|
EXHAIN A
<br />CSAH 23 (Lake Drive) and 1-33111115terchange Reconstruction.
<br />SAP 02- 623 -13 and 210- 020 -04
<br />•
<br />ITEM NO.
<br />ITEM
<br />UNIT
<br />UNIT PRICE
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />TOTAL
<br />ESTIMATED COST
<br />CITY OF LINO LAKES
<br />S.A.P. 210 -020 -04
<br />ANOKA COUNTY
<br />S.A.P. 02- 623 -13
<br />STORM
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED COST
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED COST
<br />ESTIMATED
<br />QUANTITY
<br />ESTIMATED
<br />COST
<br />2582.501
<br />PAVEMENT MESSAGE (RT ARROW) PREF THERMOPLASTIC
<br />EACH
<br />5250.00
<br />11
<br />52,750
<br />11
<br />$2,750
<br />2582.502
<br />4" SOLID LINE WHITE -PAINT
<br />LIN FT
<br />50.06
<br />17300
<br />$1,038
<br />17300
<br />$1,038
<br />2582.502
<br />12" SOLID LINE WHITE -PAINT
<br />LIN FT
<br />$2.00
<br />460
<br />5920
<br />460
<br />5920
<br />2582.502
<br />4" BROKEN LINE WHITE -PAINT
<br />LIN FT
<br />50.15
<br />75
<br />$11
<br />75
<br />511
<br />2582.502
<br />4" SOLID LINE YELLOW -PAINT
<br />LIN FT
<br />50.08
<br />6400
<br />5512
<br />6400
<br />5512
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW -PAINT
<br />LIN FT
<br />50.20
<br />8400
<br />51,680
<br />8400
<br />51,680
<br />2582.502
<br />4" SOLID LINE WHITE -EPDXY
<br />LIN FT
<br />50.20
<br />12200
<br />52,440
<br />12200
<br />$2,440
<br />2582.502
<br />24" SOLID LINE WHITE -EPDXY
<br />LIN FT
<br />58.50
<br />150
<br />51,275
<br />150
<br />51,275
<br />2582.502
<br />4" BROKEN LINE WHITE -EPDXY
<br />LIN FT
<br />$0.40
<br />880
<br />5352
<br />880
<br />5352
<br />2582.502
<br />8" DOTTED LINE WHITE -EPDXY
<br />LIN FT
<br />51.00
<br />70
<br />$70
<br />70
<br />570
<br />2582.502
<br />4" SOLID LINE YELLOW -EPDXY
<br />LIN FT
<br />50.25
<br />8810
<br />51,703
<br />6810
<br />51,703
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW -EPDXY
<br />LIN FT
<br />$0.45
<br />1550
<br />5698
<br />1550
<br />5698
<br />2582.502
<br />24" SOLID LINE YELLOW -EPDXY
<br />LIN FT
<br />$7.50
<br />70
<br />5525
<br />70
<br />5525
<br />2582.502
<br />4" SOLID LINE WHITE -POLY PREFORM
<br />LIN FT
<br />52.50
<br />580
<br />51,450
<br />580
<br />$1,450
<br />2582.502
<br />4" BROKEN LINE WHITE -POLY PREFORM
<br />LIN FT
<br />52.50
<br />125
<br />$313
<br />125
<br />5313
<br />2582.502
<br />24" SOLID LINE WHITE -POLY PREFORM
<br />LIN FT
<br />515.00
<br />60
<br />5900
<br />60
<br />5900
<br />2582.502
<br />24" SOLID LINE WHITE -PREF THERMOPLASTIC
<br />LIN FT
<br />$15.00
<br />380
<br />55,700
<br />380
<br />$5,700
<br />2582.503
<br />CROSSWALK MARKING -POLY PREFORM
<br />SQ FT
<br />57.50
<br />310
<br />52,325
<br />310
<br />52,325
<br />2582.503
<br />CROSSWALK MARKING -PREF THERMOPLASTIC
<br />SQ FT
<br />$7.50
<br />1260
<br />59,450
<br />1260
<br />$9,450
<br />2401.501
<br />STRUCTURAL CONCRETE (1A43)
<br />CU YD
<br />$275.00
<br />1053
<br />5289,575
<br />1053
<br />5289,575
<br />2401.501
<br />STRUCTURAL CONCRETE (3Y43)
<br />CU YD
<br />$380.00
<br />1935
<br />5735 300
<br />1935
<br />$735,300
<br />2401.512
<br />BRIDGE SLAB CONCRETE (3Y36)
<br />SQ FT
<br />$9.50
<br />33630
<br />$319,485
<br />33630
<br />5319,485
<br />2401.513
<br />TYPE MOD P -1 RAILING CONCRETE (3Y46)
<br />LIN FT
<br />550.00
<br />386
<br />519,300
<br />386
<br />519,300
<br />2401.513
<br />TYPE MOD P-4 RAILING CONCRETE (3Y46)
<br />LIN FT
