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 NOTES ITEM NO. ITEM DESCRIPTION UNIT UNIT COST PROJECT TOTAL QUANTITY AMOUNT BASE BID STATE AID PARTICIPATING 027-712-002 TURNBACK PARTICIPATING COUNTY (50%) COUNTY (50%) ROADWAY STORM SEWER ORONO (50%) LONG LAKE (50%) SAP 152-020-012 QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT NON PARTICIPATING COUNTY (100%) LONG LAKE (100%) QUANTITY AMOUNT QUANTITY AMOUNT 2106.507 EXCAVATION - SUBGRADE (P) C Y $ 13.50 24173.00 $ 326,335.50 24173 $ 326,335.50 $ $ $ $ $ 2106.522 SELECT GRANULAR EMBANKMENT (CV) (P) C Y $ 23.00 25200.00 $ 579,600.00 25200 $ 579,600.00 $ $ $ $ $ 2106.522 SELECT GRANULAR EMBANKMENT MOD 7% (CV) C Y $ 28.00 15561.00 $ 435,708.00 15561 $ 435,708.00 $ $ $ $ $ 2106.522 SELECT GRANULAR EMBANKMENT MOD 10% (CV) (P) C Y $ 30.00 520.00 $ 15,600.00 520 $ 15,600.00 $ $ $ $ $ 2106.523 COMMON EMBANKMENT (CV) (P) C Y $ 6.50 13422.00 $ 87,243.00 12931 $ 84,051.50 $ 491 $ 3,191.50 $ $ $ 2118.607 AGGREGATE SURFACING (CV) CLASS 6 (P) C Y $ 40.00 200.00 $ 8,000.00 200 $ 8,000.00 $ $ - $ $ $ 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR $ 150.00 180.00 $ 27,000.00 180 $ 27,000.00 $ $ - $ $ $ 2211.503 AGGREGATE BASE (CV) CLASS 6 (P) C Y $ 32.00 10040.00 $ 321,280.00 8880 $ 284,160.00 $ 580 $ 18,560.00 470 $ 15,040.00 $ 110 $ 3,520.00 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y $ 10.00 380.00 $ 3,800.00 380 $ 3,800.00 $ $ - $ $ $ - 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B) TON $ 85.00 270.00 $ 22,950.00 270 $ 22,950.00 $ $ $ $ $ - 2360.501 TYPE SP 12.5 WEARING COURSE MIX (3,C) TON $ 70.00 7380.00 $ 516,600.00 7280 $ 509,600.00 $ $ $ $ 100 $ 7,000.00 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,B) TON $ 65.00 9400.00 $ 611,000.00 9300 $ 604,500.00 $ $ $ $ 100 $ 6,500.00 (5) 2402.583 ORNAMENTAL METAL RAILING TYPE SPECIAL 1 L F $ 180.00 410.00 $ 73,800.00 410 $ 73,800.00 $ $ $ $ $ - (5) 2411.511 STRUCTURE EXCAVATION CLASS U C Y $ 20.00 887.00 $ 17,740.00 887 $ 17,740.00 $ $ $ $ $ 2411.601 RECONSTRUCT WALL LS $ 4,500.00 1.00 $ 4,500.00 1 $ 4,500.00 $ $ $ $ $ (5) 2411.618 PREFABRICATED MODULAR BLOCK WALL (P) SF $ 52.00 3100.00 $ 161,200.00 3100 $ 161,200.00 $ $ $ $ $ 2451.507 GRANULAR BEDDING (CV) C Y $ 25.00 11.20 $ 280.00 $ - 11.2 $ 280,00 $ $ $ $ 2501.515 12" RC PIPE APRON EACH $ 500.00 2.00 $ 1,000.00 $ 2 $ 1,000.00 $ $ $ $ 2501.515 15" RC PIPE APRON EACH $ 550.00 9.00 $ 4,950.00 $ 9 $ 4,950.00 $ $ $ $ 2501.515 21" RC PIPE APRON EACH $ 650.00 1.00 $ 650.00 $ 1 $ 650.00 $ $ $ $ 2501.515 24" RC PIPE APRON EACH $ 700.00 4.00 $ 2,800.00 $ 4 $ 2,800.00 $ $ $ $ 2501.515 36" RC PIPE APRON EACH $ 1,100.00 1.00 $ 1,100.00 $ 1 $ 1,100.00 $ $ $ $ 2501.515 42" RC PIPE APRON EACH $ 1,300.00 2.00 $ 2,600.00 $ 2 $ 2,600.00 $ $ $ $ 2501.525 44" SPAN RC PIPE -ARCH APRON EACH $ 1,200.00 2.00 $ 2,400.00 $ 2 $ 2,400.00 $ $ $ $ 2501.569 15" RC SAFETY APRON