|
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 />2575.560 HYDRAULIC REINFORCED FIBER MATRIX POUND $0.70 73073 $51,151.10 43464 $30,424.80 1973 $1,381.10 27636 $19,345.20
<br />2575.571 RAPID STABILIZATION METHOD 3 M GALLON $100.00 218 $21,800.00 131 $13,100.00 6 $600.00 81 $8,100.00
<br />2575.572 RAPID STABILIZATION METHOD 4 SQ YD $0.30 50861 $15,258.30 29177 $8,753.10 1282 $384.60 20402 $6,120.60
<br />2581.603 REMOVABLE PREFORMED PLASTIC MASK (BLACK) LIN FT $2.05 5950 $12,197.50 5950 $12,197.50
<br />2582.501 PAVT MSSG PREF TAPE GR IN SQ FT $24.00 322 $7,728.00 240 $5,760.00 82 $1,968.00
<br />2582.501 PAVT MSSG PREF THERMO GR IN SQ FT $36.68 494 $18,119.92 494 $18,119.92
<br />2582.502 4" SOLID LINE PAINT LIN FT $0.40 11645 $4,658.00 11645 $4,658.00
<br />2582.502 4" BROKEN LINE PAINT LIN FT $0.40 1265 $506.00 1265 $506.00
<br />2582.502 4" DOTTED LINE PAINT LIN FT
<br />2582.502 4" SOLID LINE EPOXY GR IN (WR)LIN FT $1.35 28845 $38,940.75 8806 $11,888.10 8270 $11,164.50 11769 $15,888.15
<br />2582.502 8" SOLID LINE EPOXY GR IN (WR)LIN FT $4.05 155 $627.75 155 $627.75
<br />2582.502 12" SOLID LINE EPOXY GR IN (WR)LIN FT $16.38 202 $3,308.76 202 $3,308.76
<br />2582.502 24" SOLID LINE EPOXY GR IN (WR)LIN FT $32.76 132 $4,324.32 132 $4,324.32
<br />2582.502 4" BROKEN LINE EPOXY GR IN (WR)LIN FT $1.35 768 $1,036.80 115 $155.25 419 $565.65 234 $315.90
<br />2582.502 4" DOTTED LINE EPOXY GR IN (WR)LIN FT $1.35 480 $648.00 240 $324.00 240 $324.00
<br />2582.502 8" DOTTED LINE EPOXY GR IN (WR)LIN FT $4.05 49 $198.45 49 $198.45
<br />2582.502 8" SOLID LINE PREF TAPE GR IN CONT LIN FT $10.00 4200 $42,000.00 2100 $21,000.00 2100 $21,000.00
<br />2582.502 4" DBLE SOLID LINE EPOXY GR IN (WR)LIN FT $2.70 753 $2,033.10 753 $2,033.10
<br />2582.502 4" DOTTED LINE PREF TAPE GR IN CONT LIN FT $8.00 132 $1,056.00 132 $1,056.00
<br />2582.502 12" DOTTED LINE PREF THERMO GR IN CONT LIN FT $20.01 258 $5,162.58 258 $5,162.58
<br />2582.503 CROSSWALK PREF TAPE GR IN SQ FT $13.00 1020 $13,260.00 1020 $13,260.00
<br />2582.503 CROSSWALK PREF THERMO GR IN SQ FT $34.00 135 $4,590.00 135 $4,590.00
<br />2582.603 MOBILE RETROREFLECTOMETER MEASUREMENTS LIN FT $0.04 35974 $1,438.96 11261 $450.44 9778 $391.12 14935 $597.40
<br />2401.501 STRUCTURAL CONCRETE (1G52)(P)CU YD $500.00 444 $222,000.00 444 $222,000.00
<br />2401.501 STRUCTURAL CONCRETE (3B52)(P)CU YD $600.00 678 $406,800.00 678 $406,800.00
<br />2401.513 TYPE F (TL-4) BARRIER CONCRETE (3S52)(P)LIN FT $65.00 600 $39,000.00 600 $39,000.00