<br />$60.00
<br />656
<br />$39,360
<br />656
<br />539,360
<br />2401.516
<br />RAISED MEDIAN CONCRETE (3Y46)
<br />SQ FT
<br />58.50
<br />1547
<br />513,150
<br />1547
<br />513,150
<br />2401.541
<br />REINFORCEMENT BARS
<br />POUND
<br />50.85
<br />82300
<br />569,955
<br />82300
<br />569,955
<br />2401.541
<br />REINFORCEMENT BARS (EPDXY COATED)
<br />POUND
<br />50.95
<br />348470
<br />5331,047
<br />348470
<br />5331,047
<br />2401.601
<br />STRUCTURE EXCAVATION
<br />LUMP SUM
<br />$30,000.00
<br />1
<br />530,000
<br />1
<br />530,000
<br />2401.618
<br />BRIDGE DECK PLANING
<br />SOFT
<br />50.80
<br />35950
<br />$28,760
<br />35950
<br />528,760
<br />2402.583
<br />ORNAMENTAL METAL RAILING
<br />LIN FT
<br />5125.00
<br />339
<br />542,375
<br />339
<br />$42,375
<br />2402.591
<br />EXPANSION JOINT DEVICES TYPE 4
<br />LIN FT
<br />5110.00
<br />359
<br />539,490
<br />359
<br />$39,490
<br />2402.595
<br />BEARING ASSEMBLY
<br />EACH
<br />5650.00
<br />68
<br />$44,200
<br />68
<br />544,200
<br />2402.603
<br />STRUCTURAL TUBE RAILING DESIGN T -2
<br />LIN FT
<br />5100.00
<br />355
<br />$35,500
<br />355
<br />535,500
<br />2404.501
<br />CONCRETE WEARING COURSE (3U17A)
<br />SO FT
<br />53.75
<br />38231
<br />5143,366
<br />38231
<br />$143,366
<br />2405.502
<br />PRESTRESSED CONCRETE BEAMS MN63"
<br />LIN FT
<br />5160.00
<br />4709
<br />$753,440
<br />4709
<br />$753,440
<br />2405.511
<br />DIAPHRAGMS FOR TYPE MN63 PREST BEAMS
<br />LIN FT
<br />585.00
<br />703
<br />$59,755
<br />703
<br />$59,755
<br />2411.618
<br />ARCHITECTURAL CONCRETE TEXTURE (FRACTURED GRANITE)
<br />SQ FT
<br />58.00
<br />5081
<br />$40,648
<br />5081
<br />$40,648
<br />2411.618
<br />ARCHITECTURAL SURFACE FINISH (SINGLE COLOR)
<br />SQ FT
<br />51.25
<br />5081
<br />56,351
<br />5081
<br />$6,351
<br />2442.501
<br />REMOVE OLD BRIDGE
<br />LUMP SUM
<br />560,000.00
<br />1
<br />$60,000
<br />1
<br />560,000
<br />2452.507
<br />C-I -P CONCRETE PILING DELIVERED 12"
<br />LIN FT
<br />$22.00
<br />17440
<br />$383,680
<br />17440
<br />5383,680
<br />2452.508
<br />C-I -P CONCRETE PILING DRIVEN 12"
<br />LIN FT
<br />51.00
<br />17440
<br />$17 440
<br />17440
<br />$17,440
<br />2452.519
<br />C-I -P CONC TEST PILE 60 FT LONG 12"
<br />EACH
<br />$4,600.00
<br />4
<br />518,400
<br />4
<br />$18,400
<br />2452.519
<br />C -I -P CONC TEST PILE 65 FT LONG 12"
<br />EACH
<br />$5,000.00
<br />8
<br />540,000
<br />8
<br />$40,000
<br />2452.601
<br />STEEL SHEET PILING (TEMPORARY)
<br />LUMP SUM
<br />530,000.00
<br />1
<br />$30,000
<br />1
<br />530,000
<br />2452.602
<br />PILE POINTS 12"
<br />EACH
<br />580.00
<br />337
<br />$26,960
<br />337
<br />526,960
<br />2452.602
<br />PILE ANALYSIS
<br />EACH
<br />52,200.00
<br />6
<br />$13,200
<br />6
<br />513,200
<br />2502.601
<br />DRAINAGE SYSTEM TYPE (B910)
<br />LUMP SUM
<br />$3,500.00
<br />1
<br />53,500
<br />1
<br />53,500
<br />2514.501
<br />CONCRETE SLOPE PAVING
<br />SQ YD
<br />$65.00
<br />312
<br />520,280
<br />312
<br />520,280
<br />2545.509
<br />CONDUIT SYSTEM (LIGHTING)
<br />LUMP SUM
<br />$5,000.00
<br />1
<br />55,000
<br />1
<br />55,000
<br />2546.509
<br />CONDUIT SYSTEM (SIGNALS)
<br />LUMP SUM
<br />$5,000.00
<br />1
<br />55,000
<br />1
<br />$5,000
<br />TOTAL COSTS:
<br />$6,814,495
<br />$2,745,280
<br />$3,831,492
<br />$237,723
<br />Z: \WORD \Projects \Lake Drive & 35W Site \Report \Exhibit A.xls
<br />Page4
<br />
|