|
C:\Userstm aas\Desktop\9275_SEQ_Transport.)dsx
<br />SRF Consulting Group, Inc.
<br />By: BJM
<br />CKD BY: AK
<br />ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COST
<br />Wayzata Blvd (CSAH 112) - Phase 2
<br />Hennepin County Proj. No. 091102
<br />90% Cost Estimate
<br />NOTES
<br />ITEM NO.
<br />ITEM DESCRIPTION
<br />UNIT
<br />UNIT COST
<br />PROJECT TOTAL
<br />QUANTITY AMOUNT
<br />BASE BID
<br />STATE AID PARTICIPATING 027-712-002
<br />TURNBACK PARTICIPATING
<br />COUNTY (50%) COUNTY (50%)
<br />ROADWAY STORM SEWER ORONO (50%) LONG LAKE (50%)
<br />SAP 152-020-012
<br />QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />NON PARTICIPATING
<br />COUNTY (100%) LONG LAKE (100%)
<br />QUANTITY AMOUNT QUANTITY AMOUNT
<br />2540.602
<br />INFORMATION SIGN SPECIAL
<br />EACH
<br />$
<br />15.00
<br />25.00
<br />$ 375.00
<br />$
<br />-
<br />25 $ 375.00
<br />$
<br />$
<br />$
<br />$
<br />2545.511
<br />LIGHTING UNIT TYPE SPECIAL 1
<br />EACH
<br />$
<br />6,800.00
<br />9.00
<br />$ 61,200.00
<br />9
<br />$
<br />61,200.00
<br />$ -
<br />$
<br />$
<br />$
<br />$
<br />2545.515
<br />LIGHT FOUNDATION DESIGN E MODIFIED
<br />EACH
<br />$
<br />1,230.00
<br />9.00
<br />$ 11,070.00
<br />9
<br />$
<br />11,070.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.521
<br />2" RIGID STEEL CONDUIT
<br />L F
<br />$
<br />27.60
<br />242.00
<br />$ 6,679.20
<br />242
<br />$
<br />6,679.20
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.523
<br />2" NON-METALLIC CONDUIT
<br />L F
<br />$
<br />7.80
<br />1601.00
<br />$ 12,487.80
<br />1601
<br />$
<br />12,487.80
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.523
<br />3" NON-METALLIC CONDUIT
<br />L F
<br />$
<br />9.60
<br />60.00
<br />$ 576.00
<br />60
<br />$
<br />576.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.523
<br />4" NON-METALLIC CONDUIT
<br />L F
<br />$
<br />14.40
<br />56.00
<br />$ 806.40
<br />56
<br />$
<br />806.40
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.531
<br />UNDERGROUND WIRE 1 COND NO 2
<br />L F
<br />$
<br />3.60
<br />793.00
<br />$ 2,854.80
<br />793
<br />$
<br />2,854.80
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.531
<br />UNDERGROUND WIRE 1 COND NO 4
<br />L F
<br />$
<br />1.70
<br />7012.00
<br />$ 11,920.40
<br />7012
<br />$
<br />11,920.40
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.533
<br />DIRECT BURIED LIGHTING CABLE 4 COND NO 4
<br />L F
<br />$
<br />15.50
<br />742.00
<br />$ 11,501.00
<br />742
<br />$
<br />11,501.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.541
<br />SERVICE CABINET -TYPE L1
<br />EACH
<br />$
<br />4,900.00
<br />1.00
<br />$ 4,900.00
<br />1
<br />$
<br />4,900.00
<br />1 $
<br />$
<br />I $
<br />$
<br />$
<br />2545.545
<br />EQUIPMENT PAD B
<br />EACH
<br />$
<br />1,180.00
<br />1.00
<br />$ 1,180.00
<br />1
<br />$
<br />1,180.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2545.553
<br />HANDHOLE
<br />EACH
<br />$
<br />730.00
<br />6.00
<br />$ 4,380.00
<br />6
<br />$
<br />4,380.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.501
<br />TRAFFIC BARRIER DESIGN 88307
<br />LF
<br />$
<br />30.00
<br />113.00
<br />$ 3,390.00
<br />113
<br />$
