|
CITIES OF LITTLE CANADA & VADNAIS HEIGHTSFeasibility Cost Estimate - Twin Lake BlvdQTYAMOUNTQTYAMOUNTQTYAMOUNT1 MOBILIZATIONLS $60,000.00 0.49 29,400.00$ 0.51 30,600.00$ 1 60,000.00$ 2 CLEARING & GRUBBINGLS $20,000.00 0.49 9,800.00$ 0.51 10,200.00$ 1 20,000.00$ 3 CLEARING & GRUBBINGTREE $600.00 1.96 1,176.00$ 2.04 1,224.00$ 4 2,400.00$ 4 SALVAGE MAIL BOX SUPPORTEACH $250.00 9.80 2,450.00$ 10.20 2,550.00$ 20 5,000.00$ 5 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LF $3.50 147.00 514.50$ 153.00535.50$ 3001,050.00$ 6 SAWING BITUMINOUS DRIVEWAY PAVEMENT (FULL DEPTH)LF $3.50 171.50600.25$ 178.50624.75$ 3501,225.00$ 7 SAWING CONCRETE DRIVEWAY PAVEMENT (FULL DEPTH)LF $7.00 49.00343.00$ 51.00357.00$ 100700.00$ 8 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSY $20.00 220.504,410.00$ 229.504,590.00$ 4509,000.00$ 9 REMOVE CONCRETE DRIVEWAY PAVEMENTSY $30.00 39.201,176.00$ 40.801,224.00$ 802,400.00$ 10 FINISH GRADING(P) SY $2.00 7080.5014,161.00$ 7369.5014,739.00$ 1445028,900.00$ 11 SPOT SUBGRADE EXCAVATION(EV) CY $30.00 245.007,350.00$ 255.007,650.00$ 50015,000.00$ 12 SALVAGE EXCESS RECLAIM(EV) CY $5.00 931.004,655.00$ 969.004,845.00$ 19009,500.00$ 13 STABILIZING AGGREGATE, CLASS 5(CV) CY $30.00 245.007,350.00$ 255.007,650.00$ 50015,000.00$ 14 AGGREGATE BASE, CLASS 5 (CURB)(CV) CY $30.00 597.8017,934.00$ 622.2018,666.00$ 122036,600.00$ 15 FULL DEPTH RECLAMATION (P) SY $2.00 8477.0016,954.00$ 8823.0017,646.00$ 1730034,600.00$ 16 JOINT ADHESIVE (MASTIC)LF $1.00 4459.004,459.00$ 4641.004,641.00$ 91009,100.00$ 17 BITUMINOUS MATERIAL FOR TACK COATGAL $3.50 499.801,749.30$ 520.201,820.70$ 10203,570.00$ 18 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)TON $95.00 955.5090,772.50$ 994.5094,477.50$ 1950185,250.00$ 19 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAYTON $250.00 34.308,575.00$ 35.708,925.00$ 7017,500.00$ 20 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)TON $95.00 955.5090,772.50$ 994.5094,477.50$ 1950185,250.00$ 21 CONCRETE CURB AND GUTTER DESIGN B618 LF $22.00 1323.0029,106.00$ 1377.0030,294.00$ 270059,400.00$ 22 CONCRETE CURB AND GUTTER - RIBBONLF $20.00 3136.0062,720.00$ 3264.0065,280.00$ 6400128,000.00$ 23 6" CONCRETE DRIVEWAY PAVEMENTSY $100.00 39.203,920.00$ 40.804,080.00$ 808,000.00$ 24 INSTALL MAIL BOX SUPPORTEACH $350.00 9.803,430.00$ 10.203,570.00$ 207,000.00$ 25 TRAFFIC CONTROLLS $20,000.00 0.499,800.00$ 0.5110,200.00$ 120,000.00$ 26 EROSION CONTROL SUPERVISORLS $5,000.00 0.492,450.00$ 0.512,550.00$ 15,000.00$ 27 SKIDSTEER WITH OPERATORHR $125.00 19.602,450.00$ 20.402,550.00$ 405,000.00$ 28 STORM DRAIN INLET PROTECTIONEACH $250.00 6.371,592.50$ 6.631,657.50$ 133,250.00$ 29 SEDIMENT CONTROL LOGS, TYPE COMPOSTLF $5.00 245.001,225.00$ 255.001,275.00$ 5002,500.00$ 30 COMMON TOPSOIL BORROW (LV)CY $55.00 429.3923,616.19$ 446.9124,580.11$ 87648,196.30$ 31 HYDROMULCH, SEED, FERTILIZERSY $4.00 1984.507,938.00$ 2065.508,262.00$ 405016,200.00$ 32 WATER FOR TURF ESTABLISHMENTMGAL $100.00 68.606,860.00$ 71.407,140.00$ 14014,000.00$ 33 4" DOUBLE YELLOW PAVEMENT MARKING - PAINTLF $1.20 2315.252,778.30$ 2409.752,891.70$ 47255,670.00$ 472,488.04$ 491,773.26$ 964,261.30$ 70,873.21$ 73,765.99$ 144,639.19$ 543,361.24$ 565,539.25$ 1,108,900.49$ 108,672.25$ 113,107.85$ 221,780.10$ 7,500.00$ 7,500.00$ 15,000.00$ APPRAISALS7,500.00$ 7,500.00$ 15,000.00$ 667,033.49$ 693,647.10$ 1,360,680.59$ 34 REMOVE FRAME AND RING CASTING (SANITARY)EACH $300.00 72,100.00$ 3900.00$ 10.003,000.00$ 35 NEW RINGS AND CASTING (SANITARY)EACH $1,300.00 79,100.00$ 33,900.00$ 10.0013,000.00$ 36 SEAL MANHOLE (INFI-SHIELD)EACH $250.00 71,750.00$ 3750.00$ 10.002,500.00$ 37 REPAIR SANITARY STRUCTUREEACH $400.00 41,600.00$ 1400.00$ 5.002,000.00$ 14,550.00$ 5,950.00$ 20,500.00$ 2,182.50$ 892.50$ 3,075.00$ 16,732.50$ 6,842.50$ 23,575.00$ 3,346.50$ 1,368.50$ 4,715.00$ 20,079.00$ 8,211.00$ 28,290.00$ TOTAL CONSTRUCTION PART 2: SANITARY SEWERPART 1: STREETS10/4/2022UNIT NO.ITEMNOTES20% ENGINEERINGPROJECT TOTAL PART 2: SANITARY SEWERGEOTECHNICALTWIN LAKE BOULEVARDTOTALPART 2: SANITARY SEWERPROJECT TOTAL PART 1: STREETSUNIT PRICEUNITLITTLE CANADA VADNAIS HEIGHTSPART 1: STREETS - CONSTRUCTION SUBTOTAL 15% CONTINGENCYTOTAL CONSTRUCTION PART 1: STREETS20% ENGINEERINGPART 2: SANITARY SEWER - CONSTRUCTION SUBTOTAL 15% CONTINGENCYPage 1 of 3
|