HomeMy WebLinkAboutFinal Design BudgetVillage of Cayuga Heights Cayuga Heights Road Culvert Right Sizing
2019 CFA Grant vs Final Design Budget
Culvert #
L
o�T
4
4A
6
7
I7Dlverslon
�N 8
9
10
11
Replacement Culvert Description Estimated Construction Cost
2019 CFA Grant Preliminary Design 2019 CFA Grant Preliminary Design Size Reduction
Ranlara JA" r'MP with 55 Rpnlarp 74" CIVIR with JdQ fggj I " HOPE &
feet of 42" HOPE
2 Storm Mar holes
$ 35,004 $
Replace 24" HDPE with
Replace 24" HOPE with 42" HDPE and 3
42' HDPE and 2 Storm
Storm Manholes
Manholes
$ 161,142 $
Replace 24" with 48"
Replace 24" & 36" Steel with 60" HDPE and
HDPE and 2 Storm
2 Storm Manholes
Manholes
$ 139,858 $
Replace 24" Steel with
Replace 24/18" Steel with 36" HDPE and 1
Steel Pipe -Arch 57"x38"
Storm Manhole
$ 29,974 $
Replace 18" HDPE with
Replace 18" & 24" with 48" HOPE and 2
36" HDPE and 2 Storm
Storm Manhole
Manholes
$ 89,985 $
Install 308 LF of 24" HDPE and 2 Storm
NA
Manholes between Culverts 97 & #8
S S
Replace 24" Steel with
Replace 24" Steel with 24" HDPE and 1
Steel Pipe -Arch 42"x29"
Storm Manhole
$ 23,828 $
Replace Steel Pipe -Arch
Replace Steel Pipe -Arch 35"x24" with Steel
35"x24" with Steel Pipe
Pipe -Arch 71"x47"
Arch 57"x38"
$ 29,292 $
Replace 30" Steel with
Replace 30" Steel with 60" HDPE and Storm
Steel Pipe -Arch 71"x47"
Manhole
$ 44,278 $
Replace 18" HOPE with
Replace 15" HDPE with 30" HDPE and Storm
Steel Pipe -Arch 57"x38"
Manhole
$ 42,407 $
SUBTOTAL CONSTRUCTION $ 595,768 $
Change from previous estimate
NA $
109,490 $ 109,490 $
123,082 $ 99,425 S
181,255 $ 149,060 $
45,604 $ 34,942 $
Significant Changes (Size Reduction -Update)
Final Design
Bedrock is deeper than on V
Snall assumed.
P -
93,882
Stone headwall added. No change in bedrock.
1ol,zss
Stone headwall added. Bedrock is deeper than
originally assumed,
149,577
Stone headwall added. Bedrock depth is similar to what
was originally -,assumed:
44,092 _
Stone headwall added. Bedrock depth is deeper than "
originally assumed.
98,008 $ 66,969 $ 72,337 yr
No significant change.
Stone headwall added.- Bedrock is deeoet than
originally assumed.
42,267
$
42,267 $
38,415
Stone headwall added. No significant change in
assumed bedrock depth.
80,033
$
45,383 $
S3,781
Stone headwall added. Bedrock should be deeper than
originally assumed.
89,239
S
64,262 $
65,767
Stone headwall added. Bedrock is deeperthan
originally assumed.
54.152
S
33.006, $
35,092
888,082
,$
703,754
719,152
292,314
$
184,327.55 $ \
15,398
T,G. Miller, P.C. 1 10/20/2021