|
4mn�aalptP1111�OBii_p11Fo1olGoaPeali'ae ABnem,rt Ir%b19AB3_fr6Q TlLnape,txkx
<br />SRF Gorm" G up, Irc.
<br />By. AG
<br />CKO BY: NW
<br />ITEM NO.
<br />ITEM DESCRIPTION
<br />EXHIBIT A - ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COST
<br />Wayzata Blvd (CSAH 112) - Phase 1
<br />Hennepin County PTOJ- NO. 091101, SAP 027-712-001
<br />100% Cost Estimate
<br />BASE BID ALTERNATE BI[
<br />SAP 027-712-001NON NON NON
<br />PROJECT TOTAL COUNTY TURNBACK FUND SAP 027-712-001 PARTIC PAYING SAP 027-712-001 NON SAP 027-712-001
<br />ESTIMATED PARTICIPATING PARTICIPATING PARTICIPATING
<br />UNIT UNIT COST BASE+ALTERNATE ROADWAY STORM SEWER HENNEPIN CO. (100%) HENNEPIN CO. (100%) HENNEPIN CO. (33%)
<br />(A) ORONO HENNEPIN CO.
<br />(B) 100% ORONO [fi7%} ( ) LONG LAKE {677%}%)
<br />LONG LAKE (100%) LONG LAKE {101)%)
<br />-
<br />2562.502
<br />2582.502
<br />2582.502
<br />2582.502
<br />2582.502
<br />2582.502
<br />2562.502
<br />2562.502
<br />2582.502
<br />2582.502
<br />2582.503
<br />2582.503
<br />4" SOLID LINE EPDXY
<br />S" SOLID LINE EPDXY
<br />24" SOLID LINE EPDXY
<br />4"DBLE SOLID LINE EPDXY
<br />4" SOLID LINE EPDXY GR IN
<br />6" SOLID LINE EPDXY GR IN
<br />24" SOLID LINE EPDXY GR IN
<br />4" BROKEN LINE EPDXY GR IN
<br />8" DOTTED LINE EPDXY GRIN
<br />4" DBLE SOLID LINE EPDXY GR IN
<br />CROSSWALK EPDXY
<br />CROSSWALK PREF THERMO GR INS
<br />L F
<br />L F
<br />L F
<br />L F
<br />L F
<br />L F
<br />L F
<br />L F
<br />L F
<br />L F
<br />SF
<br />F
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />S
<br />0-50T
<br />0.60
<br />6.59
<br />0.70
<br />0.60
<br />0,60
<br />1200
<br />1.50
<br />10.20
<br />0.90
<br />4.50
<br />13.00
<br />2270
<br />2250
<br />380
<br />2560
<br />9050
<br />7660
<br />1360
<br />f050
<br />90
<br />7330
<br />270
<br />1730
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />1,135.00
<br />1,350.00
<br />2,340.00
<br />1,792.00
<br />5,430.00
<br />4,596.00
<br />1137320.001
<br />1,575.00
<br />918.00
<br />6,597.00
<br />1,215.00
<br />22,490.00
<br />2270
<br />2250
<br />360
<br />2560
<br />9050
<br />7660
<br />1360
<br />1050
<br />90
<br />7330
<br />270
<br />1730
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />1,135.00
<br />1,350.00
<br />2,340.00
<br />1,79200
<br />5,430.00
<br />4,596.00
<br />16,320.00
<br />1,575.00
<br />918.00
<br />6,597.00
<br />1,215.00
<br />22,490,00
<br />.......
