|
RA833106 xis
<br />CONTRACT WORK
<br />RICE ST & SOUTH OWASSO BLVD-SYSTEM A
<br />INCLUDES INTERCONNECT AND RIGHT TURN LANES
<br />CON 33106
<br />RAMSEY COUNTY PUBLIC WORKS
<br />Traffic Services
<br />PARTICIPATION COSTS
<br />BASED ON ENGR'S EST
<br />PARTICIPATION
<br />ITEM NO.
<br />ITEM
<br />UNIT
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />PRICE
<br />TOTAL
<br />AMOUNT
<br />RAMSEY COUNTY
<br />GROUP 1
<br />CITY - LITTLE CANADA
<br />SAP 200-102/04
<br />GROUP 2
<br />CITY•ROSEVILLE
<br />3M 60452 -01
<br />GROUP 3
<br />OUANT.
<br />AMOUNT
<br />QUANT.
<br />AMOUNT
<br />QUANT.
<br />AMOUNT
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />870.000.00
<br />310,000.00
<br />969
<br />36.900.00
<br />0.17
<br />31,700.00
<br />0.14
<br />51,40000
<br />2102.501
<br />PAVEMENT MARKING REMOVAL
<br />S.F
<br />625
<br />31.50
<br />$937.50
<br />492.00
<br />$738.00
<br />133.00
<br />5199.50
<br />0.00
<br />5000
<br />2104.501
<br />REMOVE IT STORM SEWER PIPE
<br />L.F.
<br />12
<br />510.00
<br />5120.00
<br />12.00
<br />8120.00
<br />0.00
<br />50.00
<br />0.00
<br />30.00
<br />2104.501
<br />REMOVE CURB & GUTTER
<br />L.F.
<br />1196
<br />52.50
<br />32,990.00
<br />1040.00
<br />52.600.00
<br />156.00
<br />5390.00
<br />0.00
<br />80.00
<br />2104.503
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />74
<br />5200
<br />3148.00
<br />51.00
<br />5102.00
<br />23.00
<br />546.00
<br />0.00
<br />80.00
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />L.F.
<br />140
<br />5200
<br />5280.00
<br />120.00
<br />5240.00
<br />20.00
<br />540.00
<br />0.00
<br />50.00
<br />2104.509
<br />REMOVE CATCH BASIN
<br />EACH
<br />1
<br />5300.00
<br />5300.00
<br />1.00
<br />$300.00
<br />0.00
<br />5000
<br />0.00
<br />50.00
<br />2104.509
<br />REMOVE SURFACE DRAIN
<br />EACH
<br />2
<br />5300.00
<br />5600.00
<br />2.00
<br />5600.00
<br />0.00
<br />5000
<br />0.00
<br />80.00
<br />2105.501
<br />COMMON EXCAVATION
<br />C.Y.
<br />1540
<br />82.00
<br />53.08000
<br />1440.00
<br />$2,880.00
<br />100.00
<br />5200.00
<br />0.00
<br />8000
<br />2105.522
<br />SELECT GRANULAR BORROW (LV)
<br />C.Y.
<br />1058
<br />51200
<br />512,69600
<br />1010.00
<br />812,120.00
<br />48.00
<br />8576.00
<br />0.00
<br />50.00
<br />2105.526
<br />SELECT TOPSOIL BORROW (LV)
<br />C.Y.
<br />155
<br />51200
<br />51,860.00
<br />143.00
<br />81716.00
<br />12.00
<br />5144.00
<br />0.00
<br />50.00
<br />2130.501
<br />WATER (M)
<br />GAL (M)
<br />10
<br />5800
<br />580.00
<br />8.00
<br />564.00
<br />2.00
<br />516.00
<br />0.00
<br />$0.00
<br />2211.503
<br />AGGREGATE BASE. CLASS 6 (CV)
<br />C.Y.
<br />239
<br />524.00
<br />35,736.00
<br />213.00
<br />65,11200
<br />26.00
<br />5624.00
<br />0.00
<br />50.00
<br />2232.501
<br />MILL BITUMINOUS SURFACE, 2' DEPTH
<br />S.Y.
