|
LOW BID - HOFFMAN CONSTRUCTION CO.
<br />March 31, 2016
<br />T.H. 35W - County Road H (RAMSEY COUNTY)
<br />Exhibit A
<br />ROADWAY ESTIMATED
<br />COST ROADWAY ESTIMATED
<br />COST
<br />STORM
<br />SEWER
<br />ESTIMATED
<br />COST ROADWAY ESTIMATED
<br />COST
<br />STORM
<br />SEWER
<br />ESTIMATED
<br />COST QUANTITY ESTIMATED
<br />COST QUANTITY ESTIMATED
<br />COST
<br />2021.501 MOBILIZATION LUMP SUM $1,324,889.18 1 $1,324,889.18 0.42 $556,453.46 0.06 $79,493.35 0.01 $13,248.89 0.45 $596,200.13 0.04 $52,995.57 0.01 $13,248.89 0.01 $13,248.89
<br />2031.501 FIELD OFFICE TYPE D-MODIFIED EACH $20,000.00 1 $20,000.00 0.42 $8,400.00 0.06 $1,200.00 0.01 $200.00 0.45 $9,000.00 0.04 $800.00 0.01 $200.00 0.01 $200.00
<br />2031.503 FIELD LABORATORY TYPE DX EACH $10,000.00 1 $10,000.00 0.42 $4,200.00 0.06 $600.00 0.01 $100.00 0.45 $4,500.00 0.04 $400.00 0.01 $100.00 0.01 $100.00
<br />2041.610 TRAINEES HOURS $1.00 3000 $3,000.00 3000 $3,000.00
<br />2101.501 CLEARING ACRE $3,000.00 2.3 $6,900.00 1.7 $5,100.00 0.6 $1,800.00
<br />2101.502 CLEARING TREE $140.00 117 $16,380.00 25 $3,500.00 92 $12,880.00
<br />2101.506 GRUBBING ACRE $2,500.00 2.3 $5,750.00 1.7 $4,250.00 0.6 $1,500.00
<br />2101.507 GRUBBING TREE $130.00 117 $15,210.00 25 $3,250.00 92 $11,960.00
<br />2104.501 REMOVE PIPE CULVERTS LIN FT $7.00 2433 $17,031.00 628 $4,396.00 855 $5,985.00 950 $6,650.00
<br />2104.501 REMOVE SEWER PIPE (STORM)LIN FT $7.00 748 $5,236.00 748 $5,236.00
<br />2104.501 REMOVE SEWER PIPE (SANITARY)LIN FT $30.00 290 $8,700.00 290 $8,700.00
<br />2104.501 REMOVE CURB & GUTTER LIN FT $5.00 1351 $6,755.00 1351 $6,755.00
<br />2104.501 REMOVE BITUMINOUS CURB LIN FT $5.00 2598 $12,990.00 490 $2,450.00 2108 $10,540.00
<br />2104.501 REMOVE CONCRETE CURB LIN FT $5.00 402 $2,010.00 289 $1,445.00 113 $565.00
<br />2104.501 REMOVE SHEET PILING RETAINING WALL LIN FT $75.00 100 $7,500.00 100 $7,500.00
<br />2104.501 REMOVE CHAIN LINK FENCE LIN FT $3.96 4618 $18,287.28 1957 $7,749.72 2661 $10,537.56
<br />2104.501 REMOVE GUARDRAIL-PLATE BEAM LIN FT $5.25 2105 $11,051.25 1268 $6,657.00 175 $918.75 662 $3,475.50
<br />2104.501 REMOVE CONCRETE MEDIAN BARRIER LIN FT $15.00 324 $4,860.00 324 $4,860.00
<br />2104.501 REMOVE UNDERGROUND WIRE LIN FT $0.25 7450 $1,862.50 7450 $1,862.50
<br />2104.501 REMOVE CONCRETE BOX CULVERT LIN FT $60.00 150 $9,000.00 150.00 $9,000.00
<br />2104.501 REMOVE NOISE WALL LIN FT $15.00 2348 $35,220.00 2348 $35,220.00
<br />2104.503 REMOVE BITUMINOUS WALK SQ FT $1.00 6168 $6,168.00 1410 $1,410.00 4758 $4,758.00
