|
CITIES OF LITTLE CANADA & VADNAIS HEIGHTSFeasibility Cost Estimate - Twin Lake BlvdQTYAMOUNTQTYAMOUNTQTYAMOUNT11/10/2022UNIT NO. ITEM NOTESTWIN LAKE BOULEVARDTOTALUNIT PRICEUNITLITTLE CANADA VADNAIS HEIGHTS53 CLEARING & GRUBBINGAC $25,000.00 1.0 25,000.00$ 1.0 25,000.00$ 2 50,000.00$ 54 REMOVE PIPE CULVERTLF $15.00 42.0 630.00$ 42.0 630.00$ 84 1,260.00$ 55 REMOVE CONCRETE CURB AND GUTTERLF $8.00 100.0 800.00$ 100.0 800.00$ 200 1,600.00$ 56 COMMON EXCAVATIONCY $15.00 583.3 8,750.00$ 583.3 8,750.00$ 1167 17,500.00$ 57 COMMON EMBANKMENTCY $8.00 583.3 4,666.67$ 583.3 4,666.67$ 1167 9,333.33$ 58 TOPSOIL STRIPPINGCY $15.00 1000.0 15,000.00$ 1000.0 15,000.00$ 2000 30,000.00$ 59 AGGREGATE BASE CLASS 5CY $15.00 416.7 6,250.00$ 416.7 6,250.00$ 833 12,500.00$ 60 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) - TRAIL TON $140.00 400.0 56,000.00$ 400.0 56,000.00$ 800 112,000.00$ 61 METAL RAILING TYPE SPECIALLF $200.00 62.5 12,500.00$ 62.5 12,500.00$ 125 25,000.00$ 62 RETAINING WALLSF $60.00 660.0 39,600.00$ 660.0 39,600.00$ 1320 79,200.00$ 63 15" RC PIPE APRONEACH $2,200.00 3.0 6,600.00$ 3.0 6,600.00$ 6 13,200.00$ 64 15" RC PIPE SEWER, CLASS VLF $80.00 87.5 7,000.00$ 87.5 7,000.00$ 175 14,000.00$ 65 2' X 3' CB, INCL RINGS & CASTINGEACH $4,000.00 1.0 4,000.00$ 1.0 4,000.00$ 2 8,000.00$ 66 6" CONCRETE PEDESTRIAN RAMP WITH TRUNCATED DOMES EACH $5,000.00 3.0 15,000.00$ 3.0 15,000.00$ 6 30,000.00$ 67 INSTALL SALVAGED TOPSOILCY $10.00 1000.0 10,000.00$ 1000.0 10,000.00$ 2000 20,000.00$ 68 DECIDUOUS TREE 2.0" CAL B&BTREE $600.00 15.0 9,000.00$ 15.0 9,000.00$ 30 18,000.00$ 69 HYDROMULCH, SEED, FERTILIZERSY $3.00 4115.0 12,345.00$ 4115.0 12,345.00$ 8230 24,690.00$ 70 LANDSCAPING ALLOWANCELS $15,000.00 0.5 7,500.00$ 0.5 7,500.00$ 1 15,000.00$ 71 WATER FOR TURF ESTABLISHMENTMGAL $50.00 140.0 7,000.00$ 140.0 7,000.00$ 280 14,000.00$ 72 STORMWATER MANAGEMENTEACH $25,000.00 1.5 37,500.00$ 1.5 37,500.00$ 3 75,000.00$ 285,141.67$ 285,141.67$ -$ 570,283.33$ 42,771.25$ 42,771.25$ 85,542.50$ 327,912.92$ 327,912.92$ -$ 655,825.83$ 65,582.58$ 65,582.58$ 131,165.17$ 7,500.00$ 7,500.00$ 15,000.00$ 400,995.50$ 400,995.50$ 801,991.00$ 667,033.49$ 693,647.10$ 1,360,680.59$ 20,079.00$ 8,211.00$ 28,290.00$ 36,570.00$ 30,084.00$ 66,654.00$ 62,075.16$ 64,608.84$ 126,684.00$ PART 5: TWIN LAKE TRAIL 400,995.50$ 400,995.50$ 801,991.00$ 1,186,753.15$ 1,197,546.44$ 2,384,299.59$ PROJECT TOTAL PART 6: TWIN LAKE TRAILPART 5: TRAILPART 6: TWIN LAKE TRAIL - CONSTRUCTION SUBTOTAL15% CONTINGENCYTOTAL CONSTRUCTION PART 6: TWIN LAKE SIDEWALK20% ENGINEERINGGEOTECHNICAL(CV) - COMPACTED VOLUME(LV) - LOOSE VOLUMETOTALNOTES: (P) - PLAN QUANTITY(EV) - EXCAVATED VOLUMEPART 1: STREETSPART 2: SANITARY SEWERPART 3: WATERMAINPART 4: STORM SEWERPROJECT TOTALLITTLE CANADA VADNAIS HEIGHTSPage 3 of 3Page 11 of 13
|