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 2504.602 CONNECT TO EXISTING WATER MAIN EACH $ 1,500.00 6.00 $ 9,000.00 $ $ $ $ $ 6 $ 9,000.00 2504.602 CONNECT TO EXISTING WATER SERVICE EACH $ 500.00 5.00 $ 2,500.00 $ - $ $ $ $ 5 $ 2,500.00 2504.602 INSTALL HYDRANT & VALVE EACH $ 2,500.00 3.00 $ 7,500.00 3 $ 7,500.00 $ $ $ $ $ - 2504.602 ADJUST GATE VALVE EACH $ 400.00 2.00 $ 800.00 2 $ 800.00 $ $ $ $ $ 2504.602 ADJUST VALVE BOX -WATER EACH $ 250.00 16.00 $ 4,000.001 16 $ 4,000.00 $ $ $ $ $ - 2504.602 1" CORPORATION STOP EACH $ 550.00 5.00 $ 2,750.00 $ - $ $ $ $ 5 $ 2,750.00 2504.602 6" GATE VALVE & BOX EACH $ 2,500.00 4.00 $ 10,000.00 $ $ $ $ $ 4 $ 10,000.00 2504.602 8" GATE VALVE & BOX EACH $ 2,800.00 11.00 $ 30,800.00 $ $ $ $ $ 11 $ 30,800.00 2504.602 1" CURB STOP & BOX EACH $ 550.00 5.00 $ 2,750.00 $ $ $ $ $ 5 $ 2,750.00 2504.602 HYDRANT ASSEMBLY EACH $ 5,500.00 4.00 $ 22,000.00 $ $ $ $ $ 4 $ 22,000.00 (4) 2504.603 INSPECTION HOLE L F $ 90.00 100.00 $ 9,000.00 100 $ 9,000.00 $ $ $ $ $ - 2504.603 1" TYPE K COPPER PIPE L F $ 20.00 86.00 $ 1,720.00 $ - $ $ $ $ 86 $ 1,720.00 2504.603 8" C-900 WATER MAIN L F $ 90.00 1450.00 $ 130,500.00 $ $ $ $ $ 1450 $ 130,500.00 2504.603 8" C-900 WATER MAIN (PIPE BURST) L F $ 90.00 750.00 $ 67,500.00 $ $ $ $ $ 750 $ 67,500.00 2504.603 6" DIP WATER MAIN L F $ 60.00 40.00 $ 2,400.00 $ $ $ $ $ 40 $ 2,400.00 2504.604 4" POLYSTYRENE INSULATION S Y $ 40.00 78.10 $ 3,124.00 $ 78.1 $ 3,124.00 $ $ $ $ - 2504.620 DUCTILE IRON FITTINGS - EPDXY COATED POUND $ 6.50 850.00 $ 5,525.00 $ $ $ $ $ 850 $ 5,525.00 (2) 2506.501 CONST DRAINAGE STRUCTURE DESIGN F L F $ 250.00 88.20 $ 22,050.00 $ 88.2 $ 22,050.00 $ $ $ $ - (2) 2506.501 CONST DRAINAGE STRUCTURE DESIGN G L F $ 300.00 96.40 $ 28,920.00 $ 92.3 $ 27,690.00 $ $ $ 4.1 $ 1,230.00 (2) 2506.501 CONST DRAINAGE STRUCTURE DESIGN H L F $ 250.00 15.40 $ 3,850.00 $ 15.4 $ 3,850.00 $ $ $ $ - (2) 2506.501 CONST DRAINAGE STRUCTURE DESIGN SD -48 L F $ 400.00 75.70 $ 30,280.00 $ 55.1 $ 22,040.00 $ $ $ 20.6 $ 8,240.00 (2) 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 1 $ 300.00 89.10 $ 26,730.00 $ 85.2 $ 25,560.00 $ $ $ 3.9 $ 1,170.00 (2) 2506.501 CONST DRAINAGE STRUCTURE DES 54-4020 L F $ 350.00 12.20 $ 4,270.00 $ 12.2 $ 4,270.00 $ $ $ $ - (2) 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F $ 425.00 43.90 $ 18,657.50 $ 43.9 $ 18,657.50 $ $ $ $ (2) 2506.501 CONST DRAINAGE STRUCTURE DES 66-4020 L F $ 500.00 15.50 $ 7,750.00 $ 15.5 $ 7,750.00 $ $ $ $ (2) 2506.501 CONST DRAINAGE STRUCTURE DES 72-4020 L F $ 600.00 20.90 $ 12,540.00 $ 20.9 $ 12,540.00 $ $ $ $ - (1) 2506.501 SANITARY SEWER MANHOLE L F $ 190.00 110.00 $ 20,900.00 $ $ - $ $ $ 110 $ 20,900.00 (2) 2506.516 CASTING ASSEMBLY EACH $ 700.00 87.00 $ 60,900.00 $ 79 $ 55,300.00 $ $ $ 8 $ 5,600.00 (1) 2506.522 ADJUST FRAME & RING CASTING EACH $ 400.00 10.00 $ 4,000.00 10 $ 4,000.00 $ - $ $ $ $ - (1) 2506.602 RECONSTRUCT DRAINAGE STRUCTURE EACH $ 800.00 2.00 $ 1,600.00 2 $ 1,600.00 $ - $ $ $ $ (2) 2506.602 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH $ 10,000.00 1.00 $ 10,000.00 $ - 1 $ 10,000.00 $ $ $ $ (2) & (8) 2506.602 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH $ 4,000.00 8.00 $ 32,000.00 $ 8 $ 32,000.00 $ $ $ $ - (1) 2506.602 CHIMNEY SEAL EACH $ 400.00 11.00 $ 4,400.00 $ $ - $ $ $ 11 $ 4,400.00 2511.501 RANDOM RIPRAP CLASS II C Y $ 70.00 79.70 $ 5,579.00 $ 79.7 $ 5,579.00 $ $ $ $ - 2511.501 RANDOM RIPRAP CLASS III C Y $ 70.00 9.20 $ 644.00 $ 9.2 $ 644.00 $ $ $ $ 2511.515 GEOTEXTILE FILTER TYPE IV S Y $ 3.00 414.20 $ 1,242.60 $ 414.2 $ 1,242.60 $ $ $ $ 2511.602 PLACE BOULDER EACH $ 60.00 8.00 $ 480.00 8 $ 480.00 $ - $ $ - $ $ 2521.501 4" CONCRETE WALK SF $ 5.30 6760.00 $ 35,828.00 4510 $ 23,903.00 $ 1180 $ 6,254.00 1070 $ 5,671.00 $ $ 2521.501 6" CONCRETE WALK SF $ 10.00 2600.00 $ 26,000.00 110 $ 1,100.00 $ 520 $ 5,200.00 1970 $ 19,700.00 $ $ 2521.511 3" BITUMINOUS WALK SF $ 2.50 34310.00 $ 85,775.00 $ - $ 19410 $ 48,525.00 14900 $ 37,250.00 $ $ 2531.501 CONCRETE CURB & GUTTER DESIGN B418 L F $ 21.00 150.00 $ 3,150.00 150 $ 3,150.00 $ $ - $ - $ $ 2531.501 CONCRETE CURB & GUTTER DESIGN 8424 L F $ 18.00 4050.00 $ 72,900.00 4050 $ 72,900.00 $ $ $ $ $ 2531.501 CONCRETE CURB & GUTTER DESIGN B612 L F $ 22.00 60.00 $ 1,320.00 60 $ 1,320.00 $ $ $ $ $ - 2531.501 CONCRETE CURB & GUTTER DESIGN 8618 L F $ 20.00 570.00 $ 11,400.00 170 $ 3,400.00 $ $ $ $ 400 $ 8,000.00 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F $ 18.00 2350.00 $ 42,300.00 2350 $ 42,300.00 $ $ $ $ $ - 2531.501 CONCRETE CURB & GUTTER DESIGN 8824 L F $ 25.00 230.00 $ 5,750.00 230 $ 5,750.00 $ $ - $ $ $ 2531.502 CONCRETE CURB DESIGN V10 L F $ 28.00 230.00 $ 6,440.00 $ - $ 230 $ 6,440.00 $ $ $ 2531.507 5' CONCRETE DRIVEWAY PAVEMENT S Y $ 68.00 95.00 $ 6,460.00 95 $ 6,460.00 $ $ - $ $ $ 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y $ 88.00 22.00 $ 1,936.00 22 $ 1,936.00 $ $ $ $ $ 2531.507 8" CONCRETE DRIVEWAY PAVEMENT S Y $ 72.00 85.00 $ 6,120.00 85 $ 6,120.00 $ $ - $ - $ $ 2531.618 TRUNCATED DOMES SF $ 50.00 246.00 $ 12,300.00 $ - $ 72 $ 3,600.00 174 $ 8,700.00 $ $ 2533.507 PORTABLE PRECAST CONIC BARRIER DES 8337 L F $ 15.00 7420.00 $ 111,300.00 7420 $ 111,300.00 $ $ $ - $ $ 2533.508 RELOCATE PORT PRECAST CONC BAR DES 8337 LF $ 4.001 7340.00 1 $ 29,360.00 7340 $ 29,360.00 $ $ $ $ $ 2540.602 MAIL BOX SUPPORT I EACH $ 230.001 20.00 1 $ 4,600.001 20 $ 4,600.00 $ $ $ $ $ PAGE 3 OF 5 Last Update: 04/13/17