Loading...
HomeMy WebLinkAboutItem 06.l Date: 2 PORT ADD ADDI Proposed Staff reco Improvem of $9,893 Overview At its Nov specificat Addition Estates, C On Friday Project N Hentges cost was Portions discuss th are as fol Single Fa Townhom Primary  None Supporti  Bid Ta Monica H Operatio Financial I Related Do Communit 20 April 201 IONS OF FO ITIONS, CHA ITIONS, GOO d Action ommends ad ment Project 3,112.06. w vember 17, 2 tions for por s, Chapel Hil Cedar 160 Ad y, March 6, 2 No. 15-02 Con & Sons, Inc., $9,273,791.5 of this proje he proposed lows: amily Assessm me Assessme Issues to Co e ing Informat abulation Heil, PE ns and Main mpact: $ ocuments (CIP ty Values: 5 RESOL CITY IMPR OXBOROUGH APEL HILLS ODVIEW EST doption of th t No. 15-02 C 2014 meetin rtions of Foxb ls 1st, 2nd and ddition and C 2015 at 10:00 ntract #1. Th to a high bid 50. ect are bein d assessmen ment Rate ent Rate onsider tion tenance Eng $23,227,256 P, ERP, etc.): Good Valu LUTION AW ROVEMENT P H 1ST , 2ND A 1ST, 2ND AND TATES, CEDA he following Contract #1 t g, the Lakev borough 1st , d 3rd Addition Carroll 1st Ad 0 a.m. the Cit he bids range d of $11,408 ng assessed ts was held gineer Budge es for Public S WARDING CO PROJECT 15 AND 3RD ADD D 3RD ADDIT AR 160 ADD motion: Mo o S. M. Hent ille City Cou , 2nd and 3rd ns, Cedargle ddition, City I ty received se ed from a low ,334.10. The to benefitin on Monday, eted: Yes Services Ite ONTRACT FO 5-02 CONTRA DITIONS, HIG TIONS, CEDA DITION AND ove to award ges & Sons, ncil ordered Additions, H en 1st - 3rd and Improvemen even (7) bids w bid of $9,8 e Engineer’s ng property , April 6, 201 Source: em No. OR ACT #1 GHVIEW HE ARGLEN 1ST - D CARROLL 1 d the contrac Inc. with a b the prepara Highview He d 4th Additio nt Project 15 s for City Imp 893,112.06, s Estimate for owners. A p 5. The unit 429 Bonds & IGHTS 1ST- 8 - 3RD AND 4T 1ST ADDITIO ct for City id in the amo ation of plans ights 1st- 8th ons, Goodview 5-02. provement submitted by r the constru public hearin assessment $8,098.24 $4,049.12 & Utility Funds 8TH TH ON ount s and w y S.M. ction ng to rates s 2 CITY OF LAKEVILLE RESOLUTION NO._________ RESOLUTION AWARDING A CONSTRUCTION CONTRACT FOR IMPROVEMENT PROJECT 15-02 CONTRACT #1 CITY IMPROVEMENT PROJECT 15-02 PORTIONS OF FOXBOROUGH 1ST , 2ND AND 3RD ADDITIONS, HIGHVIEW HEIGHTS 1ST- 8TH ADDITIONS, CHAPEL HILLS 1ST, 2ND AND 3RD ADDITIONS, CEDARGLEN 1ST - 3RD AND 4TH ADDITIONS, GOODVIEW ESTATES, CEDAR 160 ADDITION AND CARROLL 1ST ADDITION WHEREAS, the City of Lakeville received sealed bids on Friday, March 6, 2015 at 10:00 a.m. for portions of Foxborough 1st , 2nd and 3rd Additions, Highview Heights 1st- 8th Additions, Chapel Hills 1st, 2nd and 3rd Additions, Cedarglen 1st - 3rd and 4th Additions, Goodview Estates, Cedar 