|
ENGINEER'S ESTIMATE
<br />GEM LAKE, MINNESOTA
<br />2026 Watermain Extension
<br />SEH FILE GEMLK 186534
<br />1 2021.501 MOBILIZATION LS $75,000.00 1.00 $75,000.00 0.20 $15,000.00 0.10 $7,500.00 0.55 $41,250.00 0.08 $6,000.00 0.07 $5,250.00
<br />2 2101.502 CLEARING EACH $250.00 30 $7,500.00 4 $1,000.00 2 $500.00 20 $5,000.00 2 $500.00 2 $500.00
<br />3 2101.502 GRUBBING EACH $250.00 30 $7,500.00 4 $1,000.00 2 $500.00 20 $5,000.00 2 $500.00 2 $500.00
<br />4 2101.610 TREE TRIMMING HR $250.00 10 $2,500.00 2 $500.00 1 $250.00 5 $1,250.00 1 $250.00 1 $250.00
<br />5 2104.502 REMOVE WATER MAIN PIPE LF $30.00 20 $600.00 10 $300.00 10 $300.00
<br />6 2104.502 SALVAGE SIGN EACH $50.00 18 $900.00 2 $100.00 2 $100.00 10 $500.00 2 $100.00 2 $100.00
<br />7 2104.503 SALVAGE FENCE LF $15.00 16 $240.00 2 $30.00 10 $150.00 2 $30.00 2 $30.00
<br />8 2104.503 REMOVE CONCRETE PAVEMENT (DRIVEWAY)SY $35.00 44 $1,540.00 11 $385.00 11 $385.00 11 $385.00 11 $385.00
<br />9 2104.504 REMOVE BITUMINOUS PAVEMENT (DRIVEWAY/PATCHING)SY $15.00 185 $2,775.00 45 $675.00 13 $195.00 101 $1,515.00 13 $195.00 13 $195.00
<br />10 2104.603 REMOVE AND REPLACE BITUMINOUS CURB LF $45.00 370 $16,650.00 70 $3,150.00 100 $4,500.00 100 $4,500.00 100 $4,500.00
<br />11 2104.603 EDGE MILL BITUMINOUS SURFACE (2.0")LF $7.00 330 $2,310.00 22 $154.00 44 $308.00 220 $1,540.00 22 $154.00 22 $154.00
<br />12 2105.609 SELECT GRANULAR BORROW MOD 5%TON $30.00 110 $3,300.00 110 $3,300.00
<br />13 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $200.00 40 $8,000.00 8 $1,600.00 8 $1,600.00 8 $1,600.00 8 $1,600.00 8 $1,600.00
<br />14 2211.509 AGGREGATE BASE CLASS 5 TON $26.00 55 $1,430.00 13 $338.00 4 $104.00 30 $780.00 4 $104.00 4 $104.00
<br />15 2357.506 TYPE SP 9.5 WEARING COURSE MIX (3,C) (PATCHING)TON $200.00 24 $4,800.00 6 $1,200.00 2 $400.00 12 $2,400.00 2 $400.00 2 $400.00
<br />16 2360.509 TYPE SP 9.5 WEARING COURSE MIX (2,C) (DRIVEWAYS)TON $225.00 15 $3,375.00 15 $3,375.00
<br />17 2360.509 TYPE SP 12.5 WEARING COURSE MIX (3,C) (PATCHING)TON $200.00 42 $8,400.00 6 $1,200.00 2 $400.00 30 $6,000.00 2 $400.00 2 $400.00
<br />18 2451.609 PIPE BEDDING TON $35.00 129 $4,515.00 17 $595.00 9 $315.00 69 $2,415.00 17 $595.00 17 $595.00
<br />19 2503.603 6" WATERMAIN DUCTILE IRON PIPE CL 52 LF $80.00 300 $24,000.00 40 $3,200.00 20 $1,600.00 160 $12,800.00 40 $3,200.00 40 $3,200.00
<br />20 2503.603 8" HDPE SDR 11 WATER MAIN HDD (DIPS)LF $90.00 1,350 $121,500.00 730 $65,700.00 620 $55,800.00
<br />21 2503.603 10" HDPE SDR 11 WATER MAIN HDD (DIPS)LF $100.00 1,530 $153,000.00 1,160 $116,000.00 370 $37,000.00
<br />22 2503.603 12" HDPE SDR11 WATER MAIN HDD (DIPS)LF $120.00 3,140 $376,800.00 3,140 $376,800.00
<br />23 2503.608 DUCTILE IRON FITTINGS LB $20.00 1,604 $32,080.00 660 $13,200.00 311 $6,220.00 633 $12,660.00
<br />24 2504.602 6" GATE VALVE AND BOX EACH $3,500.00 10 $35,000.00 1 $3,500.00 1 $3,500.00 4 $14,000.00 2 $7,000.00 2 $7,000.00
<br />25 2504.602 10" GATE VALVE & BOX EACH $4,500.00 3 $13,500.00 2 $9,000.00 1 $4,500.00
