|
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 />2401.513 TYPE P-2 (TL-4) BARRIER CONCRETE (3S52)(P)LIN FT $130.00 292 $37,960.00 292 $37,960.00
<br />2401.513 TYPE P-1 BARRIER CONCRETE (3S52)(P)LIN FT $130.00 292 $37,960.00 292 $37,960.00
<br />2401.515 SIDEWALK CONCRETE (3S52)(P)SQ FT $16.00 3451 $55,216.00 3451 $55,216.00
<br />2401.516 RAISED MEDIAN CONCRETE (3S52)(P)SQ FT $14.75 1167 $17,213.25 1167 $17,213.25
<br />2401.541 REINFORCEMENT BARS (P)POUND $1.10 24460 $26,906.00 24460 $26,906.00
<br />2401.541 REINFORCEMENT BARS (EPOXY COATED)(P)POUND $1.25 211210 $264,012.50 211210 $264,012.50
<br />2401.541 REINFORCEMENT BARS (STAINLESS-60KSI)(P)POUND $5.00 830 $4,150.00 830 $4,150.00
<br />2401.601 STRUCTURE EXCAVATION LUMP SUM $50,000.00 1 $50,000.00 1 $50,000.00
<br />2401.618 BRIDGE SLAB CONCRETE (3YHPC-S)(P)SQ FT $20.00 19892 $397,840.00 19136 $382,720.00 378 $7,560.00 378 $7,560.00
<br />2402.583 ORNAMENTAL METAL RAILING TYPE SPECIAL (P)LIN FT $150.00 268 $40,200.00 268 $40,200.00
<br />2402.584 STRUCTURAL TUBE RAILING DESIGN T-1 (P)LIN FT $110.00 286 $31,460.00 286 $31,460.00
<br />2402.595 BEARING ASSEMBLY EACH $900.00 52 $46,800.00 52 $46,800.00
<br />2404.501 CONCRETE WEARING COURSE (3U17A)(P)SQ FT $3.00 17500 $52,500.00 17500 $52,500.00
<br />2405.502 PRESTRESSED CONCRETE BEAMS MN54 (P)LIN FT $220.00 3238 $712,360.00 3238 $712,360.00
<br />2405.511 DIAPHRAGMS FOR TYPE MN54 PREST BEAMS (P)LIN FT $90.00 444 $39,960.00 444 $39,960.00
<br />2411.602 PRECAST CONCRETE CAP (P)EACH $1,000.00 9 $9,000.00 9 $9,000.00
<br />2411.618 ANTI-GRAFFITI COATING (P)SQ FT $1.50 2164 $3,246.00 2164 $3,246.00
<br />2411.618 ARCHITECTURAL SURFACE FINISH (MULTI COLOR)(P)SQ FT $3.50 2164 $7,574.00 2164 $7,574.00
<br />2411.618 ARCHITECTURAL CONCRETE TEXTURE (ASHLAR STONE)(P)SQ FT $10.00 2164 $21,640.00 2164 $21,640.00
<br />2442.501 REMOVE EXISTING BRIDGE LUMP SUM $228,500.00 1 $228,500.00 1 $228,500.00
<br />2452.507 C-I-P CONCRETE PILING DELIVERED 12"LIN FT $30.00 7700 $231,000.00 7700 $231,000.00
<br />2452.508 C-I-P CONCRETE PILING DRIVEN 12"LIN FT $1.00 7700 $7,700.00 7700 $7,700.00
<br />2452.519 C-I-P CONC TEST PILE 95 FT LONG 12"EACH $2,850.00 2 $5,700.00 2 $5,700.00
<br />2452.519 C-I-P CONC TEST PILE 100 FT LONG 12"EACH $3,000.00 2 $6,000.00 2 $6,000.00
<br />2452.519 C-I-P CONC TEST PILE 110 FT LONG 12"EACH $3,300.00 2 $6,600.00 2 $6,600.00
<br />2452.527 PILE REDRIVING EACH $250.00 6 $1,500.00 6 $1,500.00
<br />2452.602 PILE ANALYSIS EACH $2,000.00 6 $12,000.00 6 $12,000.00
<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 $75.00 407 $30,525.00 407 $30,525.00
<br />2545.509 CONDUIT SYSTEM TYPE 1 LUMP SUM $11,000.00 1 $11,000.00 1 $11,000.00
<br />$16,722,222.22
<br />ESTIMATED BRIDGE 62732 CONSTRUCTION COST $7,560.00
<br />$134,486.27$99,499.89 $774,563.84$1,311,364.49$6,882,923.62
<br />$2,930,204.75
<br />$7,362,850.95 $156,533.16
<br />$2,945,324.75 $7,560.00
<br />TOTAL PROJECT COST
<br />Page 6
|