<br />2401.541 REINFORCEMENT BARS (P)POUND $1.10 33270 $36,597.00 33270 $36,597.00
<br />2401.541 REINFORCEMENT BARS (EPOXY COATED)(P)POUND $1.25 180640 $225,800.00 180640 $225,800.00
<br />2401.601 STRUCTURE EXCAVATION LUMP SUM $5,000.00 1 $5,000.00 1 $5,000.00
<br />2401.618 BRIDGE SLAB CONCRETE (3YHPC-S)(P)SQ FT $20.00 11220 $224,400.00 11220 $224,400.00
<br />2402.591 EXPANSION JOINT DEVICES TYPE 5 (P)LIN FT $120.00 148 $17,760.00 148 $17,760.00
<br />2402.595 BEARING ASSEMBLY EACH $900.00 30 $27,000.00 30 $27,000.00
<br />2404.501 CONCRETE WEARING COURSE (3U17A)(P)SQ FT $3.00 14525 $43,575.00 14525 $43,575.00
<br />2405.502 PRESTRESSED CONCRETE BEAMS MN45 (P)LIN FT $200.00 1308 $261,600.00 1308 $261,600.00
<br />2405.511 DIAPHRAGMS FOR TYPE MN45 PREST BEAMS (P)LIN FT $75.00 289 $21,675.00 289 $21,675.00
<br />2411.618 ANTI-GRAFFITI COATING (P)SQ FT $1.50 917 $1,375.50 917 $1,375.50
<br />2411.618 ARCHITECTURAL SURFACE FINISH (MULTI COLOR)(P)SQ FT $3.50 917 $3,209.50 917 $3,209.50
<br />2411.618 ARCHITETURAL CONCRETE TEXTURE (ASHLAR STONE)(P)SQ FT $10.00 917 $9,170.00 917 $9,170.00
<br />2452.507 C-I-P CONCRETE PILING DELIVERED 12"LIN FT $30.00 4655 $139,650.00 4655 $139,650.00
<br />2452.508 C-I-P CONCRETE PILING DRIVEN 12"LIN FT $1.00 4655 $4,655.00 4655 $4,655.00
<br />2452.519 C-I-P CONC TEST PILE 60 FT LONG 12"EACH $1,800.00 4 $7,200.00 4 $7,200.00
<br />2452.519 C-I-P CONC TEST PILE 65 FT LONG 12"EACH $1,950.00 4 $7,800.00 4 $7,800.00
<br />2452.527 PILE REDRIVING EACH $250.00 8 $2,000.00 8 $2,000.00
<br />2452.602 PILE ANALYSIS EACH $2,000.00 8 $16,000.00 8 $16,000.00
<br />2502.502 DRAINAGE SYSTEM TYPE (B910)LUMP SUM $2,500.00 1 $2,500.00 1 $2,500.00
<br />2514.501 CONCRETE SLOPE PAVING (P)SQ YD $75.00 734 $55,050.00 734 $55,050.00
<br />2545.509 CONDUIT SYSTEM (LIGHTING) TYPE 1 LUMP SUM $43,150.00 1 $43,150.00 1 $43,150.00
<br />2401.601 REMOVE REGULATED WASTE MATERIAL (BRIDGE) LUMP SUM $2,500.00 1 $2,500.00 1 $2,500.00
<br />2401.501 STRUCTURAL CONCRETE (1G52)(P)CU YD $500.00 359 $179,500.00 359 $179,500.00
<br />2401.501 STRUCTURAL CONCRETE (3B52)(P)CU YD $666.00 547 $364,302.00 547 $364,302.00
<br />BRIDGE 62937 (TH 10 RAMP OVER SE RAMP)
<br />$99,499.89 $148,973.16$5,059,956.62 $4,432,646.20ESTIMATED ROADWAY CONSTRUCTION COST $1,311,364.49 $126,926.27
<br />ESTIMATED BRIDGE 62937 CONSTRUCTION COST $1,822,967.00
<br />BRIDGE 62732 (CR H OVER I-35W)
<br />$11,953,930.47 $774,563.84
<br />$1,822,967.00
<br />Page 5
|