<br />722
<br />52.00
<br />$1,444.00
<br />589.00
<br />51.178.00
<br />133.00
<br />5266.00
<br />0.00
<br />50.00
<br />2340.508
<br />TYPE 47 WEARING COURSE MIXTURE
<br />TON
<br />141
<br />550.00
<br />87,050.00
<br />135.00
<br />86,750.00
<br />6.00
<br />8300.00
<br />0.00
<br />80.00
<br />2340.508
<br />TYPE 41 WEARING COURSE MIXTURE
<br />TON
<br />32
<br />55000
<br />31,600.00
<br />27.00
<br />3135000
<br />5.00
<br />3250.00
<br />0.00
<br />5000
<br />2340.510
<br />TYPE 47 BINDER COURSE MIXTURE
<br />TON
<br />141
<br />85000
<br />57,050.00
<br />135.00
<br />86,750.00
<br />6.00
<br />5300.00
<br />000
<br />5000
<br />2340.510
<br />TYPE 31 BINDER COURSE MIXTURE
<br />TON
<br />32
<br />350.00
<br />51,600.00
<br />27.00
<br />51,350.00
<br />5.00
<br />5250.00
<br />0.00
<br />80.00
<br />2340.514
<br />TYPE 31 8ASE COURSE MIXTURE
<br />TON
<br />132
<br />550.00
<br />86,600.00
<br />122.00
<br />56,100.00
<br />10.00
<br />5500.00
<br />0.00
<br />5000
<br />2357,502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL
<br />149
<br />50.75
<br />5111.75
<br />135.00
<br />5101.25
<br />14.00
<br />510.50
<br />0.00
<br />$000
<br />2502,541
<br />4' PERFORATED P. E. PIPE DRAIN
<br />L.F.
<br />560
<br />85.00
<br />82,800.00
<br />560.00
<br />52.800.00
<br />0.00
<br />80.00
<br />0.00
<br />50.00
<br />2503.541
<br />12' RC PIPE SEWER. DES 3006 CL. V
<br />L.F.
<br />44
<br />840.00
<br />51,760,00
<br />44.00
<br />51.760.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />2504.602
<br />RELOCATE HYDRANT
<br />EACH
<br />2
<br />81,700.00
<br />53,400.00
<br />2.00
<br />53,40000
<br />0.00
<br />50.00
<br />0.00
<br />80.00
<br />2504.602
<br />ADJUST GATE VALVE
<br />EACH
<br />2
<br />5200.00
<br />8400.00
<br />2.00
<br />5400.00
<br />0.00
<br />5000
<br />0.00
<br />50.00
<br />2506.509
<br />CONSTRUCT DRAINAGE STRUCTURE, DES. A OR F
<br />EACH
<br />2
<br />57,500.0
<br />63,000.00
<br />2.00
<br />53.000.00
<br />000
<br />5000
<br />0.00
<br />5000
<br />2506.509
<br />CONSTRUCT DRAINAGE STRUCTURE, DES. C OR G
<br />EACH
<br />2
<br />81,500.00
<br />53,000.00
<br />2.00
<br />53,000.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />2506.511
<br />RECONSTRUCT MANHOLE
<br />L.F.
<br />6.3
<br />5250.00
<br />51,575.00
<br />6.30
<br />81,575.00
<br />0.00
<br />50.00
<br />0.00
<br />5000
<br />2506.516
<br />CASTING ASSEMBLY
<br />EACH
<br />3
<br />8350.00
<br />81,050.00
<br />3.00
<br />81,050.00
<br />0.00
<br />30.00
<br />0.00
<br />5000
<br />2506.522
<br />ADJUST FRAME AND RING CASTING
<br />EACH
<br />I
<br />8200.00
<br />$200.00
<br />1.00
<br />8200.00
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />2531.501
<br />CONCRETE CURB & GUTTER, DES. 8624
<br />L.F.