<br />26 2504.602 12" GATE VALVE AND BOX EACH $5,500.00 8 $44,000.00 8 $44,000.00
<br />27 2504.602 HYDRANT EACH $7,500.00 8 $60,000.00 1 $7,500.00 1 $7,500.00 4 $30,000.00 1 $7,500.00 1 $7,500.00
<br />28 2504.602 WATER METER AND MANHOLE EACH $45,000.00 2 $90,000.00 1 $45,000.00 1 $45,000.00
<br />29 2504.602 CONNECT TO EXISTING WATERMAIN EACH $1,800.00 2 $3,600.00 1 $1,800.00 1 $1,800.00
<br />30 2504.604 4" POLYSTYRENE INSULATION SY $50.00 95 $4,750.00 20 $1,000.00 5 $250.00 50 $2,500.00 10 $500.00 10 $500.00
<br />31 2531.504 6" CONCRETE DRIVEWAY PAVEMENT SY $110.00 52 $5,720.00 13 $1,430.00 13 $1,430.00 13 $1,430.00 13 $1,430.00
<br />32 2563.601 TRAFFIC CONTROL LS $7,500 1 $7,500.00 0.20 $1,500.00 0.10 $750.00 0.55 $4,125.00 0.08 $600.00 0.07 $525.00
<br />33 2564.502 INSTALL SIGN EACH $325.00 16 $5,200.00 2 $650.00 10 $3,250.00 2 $650.00 2 $650.00
<br />34 2540.602 SALVAGE & INSTALL MAILBOX EACH $500.00 5 $2,500.00 1 $500.00 1 $500.00 1 $500.00 1 $500.00 1 $500.00
<br />35 2573.501 SEDIMENT CONTROL LOG TYPE WOOD FIBER LF $5.00 1,403 $7,015.00 460 $2,300.00 230 $1,150.00 460 $2,300.00 230 $1,150.00 23 $115.00
<br />36 2574.507 COMMON TOPSOIL BORROW (CV)CY $55.00 5 $275.00 1 $55.00 2 $110.00 1 $55.00 1 $55.00
<br />37 2575.523 EROSION CONTROL BLANKET CATEGORY 20 SY $5.00 806 $4,030.00 173 $865.00 115 $575.00 288 $1,440.00 115 $575.00 115 $575.00
<br />38 2575.604 SEEDING (INCLUDES SEED, FERTILIZER & HYDRAULIC MULCH)SY $5.00 1,379 $6,895.00 255 $1,275.00 205 $1,025.00 511 $2,555.00 255 $1,275.00 153 $765.00
<br />39 VADNAIS HEIGHTS WATER MAIN CONNECTION CHARGES (FRONTAGE)LF $66.00 1,980 $130,680.00 1,080 $71,280.00 900 $59,400.00
<br />40 VADNAIS HEIGHTS WATER MAIN CONNECTION CHARGES (AREA)ACRE $265.00 133 $35,245.00 16 $4,240.00 9 $2,385.00 90 $23,850.00 8 $2,120.00 10 $2,650.00
<br />41 VADNAIS HEIGHTS WATER MAIN CONNECTION CHARGES (UNIT)EACH $380.00 37 $14,060.00 5 $1,900.00 2 $760.00 16 $6,080.00 7 $2,660.00 7 $2,660.00
<br />$1,328,685.00 $263,827.00 $133,982.00 $721,360.00 $110,628.00 $98,888.00
<br />$132,868.50 $26,382.70 $13,398.20 $72,136.00 $11,062.80 $9,888.80
<br />$1,461,553.50 $290,209.70 $147,380.20 $793,496.00 $121,690.80 $108,776.80
<br />$365,388.38 $72,552.43 $36,845.05 $198,374.00 $30,422.70 $27,194.20
<br />$1,826,900.00 $362,800.00 $184,200.00 $991,900.00 $152,100.00 $136,000.00TOTAL ESTIMATED COST
<br />+10% CONSTRUCTION CONTINGENCIES
<br />ESTIMATED CONSTRUCTION COST
<br />SUBTOTAL
<br />LEGAL, FISCAL, ADMINISTRATION & ENGINEERING (25%)
<br />LINE
<br />NO.ITEM NO.ITEM DESCRIPTION UNIT UNIT PRICE
<br />ESTIMATED
<br />QUANTITY ESTIMATED COST
<br />TOTAL LITTLE FOX LANE BIG FOX ROAD
<br />ESTIMATED QUANTITY ESTIMATED COST ESTIMATED
<br />QUANTITY ESTIMATED COST
<br />GOOSE LAKE ROAD HAVEN LANE
<br />ESTIMATED
<br />QUANTITY ESTIMATED COST ESTIMATED
<br />QUANTITY ESTIMATED COST
<br />TESSIER ROAD
<br />ESTIMATED
<br />QUANTITY ESTIMATED COST
<br />8/22/2025 10:57 AM 1 of 1 X:\FJ\G\GEMLK\186534\4-prelim-dsgn-rpts\Preliminary Engineers Estimate_NO LABORE
|