|
CITIES OF LITTLE CANADA & VADNAIS HEIGHTSFeasibility Cost Estimate - Twin Lake BlvdQTYAMOUNTQTYAMOUNTQTYAMOUNT11/10/2022UNIT NO. ITEM NOTESTWIN LAKE BOULEVARDTOTALUNIT PRICEUNITLITTLE CANADA VADNAIS HEIGHTS38 REMOVE AND REPLACE GATE VALVE BOLTSEACH $2,500.00 -$ 1 2,500.00$ 1.00 2,500.00$ 39 REMOVE AND REPLACE HYDRANT BOLTSEACH $2,500.00 -$ -$ -$ 40 REMOVE AND REPLACE FITTING BOLTSEACH $2,500.00 -$ -$ -$ 41 REMOVE AND REPLACE GATE VALVE BOXEACH $1,800.00 5 9,000.00$ 1 1,800.00$ 1.00 10,800.00$ 42 CONNECT TO EXISTING WATERMAINEACH $2,000.00 1 2,000.00$ 1 2,000.00$ 2.00 4,000.00$ 43 8" GATE VALVE & BOXEACH $3,500.00 1 3,500.00$ 1 3,500.00$ 2.00 7,000.00$ 44 8" WATERMAIN, DIP CL. 52 INCL. POLY WRAPLF $80.00 150 12,000.00$ 150 12,000.00$ 300.00 24,000.00$ 26,500.00$ 21,800.00$ 48,300.00$ 3,975.00$ 3,270.00$ 7,245.00$ 30,475.00$ 25,070.00$ 55,545.00$ 6,095.00$ 5,014.00$ 11,109.00$ 36,570.00$ 30,084.00$ 66,654.00$ 45 REMOVE STORM SEWER PIPELF $20.00 69 1,372.00$ 71 1,428.00$ 140.00 2,800.00$ 46 REMOVE DRAINAGE STRUCTUREEACH $1,500.00 1 2,205.00$ 2 2,295.00$ 3.00 4,500.00$ 47 CONST DRAINAGE STRUCTURE DESIGN 2'X3'EACH $3,500.00 1 3,430.00$ 1 3,570.00$ 2.00 7,000.00$ 48 CONST DRAINAGE STRUCTURE DESIGN 48-4020EACH $4,500.00 1 4,410.00$ 1 4,590.00$ 2.00 9,000.00$ 49 CONST DRAINAGE STRUCTURE DESIGN 60-4020EACH $10,000.00 1 9,800.00$ 1 10,200.00$ 2.00 20,000.00$ 50 15" RC PIPE SEWER CLASS VEACH $75.00 245 18,375.00$ 255 19,125.00$ 500.00 37,500.00$ 51 18" RC PIPE SEWER CLASS VEACH $80.00 49 3,920.00$ 51 4,080.00$ 100.00 8,000.00$ 52 RANDOM RIPRAP CLASS IIICY $100.00 15 1,470.00$ 15 1,530.00$ 30.00 3,000.00$ 44,982.00$ 46,818.00$ -$ 91,800.00$ 6,747.30$ 7,022.70$ -$ 13,770.00$ 51,729.30$ 53,840.70$ -$ 105,570.00$ 10,345.86$ 10,768.14$ -$ 21,114.00$ 62,075.16$ 64,608.84$ -$ 126,684.00$ PART 3: WATERMAIN20% ENGINEERINGPROJECT TOTAL PART 3: WATERMAINTOTAL CONSTRUCTION PART 3: WATERMAINPART 3: WATERMAIN - CONSTRUCTION SUBTOTAL 15% CONTINGENCYPART 4: STORM SEWERPROJECT TOTAL PART 4: STORM SEWERPART 4: STORM SEWER - CONSTRUCTION SUBTOTAL 15% CONTINGENCYTOTAL CONSTRUCTION PART 4: STORM SEWER20% ENGINEERINGPage 2 of 3Page 10 of 13
|