Loading...
Engineer's-EstimatePioneer Ridge 8/7/2025 Description Unit Est Qty Unit Price Total Price GRADING Mobilization L.S.1 25,000.00$$25,000.00 Clearing and Grubbing (P)A.C.3 4,500.00$$11,250.00 Common Excavation (EV) (P)C.Y.64,867 2.68$$173,843.56 Subgrade Excavation (EV) (P)C.Y.20,979 2.68$$56,223.72 Subgrade Correction (EV)C.Y.25,754 2.68$$69,020.72 On-Site Borrow (EV)C.Y.12,877 2.68$$34,510.36 Re-spread Topsoil (CV) (P)C.Y.8,909 2.40$$21,381.60 Excavate and Haul Away (EV)C.Y.37,818 10.53$$398,223.54 Boulder Retaining Wall S.F.0 -$$0.00 Tree Protection Fence L.F.2,571 2.00$$5,142.00 Subtotal Grading $794,595.50 EROSION CONTROL Rock Construction Entrance EACH 2 1,500.00$$3,000.00 Silt Fence (type regular)L.F.3,312 1.65$$5,464.80 Silt Fence (type heavy duty)L.F.1,340 2.05$$2,747.00 Seeding & Mulching MNDOT 25-141 (P)ACRE 10 765.00$$7,650.00 Stormwater Native Seed Mix (33-261) (P)ACRE 1 1,434.00$$1,434.00 Temporary Seeding & Mulching MNDOT 25-111 ACRE 10 500.00$$5,000.00 Temporary Ditch Checks MnDOT 3889, Type 2: Wood Fiber Biorolls L.F.600 8.50$$5,100.00 Erosion Control Blankets MnDOT 3885, Category 3, Type 2S (P)S.Y.3,687 1.80$$6,636.60 TRM per plan (P)S.Y.120 50.00$$6,000.00 Class III Rip Rap (non-Limestone)C.Y.80 110.00$$8,800.00 Live Stakes EAch 400 11.50$$4,600.00 Storm Inlet Protection in Turf Areas (silt fence, hay bales or InfraSafe® Sediment Control Barriers as per detail)EACH 3 175.00$$525.00 Storm Inlet Protection in Curbs/Pavement (Complete, per detail: WIMCO or approved equal)EACH 13 175.00$$2,275.00 Boulevard restoration (2 rolls of sod back of curb)L.F.3,753 1.60$$6,004.80 Remove/Dispose of Silt Fence (all types)L.F.4,652 0.65$$3,023.80 Restore Grading, seed and mulch after utility construction L.S.1 2,700.00$$2,700.00 Restore Grading, seed and mulch after privatte utility construction L.S.1 2,200.00$$2,200.00 Restore Grading, seed and mulch after sidewalk construction L.S.1 0.01$$0.01 Erosion Control Supervisor L.S.1 2,500.00$$2,500.00 Subtotal Erosion Control $75,661.01 SANITARY SEWER 8" PVC SDR 26 Sanitary Sewer (8'-12' Depth)L.F.31 60.83$$1,885.73 8" PVC SDR 26 Sanitary Sewer (12'-16' Depth)L.F.715 60.83$$43,493.45 8" PVC SDR 26 Sanitary Sewer (16'-20' Depth)L.F.493 60.83$$29,989.19 8" PVC SDR 26 Sanitary Sewer (20'-24' Depth)L.F.188 91.83$$17,264.04 Standard 48" Diameter Manhole (0-8' Depth)EACH 7 4,352.69$$30,468.83 Extra Depth 48" Diameter Manhole V.F.48 262.91$$12,514.52 4" x 8" PVC SDR 26 Wye EACH 54 414.85$$22,401.90 4" PVC SDR 26 Riser Pipe V.F.155 32.38$$5,018.90 4" PVC SDR 26 Sanitary Sewer Service Pipe L.F.1,619 29.38$$47,566.22 4" PVC SDR 26 Bend EACH 81 0.01$$0.81 4" PVC SDR 26 Plug EACH 54 0.01$$0.54 Trench Stabilization Material/Aggregate (500#/L.F.)TON 357 0.01$$3.57 Televise Sanitary Sewer L.F.1,427 0.60$$856.20 Subtotal Sanitary Sewer $211,463.89 Engineer Est. Page 1 Pioneer Ridge 8/7/2025 Description Unit Est Qty Unit Price Total Price Engineer Est. WATER MAIN Remove Plug and Connect to Existing Water Main EACH 2 3,035.36$$6,070.72 6" DIP Class 52 Water Main w/ Poly Wrap (All Depths)L.F.56 63.61$$3,562.16 8" DIP Class 52 Water Main w/ Poly Wrap (All Depths)L.F.1,891 72.33$$136,776.03 Hydrant with Auxiliary Valve EACH 4 9228.22 $36,912.88 8" Gate Valve & Box EACH 4 3,622.13$$14,488.52 Fittings (Ductile Iron)(AWWA C-153)LB.885 14.00$$12,390.00 1" Corporation Stop with Saddle EACH 54 433.93$$23,432.22 1" Copper Water Service L.F.1,695 22.71$$38,493.45 1" Curb Stop with Box EACH 54 661.94$$35,744.76 4" Thick Insulation S.Y.4 100.00$$350.00 Subtotal Water Main $308,220.74 STORM SEWER 12" RC Pipe, Class V (all depths)L.F.600 53.98$$32,388.00 15" RC Pipe, Class V (all depths)L.F.654 56.41$$36,892.14 18" RC Pipe, Class V (all depths)L.F.81 64.78$$5,247.18 21" RC Pipe, Class IV (all depths)L.F.104 74.14$$7,710.56 24" RC Pipe, Class III (all depths)L.F.131 80.65$$10,565.15 48" Diameter