|
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 />2550.523 2" NON-METALLIC CONDUIT LIN FT $3.90 470 $1,833.00 470 $1,833.00
<br />2550.523 3" NON-METALLIC CONDUIT LIN FT $8.50 50 $425.00 50 $425.00
<br />2550.532 POWER CABLE 1 CONDUCTOR NO 6 LIN FT $0.80 1320 $1,056.00 1320 $1,056.00
<br />2550.532 LEAD-IN CABLE 2 CONDUCTOR NO 14 LIN FT $0.90 1175 $1,057.50 1175 $1,057.50
<br />2550.542 LOOP DETECTOR SPLICE EACH $125.00 1 $125.00 1 $125.00
<br />2550.572 SERVICE INSTALLATION TYPE A EACH $550.00 1 $550.00 1 $550.00
<br />2550.601 FIBER OPTIC CABLE TESTING LUMP SUM $13,325.00 1 $13,325.00 1 $13,325.00
<br />2550.602 FIBER OPTIC CABLE SPLICING EACH $1,850.00 5 $9,250.00 5 $9,250.00
<br />2550.602 PULL VAULT EACH $1,120.00 3 $3,360.00 3 $3,360.00
<br />2550.602 LOOP DETECTOR DESIGN PREFORMED EACH $1,025.00 3 $3,075.00 3 $3,075.00
<br />2550.603 REROUTE CABLE LIN FT $4.50 300 $1,350.00 300 $1,350.00
<br />2550.603 FIBER OPTIC TRUNK CABLE 72SM LIN FT $2.35 10230 $24,040.50 10230 $24,040.50
<br />2550.603 1.5" BORED CONDUIT LIN FT $12.00 2535 $30,420.00 2535 $30,420.00
<br />2554.501 TRAFFIC BARRIER DESIGN SPECIAL LIN FT $75.00 125 $9,375.00 50 $3,750.00 25 $1,875.00 50 $3,750.00
<br />2554.501 TRAFFIC BARRIER DESIGN B8338 LIN FT $17.25 3814 $65,791.50 2151 $37,104.75 150 $2,587.50 1513 $26,099.25
<br />2554.509 GUIDE POST TYPE B EACH $50.00 40 $2,000.00 11 $550.00 5 $250.00 21 $1,050.00 3 $150.00
<br />2554.511 INSTALL TRAFFIC BARRIER DESIGN B8338 LIN FT $12.00 143 $1,716.00 143 $1,716.00
<br />2554.521 ANCHORAGE ASSEMBLY-PLATE BEAM EACH $625.00 6 $3,750.00 3 $1,875.00 3 $1,875.00
<br />2554.523 END TREATMENT-TANGENT TERMINAL EACH $2,450.00 12 $29,400.00 3 $7,350.00 9 $22,050.00
<br />2554.602 T-BARRIER BRIDGE CONN DES 8318 EACH $240.00 2 $480.00 2 $480.00
<br />2554.602 INSTALL ENERGY ABSORBING TERMINAL EACH $1,000.00 1 $1,000.00 1 $1,000.00
<br />2554.615 IMPACT ATTENUATOR ASSEMBLY $2,800.00 2 $5,600.00 2 $5,600.00
<br />2554.615 RELOCATE IMPACT ATTENUATOR ASSEMBLY $600.00 5 $3,000.00 5 $3,000.00
<br />2557.501 WIRE FENCE DESIGN 48V-9322 LIN FT $33.41 431 $14,399.71 431 $14,399.71
<br />2557.501 WIRE FENCE DESIGN 60V-9322 LIN FT $58.54 80 $4,683.20 80 $4,683.20
<br />2563.601 TRAFFIC CONTROL LUMP SUM $109,000.00 1 $109,000.00 0.42 $45,780.00 0.06 $6,540.00 0.01 $1,090.00 0.45 $49,050.00 0.04 $4,360.00 0.01 $1,090.00 0.01 $1,090.00
<br />2563.601 DETOUR SIGNING LUMP SUM $42,500.00 1 $42,500.00 1 $42,500.00
<br />2563.602 RAISED PAVEMENT MARKER TEMPORARY EACH $1.45 1565 $2,269.25 1565 $2,269.25
<br />2563.602 PORTABLE CONCRETE BARRIER DELINEATOR EACH $8.25 360 $2,970.00 360 $2,970.00
<br />2563.610 POLICE OFFICER HOUR $100.00 114 $11,400.00 114 $11,400.00
<br />2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UNIT DAY $150.00 56 $8,400.00 56 $8,400.00
<br />2564.511 CONCRETE FOOTINGS (TYPE OH SHAFT)CU YD $2,000.00 14 $28,000.00 14 $28,000.00
<br />2564.522 STRUCT STEEL-POSTS FOR OH SIGNS (B)POUND $2.94 8442 $24,819.48 8442 $24,819.48
<br />2564.522 STRUCT STEEL-TRUSSES FOR OH SIGNS (B) POUND $2.93 8364 $24,506.52 8364 $24,506.52
<br />2564.522 STR STEEL-TRUSSES FOR OH SIGNS BR MTD POUND $2.93 2414 $7,073.02 2414 $7,073.02
<br />2564.522 STR STEEL-PANEL MT PST FOR OH SIGNS (B) POUND $2.93 700 $2,051.00 700 $2,051.00
<br />2564.531 SIGN PANELS TYPE A SQ FT $26.25 248 $6,510.00 248 $6,510.00