<br />3,390.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.501
<br />TRAFFIC BARRIER DESIGN B8338
<br />LF
<br />$
<br />24.00
<br />1670.00
<br />$ 40,080.00
<br />1670
<br />$
<br />40,080.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.509
<br />GUIDE POST TYPE B
<br />EACH
<br />$
<br />55.00
<br />32.00
<br />$ 1,760.00
<br />$
<br />32 $ 1,760.00
<br />$
<br />$
<br />$
<br />$
<br />2554.521
<br />ANCHORAGE ASSEMBLY - PLATE BEAM
<br />EACH
<br />$
<br />600.00
<br />3.00
<br />$ 1,800.00
<br />3
<br />$
<br />1,800.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.523
<br />END TREATMENT -TANGENT TERMINAL
<br />EACH
<br />$
<br />2,800.00
<br />7.00
<br />$ 19,600.00
<br />7
<br />$
<br />19,600.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.615
<br />IMPACT ATTENUATOR NO 1
<br />AMBY
<br />$
<br />1,800.00
<br />24.00
<br />$ 43,200.00
<br />24
<br />$
<br />43,200.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.615
<br />IMPACT ATTENUATOR NO 2
<br />AMBY
<br />$
<br />12,500.00
<br />1.00
<br />$ 12,500.00
<br />1
<br />$
<br />12,500.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2554.615
<br />RELOCATE IMPACT ATTENUATOR NO 1
<br />AMBY
<br />$
<br />500.00
<br />32.00
<br />$ 16,000.00
<br />32
<br />$
<br />16,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />(6)
<br />2557.501
<br />WIRE FENCE DESIGN 48-9322
<br />LF
<br />$
<br />30.00
<br />120.00
<br />$ 3,600.00
<br />120
<br />$
<br />3,600.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2557.523
<br />METAL BRACE ASSEMBLY -CHAIN LINK FENCE
<br />EACH
<br />$
<br />300.00
<br />2.00
<br />$ 600.00
<br />2
<br />$
<br />600.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2557.527
<br />ELECTRICAL GROUND
<br />EACH
<br />$
<br />250.00
<br />1.00
<br />$ 250.00
<br />1
<br />$
<br />250.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2563.601
<br />TRAFFIC CONTROL SUPERVISOR
<br />LS
<br />$
<br />12,500.00
<br />1.00
<br />$ 12,500.00
<br />1
<br />$
<br />12,500.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />(7)
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />$
<br />75,000.00
<br />1.00
<br />$ 75,000.00
<br />0.79
<br />$
<br />59,250.00
<br />0.08 $ 6,000.00
<br />0.02 $ 1,500.00
<br />0.01 $ 750.00
<br />0.01 $
<br />750.00 0.09
<br />$
<br />6,750.00
<br />2563.602
<br />PORTABLE CONCRETE BARRIER DELINEATOR
<br />EACH
<br />$
<br />10.00
<br />300.00
<br />$ 3,000.00
<br />300
<br />$
<br />3,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2563.602
<br />PORTABLE CHANGEABLE MESSAGE SIGN
<br />EACH
<br />$
<br />6,000.00
<br />2.00
<br />$ 12,000.00
<br />2
<br />$
<br />12,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2563.613
<br />WORK ZONE SPEED LIMIT
<br />UDAY
<br />$
<br />50.00
<br />214.00
<br />$ 10,700.00
<br />214
<br />$
<br />10,700.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2563.618
<br />CONSTRUCTION SIGN -SPECIAL
<br />SF
<br />$
<br />19.00
<br />585.00
<br />$ 11,115.00
<br />585
<br />$
<br />11,115.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2564.531
<br />SIGN PANELS TYPE C
<br />SF
<br />$
<br />33.00
<br />299.10
<br />$ 9,870.30
<br />299.1
<br />$
<br />9,870.30
<br />$
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2564.537
