07-24-2017 Council Work Session Packet

Home Browse Search

C:\Userstm aas\Desktop\9275_SEQ_Transport.)dsx SRF Consulting Group, Inc. By: BJM CKD BY: AK ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COST Wayzata Blvd (CSAH 112) - Phase 2 Hennepin County Proj. No. 091102 90% Cost Estimate BASE BID STATE AID PARTICIPATING 027-712-002 Work Session Exhibit B NOTES ITEM NO. ITEM DESCRIPTION UNIT UNIT COST PROJECT TOTAL TURNBACK PARTICIPATING ROADWAY STORM SEWER COUNTY (50%) ORONO (50%) SAP 152-020-012 COUNTY (50%) LONG LAKE (50%) NON PARTICIPATING COUNTY 100%) LONG LAKE (100%) QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT 2021.501 MOBILIZATION LS $ 350,000.00 1.00 $ 350,000.00 0.79 $ 276,500.00 0.08 $ 28,000.00 0.02 $ 7,000.00 0.01 $ 3,500.00 0.01 $ 3,500.00 0.09 $ 31,500.00 2031.501 FIELD OFFICE TYPE D EACH $ 60,000.00 1.00 $ 60,000.00 0.79 $ 47,400.00 0.08 $ 4,800.00 0.02 $ 1,200.00 0.01 $ 600.00 0.01 $ 600.00 0.09 $ 5,400.00 2031.503 FIELD LABORATORY TYPE D EACH $ 15,000.00 1.00 $ 15,000.00 0.79 $ 11,850.00 0.08 $ 1,200.00 0.02 $ 300.00 0.01 $ 150.00 0.01 $ 150.00 0.09 $ 1,350.00 2101.501 CLEARING (P) ACRE $ 5,000.00 3.50 $ 17,500.00 3.5 $ 17,500.00 $ - $ - $ - $ - $ - 2101.502 CLEARING TREE $ 150.00 13.00 $ 1,950.00 13 $ 1,950.00 $ $ $ $ $ 2101.506 GRUBBING (P) ACRE $ 3,000.00 3.50 $ 10,500.00 3.5 $ 10,500.00 $ $ $ $ $ 2101.507 GRUBBING TREE $ 100.00 13.00 $ 1,300.00 13 $ 1,300.00 $ $ $ $ $ 2102.502 PAVEMENT MARKING REMOVAL L F $ 1.00 225.00 $ 225.00 225 $ 225.00 $ $ $ $ $ (9) 2103.501 BUILDING REMOVAL A LS $ 2,500.00 1.00 $ 2,500.00 1 $ 2,500.00 $ $ $ $ $ - 2104.501 REMOVE WATER MAIN L F $ 13.50 846.00 $ 11,421.00 $ - $ $ $ $ 846 $ 11,421.00 2104.501 REMOVE SEWER PIPE (STORM) L F $ 17.50 1708.00 $ 29,890.00 1708 $ 29,890.00 $ $ $ $ $ - 2104.501 REMOVE SEWER PIPE (SANITARY) L F $ 15.00 966.00 $ 14,490.00 $ - $ $ $ $ 966 $ 14,490.00 2104.501 REMOVE CURB & GUTTER (P) L F $ 3.00 725.00 $ 2,175.00 725 $ 2,175.00 $ $ $ $ $ - 2104.501 REMOVE BITUMINOUS CURB (P) L F $ 2.00 930.00 $ 1,860.00 930 $ 1,860.00 $ $ $ $ $ 2104.501 REMOVE STONE RETAINING WALL L F $ 8.00 75.00 $ 600.00 75 $ 600.00 $ $ $ $ $ 2104.501 REMOVE CHAIN LINK FENCE L F $ 10.00 120.00 $ 1,200.00 120 $ 1,200.00 $ $ $ $ $ 2104.501 REMOVE WOOD FENCE L F $ 7.00 210.00 $ 1,470.00 210 $ 1,470.00 $ $ $ $ $ 2104.501 REMOVE CABLE GUARDRAIL (P) L F $ 4.50 110.00 $ 495.00 110 $ 495.00 $ $ $ $ $ 2104.501 REMOVE GUARDRAIL -PLATE BEAM L F $ 4.00 1696.00 $ 6,784.00 1696 $ 6,784.00 $ $ $ $ $ - 2104.501 REMOVE STEEL CASING L F $ 38.00 121.00 $ 4,598.00 $ - $ $ $ $ 121 $ 4,598.00 2104.501 REMOVE SANITARY SERVICE PIPE L F $ 18.00 63.00 $ 1,134.00 $ $ $ $ $ 63 $ 1,134.00 2104.501 REMOVE WATER SERVICE PIPE L F $ 18.00 91.00 $ 1,638.00 $ $ $ $ $ 91 $ 1,638.00 2104.501 REMOVE BOX CULVERT (P) L F $ 85.00 81.00 $ 6,885.00 81 $ 6,885.00 $ $ $ $ $ - 2104.503 