160 Addition and Carroll 1st Addition, City Improvement Project 15-02, and WHEREAS, the lowest responsible bid for Contract #1 was from S.M. Hentges & Sons, Inc. NOW, THEREFORE, LET IT BE RESOLVED by the City Council of the City of Lakeville, Minnesota: That the City Council hereby awards the contract to the lowest responsible bidder that meets all the bid requirements, S.M. Hentges & Sons, Inc., with a base bid in the amount of $9,893,112.06. The construction is proposed to be completed as specified in the contract documents. DATED this _____day of ________________ 2015. CITY OF LAKEVILLE _________________________________ M a t t L i t t l e , M a y o r ATTEST: _____________________________ Charlene Friedges, City Clerk 3/9/2015 WS B Pr o j e c t B i d A b s t r a c t Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e S. M . H e n t g e s & S o n s , I n c . Ry a n C o n t r a c t i n g C o . Northwest Asphalt, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price Unit Price Total Price SC H E D U L E A - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $2 4 7 , 1 0 0 . 0 0 $2 4 7 , 1 0 0 . 0 0 $5 1 6 , 6 6 1 . 6 9 $5 1 6 , 6 6 1 . 6 9 $4 0 0 , 0 0 0 . 0 0 $400,000.00 $350,000.00 $350,000.00 2 21 0 1 . 5 0 2 CL E A R I N G TR E E 10 6 $2 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $2 0 4 . 0 0 $2 1 , 6 2 4 . 0 0 $3 0 0 . 0 0 $31,800.00 $200.00 $21,200.00 3 21 0 1 . 5 0 7 GR U B B I N G TR E E 10 6 $2 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $7 1 . 0 0 $7 , 5 2 6 . 0 0 $2 0 0 . 0 0 $21,200.00 $195.00 $20,670.00 4 21 0 1 . 5 1 1 CL E A R I N G A N D G R U B B I N G S H R U B EA C H 62 $7 5 . 0 0 $4 , 6 5 0 . 0 0 $3 1 . 0 0 $1 , 9 2 2 . 0 0 $1 0 0 . 0 0 $6,200.00 $30.00 $1,860.00 5 21 0 1 . 6 0 3 RO O T C U T T I N G L F 17 0 $6 . 0 0 $1 , 0 2 0 . 0 0 $5 . 0 0 $8 5 0 . 0 0 $1 0 . 0 0 $1,700.00 $5.00 $850.00 6 21 0 4 . 5 0 1 RE M O V E C O N C R E T E C U R B A N D G U T T E R L F 46 6 0 5 $1 . 0 0 $4 6 , 6 0 5 . 0 0 $2 . 8 5 $1 3 2 , 8 2 4 . 2 5 $3 . 0 0 $139,815.00 $3.00 $139,815.00 7 21 0 4 . 5 0 3 RE M O V E B I T U M I N O U S W A L K S F 17 2 0 $3 . 0 0 $5 , 1 6 0 . 0 0 $0 . 3 5 $6 0 2 . 0 0 $2 . 0 0 $3,440.00 $1.00 $1,720.00 8 21 0 4 . 5 0 3 RE M O V E C O N C R E T E W A L K S F 22 1 0 $1 . 5 0 $3 , 3 1 5 . 0 0 $0 . 4 0 $8 8 4 . 0 0 $2 . 0 0 $4,420.00 $2.00 $4,420.00 9 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 28 3 0 $8 . 0 0 $2 2 , 6 4 0 . 0 0 $5 . 0 0 $1 4 , 1 5 0 . 0 0 $6 . 0 0 $16,980.00 $8.00 $22,640.00 10 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 10 5 8 0 $3 . 0 0 $3 1 , 7 4 0 . 0 0 $4 . 5 0 $4 7 , 6 1 0 . 0 0 $4 . 0 0 $42,320.00 $3.00 $31,740.00 11 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 20 0 $2 0 . 0 0 $4 , 0 0 0 . 0 0 $5 . 0 0 $1 , 0 0 0 . 0 0 $1 0 . 