|
ENGINEER'S ESTIMATE
<br />GEM LAKE, MINNESOTA
<br />2026 Watermain Extension
<br />SEH FILE GEMLK 186534
<br />1 2021.501 MOBILIZATION LS $93,500.00 1.00 $93,500.00
<br />2 2101.502 CLEARING EACH $250.00 41 $10,250.00
<br />3 2101.502 GRUBBING EACH $250.00 41 $10,250.00
<br />4 2101.610 TREE TRIMMING HR $250.00 13 $3,250.00
<br />5 2104.502 REMOVE WATER MAIN PIPE LF $30.00 33 $990.00
<br />6 2104.502 SALVAGE SIGN EACH $50.00 22 $1,100.00
<br />7 2104.503 SALVAGE FENCE LF $15.00 138 $2,070.00
<br />8 2104.503 REMOVE CONCRETE PAVEMENT (DRIVEWAY)SY $35.00 44 $1,540.00
<br />9 2104.504 REMOVE BITUMINOUS PAVEMENT (DRIVEWAY/PATCHING)SY $15.00 535 $8,025.00
<br />10 2104.603 REMOVE AND REPLACE BITUMINOUS CURB LF $45.00 318 $14,310.00
<br />11 2104.603 EDGE MILL BITUMINOUS SURFACE (2.0")LF $7.00 440 $3,080.00
<br />12 2105.609 SELECT GRANULAR BORROW MOD 5%TON $30.00 110 $3,300.00
<br />13 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $200.00 48 $9,600.00
<br />14 2211.509 AGGREGATE BASE CLASS 5 TON $26.00 161 $4,186.00
<br />15 2357.506 TYPE SP 9.5 WEARING COURSE MIX (3,C) (PATCHING)TON $200.00 104 $20,800.00
<br />16 2451.609 PIPE BEDDING TON $35.00 47 $1,645.00
<br />17 2503.603 6" ID WATERMAIN DUCTILE IRON PIPE CL 52 LF $80.00 170 $13,600.00
<br />18 2503.603 6" ID HDPE SDR 11 WATER MAIN HDD LF $80.00 2,085 $166,800.00
<br />19 2503.603 8" ID HDPE SDR 11 WATER MAIN HDD LF $90.00 1,605 $144,450.00
<br />20 2503.603 10" ID HDPE SDR 11 WATER MAIN HDD LF $100.00 3,130 $313,000.00
<br />21 2503.603 12" ID HDPE SDR11 WATER MAIN HDD LF $120.00 2,165 $259,800.00
<br />22 2503.608 DUCTILE IRON FITTINGS LB $20.00 7,034 $140,680.00
<br />23 2504.602 1" CORPORATION STOP EACH $600.00 44 $26,400.00
<br />24 2504.602 1" CURB STOP AND BOX EACH $1,000.00 44 $44,000.00
<br />25 2504.602 2" CORPORATION STOP EACH $900.00 1 $900.00
<br />26 2504.602 2" CURB STOP AND BOX EACH $1,200.00 1 $1,200.00
<br />27 2504.602 6" GATE VALVE AND BOX EACH $3,500.00 13 $45,500.00
<br />28 2504.602 8" GATE VALVE AND BOX EACH $3,500.00 2 $7,000.00
<br />29 2504.602 10" GATE VALVE & BOX EACH $4,500.00 5 $22,500.00
<br />30 2504.602 12" GATE VALVE AND BOX EACH $5,500.00 2 $11,000.00
<br />31 2504.602 HYDRANT EACH $7,500.00 13 $97,500.00
<br />32 2504.602 CONNECT TO EXISTING WATERMAIN EACH $1,500.00 3 $4,500.00
<br />33 2504.603 1" HDPE SDR 11 LF $70.00 1,675 $117,250.00
<br />34 2504.603 2" HDPR SDR 11 LF $80.00 587 $46,960.00
<br />35 2504.604 4" POLYSTYRENE INSULATION SY $50.00 115 $5,750.00
<br />36 2531.504 6" CONCRETE DRIVEWAY PAVEMENT SY $110.00 44 $4,840.00
<br />37 2563.601 TRAFFIC CONTROL LS $10,000 1.00 $10,000.00
<br />38 2564.502 INSTALL SIGN EACH $325.00 22 $7,150.00
<br />39 2540.602 SALVAGE & INSTALL MAILBOX EACH $500.00 6 $3,000.00
<br />40 2573.501 SEDIMENT CONTROL LOG TYPE WOOD FIBER LF $5.00 1,840 $9,200.00
<br />41 2574.507 COMMON TOPSOIL BORROW (CV)CY $55.00 249 $13,695.00
<br />42 2575.523 EROSION CONTROL BLANKET CATEGORY 20 SY $5.00 979 $4,895.00
<br />43 2575.604 SEEDING (INCLUDES SEED, FERTILIZER & HYDRAULIC MULCH) SY $5.00 2,244 $11,220.00
<br />$1,720,686.00
<br />$172,100.00
<br />$1,892,786.00
<br />$473,196.50
<br />$2,366,000.00
<br />LINE
<br />NO.ITEM NO. ITEM DESCRIPTION UNIT UNIT PRICE
<br />ESTIMATED
<br />QUANTITY ESTIMATED COST
<br />TOTAL
<br />TOTAL ESTIMATED COST
<br />+10% CONSTRUCTION CONTINGENCIES
<br />ESTIMATED CONSTRUCTION COST
<br />SUBTOTAL
<br />LEGAL, FISCAL, ADMINISTRATION & ENGINEERING (25%)
<br />3/10/2026 4:17 PM 1 of 1 X:\FJ\G\GEMLK\186534\4-prelim-dsgn-rpts\HC_Preliminary Engineers Estimate_w- LABORE w assessment
|