CBMH/STMH (0-8' Depth)EACH 26 4,124.28$$107,231.28 Extra Depth 48" Diameter Manhole V.F.194 267.91$$51,974.54 Outlet Control Structure (60")EACH 4 8,241.61$$32,966.44 12" RC Flared End Section w/Trash guard EACH 2 1,792.84$$3,585.68 15" RC Flared End Section w/Trash guard EACH 5 2,632.00$$13,160.00 18" RC Flared End Section w/Trash guard EACH 1 2,864.12$$2,864.12 24" RC Flared End Section w/Trash guard EACH 3 3,048.98$$9,146.94 4" Perforated Draintile, including rock and fabric (all depths)L.F.4,930 22.50$$110,925.00 Clean Out for Draintile (Inc. WYEs/bends)EACH 22 216.02$$4,752.44 Class 3 Rip Rap (Type Limestone)C.Y.32 110.00$$3,520.00 Granular Filter C.Y.15 0.01$$0.15 Subtotal Storm Sewer $432,929.62 STREETS - PUBLIC Subgrade Preparation (2' BOC) (P)S.Y.6,335 2.20$$13,937.00 12" MnDOT 3149 Select Granular Sand Subbase (P)S.Y.5,904 10.74$$63,408.96 8" Thick, MnDOT 2211, Class 5 Agg. Base, 100% Crushed (1' BOC) (P):S.Y.5,904 9.39$$55,438.56 Utility Conduit Crossings (pipe supplied by others)EACH 6 350.00$$2,100.00 Irrigation Conduit (4" DIP)L.F.150 57.51$$8,626.50 Surmountable Style Concrete Curb & Gutter L.F.3,753 18.25$$68,492.25 2" MnDOT 2350 SPNWB330C, Bit. Base Course (P)S.Y.4,495 11.00$$49,445.00 Adjust Manhole Castings EACH 9 650.00$$5,850.00 Adjust Gate Valve Castings EACH 4 550.00$$2,200.00 Street Cleaning For Wear Course Installation L.S.1 1,250.00$$1,250.00 MnDOT 2357 Tack Coat GAL 450 4.00$$1,798.00 2" MnDOT 2350 SPWEA340C, Bit. Wear Course (yr 2026) (P)S.Y.4,495 12.88$$57,895.60 Traffic Control L.S.1 1,500.00$$1,500.00 Traffic Signs EACH 5 500.00$$2,500.00 Street Name Sign (2 Blades), incl. Post & Hardware EACH 3 550.00$$1,650.00 Subtotal Streets - Public $336,091.87 Page 2 Pioneer Ridge 8/7/2025 Description Unit Est Qty Unit Price Total Price Engineer Est. STREETS - TURN LANES Subgrade Preparation (2' beyond edge of mat) (P)S.Y.1,416 6.00$$8,496.00 Grading (total)L.S.1 4,500.00$$4,500.00 Remove Concrete Curb L.F.339 7.50$$2,542.50 Saw Cut Existing Pavement (including trail)L.F.308 5.00$$1,540.00 12" MnDOT 3149 Select Granular Sand Subbase (P)S.Y.1,319 12.06$$15,907.14 12" Thick MnDOT 3149, Class 5 Agg. Base, 100% Crushed Recycled Concrete (0.5' beyond edge of mat) (P):TONS 27 67.00$$1,809.00 2" MnDOT 2350 MVNW35035B, Bit. Base Course (P)S.Y.1,006 11.93$$12,001.58 MnDOT 2357 Tack Coat GAL 101 4.00$$404.00 1-1/2" MnDOT 2350 MVWE45035B Bit. Wear Course (yr 2012) (P)S.Y.1,006 15.60$$15,693.60 Street Cleaning For Wear Course Installation L.S.1 2,500.00$$2,500.00 Traffic Control L.S.1 1.00$$1.00 Traffic Signs EACH 6 550.00$$3,300.00 B424 Style Concrete Curb & Gutter L.F.855 30.00$$25,650.00 Street Name Sign (2 Blades), incl. Post & Hardware EACH 1 950.00$$950.00 Remove Existing Lane Striping L.F.308 4.75$$1,463.00 6" Wide Solid White Continous Striping (Epoxy)L.F.374 3.50$$1,309.00 6" Wide Dashed White Striping (Epoxy)L.F.185 3.25$$601.25 Pavement Message (Epoxy)EACH 1 225.00$$225.00 Concrete Median S.Y.179 63.00$$11,277.00 Subtotal Streets - Turn Lanes $110,170.07 SANITARY SEWER - LIFT STATION AND FORCEMAIN Lift Station (All Components, Without Pumps)EACH 1 65,990.77$ PUMPS LS 1 50,000.00$ Electrical Components LS 1 25,000.00$ Standard 48" Diameter Manhole (0-8' Depth)EACH 2 4,652.69$ Extra Depth 48" Diameter Manhole V.F.7 292.91$ Connect to Existing Sanitary Sewer Manhole EACH 1 4,500.00$ 4" HDPE Sanitary Sewer (Directionally Drilled)L.F.471 90.24$ Trench Stabilization Material/Aggregate (500#/L.F.)TON 11 50.00$ Televise Sanitary Sewer L.F.471 2.40$ Subtotal Streets - Turn Lanes $370,919.15 SUMMARY Subtotal Grading $794,595.50 Subtotal Erosion Control $75,661.01 Subtotal Sanitary Sewer $211,463.89 Subtotal Water Main $308,220.74 Subtotal Storm Sewer $432,929.62 Subtotal Streets-Public $336,091.87 Subtotal Streets-Turn Lanes $110,170.07 Subtotal SAN - Lift Station & Force Main $370,919.15 TOTAL $2,640,051.85 Page 3