Laserfiche WebLink
PRELIMINARY ESTIMATE OF COST <br />i NORTH SLUETTER ROAD IMPROVEMENTS <br />PEQUOT LAKES, MINNESOTA <br />l September 28, 2010 <br />i <br />Spec <br />Item <br />Estimated <br />Total <br />2021.501 <br />Description <br />MOBILIZATION <br />Unit <br />Quantity <br />Unit Price <br />Cost <br />$2,000.00 <br />2101.502 <br />CLEARING <br />LUMP SUM <br />1 <br />$2,000.00 <br />2101.507 <br />GRUBBING <br />TREE <br />5.00 <br />$150.00 <br />$750.00 <br />2105.501 <br />COMMON EXCAVATION <br />TREE <br />5.00 <br />$150.00 <br />$750.00 <br />2105.525 <br />TOPSOIL BORROW <br />C.Y. <br />1,250 <br />$10.00 <br />$12,500.00 <br />2118.501 <br />AGGREGATE SURFACING, CLASS 5 <br />C.Y. <br />200 <br />$20.00 <br />$4,000.00 <br />2130.501 <br />WATER (DUST CONTROL) <br />TON <br />GAL. <br />20 <br />$18.00 <br />$360.00 <br />2211.503 <br />AGGREGATE BASE; CLASS 5 <br />TON <br />20,000 <br />$0.10 <br />$2,000.00 <br />2221.501 <br />AGGREGATE SHOULDERING, CLASS 5 <br />TON <br />400 <br />$18.00 <br />$7,200.00 <br />2360.501 <br />TYPE LV4 WEARING COURSE MIXTURE <br />TON <br />55 <br />$18.00 <br />$990.00 <br />2563.601 <br />TRAFFIC CONTROL <br />400 <br />$60.00 <br />$24,000.00 <br />2573.502 <br />SILT FENCE, MACHINE SLICED <br />LUMP SUM <br />1.0 <br />$250.00 <br />$250.00 <br />2573.601 <br />EROSION CONTROL SUPERVISOR <br />L.F. <br />LUMP SUM <br />300 <br />1 <br />$2.00 <br />$600.00 <br />2573.604 <br />STABILIZED CONSTRUCTION ENTRANCE <br />EACH <br />$750.00 <br />$750.00 <br />2575.501 <br />SEEDING (TEMPORARY) <br />2 <br />$500.00 <br />$1,000.00 <br />2575.501 <br />SEEDING (PERMANENT) <br />ACRE <br />0.4 <br />$55.00 <br />$19.25 <br />2575.502 <br />SEED, MIXTURE 150 (TEMPORARY) <br />ACRE <br />0.4 <br />$425.00 <br />$170.00 <br />2575.502 <br />SEED, MIXTURE 270 (PERMANENT) <br />LBS. <br />15 <br />$0.50 <br />$7.50 <br />2575.511 <br />MULCH MATERIAL, TYPE 1 <br />LBS. <br />40 <br />$2.50 <br />$100.00 <br />2575.519 <br />DISK ANCHORING <br />TON <br />1.3 <br />$200.00 <br />$260.00 <br />2575.532 <br />COMMERICAL FERTILIZER, ANALYSIS 23 -0 -30 <br />ACRE <br />0.7 <br />$450.00 <br />$292.50 <br />-- <br />TURF MAINTENANCE <br />LBS. <br />115 <br />$0.50 <br />$57.50 <br />LUMP SUM <br />1 <br />$1,000.00 <br />$1,000.00 <br />ESTIMATED CONSTRUCTION COST: <br />$59,000 <br />CONTINGENCIES (10 %): <br />SUBTOTAL: $6,000 <br />$65,000 <br />ENGINEERING, FUNDING, LEGAL AND ADMINISTRATION (20 %): <br />$12,000 <br />ESTIMATED COST OF IMPROVEMENTS: <br />$77,000 <br />