<br />2564.531 SIGN PANELS TYPE C SQ FT $38.75 906 $35,107.50 127 $4,921.25 207 $8,021.25 572 $22,165.00
<br />2564.531 SIGN PANELS TYPE D SQ FT $41.50 221 $9,171.50 172 $7,138.00 49 $2,033.50
<br />2564.531 SIGN PANELS TYPE EO SQ FT $28.50 193 $5,500.50 193 $5,500.50
<br />2564.531 SIGN PANELS TYPE OVERLAY SQ FT $10.00 43 $430.00 43 $430.00
<br />2564.531 SIGN PANELS TYPE OH SQ FT $25.00 763 $19,075.00 763 $19,075.00
<br />2564.535 SIGN PANEL OVERLAY TYPE A SQ FT $21.00 116 $2,436.00 116 $2,436.00
<br />2564.535 SIGN PANEL OVERLAY TYPE OH SQ FT $23.75 289 $6,863.75 289 $6,863.75
<br />2564.550 DELINEATOR TYPE X4-6 EACH $70.00 13 $910.00 13 $910.00
<br />2564.550 DELINEATOR TYPE X4-13 EACH $45.00 5 $225.00 5 $225.00
<br />2564.551 REFERENCE LOCATION SIGN EACH $115.00 1 $115.00 1 $115.00
<br />2564.552 OBJECT MARKER TYPE X4-4 EACH $105.00 2 $210.00 2 $210.00
<br />2565.511 TRAFFIC CONTROL SIGNAL SYSTEM SIG SYS $329,600.00 1 $329,600.00 1 $329,600.00
<br />2565.513 EMERGENCY VEHICLE PREEMPTION SYSTEM LUMP SUM $6,400.00 1 $6,400.00 1 $6,400.00
<br />2565.514 TRAFFIC CONTROL INTERCONNECT LUMP SUM $4,100.00 1 $4,100.00 1 $4,100.00
<br />2565.616 TEMPORARY SIGNAL SYSTEM SYSTEM $171,000.00 1 $171,000.00 1 $171,000.00
<br />2572.501 TEMPORARY FENCE LIN FT $1.80 4000 $7,200.00 2000 $3,600.00 2000 $3,600.00
<br />2572.502 CLEAN ROOT CUTTING LIN FT $1.00 4000 $4,000.00 2000 $2,000.00 2000 $2,000.00
<br />2573.502 SILT FENCE, TYPE MS LIN FT $1.60 7385 $11,816.00 1005 $1,608.00 698 $1,116.80 5682 $9,091.20
<br />2573.530 STORM DRAIN INLET PROTECTION EACH $80.00 111 $8,880.00 17 $1,360.00 94 $7,520.00
<br />2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER LIN FT $3.00 627 $1,881.00 627 $1,881.00
<br />2573.533 SEDIMENT CONTROL LOG TYPE COMPOST LIN FT $2.50 10913 $27,282.50 9614 $24,035.00 1299 $3,247.50
<br />2573.550 EROSION CONTROL SUPERVISOR LUMP SUM $50,000.00 1 $50,000.00 0.50 $25,000.00 0.50 $25,000.00
<br />2573.560 CULVERT END CONTROLS EACH $150.00 11 $1,650.00 5 $750.00 6 $900.00
<br />2574.508 FERTILIZER TYPE 1 POUND $0.50 8229 $4,114.50 5622 $2,811.00 200 $100.00 2407 $1,203.50
<br />2574.508 FERTILIZER TYPE 3 POUND $0.50 2546 $1,273.00 1974 $987.00 131 $65.50 441 $220.50
<br />2574.508 FERTILIZER TYPE 4 POUND $0.50 1943 $971.50 1262 $631.00 16 $8.00 665 $332.50
<br />2574.525 SANDY CLAY LOAM TOPSOIL BORROW CU YD $100.00 25 $2,500.00 13 $1,300.00 5 $500.00 7 $700.00
<br />2574.578 SOIL BED PREPARATION ACRE $2,569.00 20.6 $52,921.40 14.1 $36,222.90 0.5 $1,284.50 6.0 $15,414.00
<br />2575.501 SEEDING ACRE $150.00 61.7 $9,255.00 42.2 $6,330.00 1.5 $225.00 18.0 $2,700.00
<br />2575.502 SEED MIXTURE 21-112 POUND $0.53 4115 $2,180.95 2811 $1,489.83 100 $53.00 1204 $638.12
<br />2575.502 SEED MIXTURE 25-141 POUND $4.40 436 $1,918.40 333 $1,465.20 24 $105.60 79 $347.60
<br />2575.502 SEED MIXTURE 33-261 POUND $25.00 19 $475.00 8 $200.00 11 $275.00
<br />2575.502 SEED MIXTURE 35-241 POUND $18.00 457 $8,226.00 299 $5,382.00 4 $72.00 154 $2,772.00
<br />2575.523 EROSION CONTROL BLANKETS CATEGORY 3N SQ YD $0.55 99070 $54,488.50 68033 $37,418.15 2352 $1,293.60 28685 $15,776.75
<br />2575.523 EROSION CONTROL BLANKETS CATEGORY 4N SQ YD $2.00 142 $284.00 77 $154.00 28 $56.00 37 $74.00
<br />2575.525 TURF REINFORCEMENT MAT CATEGORY 3 SQ YD $10.00 142 $1,420.00 77 $770.00 28 $280.00 37 $370.00
<br />Page 4
|