|
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 />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 />2301.603 PERMANENT HEADER LIN FT $45.00 89 $4,005.00 49 $2,205.00 40 $1,800.00
<br />2360.501 TYPE SP 12.5 WEARING COURSE MIX (3,C)TON $86.80 146 $12,672.80 146 $12,672.80
<br />2360.501 TYPE SP 12.5 WEARING COURSE MIX (4,F)TON $67.87 5055 $343,082.85 2491 $169,064.17 714 $48,459.18 1693 $114,903.91 20 $1,357.40 137 $9,298.19
<br />2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (4,B)TON $58.07 2745 $159,402.15 1868 $108,474.76 161 $9,349.27 716 $41,578.12
<br />2401.513 TYPE F (TL-4) BARRIER CONCRETE (3S52)LIN FT $65.00 372 $24,180.00 372 $24,180.00
<br />2401.513 TYPE P-1 BARRIER CONCRETE (3S52)LIN FT $72.50 280 $20,300.00 280 $20,300.00
<br />2402.583 ORNAMENTAL METAL RAILING TYPE SPECIAL LIN FT $110.00 280 $30,800.00 280 $30,800.00
<br />2406.531 EXPANSION JOINTS, DESIGN E8H LIN FT $55.00 228 $12,540.00 76 $4,180.00 152 $8,360.00
<br />2406.553 BRIDGE APPROACH PANELS SQ YD $125.00 818 $102,250.00 468 $58,500.00 350 $43,750.00
<br />2411.501 STRUCTURAL CONCRETE (1G52)CU YD $500.00 364 $182,000.00 235 $117,500.00 129 $64,500.00
<br />2411.501 STRUCTURAL CONCRETE (3B52)CU YD $600.00 506 $303,600.00 203 $121,800.00 303 $181,800.00
<br />2411.501 STRUCTURAL CONCRETE (3G52)CU YD $320.00 691 $221,120.00 691 $221,120.00
<br />2411.507 CONCRETE INLET PAD EACH $1,204.31 34 $40,946.54 17 $20,473.27 17 $20,473.27
<br />2411.511 STRUCTURE EXCAVATION CLASS U CU YD $10.00 961 $9,610.00 961 $9,610.00
<br />2411.521 GRANULAR BACKFILL (CV)CU YD $190.00 294 $55,860.00 294 $55,860.00
<br />2411.541 REINFORCEMENT BARS POUND $1.10 39611 $43,572.10 28541 $31,395.10 11070 $12,177.00
<br />2411.541 REINFORCEMENT BARS (EPOXY COATED)POUND $1.25 59787 $74,733.75 23057 $28,821.25 36730 $45,912.50
<br />2411.618 PREFABRICATED MODULAR BLOCK WALL SQ FT $100.00 450 $45,000.00 450 $45,000.00
<br />2411.618 ANTI-GRAFFITI COATING SQ FT $1.50 4296 $6,444.00 1874 $2,811.00 2422 $3,633.00
<br />2411.618 ARCH SURFACE FINISH (MULTI COLOR)SQ FT $3.50 4296 $15,036.00 1874 $6,559.00 2422 $8,477.00
<br />2411.618 ARCH CONC TEXTURE (ASHLAR STONE)SQ FT $10.00 3526 $35,260.00 1874 $18,740.00 1652 $16,520.00
<br />2422.603 CONCRETE POSTS 12"X18"LIN FT $76.00 10912 $829,312.00 10912 $829,312.00
<br />2422.618 WOOD NOISE ATTENUATOR WALL SQ FT $11.00 48681 $535,491.00 48681 $535,491.00
<br />2451.505 AGGREGATE BACKFILL (CV)CU YD $15.00 1620 $24,300.00 226 $3,390.00 147 $2,205.00 1215 $18,225.00 32 $480.00
<br />2451.507 GRANULAR BEDDING CU YD $15.00 591 $8,865.00 80 $1,200.00 54 $810.00 445 $6,675.00 12 $180.00
<br />2451.509 AGGREGATE BEDDING (CV)CU YD $25.00 142 $3,550.00 142 $3,550.00
<br />2451.511 COARSE FILTER AGGREGATE (CV)CU YD $75.00 1100 $82,500.00 126 $9,450.00 781 $58,575.00 193 $14,475.00
<br />2451.513 FINE FILTER AGGREGATE (CV)CU YD $45.00 944 $42,480.00 751 $33,795.00 193 $8,685.00
<br />2451.607 STRUCTURAL BACKFILL CU YD $25.00 1382 $34,550.00 549 $13,725.00 833 $20,825.00
<br />2452.507 C-I-P CONCRETE PILING DELIVERED 12"LIN FT $30.00 3850 $115,500.00 3850 $115,500.00
<br />2452.508 C-I-P CONCRETE PILING DRIVEN 12"LIN FT $1.00 3850 $3,850.00 3850 $3,850.00
