|
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 $3.50 147.00 514.50$ 153.00 535.50$ 300 1,050.00$ 6 SAWING BITUMINOUS DRIVEWAY PAVEMENT (FULL DEPTH) LF$3.50 171.50 600.25$ 178.50 624.75$ 350 1,225.00$ 7 SAWING CONCRETE DRIVEWAY PAVEMENT (FULL DEPTH) LF $7.00 49.00 343.00$ 51.00 357.00$ 100 700.00$ 8 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSY $20.00 220.50 4,410.00$ 229.50 4,590.00$ 450 9,000.00$ 9 REMOVE CONCRETE DRIVEWAY PAVEMENTSY $30.00 39.20 1,176.00$ 40.80 1,224.00$ 80 2,400.00$ 10 FINISH GRADING(P) SY $2.00 7080.50 14,161.00$ 7369.50 14,739.00$ 14450 28,900.00$ 11 SPOT SUBGRADE EXCAVATION(EV) CY $30.00 245.00 7,350.00$ 255.00 7,650.00$ 500 15,000.00$ 12 SALVAGE EXCESS RECLAIM(EV) CY $5.00 931.00 4,655.00$ 969.00 4,845.00$ 1900 9,500.00$ 13 STABILIZING AGGREGATE, CLASS 5(CV) CY $30.00 245.00 7,350.00$ 255.00 7,650.00$ 500 15,000.00$ 14 AGGREGATE BASE, CLASS 5 (CURB)(CV) CY $30.00 597.80 17,934.00$ 622.20 18,666.00$ 1220 36,600.00$ 15 FULL DEPTH RECLAMATION (P) SY $2.00 8477.00 16,954.00$ 8823.00 17,646.00$ 17300 34,600.00$ 16 JOINT ADHESIVE (MASTIC)LF $1.00 4459.00 4,459.00$ 4641.00 4,641.00$ 9100 9,100.00$ 17 BITUMINOUS MATERIAL FOR TACK COATGAL $3.50 499.80 1,749.30$ 520.20 1,820.70$ 1020 3,570.00$ 18 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)TON $95.00 955.50 90,772.50$ 994.50 94,477.50$ 1950 185,250.00$ 19 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY TON $250.00 34.30 8,575.00$ 35.70 8,925.00$ 70 17,500.00$ 20 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C) TON $95.00 955.50 90,772.50$ 994.50 94,477.50$ 1950 185,250.00$ 21 CONCRETE CURB AND GUTTER DESIGN B618 LF $22.00 1323.00 29,106.00$ 1377.00 30,294.00$ 2700 59,400.00$ 22 CONCRETE CURB AND GUTTER - RIBBONLF $20.00 3136.00 62,720.00$ 3264.00 65,280.00$ 6400 128,000.00$ 23 6" CONCRETE DRIVEWAY PAVEMENTSY $100.00 39.20 3,920.00$ 40.80 4,080.00$ 80 8,000.00$ 24 INSTALL MAIL BOX SUPPORTEACH $350.00 9.80 3,430.00$ 10.20 3,570.00$ 20 7,000.00$ 25 TRAFFIC CONTROLLS $20,000.00 0.49 9,800.00$ 0.51 10,200.00$ 1 20,000.00$ 26 EROSION CONTROL SUPERVISORLS $5,000.00 0.49 2,450.00$ 0.51 2,550.00$ 1 5,000.00$ 27 SKIDSTEER WITH OPERATORHR $125.00 19.60 2,450.00$ 20.40 2,550.00$ 40 5,000.00$ 28 STORM DRAIN INLET PROTECTIONEACH $250.00 6.37 1,592.50$ 6.63 1,657.50$ 13 3,250.00$ 29 SEDIMENT CONTROL LOGS, TYPE COMPOSTLF $5.00 245.00 1,225.00$ 255.00 1,275.00$ 500 2,500.00$ 30 COMMON TOPSOIL BORROW (LV)CY $55.00 429.39 23,616.19$ 446.91 24,580.11$ 876 48,196.30$ 31 HYDROMULCH, SEED, FERTILIZERSY $4.00 1984.50 7,938.00$ 2065.50 8,262.00$ 4050 16,200.00$ 32 WATER FOR TURF ESTABLISHMENTMGAL $100.00 68.60 6,860.00$ 71.40 7,140.00$ 140 14,000.00$ 33 4" DOUBLE YELLOW PAVEMENT MARKING - PAINT LF $1.20 2315.25 2,778.30$ 2409.75 2,891.70$ 4725 5,670.00$ 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$ APPRAISALS 7,500.00$ 7,500.00$ 15,000.00$ 667,033.49$ 693,647.10$ 1,360,680.59$ 34 REMOVE FRAME AND RING CASTING (SANITARY) EACH $300.00 7 2,100.00$ 3 900.00$ 10.00 3,000.00$ 35 NEW RINGS AND CASTING (SANITARY)EACH $1,300.00 7 9,100.00$ 3 3,900.00$ 10.00 13,000.00$ 36 SEAL MANHOLE (INFI-SHIELD)EACH $250.00 7 1,750.00$ 3 750.00$ 10.00 2,500.00$ 37 REPAIR SANITARY STRUCTUREEACH $400.00 4 1,600.00$ 1 400.00$ 5.00 2,000.00$ 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: STREETS11/10/2022UNIT NO. ITEM NOTES20% 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 3Page 9 of 13
|