<br />2104.503 REMOVE CONCRETE WALK SQ FT $1.00 1779 $1,779.00 693 $693.00 1086 $1,086.00
<br />2104.505 REMOVE PAVEMENT SQ YD $5.00 12692 $63,460.00 8084 $40,420.00 4608 $23,040.00
<br />2104.505 REMOVE CONCRETE PAVEMENT SQ YD $5.00 3927 $19,635.00 2355 $11,775.00 1572 $7,860.00
<br />2104.505 REMOVE CONCRETE APPROACH PANEL SQ YD $10.00 261 $2,610.00 261 $2,610.00
<br />2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD $1.00 23988 $23,988.00 5173 $5,173.00 18815 $18,815.00
<br />2104.509 REMOVE ANCHORAGE ASSEMBLY-PLATE BEAM EACH $135.00 2 $270.00 2 $270.00
<br />2104.509 REMOVE LIGHTING UNIT EACH $195.00 21 $4,095.00 21 $4,095.00
<br />2104.509 REMOVE TWISTED END TREATMENT EACH $375.00 4 $1,500.00 4 $1,500.00
<br />2104.509 REMOVE MANHOLE OR CATCH BASIN EACH $200.00 26 $5,200.00 6 $1,200.00 20 $4,000.00
<br />2104.509 REMOVE HYDRANT EACH $1,000.00 1 $1,000.00 1 $1,000.00
<br />2104.509 REMOVE CABINET FOUNDATION EACH $200.00 1 $200.00 1 $200.00
<br />2104.509 REMOVE RAMP CONTROL SIGNAL FOUNDATION EACH $200.00 2 $400.00 2 $400.00
<br />2104.509 REMOVE SERVICE FOUNDATION EACH $200.00 1 $200.00 1 $200.00
<br />2104.509 REMOVE FIBER OPTIC VAULT EACH $950.00 2 $1,900.00 2 $1,900.00
<br />2104.509 REMOVE DELINEATOR EACH $30.00 3 $90.00 3 $90.00
<br />2104.509 REMOVE MARKER EACH $30.00 1 $30.00 1 $30.00
<br />2104.509 REMOVE SIGN TYPE A EACH $1,300.00 1 $1,300.00 1 $1,300.00
<br />2104.509 REMOVE SIGN TYPE C EACH $35.00 62 $2,170.00 12 $420.00 15 $525.00 35 $1,225.00
<br />2104.509 REMOVE SIGN TYPE D EACH $150.00 1 $150.00 1 $150.00
<br />2104.509 REMOVE SIGN TYPE EO EACH $89.00 2 $178.00 2 $178.00
<br />2104.509 REMOVE SERVICE INSTALLATION EACH $335.00 2 $670.00 2 $670.00
<br />2104.509 REMOVE EQUIPMENT PAD EACH $200.00 2 $400.00 2 $400.00
<br />2104.509 REMOVE HANDHOLE EACH $100.00 22 $2,200.00 22 $2,200.00
<br />2104.509 REMOVE LIGHT FOUNDATION EACH $100.00 21 $2,100.00 21 $2,100.00
<br />2104.509 REMOVE SERVICE CABINET EACH $165.00 2 $330.00 2 $330.00
<br />2104.509 REMOVE CABINET EACH $165.00 1 $165.00 1 $165.00
<br />2104.509 REMOVE SIGN PANEL TYPE A EACH $530.00 2 $1,060.00 2 $1,060.00
<br />2104.509 REMOVE ECCENTRIC LOADER BCT EACH $335.00 2 $670.00 2 $670.00
<br />2104.509 REMOVE ENERGY ABSORBING TERMINAL EACH $335.00 2 $670.00 2 $670.00
<br />2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) LIN FT $3.65 4988 $18,206.20 4822 $17,600.30 148 $540.20 18 $65.70
<br />2104.513 SAWING BIT PAVEMENT (FULL DEPTH)LIN FT $1.65 1794 $2,960.10 1088 $1,795.20 706 $1,164.90
<br />2104.521 SALVAGE GUARDRAIL-PLATE BEAM LIN FT $5.25 143 $750.75 143 $750.75
