785.20
<br />$155,069.20
<br />Page 1 of 1
<br />Total
<br />Item
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />I35 -W WATER MAIN LOOP
<br />1 Mobilization
<br />2 Connect to Existing Water Main
<br />3 12" DIP Water Main, Class 52
<br />4 8" DIP Water Main, Class 52
<br />5 14" HDPE Water Main, Directionally Drilled
<br />6 24" HDPE Casing, Directionally Drilled
<br />7 MJ Adaptor
<br />8 12" Gate Valve & Box
<br />9 DIP Fittings
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL TRUNK WATER MAIN COST
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04)
<br />LS
<br />EA
<br />LF
<br />LF
<br />LF
<br />LF
<br />EA
<br />EA
<br />LB
<br />1 $5,200.00 $5,200.00
<br />1 $1,000.00 $1,000.00
<br />280 $28.00 $7,840.00
<br />20 $25.00 $500.00
<br />340 $75.00 $25,500.00
<br />300 $200.00 $60,000.00
<br />2 $1,500.00 $3,000.00
<br />2 $1,200.00 $2,400.00
<br />1,000 $3.00 $3,000.00
<br />$108,440.00
<br />$10,844.00
<br />$119,284.00
<br />$35,785.20
<br />$155,069.20
<br />Page 1 of 1
<br />
|