EACH $ 650.00 2.00 $ 1,300.00 $ 2 $ 1,300.00 $ $ $ $ 2501.569 24" RC SAFETY APRON EACH $ 750.00 1.00 $ 750.00 $ 1 $ 750.00 $ $ $ $ 2501.602 TRASH GUARD FOR 12" PIPE APRON EACH $ 225.00 2.00 $ 450.00 $ 2 $ 450.00 $ $ $ $ 2501.602 TRASH GUARD FOR 15" PIPE APRON EACH $ 250.00 4.00 $ 1,000.00 $ 4 $ 1,000.00 $ $ $ $ 2501.602 TRASH GUARD FOR 21" PIPE APRON EACH $ 400.00 1.00 $ 400.00 $ 1 $ 400.00 $ $ $ $ 2501.602 TRASH GUARD FOR 24" PIPE APRON EACH $ 500.00 1.00 $ 500.00 $ 1 $ 500.00 $ $ $ $ 2502.521 4" TP PIPE DRAIN L F $ 7.00 50.00 $ 350.00 50 $ 350.00 $ - $ $ $ $ 2502.541 4" PERF TP PIPE DRAIN L F $ 7.00 8364.00 $ 58,548.00 8364 $ 58,548.00 $ $ $ $ $ - 2503.511 8" PVC SDR 35 SANITARY SEWER PIPE L F $ 35.00 620.00 $ 21,700.00 $ - $ $ $ $ 620 $ 21,700.00 2503.511 8" PVC SDR 26 SANITARY SEWER PIPE L F $ 75.00 315.00 $ 23,625.00 $ $ $ $ $ 315 $ 23,625.00 2503.511 4" PVC SANITARY SEWER SERVICE PIPE L F $ 30.00 200.00 $ 6,000.00 $ $ - $ $ $ 200 $ 6,000.00 2503.521 44" SPAN RC PIPE -ARCH SEWER CL IIA L F $ 110.00 137.00 $ 15,070.00 $ 137 $ 15,070.00 $ $ $ $ - 2503.541 12" RC PIPE SEWER DES 3006 CL V L F $ 40.00 36.00 $ 1,440.00 $ 36 $ 1,440.00 $ $ $ $ - 2503.541 15" RC PIPE SEWER DES 3006 CL V L F $ 42.00 4068.00 $ 170,856.00 $ 3782 $ 158,844.00 $ $ $ 286 $ 12,012.00 2503.541 18" RC PIPE SEWER DES 3006 L F $ 36.00 106.00 $ 3,816.00 $ 106 $ 3,816.00 $ $ $ $ - 2503.541 21" RC PIPE SEWER DES 3006 L F $ 40.00 497.00 $ 19,880.00 $ 497 $ 19,880.00 $ $ $ $ 2503.541 24" RC PIPE SEWER DES 3006 L F $ 45.00 202.00 $ 9,090.00 $ 202 $ 9,090.00 $ $ $ $ 2503.541 24" RC PIPE SEWER DES 3006 CL IV L F $ 55.00 40.00 $ 2,200.00 $ 40 $ 2,200.00 $ $ $ $ 2503.541 30" RC PIPE SEWER DES 3006 L F $ 55.00 301.00 $ 16,555.00 $ 301 $ 16,555.00 $ $ $ $ 2503.541 36" RC PIPE SEWER DES 3006 L F $ 70.00 437.00 $ 30,590.00 $ 437 $ 30,590.00 $ $ $ $ 2503.541 42" RC PIPE SEWER DES 3006 L F $ 85.00 94.00 $ 7,990.00 $ 94 $ 7,990.00 $ $ $ $ - 2503.601 BY-PASS PUMPING LS $ 20,000.00 1.00 $ 20,000.00 $ $ - $ $ $ 1 $ 20,000.00 2503.602 RECONNECT TO EXISTING SANITARY SEWER SER EACH $ 300.00 7.00 $ 2,100.00 $ $ $ $ $ 7 $ 2,100.00 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH $ 1,500.00 8.00 $ 12,000.00 $ $ - $ $ $ 8 $ 12,000.00 2503.602 CONNECT TO EXISTING STORM SEWER EACH $ 700.00 1.00 $ 700.00 $ 1 $ 700.00 $ $ $ $ - 2503.602 8" X 4" PVC WYE EACH $ 400.00 7.00 $ 2,800.00 $ $ - $ $ $ 7 $ 2,800.00 2503.602 PIPE JOINT REPAIR EACH $ 7,500.00 4.00 $ 30,000.00 $ $ $ $ $ 4 $ 30,000.00 2503.603 16" SPLIT STEEL CASING PIPE L F $ 200.00 20.00 $ 4,000.00 20 $ 4,000.00 $ $ $ $ $ - 2503.603 8" CURED -IN-PLACE PIPE SYSTEM L F $ 25.00 950.00 $ 23,750.00 $ - $ - $ $ $ 950 $ 23,750.00 2503.603 SANITARY SEWER MANHOLE CASTING EACH $ 700.00 11.00 $ 7,700.00 $ $ $ $ $ 11 $ 7,700.00 2504.601 TEMPORARY WATER SERVICE LS $ 40,000.00 1.00 $ 40,000.00 $ $ $ $ $ 1 $ 40,000.00 PAGE 2 OF 5 Last Update: 04/13/17