<br />2104.523 SALVAGE ENERGY ABSORBING TERMINAL EACH $335.00 1 $335.00 1 $335.00
<br />2104.523 SALVAGE RAMP CONTROL SIGNAL EACH $250.00 2 $500.00 2 $500.00
<br />2104.523 SALVAGE SIGN TYPE OH EACH $4,300.00 1 $4,300.00 1 $4,300.00
<br />2104.601 REMOVE CABLES LUMP SUM $2,500.00 1 $2,500.00 1 $2,500.00
<br />2104.601 HAUL SALVAGED MATERIAL LUMP SUM $1,375.00 1 $1,375.00 1 $1,375.00
<br />2105.601 DEWATERING LUMP SUM $3,000.00 1 $3,000.00 0.5 $1,500.00 0.5 $1,500.00
<br />2105.609 HAUL & DISPOSE OF CONTAMINATED MATERIAL TON $35.00 740 $25,900.00 740 $25,900.00
<br />2106.501 EXCAVATION - COMMON (P)CU YD $5.00 79496 $397,480.00 27224 $136,120.00 3408 $17,040.00 44660 $223,300.00 4204 $21,020.00
<br />2106.505 EXCAVATION - MUCK CU YD $5.00 740 $3,700.00 740 $3,700.00
<br />2106.507 EXCAVATION - SUBGRADE (P)CU YD $5.00 29496 $147,480.00 6909 $34,545.00 5545 $27,725.00 17042 $85,210.00
<br />2106.521 GRANULAR EMBANKMENT (CV)(P)CU YD $5.00 35720 $178,600.00 7728 $38,640.00 3309 $16,545.00 24683 $123,415.00
<br />2106.522 SELECT GRANULAR EMBANKMENT (CV)(P)CU YD $10.00 21179 $211,790.00 5600 $56,000.00 1740 $17,400.00 13839 $138,390.00
<br />2106.522 SELECT GRANULAR EMBANKMENT MOD 10% (CV)(P)CU YD $15.00 2575 $38,625.00 879 $13,185.00 1696 $25,440.00
<br />2106.523 COMMON EMBANKMENT (CV)(P)CU YD $5.00 133997 $669,985.00 41962 $209,810.00 2032 $10,160.00 89636 $448,180.00 367 $1,835.00
<br />2118.502 AGGREGATE SURFACING (LV), CLASS 6 (P)CU YD $55.00 20 $1,100.00 20 $1,100.00
<br />2211.503 AGGREGATE BASE (CV) CLASS 6 (P)CU YD $15.00 9806 $147,090.00 2874 $43,110.00 1312 $19,680.00 5414 $81,210.00 26 $390.00 180 $2,700.00
<br />2232.501 MILL BITUMINOUS SURFACE (2.0")SQ YD $7.56 249 $1,882.44 200 $1,512.00 49 $370.44
<br />2301.504 CONCRETE PAVEMENT 8.5"SQ YD $49.00 26685 $1,307,565.00 1615 $79,135.00 4862 $238,238.00 20208 $990,192.00
<br />2301.508 SUPPLEMENTAL PAVEMENT REINFORCEMENT POUND $1.80 17197 $30,954.60 954 $1,717.20 2540 $4,572.00 13703 $24,665.40
<br />2301.538 DOWEL BAR EACH $6.80 16231 $110,370.80 811 $5,514.80 3342 $22,725.60 12078 $82,130.40
<br />S.A.P. 187-020-019 S.A.P. 146-020-011
<br />S.A.P. 062-593-003
<br />T.H. 35W
<br />TOTAL ESTIMATED
<br />COSTITEM NO.
<br />STATE FUNDS
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />UNIT COSTUNITITEM DESCRIPTION CITY OF ARDEN HILLS CITY OF MOUNDS VIEW
<br />FEDERAL PARTICIPATING
<br />C.S.A.H. 9 / COUNTY ROAD H
<br />NON-FEDERAL PARTICIPATING
<br />C.S.A.H. 9 / COUNTY ROAD H
<br />S.P. 6284-162 S.P. 062-609-006
<br />S.P. 062-593-003
<br />Page 1
|