Laserfiche WebLink
ENGINEER'S ESTIMATE <br />MAIN STREET - ROUNDABOUT <br />PEQUOT LAKES, MN <br />JANUARY, 2024 <br />ITEM NO.ITEM DESCRIPTION UNIT ESTIMATED PRICE ESTIMATED QUANTITY TOTAL COST <br />1 MOBILIZATION LUMP SUM 10,000.00$ 1 10,000.00$ <br />2 COMMON EXCAVATION CU YD 18.00$ 850 15,300.00$ <br />3 REMOVE WATERMAIN PIPE LIN FT 17.00$ 180 3,060.00$ <br />4 REMOVE SANITARY SEWER PIPE LIN FT 15.00$ 0 -$ <br />5 REMOVE STORM SEWER PIPE LIN FT 17.00$ 410 6,970.00$ <br />6 REMOVE BITUMINOUS PAVEMENT SQ YD 25.00$ 1685 42,125.00$ <br />7 REMOVE CONCRETE PAVEMENT SQ YD 25.00$ 460 11,500.00$ <br />8 REMOVE SANITARY MANHOLE EACH 1,500.00$ 0 -$ <br />9 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 25.00$ 210 5,250.00$ <br />10 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT 25.00$ 30 750.00$ <br />11 CONCRETE CURB AND GUTTER B618 LIN FT 35.00$ 580 20,300.00$ <br />12 4" CONCRETE WALK SQ YD 10.00$ 460 4,600.00$ <br />13 6" CONCRETE DRIVEWAY PAVEMENT SQ YD 175.00$ 0 -$ <br />14 AGGREGATE BASE CLASS 5 CU YD 50.00$ 40 2,000.00$ <br />15 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON 115.00$ 300 34,500.00$ <br />16 SIGNS LUMP SUM 1,000.00$ 1 1,000.00$ <br />17 TRAFFIC CONTROL LUMP SUM 1,500.00$ 1 1,500.00$ <br />18 STREET SWEEPER HOUR 175.00$ 8 1,400.00$ <br />19 COMMON LABORER HOUR 90.00$ 8 720.00$ <br />20 SILT FENCE LIN FT 3.00$ 0 -$ <br />21 EROSION CONTROL BLANKET SQ YD 2.50$ 0 -$ <br />22 STABILIZED CONSTRUCTION ENTRANCE EACH 1,500.00$ 4 6,000.00$ <br />23 EROSION CONTROL SUPERVISOR LUMP SUM 3,000.00$ 1 3,000.00$ <br />24 SCREENED TOPSOIL BORROW CU YD 45.00$ 200 9,000.00$ <br />25 RAPID STABILIZATION LUMP SUM 5,000.00$ 1 5,000.00$ <br />SUBTOTAL 183,975.00$ <br />26 STORM DRAIN INLET PROTECTION EACH 500.00$ 10 5,000.00$ <br />27 INSULATION FOR WATERMAIN LUMP SUM 1,000.00$ 1 1,000.00$ <br />28 18" RC PIPE SEWER LIN FT 95.00$ 410 38,950.00$ <br />29 48" DRAINAGE STRUCTURE W/CASTING EACH 5,500.00$ 10 55,000.00$ <br />SUBTOTAL 99,950.00$ <br />ESTIMATED CONSTRUCTION COST:283,925.00$ <br />CONTINGENCIES (15%)42,588.75$ <br />SUBTOTAL:326,513.75$ <br />ENGINEERING (15%):48,977.06$ <br />LEGAL AND OTHER COSTS (2%):6,530.28$ <br />ADMINISTRATION (2%):6,530.28$ <br />ESTIMATED TOTAL PROJECT COST:388,551.36$ <br />ROADWAY <br />STORM SEWER COLLECTION SYSTEM <br />DRAFT - FEBRUARY 5TH, 2024