|
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 />2504.602 HYDRANT EACH $4,000.00 2 $8,000.00 2 $8,000.00
<br />2504.602 ADJUST VALVE BOX-WATER EACH $350.00 3 $1,050.00 3 $1,050.00
<br />2504.602 6" GATE VALVE & BOX EACH $1,730.00 2 $3,460.00 2 $3,460.00
<br />2504.602 12" GATE VALVE & BOX EACH $3,300.00 4 $13,200.00 4 $13,200.00
<br />2504.603 6" WATERMAIN DUCTILE IRON CL 52 LIN FT $70.00 22 $1,540.00 22 $1,540.00
<br />2504.603 12" PVC WATERMAIN LIN FT $65.00 338 $21,970.00 338 $21,970.00
<br />2504.608 DUCTILE IRON FITTINGS POUND $10.00 1965 $19,650.00 1965 $19,650.00
<br />2506.501 CONST DRAINAGE STRUCTURE DESIGN F LIN FT $190.00 68 $12,920.00 46 $8,740.00 22 $4,180.00
<br />2506.501 CONST DRAINAGE STRUCTURE DESIGN G LIN FT $250.00 12 $3,000.00 12 $3,000.00
<br />2506.501 CONST DRAINAGE STRUCTURE DESIGN H LIN FT $270.00 13 $3,510.00 9 $2,430.00 4 $1,080.00
<br />2506.501 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 LIN FT $570.00 101 $57,570.00 7 $3,990.00 20 $11,400.00 74 $42,180.00
<br />2506.501 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 LIN FT $970.00 5 $4,850.00 1 $970.00 4 $3,880.00
<br />2506.501 CONST DRAINAGE STRUCTURE DESIGN SPEC 3 LIN FT $1,510.00 19 $28,690.00 4 $6,040.00 14 $21,140.00 1 $1,510.00
<br />2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 LIN FT $250.00 290 $72,500.00 47 $11,750.00 12 $3,000.00 194 $48,500.00 30 $7,500.00 7 $1,750.00
<br />2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 LIN FT $415.00 90 $37,350.00 4 $1,660.00 20 $8,300.00 66 $27,390.00
<br />2506.501 CONST DRAINAGE STRUCTURE DES 72-4020 LIN FT $375.00 45 $16,875.00 5 $1,875.00 17 $6,375.00 23 $8,625.00
<br />2506.516 CASTING ASSEMBLY EACH $540.00 104 $56,160.00 19 $10,260.00 12 $6,480.00 68 $36,720.00 3 $1,620.00 2 $1,080.00
<br />2506.602 ADJUST FRAME & RING CASTING EACH $425.00 7 $2,975.00 7 $2,975.00
<br />2506.603 CONSTRUCT 6" OUTSIDE DROP LIN FT $170.00 12 $2,040.00 12 $2,040.00
<br />2506.603 CONSTRUCT 12" OUTSIDE DROP LIN FT $250.00 12 $3,000.00 12 $3,000.00
<br />2511.501 RANDOM RIPRAP CLASS I CU YD $85.00 1467 $124,695.00 168 $14,280.00 1041 $88,485.00 258 $21,930.00
<br />2511.501 RANDOM RIPRAP CLASS II CU YD $105.00 68 $7,140.00 14 $1,470.00 50 $5,250.00 4 $420.00
<br />2511.501 RANDOM RIPRAP CLASS III CU YD $105.00 56 $5,880.00 25 $2,625.00 20 $2,100.00 11 $1,155.00
<br />2511.501 RANDOM RIPRAP CLASS V CU YD $105.00 183 $19,215.00 137 $14,385.00 46 $4,830.00
<br />2511.511 GRANULAR FILTER CU YD $75.00 13 $975.00 1 $75.00 2 $150.00 9 $675.00 1 $75.00
<br />2511.515 GEOTEXTILE FILTER TYPE IV SQ YD $5.00 1266 $6,330.00 595 $2,975.00 83 $415.00 531 $2,655.00 57 $285.00
<br />2511.515 GEOTEXTILE FILTER TYPE VII SQ YD $10.00 171 $1,710.00 156 $1,560.00 15 $150.00
<br />2521.501 4" CONCRETE WALK SQ FT $3.35 21611 $72,396.85 1036 $3,470.60 20575 $68,926.25
<br />2521.501 6" CONCRETE WALK SQ FT $6.35 573 $3,638.55 573 $3,638.55
<br />2521.618 CONCRETE WALK SQ FT $10.83 3307 $35,814.81 1343 $14,544.69 982 $10,635.06 189 $2,046.87 793 $8,588.19
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B624 LIN FT $15.05 11775 $177,213.75 978 $14,718.90 10797 $162,494.85
<br />2531.501 CONCRETE CURB & GUTTER DESIGN D424 LIN FT $17.28 7572 $130,844.16 3575 $61,776.00 3997 $69,068.16
<br />2531.501 CONCRETE CURB & GUTTER DESIGN S524 LIN FT $18.18 778 $14,144.04 778 $14,144.04