<br />INSTALL SIGN TYPE C
<br />EACH
<br />$
<br />75.00
<br />26.00
<br />$ 1,950.00
<br />23
<br />$
<br />1,725.00
<br />$
<br />$
<br />$
<br />$
<br />3
<br />$
<br />225.00
<br />2564.537
<br />INSTALL SIGN TYPE D
<br />EACH
<br />$
<br />400.00
<br />1.00
<br />$ 400.00
<br />1
<br />$
<br />400.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2564.537
<br />INSTALL SIGN TYPE SPECIAL
<br />EACH
<br />$
<br />150.00
<br />8.00
<br />$ 1,200.00
<br />8
<br />$
<br />1,200.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2564.602
<br />INSTALL DYNAMIC SPEED DISPLAY SIGN
<br />EACH
<br />$
<br />2,000.00
<br />1.00
<br />$ 2,000.00
<br />1
<br />$
<br />2,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2565.514
<br />TRAFFIC CONTROL INTERCONNECT
<br />LS
<br />$
<br />83,000.00
<br />1.00
<br />$ 83,000.00
<br />$
<br />$
<br />$
<br />$
<br />1 $
<br />83,000.00
<br />$
<br />2572.501
<br />TEMPORARY FENCE
<br />LF
<br />$
<br />5.00
<br />160.00
<br />$ 800.00
<br />160
<br />$
<br />800.00
<br />$
<br />$
<br />$
<br />$
<br />-
<br />$
<br />2572.502
<br />CLEAN ROOT CUTTING
<br />LF
<br />$
<br />7.50
<br />550.00
<br />$ 4,125.00
<br />550
<br />$
<br />4,125.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2572.505
<br />PRUNE TREES
<br />HOUR
<br />$
<br />300.00
<br />40.00
<br />$ 12,000.00
<br />40
<br />$
<br />12,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2573.502
<br />SILT FENCE, TYPE SD
<br />LF
<br />$
<br />22.50
<br />1720.00
<br />$ 38,700.00
<br />1720
<br />$
<br />38,700.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2573.502
<br />SILT FENCE, TYPE MS
<br />LF
<br />$
<br />2.00
<br />7600.00
<br />$ 15,200.00
<br />7600
<br />$
<br />15,200.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2573.530
<br />STORM DRAIN INLET PROTECTION
<br />EACH
<br />$
<br />225.00
<br />78.00
<br />$ 17,550.00
<br />70
<br />$
<br />15,750.00
<br />$
<br />$
<br />$
<br />$
<br />8
<br />$
<br />1,800.00
<br />2573.533
<br />SEDIMENT CONTROL LOG TYPE STRAW
<br />LF
<br />$
<br />3.20
<br />4780.00
<br />$ 15,296.00
<br />4780
<br />$
<br />15,296.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2573.535
<br />STABILIZED CONSTRUCTION EXIT
<br />LS
<br />$
<br />8,000.00
<br />1.00
<br />$ 8,000.00
<br />1
<br />$
<br />8,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2573.550
<br />EROSION CONTROL SUPERVISOR
<br />LS
<br />$
<br />30,000.00
<br />1.00
<br />$ 30,000.001
<br />1
<br />$
<br />30,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2573.560
<br />CULVERT END CONTROLS
<br />EACH
<br />$
<br />150.00
<br />13.00
<br />$ 1,950.00
<br />13
<br />$
<br />1,950.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2574.508
<br />FERTILIZER TYPE 3
<br />LB
<br />$
<br />1.00
<br />1955.00
<br />$ 1,955.00
<br />1945
<br />$
<br />1,945.00
<br />$
<br />$
<br />$
<br />$
<br />10
<br />$
<br />10.00
<br />2574.508
<br />FERTILIZER TYPE 4
<br />LB
<br />$
<br />3.00
<br />15.00
<br />$ 45.00
<br />15
<br />$
<br />45.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2574.578
<br />SOIL BED PREPARATION
<br />ACRE
<br />$
<br />350.00
<br />6.30
<br />$ 2,205.00
<br />6.3
<br />$
<br />2,205.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.501