0 0 $2,000.00 $4.00 $800.00 12 21 0 4 . 5 0 9 RE M O V E S I G N EA C H 51 $3 0 . 0 0 $1 , 5 3 0 . 0 0 $2 6 . 0 0 $1 , 3 2 6 . 0 0 $1 0 0 . 0 0 $5,100.00 $65.00 $3,315.00 13 21 0 4 . 5 0 9 RE M O V E M A I L B O X S U P P O R T EA C H 20 $1 0 . 0 0 $2 0 0 . 0 0 $1 6 . 0 0 $3 2 0 . 0 0 $2 5 . 0 0 $500.00 $15.00 $300.00 14 21 0 4 . 5 0 9 RE M O V E M A I L B O X EA C H 10 $1 5 . 0 0 $1 5 0 . 0 0 $1 6 . 0 0 $1 6 0 . 0 0 $5 0 . 0 0 $500.00 $15.00 $150.00 15 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 17 8 0 $3 . 5 0 $6 , 2 3 0 . 0 0 $4 . 0 0 $7 , 1 2 0 . 0 0 $5 . 0 0 $8,900.00 $3.50 $6,230.00 16 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 74 1 5 $2 . 0 0 $1 4 , 8 3 0 . 0 0 $3 . 2 5 $2 4 , 0 9 8 . 7 5 $3 . 0 0 $22,245.00 $2.00 $14,830.00 17 21 0 4 . 6 0 1 SA L V A G E A N D R E I N S T A L L L A N D S C A P E S T R U C T U R E LS 1 $2 5 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $2 , 0 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $10,000.00 $25,000.00 $25,000.00 18 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 31 9 $5 0 . 0 0 $1 5 , 9 5 0 . 0 0 $4 6 . 0 0 $1 4 , 6 7 4 . 0 0 $1 5 0 . 0 0 $47,850.00 $45.00 $14,355.00 19 21 0 4 . 6 1 8 SA L V A G E & R E I N S T A L L S T O N E P A V E R D R I V E W A Y S F 60 0 $4 0 . 0 0 $2 4 , 0 0 0 . 0 0 $1 4 . 0 0 $8 , 4 0 0 . 0 0 $1 0 . 0 0 $6,000.00 $12.00 $7,200.00 20 21 0 5 . 5 0 1 CO M M O N E X C A V A T I O N ( P ) C Y 42 5 6 0 $1 0 . 0 0 $4 2 5 , 6 0 0 . 0 0 $1 1 . 6 4 $4 9 5 , 3 9 8 . 4 0 $1 7 . 0 0 $723,520.00 $22.80 $970,368.00 21 21 0 5 . 5 0 7 SU B G R A D E E X C A V A T I O N ( E V ) C Y 86 8 0 $7 . 0 0 $6 0 , 7 6 0 . 0 0 $1 0 . 6 4 $9 2 , 3 5 5 . 2 0 $4 . 0 0 $34,720.00 $14.00 $121,520.00 22 21 0 5 . 5 1 5 EX P L O R A T O R Y E X C A V A T I O N HO U R 20 $7 5 0 . 0 0 $1 5 , 0 0 0 . 0 0 $4 8 0 . 0 0 $9 , 6 0 0 . 0 0 $1 0 0 . 0 0 $2,000.00 $250.00 $5,000.00 23 21 0 5 . 5 2 2 SE L E C T G R A N U L A R B O R R O W ( L V ) C Y 47 8 2 5 $1 0 . 0 0 $4 7 8 , 2 5 0 . 0 0 $7 . 3 5 $3 5 1 , 5 1 3 . 7 5 $1 8 . 0 0 $860,850.00 $12.00 $573,900.00 24 21 0 5 . 5 3 3 SA L V A G E G R A N U L A R B O R R O W ( E V ) C Y 13 7 5 0 $5 . 0 0 $6 8 , 7 5 0 . 0 0 $8 . 5 8 $1 1 7 , 9 7 5 . 0 0 $0 . 0 1 $137.50 $0.01 $137.50 Page 1 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e S. M . H e n t g e s & S o n s , I n c . Ry a n C o n t r a c t i n g C o . Northwest Asphalt, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price Unit Price Total Price 25 21 0 5 . 5 3 3 SA L V A G E D G R A N U L A R B O R R O W P L A C E D ( L V ) C Y 15 2 0 0 $5 . 0 0 $7 6 , 0 0 0 . 0 0 $8 . 9 4 $1 3 5 , 8 8 8 . 0 0 $5 . 0 0 $76,000.00 $0.01 $152.00 26 21 0 5 . 6 0 4 GE O T E X T I L E F A B R I C T Y P E V S Y 10 4 0 0 0 $1 . 0 0 $1 0 4 , 0 0 0 . 0 0 $1 . 1 0 $1 1 4 , 4 0 0 . 