<br />2531.502 CONCRETE CURB DESIGN B6 LIN FT $17.97 602 $10,817.94 602 $10,817.94
<br />2531.603 CONCRETE CURB DESIGN V LIN FT $18.41 46 $846.86 26 $478.66 20 $368.20
<br />2531.618 TRUNCATED DOMES SQ FT $34.25 592 $20,276.00 76 $2,603.00 260 $8,905.00 128 $4,384.00 40 $1,370.00 88 $3,014.00
<br />2533.501 CONC MED BARRIER DES 8308 TYPE AA LIN FT $145.00 166 $24,070.00 166 $24,070.00
<br />2533.507 PORTABLE PRECAST CONC BARRIER DES 8337 LIN FT $15.25 3480 $53,070.00 3480 $53,070.00
<br />2533.508 RELOCATE PORT PRECAST CONC BAR DES 8337 LIN FT $3.75 6366 $23,872.50 6366 $23,872.50
<br />2545.509 CONDUIT SYSTEM LUMP SUM $6,070.00 1 $6,070.00 1 $6,070.00
<br />2545.511 LIGHTING UNIT TYPE SPECIAL EACH $3,185.00 23 $73,255.00 23 $73,255.00
<br />2545.511 LIGHTING UNIT TYPE SPECIAL 1 EACH $2,950.00 3 $8,850.00 3 $8,850.00
<br />2545.511 LIGHTING UNIT TYPE SPECIAL 2 EACH $3,350.00 3 $10,050.00 3 $10,050.00
<br />2545.511 LIGHTING UNIT TYPE 9-40 EACH $2,180.00 3 $6,540.00 3 $6,540.00
<br />2545.511 LIGHTING UNIT TYPE 9-49 EACH $2,600.00 13 $33,800.00 13 $33,800.00
<br />2545.514 UNDERPASS LUMINAIRES TYPE LED EACH $1,225.00 3 $3,675.00 3 $3,675.00
<br />2545.515 LIGHT FOUNDATION DESIGN E EACH $675.00 1 $675.00 1 $675.00
<br />2545.515 LIGHT FOUNDATION DESIGN E MODIFIED EACH $675.00 23 $15,525.00 23 $15,525.00
<br />2545.515 LIGHT FOUNDATION DESIGN H EACH $995.00 13 $12,935.00 13 $12,935.00
<br />2545.515 LIGHT FOUNDATION DESIGN SPECIAL EACH $750.00 2 $1,500.00 2 $1,500.00
<br />2545.523 2" NON-METALLIC CONDUIT LIN FT $4.75 3615 $17,171.25 600 $2,850.00 3015 $14,321.25
<br />2545.523 3" NON-METALLIC CONDUIT LIN FT $10.00 300 $3,000.00 300 $3,000.00
<br />2545.523 3" NON-METALLIC COND (DIRECTIONAL BORE) LIN FT $16.00 300 $4,800.00 300 $4,800.00
<br />2545.531 UNDERGROUND WIRE 1 COND NO 4 LIN FT $1.00 8350 $8,350.00 8350 $8,350.00
<br />2545.531 UNDERGROUND WIRE 1 COND NO 6 LIN FT $0.80 4175 $3,340.00 4175 $3,340.00
<br />2545.531 UNDERGROUND WIRE 1 COND NO 8 LIN FT $0.70 1800 $1,260.00 1800 $1,260.00
<br />2545.531 UNDERGROUND WIRE 1 COND NO 10 LIN FT $0.60 2550 $1,530.00 2550 $1,530.00
<br />2545.531 UNDERGROUND WIRE 1 COND NO 12 LIN FT $0.50 3245 $1,622.50 3245 $1,622.50
<br />2545.533 DIRECT BURIED LIGHTING CABLE 4 COND NO 4 LIN FT $7.25 5300 $38,425.00 5300 $38,425.00
<br />2545.541 SERVICE CABINET EACH $3,775.00 1 $3,775.00 1 $3,775.00
<br />2545.541 SERVICE CABINET -TYPE L1 EACH $4,350.00 1 $4,350.00 1 $4,350.00
<br />2545.541 SERVICE CABINET -TYPE L1 (MOD)EACH $4,350.00 1 $4,350.00 1 $4,350.00
<br />2545.543 UNDERGROUND CABLE SPLICE EACH $375.00 8 $3,000.00 8 $3,000.00
<br />2545.544 SERVICE EQUIPMENT EACH $900.00 3 $2,700.00 2 $1,800.00 1 $900.00
<br />2545.545 EQUIPMENT PAD EACH $1,125.00 1 $1,125.00 1 $1,125.00
<br />2545.545 EQUIPMENT PAD B EACH $915.00 1 $915.00 1 $915.00
<br />2545.545 EQUIPMENT PAD B (MOD)EACH $1,150.00 1 $1,150.00 1 $1,150.00
<br />2545.553 HANDHOLE EACH $1,890.00 6 $11,340.00 2 $3,780.00 4 $7,560.00
<br />2550.514 FIBEROPTIC SPLICE VAULT EACH $4,250.00 3 $12,750.00 3 $12,750.00
<br />2550.515 OUTDOOR FIBER SPLICE ENCLOSURE EACH $1,615.00 3 $4,845.00 3 $4,845.00
<br />2550.516 BURIED CABLE SIGN EACH $145.00 29 $4,205.00 29 $4,205.00
<br />2550.523 1.5" NON-METALLIC CONDUIT LIN FT $3.25 6505 $21,141.25 6505 $21,141.25
<br />Page 3
|