|
Storm Sewer Improvements
<br />Item
<br />No.
<br />MnDOT
<br />No.
<br />Item Description
<br />Unit
<br />Quantity
<br />Price
<br />Extension
<br />1
<br />2021.501
<br />Mobilization (5%)
<br />LS
<br />1
<br />$ 2,000.00
<br />$ 2,000.00
<br />34
<br />2501.511
<br />18" CS Pipe Culvert
<br />LF
<br />458
<br />$ 50.00
<br />$ 22,900.00
<br />35
<br />2501.515
<br />18" CS Pipe Apron
<br />EA
<br />18
<br />$ 650.00
<br />$ 11,700.00
<br />36
<br />2502.502
<br />4" Precast Concrete Headwall
<br />EA
<br />4
<br />$ 250.00
<br />$ 1,000.00
<br />37
<br />2502.541
<br />4" Perf. Pipe Drain
<br />LF
<br />440
<br />$ 15.00
<br />$ 6,600.00
<br />56
<br />2506.602
<br />Reset Catch Basin Casting
<br />EA
<br />3
<br />$ 1,000.00
<br />$ 3,000.00
<br />61
<br />2531.604
<br />Concrete Spillway
<br />SF
<br />33
<br />$ 10.00
<br />$ 330.00
<br />20-01 Storm Sewer Construction Costs
<br />$ 47,530.00
<br />10% Contingency Costs
<br />$ 4,753.00
<br />23% Indirect Costs
<br />$ 12,025.09
<br />20-01 Storm Sewer Project Costs
<br />$ 64,308.09
<br />Shared Watermain & Sanitary Sewer Utility Installation
<br />Item
<br />No.
<br />MnDOT
<br />No.
<br />Item Description
<br />Unit
<br />Quantity
<br />Price
<br />Extension
<br />1
<br />2021.501
<br />Mobilization (5%)
<br />LS
<br />1
<br />$ 17,000.00
<br />$ 17,000.00
<br />11
<br />2104.507
<br />Subgrade Excavation, Remove Unsuitable Material (EV)
<br />CY
<br />7,800
<br />$ 12.00
<br />$ 93,600.00
<br />17
<br />2105.522
<br />Select Granular Borrow (CV)
<br />CY
<br />9,125
<br />$ 15.00
<br />$ 136,875.00
<br />18
<br />2105.601
<br />Dewatering
<br />LS
<br />1
<br />$ 100,000.00
<br />$ 100,000.00
<br />20-01 Shared Watermain & Sanitary Sewer Utility Installation Construction Costs
<br />$ 347, 475.00
<br />10% Contingency Costs
<br />$ 34,747.50
<br />23%IndirectCosts
<br />$ 87,911.18
<br />20-01 Shared Watermain & Sanitary Sewer Utility Installation Project Costs
<br />$ 470,133.68
<br />Sanitary Sewer
<br />Item
<br />No.
<br />MnDOT
<br />No.
<br />Item Description
<br />Unit
<br />Quantity
<br />Price
<br />Extension
<br />1
<br />2021.501
<br />Mobilization (5%)
<br />LS
<br />1
<br />$ 15,000.00
<br />$ 15,000.00
<br />38
<br />2503.511
<br />21" PVC Pipe Sewer (SDR 26)
<br />LF
<br />2,270
<br />$ 75.00
<br />$ 170,250.00
<br />39
<br />2503.602
<br />Connect to Existing Sanitary Sewer
<br />EA
<br />2
<br />$ 2,500.00
<br />$ 5,000.00
<br />40
<br />2503.603
<br />Clean and Video Tape Pipe Sewer (Sanitary)
<br />LF
<br />2,270
<br />$ 1.50
<br />$ 3,405.00
<br />41
<br />2503.603
<br />Plug Fill and Abandon Pipe Sewer (Sanitary Force Main)
<br />LF
<br />2,275
<br />$ 35.00
<br />$ 79,625.00
<br />53
<br />2506.501
<br />Construct Sanitary Structure Design 48-4007
<br />LF
<br />122.2
<br />$ 200.00
<br />$ 24,440.00
<br />54
<br />2506.516
<br />Furnish & Install Casting Assembly (Sanitary)
<br />EA
<br />7
<br />$ 750.00
<br />$ 5,250.00
<br />55
<br />2506.521
<br />Adjust Frame and Ring Casting
<br />EA
<br />9
<br />$ 250.00
<br />$ 2,250.00
<br />20-01 Sanitary Sewer Construction Costs
<br />$ 305,220.00
<br />10% Contingency Costs
<br />$ 30,522.00
<br />23% Indirect Costs
<br />$ 77,220.66
<br />20-01 Sanitary Sewer Project Costs
<br />$ 412, 962.66
<br />Watermain
<br />Item
<br />No.
<br />MnDOT
<br />No.
<br />Item Description
<br />Unit
<br />Quantity
<br />Price
<br />Extension
<br />1
<br />2021.501
<br />Mobilization (5%)
<br />LS
<br />1
<br />$ 20,000.00
<br />$ 20,000.00
<br />42
<br />2504.602
<br />Adjust Valve Box
<br />EA
<br />24
<br />$ 250.00
<br />$ 6,000.00
<br />43
<br />2504.602
<br />Furnish & Install Hydrant
<br />EA
<br />6
<br />$ 4,000.00
<br />$ 24,000.00
<br />44
<br />2504.602
<br />6" Gate Valve & Box
<br />EA
<br />5
<br />$ 2,000.00
<br />$ 10,000.00
<br />45
<br />2504.602
<br />8" Gate Valve & Box
<br />EA
<br />1
<br />$ 4,000.00
<br />$ 4,000.00
<br />46
<br />2504.602
<br />12" Gate Valve & Box
<br />EA
<br />8
<br />$ 5,000.00
<br />$ 40,000.00
<br />47
<br />2504.602
<br />Connect to Existing Watermain
<br />EA
<br />1
<br />$ 2,000.00
<br />$ 2,000.00
<br />48
<br />2504.603
<br />6" Watermain Ductile Iron Class 53
<br />LF
<br />100
<br />$ 50.00
<br />$ 5,000.00
<br />49
<br />2504.603
<br />8" Watermain Ductile Iron Class 52
<br />LF
<br />20
<br />$ 55.00
<br />$ 1,100.00
<br />50
<br />2504.603
<br />12" Watermain Ductile Iron Class 52
<br />LF
<br />4,577
<br />$ 60.00
<br />$ 274,620.00
<br />51
<br />2504.603
<br />20" Steel Casing (Directional Drill)
<br />LF
<br />100
<br />$ 200.00
<br />$ 20,000.00
<br />52
<br />2504.608
<br />Ductile Iron Fittings
<br />LBS
<br />1,280
<br />$ 10.00
<br />$ 12,800.00
<br />20-01 Watermain Construction Costs
<br />$ 419,520.00
<br />10% Contingency Costs
<br />$ 41,952.00
<br />23% Indirect Costs
<br />$ 106,138.56
<br />20-01 Watermain Project Costs
<br />$ 567, 610.56
<br />
|