<br />2501.511 18" CS PIPE CULVERT LIN FT $31.00 400 $12,400.00 400 $12,400.00
<br />2501.515 12" RC PIPE APRON EACH $240.00 1 $240.00 1 $240.00
<br />2501.515 15" RC PIPE APRON EACH $250.00 3 $750.00 3 $750.00
<br />2501.515 18" RC PIPE APRON EACH $290.00 6 $1,740.00 3 $870.00 2 $580.00 1 $290.00
<br />2501.515 24" RC PIPE APRON EACH $350.00 8 $2,800.00 1 $350.00 5 $1,750.00 2 $700.00
<br />2501.515 30" RC PIPE APRON EACH $470.00 5 $2,350.00 2 $940.00 3 $1,410.00
<br />2501.515 36" RC PIPE APRON EACH $630.00 3 $1,890.00 3 $1,890.00
<br />2501.525 44" SPAN RC PIPE-ARCH APRON EACH $720.00 1 $720.00 1 $720.00
<br />2501.569 15" RC SAFETY APRON EACH $280.00 5 $1,400.00 4 $1,120.00 1 $280.00
<br />2501.569 18" RC SAFETY APRON EACH $300.00 7 $2,100.00 1 $300.00 3 $900.00 3 $900.00
<br />2501.569 24" RC SAFETY APRON EACH $360.00 1 $360.00 1 $360.00
<br />2501.602 SAFETY GR FOR 44" SPAN RCP-A APR EACH $700.00 1 $700.00 1 $700.00
<br />2501.602 BULKHEAD CULVERT EACH $500.00 1 $500.00 1 $500.00
<br />2501.602 PLUG FILL & ABANDON PIPE CULVERT EACH $1,500.00 1 $1,500.00 1 $1,500.00
<br />2502.501 4" PRECAST CONCRETE HEADWALL EACH $150.00 4 $600.00 4 $600.00
<br />2502.541 4" PERF PE PIPE DRAIN LIN FT $8.25 11079 $91,401.75 2365 $19,511.25 800 $6,600.00 7914 $65,290.50
<br />2502.601 DRAINAGE SYSTEM LUMP SUM $5,000.00 1 $5,000.00 1 $5,000.00
<br />2503.521 44" SPAN RC PIPE-ARCH SEWER CL IIA LIN FT $91.00 12 $1,092.00 12 $1,092.00
<br />2503.541 12" RC PIPE SEWER DES 3006 CL V LIN FT $35.00 34 $1,190.00 27 $945.00 7 $245.00
<br />2503.541 15" RC PIPE SEWER DES 3006 CL V LIN FT $37.00 2772 $102,564.00 628 $23,236.00 2072 $76,664.00 72 $2,664.00
<br />2503.541 18" RC PIPE SEWER DES 3006 CL III LIN FT $40.00 1269 $50,760.00 174 $6,960.00 209 $8,360.00 875 $35,000.00 11 $440.00
<br />2503.541 18" RC PIPE SEWER DES 3006 CL IV LIN FT $41.00 516 $21,156.00 277 $11,357.00 212 $8,692.00 27 $1,107.00
<br />2503.541 24" RC PIPE SEWER DES 3006 CL III LIN FT $46.00 604 $27,784.00 562 $25,852.00 42 $1,932.00
<br />2503.541 24" RC PIPE SEWER DES 3006 CL IV LIN FT $47.00 160 $7,520.00 67 $3,149.00 93 $4,371.00
<br />2503.541 27" RC PIPE SEWER DES 3006 CL IV LIN FT $51.00 170 $8,670.00 170 $8,670.00
<br />2503.541 30" RC PIPE SEWER DES 3006 LIN FT $52.00 521 $27,092.00 358 $18,616.00 163 $8,476.00
<br />2503.541 30" RC PIPE SEWER DES 3006 CL V LIN FT $66.00 410 $27,060.00 410 $27,060.00
<br />2503.541 36" RC PIPE SEWER DES 3006 LIN FT $65.00 578 $37,570.00 578 $37,570.00
<br />2503.541 36" RC PIPE SEWER DES 3006 CL V LIN FT $84.00 171 $14,364.00 171 $14,364.00
<br />2503.602 CONNECT TO EXISTING SANITARY SEWER EACH $1,000.00 1 $1,000.00 1 $1,000.00
<br />2503.602 CONNECT TO EXISTING STORM SEWER EACH $700.00 9 $6,300.00 2 $1,400.00 7 $4,900.00
<br />2503.603 6" PVC PIPE SEWER LIN FT $74.00 13 $962.00 13 $962.00
<br />2503.603 8" PVC PIPE SEWER LIN FT $52.00 515 $26,780.00 515 $26,780.00
<br />2503.603 12" PVC PIPE SEWER LIN FT $121.00 13 $1,573.00 13 $1,573.00
<br />2503.603 18" PVC PIPE SEWER LIN FT $90.00 131 $11,790.00 131 $11,790.00
<br />2503.604 4" INSULATION SQ YD $35.00 200 $7,000.00 200 $7,000.00
<br />2504.601 IRRIGATION SYSTEM LUMP SUM $3,000.00 1 $3,000.00 0.5 $1,500.00 0.5 $1,500.00
<br />Page 2
|