<br />SEEDING
<br />ACRE
<br />$
<br />250.00
<br />5.30
<br />$ 1,325.00
<br />5.3
<br />$
<br />1,325.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.502
<br />SEED MIXTURE 25-131
<br />LB
<br />$
<br />3.50
<br />130.00
<br />$ 455.00
<br />130
<br />$
<br />455.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.502
<br />SEED MIXTURE 25-141
<br />LB
<br />$
<br />4.00
<br />255.00
<br />$ 1,020.00
<br />255
<br />$
<br />1,020.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.502
<br />SEED MIXTURE 33-261
<br />LB
<br />$
<br />40.00
<br />4.00
<br />$ 160.00
<br />4
<br />$
<br />160.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.502
<br />SEED MIXTURE 34-171
<br />LB
<br />$
<br />100.00
<br />2.00
<br />$ 200.00
<br />2
<br />$
<br />200.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.505
<br />SODDING TYPE LAWN
<br />S Y
<br />$
<br />6.00
<br />61.00
<br />$ 366.00
<br />$
<br />-
<br />61 $ 366.00
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2575.505
<br />SODDING TYPE SALT TOLERANT
<br />S Y
<br />$
<br />5.00
<br />4740.00
<br />$ 23,700.00
<br />4540
<br />$
<br />22,700.00
<br />$
<br />$
<br />$
<br />$
<br />200
<br />$
<br />1,000.00
<br />2575.513
<br />MULCH MATERIAL TYPE 9
<br />C Y
<br />$
<br />115.00
<br />10.00
<br />$ 1,150.00
<br />10
<br />$
<br />1,150.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />-
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 0
<br />S Y
<br />$
<br />25.00
<br />12710.00
<br />$ 15,252.00
<br />12710
<br />$
<br />317,750.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 3N
<br />S Y
<br />$
<br />1.60
<br />12250.00
<br />$ 19,600.00
<br />12250
<br />$
<br />19,600.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.541
<br />MOWING
<br />ACRE
<br />$
<br />4,000.00
<br />0.40
<br />$ 1,600.00
<br />0.4
<br />$
<br />1,600.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.545
<br />WEED SPRAYING
<br />ACRE
<br />$
<br />1,000.00
<br />0.40
<br />$ 400.00
<br />0.4
<br />$
<br />400.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.571
<br />RAPID STABILIZATION METHOD 3
<br />MGAL
<br />$
<br />350.00
<br />55.00
<br />$ 19,250.00
<br />55
<br />$
<br />19,250.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2575.604
<br />SLOPE FACING PROTECTION SYSTEM
<br />SY
<br />$
<br />50.00
<br />190.00
<br />$ 9,500.00
<br />$
<br />-
<br />$
<br />190 $ 9,500.00
<br />$
<br />$
<br />$
<br />2580.601
<br />INTERIM PAVEMENT MARKING
<br />LS
<br />$
<br />20,000.00
<br />1.00
<br />$ 20,000.00
<br />1
<br />$
<br />20,000.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2582.501
<br />PAVT MSSG PREF THERMO GR IN
<br />SF
<br />$
<br />30.001
<br />530.00
<br />$ 15,900.00
<br />530
<br />$
<br />15,900.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2582.502
<br />4" SOLID LINE EPDXY GR IN
<br />L F
<br />$
<br />0.901
<br />7170.00 1
<br />$ 6,453.00
<br />7170
<br />$
<br />6,453.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />2582.502
<br />6" SOLID LINE EPDXY GR IN
<br />L F
<br />$
<br />1.201
<br />11360.00 1
<br />$ 13,632.00
<br />11360
<br />$
<br />13,632.00
<br />$
<br />$
<br />$
<br />$
<br />$
<br />PAGE 4 OF 5 Last Update: 04/13/17
<br />
|