REMOVE CONCRETE MEDIAN (P) SF $ 1.00 2100.00 $ 2,100.00 2100 $ 2,100.00 $ $ $ $ $ 2104.503 REMOVE BITUMINOUS MEDIAN (P) SF $ 1.00 2030.00 $ 2,030.00 2030 $ 2,030.00 $ $ $ $ $ 2104.503 REMOVE BITUMINOUS DRIVEWAY PAVEMENT (P) SF $ 0.60 14690.00 $ 8,814.00 14690 $ 8,814.00 $ $ $ $ $ 2104.505 REMOVE PAVEMENT (P) S Y $ 9.50 13750.00 $ 130,625.00 13750 $ 130,625.00 $ $ $ $ $ 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT (P) S Y $ 9.00 65.00 $ 585.00 65 $ 585.00 $ $ $ $ $ - 2104.505 REMOVE BITUMINOUS PAVEMENT (P) S Y $ 5.00 19840.00 $ 99,200.00 19415 $ 97,075.00 $ $ $ $ 425 $ 2,125.00 2104.509 REMOVE PIPE APRON EACH $ 300.00 25.00 $ 7,500.00 25 $ 7,500.00 $ $ $ $ $ - 2104.509 REMOVE MISCELLANEOUS STRUCTURES EACH $ 300.00 2.00 $ 600.00 2 $ 600.00 $ $ $ $ $ 2104.509 REMOVE ANCHORAGE ASSEMBLY -CABLE EACH $ 250.001 2.00 $ 500.00 2 $ 500.00 $ $ $ $ $ 2104.509 REMOVE ANCHORAGE ASSEMBLY -PLATE BEAM EACH $ 250.00 8.00 $ 2,000.00 8 $ 2,000.00 $ $ $ $ $ - (1) 2104.509 REMOVE MANHOLE EACH $ 400.00 6.00 $ 2,400.00 $ - $ $ $ $ 6 $ 2,400.00 2104.509 REMOVE GATE VALVE & BOX EACH $ 200.00 10.00 $ 2,000.00 $ $ $ $ $ 10 $ 2,000.00 2104.509 REMOVE CURB STOP & BOX EACH $ 150.00 5.00 $ 750.00 $ $ $ $ $ 5 $ 750.00 2104.509 REMOVE HYDRANT EACH $ 600.00 2.00 $ 1,200.00 $ - $ $ $ $ 2 $ 1,200.00 (2) 2104.509 REMOVE DRAINAGE STRUCTURE EACH $ 400.00 5.00 $ 2,000.00 5 $ 2,000.00 $ $ $ $ $ - 2104.509 REMOVE MARKER EACH $ 12.50 24.00 $ 300.00 24 $ 300.00 $ $ $ $ $ 2104.509 REMOVE SIGN TYPE C EACH $ 32.00 51.00 $ 1,632.00 51 $ 1,632.00 $ $ $ $ $ 2104.509 REMOVE ENERGY ABSORBING TERMINAL EACH $ 500.00 5.00 $ 2,500.00 5 $ 2,500.00 $ $ $ $ $ 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F $ 5.00 5120.00 $ 25,600.00 5120 $ 25,600.00 $ $ $ $ $ 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F $ 2.40 2015.00 $ 4,836.00 2015 $ 4,836.00 $ $ $ $ $ 2104.523 SALVAGE HYDRANT & VALVE EACH $ 700.00 3.00 $ 2,100.00 3 $ 2,100.00 $ $ $ $ $ 2104.523 SALVAGE BOULDER EACH $ 60.00 8.00 $ 480.00 8 $ 480.00 $ $ $ $ $ - 2104.523 SALVAGE SIGN TYPE C EACH $ 32.00 26.00 $ 832.00 23 $ 736.00 $ $ $ $ 3 $ 96.00 2104.523 SALVAGE SIGN TYPE D EACH $ 150.00 1.00 $ 150.00 1 $ 150.00 $ $ $ $ $ - 2104.523 SALVAGE SIGN TYPE SPECIAL EACH $ 80.00 8.00 $ 640.00 8 $ 640.00 $ $ $ $ $ 2104.602 RELOCATE BENCH EACH $ 700.00 1.00 $ 700.00 1 $ 700.00 $ $ $ $ $ 2104.602 SALVAGE DYNAMIC SPEED DISPLAY SIGN EACH $ 800.00 1.00 $ 800.00 1 $ 800.00 $ $ $ $ $ (3) 2105.601 DEWATERING LS $ 35,000.00 1.00 $ 35,000.00 1 $ 35,000.00 $ $ $ $ $ - 2105.604 GEOTEXTILE FABRIC TYPE VI S Y $ 2.80 38790.00 $ 108,612.00 38365 $ 107,422.00 $ $ $ $ 425 $ 1,190.00 2106.501 EXCAVATION - COMMON (P) C Y $ 13.501 16944.00 $ 228,744.00 16776 $ 226,476.00 $ 168 $ 2,268.00 $ $ $ - 2106.505 EXCAVATION - MUCK C Y $ 15.001 13189.00 1 $ 197,835.00 13189 $ 197,835.00 $ $ - $ $ $ PAGE 1 OF 5 Last Update: 04/13/17