<br />. _.,..,...,
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />..e...nr.I I i r
<br />I / MUUIY i
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />DUAN PITY AMi
<br />$
<br />S
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />48,000,00
<br />0.5 $
<br />SUBTOTAL
<br />0.5 $ 24,000.00
<br />$
<br />S 48,000.00 0.5
<br />12,891,724.35
<br />48,000.00
<br />$10,330,809,35
<br />24,000.00
<br />$1,017,962.00
<br />TEMP SYSTEM A (112@BROWN) - CABINET SYS
<br />$285,250.50
<br />$127
<br />COUNTY FURNISHED SIGNAL ITEMS (NOT INCLUDED IN
<br />CONTINGENCY OR SUBTOTALS BELOW)
<br />SYSTEM A(112®BROWN)-CABINET, CONTROLLER, VIDEO SYS
<br />S 48,000.00 0.5
<br />$
<br />48,000,00
<br />0.5 $
<br />24,000.00
<br />0.5 $ 24,000.00
<br />SYSTEM B (1120LAKE) - CABINET, CONTROLLER, VIDEO SYS
<br />S 48,000.00 0.5
<br />$
<br />48,000.00
<br />0.5 $
<br />24,000.00
<br />0.5 S 24,000,00
<br />TEMP SYSTEM A (112@BROWN) - CABINET SYS
<br />$ 22,000.00 1
<br />$
<br />22,000.00
<br />1 S
<br />22,000.00
<br />$
<br />TEMP SYSTEM B
<br />(112@WILLOW) -CABINET, CONTROLLER, VIDEO SYS
<br />$ 48,000.00 1
<br />S
<br />48,000.00
<br />1 $
<br />45,000.00
<br />$166,000_00
<br />$118,000.00
<br />$48,000.00
<br />BASE BID SUBTOTAL
<br />ALTERNATE BID SUBTOTAL
<br />BASE + ALTERNATE BID TOTAL
<br />BASE BID: TURNBACK TOTAL
<br />$11,348,791.35
<br />BASE BID: STATE AID PARTICIPATING TOTAL
<br />BASE BID: NON PARTICIPATING TOTAL
<br />$285,250.60
<br />ALTERNATE BID: NON PARTICIPATING TOTAL
<br />NOTES
<br />(P) DENOTES PLAN QUANTITY
<br />(1) SANITARY MANHOLES
<br />(2) STORM SEWER MANHOLES OR CATCH BASINS
<br />(3) TO BE USED ON BOTH 4" CONCRETE WALK AND 6- CONCRETE WAL K IN AREAS INDICATED ON THE STREETSCAPE PLANS & DETAILS
<br />(4) TO BE USED FOR ANTI -SEEP COLLARS IN LOCATIONS DESIGNATED ON THE DRAINAGE PLANS AND SANITARY I WATERMAIN PLANS & DETAILS
<br />(5) USED FOR DEWATERING LONG LAKE FOR REINFORCED SOIL SLOPE CONSTRUCTION
<br />(6) USED FOR MOBILIZATION AND DE-MOBILEZATION OF CONTAMINATED GROUNDWATER TREATMENT EQUIPMENT FOR LAKE STREET AND BROWN ROAD INTERSECTIONS
<br />(7) USED FOR DEWATERING OF CONTAMINATED GROUNDWATER AT LAKE STREET INTERSECTION
<br />(S) ITEM TO BE USED UPON THE REQUEST OF THE ENGINEER
<br />(9) SEE STREETSCAPE PLANS & DETAILS FOR LOCATIONS
<br />(10) SEE RETAINING WALL PLANS & DETAILS FOR LOCATIONS
<br />(11) FENCE SHALL BE COLOR BLACK AND INCLUDE A TOP RAIL, SEE SPECIAL PROVISIONS.
<br />(12) USED FOR DEWATERING OF CONTAMINATED GROUNDWATER AT BROWN ROADNIRGINIA STREET INTERSECTIONS
<br />(13) INCLUDES ALL ITEMS FOR TRAFFIC CONTROL, DETOURS AND STAGES AND ANY OTHER ITEMS AS DEEMED NECESSARY FOR TRAFFIC CONTROL BY THE ENGINEER UNLESS OTHER PAY ITEMS ARE INCLUDED IN THE PLAN
<br />(14) SEE REINFORCED SOIL SLOPE PLANS & DETAILS FOR LOCATION
<br />(15) STORMWATER TREATMENT DEVICE (GRIT CHAMBER)
<br />(16) FOR TEMPORARY COFFERDAMS IN LONG LAKE TO CONSTRUCT REINFORCED SOIL SLOPE
<br />1. DENOTES WATER AND SANITARY ITEMS DESIGNED BY THE CITY OF LONG LAKE
<br />FUNDING NOTES
<br />(A) TRAIL & LIGHTING: HENNEPIN COUNTY STATE AID (50%), HENNEPIN COUNTY STATE AID -MUNICIPAL (50%)
<br />SIGNAL SYSTEM A: TURNBACK (50%), HENNEPIN COUNTY STATE AID (25%), HENNEPIN COUNTY STATE AID -MUNICIPAL (25%)
<br />SIGNAL SYSTEM B: TURNBACK (50%), HENNEPIN COUNTY STATE AID -MUNICIPAL (50%)
<br />(B) HENNEPIN COUNTY FIBER- IT
<br />PAGE 6 OF 6
<br />10 $97,789.70 $19,809.201 $273,733.701 — $656,662.00 $81,697.9C
<br />$12,810,026.45
<br />$12,891,724.35
<br />175,984.60
<br />$81,697
<br />$81,697.90
<br />Hennepin County Agreement PW 25-32-16
<br />Exhibit "A", Sheet 8 of 8
<br />
|