<br />1154
<br />51000
<br />511,54000
<br />998.00
<br />39,980.00
<br />156.00
<br />81,560.00
<br />0.00
<br />80.00
<br />2521.602
<br />CONCRETE PEDESTRIAN RAMP
<br />EACH
<br />4
<br />3425.00
<br />$1,700.00
<br />4.00
<br />51,700.00
<br />0.00
<br />$0.00
<br />0.00
<br />50.00
<br />2563.601
<br />TRAFFIC CONTROL
<br />LUMP SUM
<br />1
<br />54,500.00
<br />84,500.00
<br />0.69
<br />53,105.00
<br />0.17
<br />$765.00
<br />0.14
<br />8630.00
<br />2564.602
<br />PAVEMENT MESSAGE (LEFT AROW) EPDXY
<br />EACH
<br />4
<br />8120.00
<br />5480.00
<br />4.00
<br />5480.00
<br />0.00
<br />80.00
<br />0.00
<br />80.00
<br />2564.602
<br />PAVEMENT MESSAGE (RIGHT AROW) EPDXY
<br />EACH
<br />6
<br />S120.00
<br />8720.00
<br />4.00
<br />$480.00
<br />2.00
<br />5240.00
<br />0.00
<br />8000
<br />2564.603
<br />4' SOLID WHITE-EPDXY
<br />L.F.
<br />890
<br />50.30
<br />8267.00
<br />790.00
<br />323700
<br />100.00
<br />530.00
<br />0.00
<br />$0.00
<br />2564.603
<br />4' DOUBLE SOLID YELLOW'EPDXY
<br />L.F.
<br />675
<br />50.90
<br />5607.50
<br />500.00
<br />545000
<br />175.00
<br />$157.50
<br />000
<br />50.00
<br />2564.604
<br />ZEBRA CROSSWALK WHITE-EPDXY
<br />S.F
<br />705
<br />53.50
<br />82,467.50
<br />705.00
<br />82,467.50
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />2573,502
<br />SILT FENCE, TYPE HEAVY DUTY
<br />L.F.
<br />1141
<br />5400
<br />54,56400
<br />999.00
<br />83,996.00
<br />142.00
<br />5568.00
<br />0.00
<br />$0.00
<br />2575.505
<br />SODDING, TYPE LAWN
<br />S.Y.
<br />1408
<br />52.50
<br />$3,520.00
<br />1297.00
<br />83,242.50
<br />111.00
<br />5277.50
<br />0.00
<br />$0.00
<br />2575.532
<br />COMMERCIAL FERT., ANALYSIS 10-2020
<br />POUND
<br />73
<br />50.50
<br />$36.50
<br />67.00
<br />533.50
<br />6.00
<br />53.00
<br />0.00
<br />80.00
<br />2564.531
<br />SIGN PANELS TYPE D
<br />S.F.
<br />42
<br />535.00
<br />81,470.00
<br />42.00
<br />81,470.00
<br />0.00
<br />50.00
<br />0.00
<br />$0.00
<br />2565.511
<br />FULL T. ACT. T. CONTROL SIGNAL SYSTEM A
<br />SIG. SYS.
<br />1
<br />5126.400.00
<br />8126,400.00
<br />0.50
<br />563,200.00
<br />0.25
<br />531,600.00
<br />0.25
<br />831,600.00
<br />2565.601
<br />EMERGENCY VEHICLE PRE - EMPTION SYSTEM A
<br />L. SUM
<br />I
<br />86,000.00
<br />36,000.00
<br />0.00
<br />50.00
<br />0.50
<br />53,000.00
<br />0.50
<br />53,000.00
<br />2565.602
<br />PVC HANDHOLE (INTERCONNECT)
<br />EACH
<br />4
<br />575000
<br />33,000.00
<br />4.00
<br />53,000.00
<br />0.00
<br />50.00
<br />000
<br />$000
<br />2565.603
<br />2' NONMETALLIC CONDUIT (INTERCONNECT)
<br />L.F.
<br />1134
<br />5680
<br />57,711,20
<br />1134.00
<br />$7,711.20
<br />0.00
<br />50.00
<br />0.00
<br />50.00
<br />2565.603
<br />6/C FIBER OPTIC (INTERCONNECT)
<br />L.F.
<br />2078
<br />5250
<br />55.195,00
<br />2078.00
<br />55,195.00
<br />0.00
<br />50.00
<br />0.00
<br />80.00
<br />TOTAL 5261,646.95
<br />SU8 T. $181,003.95
<br />8987 344,013.00
<br />SUB7 336,630.00
<br />Agrmt PW2OOO -02 Exhibit "A"
<br />Page 126
<br />Engineering & Inspection (6 %) $2,640.78
<br />$2,197.80
<br />Grand Total $46,653.78 $38,827.80
<br />
|