0 0 $1 . 2 0 $124,800.00 $1.00 $104,000.00 27 21 0 5 . 6 0 7 1 1 / 2 " C L E A R R O C K C Y 16 0 $5 0 . 0 0 $8 , 0 0 0 . 0 0 $3 5 . 0 0 $5 , 6 0 0 . 0 0 $4 0 . 0 0 $6,400.00 $47.00 $7,520.00 28 21 0 5 . 6 0 7 3" C L E A R R O C K C Y 74 0 $5 0 . 0 0 $3 7 , 0 0 0 . 0 0 $3 5 . 0 0 $2 5 , 9 0 0 . 0 0 $4 0 . 0 0 $29,600.00 $47.00 $34,780.00 29 21 1 2 . 5 0 1 SU B G R A D E P R E P A R A T I O N RD S T 23 8 $2 0 0 . 0 0 $4 7 , 6 0 0 . 0 0 $2 5 0 . 0 0 $5 9 , 5 0 0 . 0 0 $3 5 0 . 0 0 $83,300.00 $200.00 $47,600.00 30 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 60 $1 2 0 . 0 0 $7 , 2 0 0 . 0 0 $1 4 2 . 0 0 $8 , 5 2 0 . 0 0 $1 3 0 . 0 0 $7,800.00 $125.00 $7,500.00 31 21 3 0 . 5 0 1 WA T E R MG A L 55 0 $3 0 . 0 0 $1 6 , 5 0 0 . 0 0 $3 1 . 0 0 $1 7 , 0 5 0 . 0 0 $3 5 . 0 0 $19,250.00 $30.00 $16,500.00 32 21 3 1 . 5 0 2 CA L C I U M C H L O R I D E S O L U T I O N GA L 15 0 0 $1 . 0 0 $1 , 5 0 0 . 0 0 $1 . 7 0 $2 , 5 5 0 . 0 0 $1 . 0 0 $1,500.00 $1.25 $1,875.00 33 22 1 1 . 5 0 1 AG G R E G A T E B A S E C L A S S 5 ( L V ) C Y 11 1 0 $3 0 . 0 0 $3 3 , 3 0 0 . 0 0 $1 5 . 7 6 $1 7 , 4 9 3 . 6 0 $2 0 . 0 0 $22,200.00 $36.00 $39,960.00 34 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S T E P J O I N T ( 1 . 5 " ) L F 95 5 $3 . 0 0 $2 , 8 6 5 . 0 0 $1 . 7 9 $1 , 7 0 9 . 4 5 $2 . 0 0 $1,910.00 $3.00 $2,865.00 35 23 3 1 . 6 0 4 BI T U M I N O U S P A V E M E N T R E C L A M A T I O N S Y 79 8 9 0 $3 . 0 0 $2 3 9 , 6 7 0 . 0 0 $5 . 1 6 $4 1 2 , 2 3 2 . 4 0 $5 . 5 0 $439,395.00 $5.45 $435,400.50 36 23 5 7 . 5 0 2 (2 0 1 5 ) B I T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 20 9 0 $2 . 5 0 $5 , 2 2 5 . 0 0 $2 . 1 0 $4 , 3 8 9 . 0 0 $2 . 0 0 $4,180.00 $2.80 $5,852.00 37 23 6 0 . 5 0 1 (2 0 1 5 ) T Y P E S P 1 2 . 5 W E A R I N G C O U R S E M I X ( 2 , C ) TO N 36 0 0 $5 8 . 0 0 $2 0 8 , 8 0 0 . 0 0 $5 6 . 4 5 $2 0 3 , 2 2 0 . 0 0 $4 1 . 5 0 $149,400.00 $58.60 $210,960.00 38 23 6 0 . 5 0 2 (2 0 1 5 ) T Y P E S P 1 2 . 5 N O N W E A R C O U R S E M I X ( 2 , C ) TO N 48 0 0 $5 8 . 0 0 $2 7 8 , 4 0 0 . 0 0 $5 6 . 3 5 $2 7 0 , 4 8 0 . 0 0 $4 1 . 5 0 $199,200.00 $57.30 $275,040.00 39 23 6 0 . 5 0 3 (2 0 1 5 ) T Y P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 57 2 0 $3 0 . 0 0 $1 7 1 , 6 0 0 . 0 0 $1 2 . 8 5 $7 3 , 5 0 2 . 0 0 $2 2 . 0 0 $125,840.00 $27.50 $157,300.00 40 23 5 7 . 5 0 2 (2 0 1 6 ) B I T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 21 1 5 $2 . 5 0 $5 , 2 8 7 . 5 0 $2 . 1 0 $4 , 4 4 1 . 5 0 $2 . 0 0 $4,230.00 $2.80 $5,922.00 41 23 6 0 . 5 0 1 (2 0 1 6 ) T Y P E S P 1 2 . 5 W E A R I N G C O U R S E M I X ( 2 , C ) TO N 36 5 0 $6 2 . 0 0 $2 2 6 , 3 0 0 . 0 0 $5 9 . 2 0 $2 1 6 , 0 8 0 . 0 0 $4 1 . 5 0 $151,475.00 $61.80 $225,570.00 42 23 6 0 . 5 0 2 (2 0 1 6 ) T Y P E S P 1 2 . 5 N O N W E A R C O U R S E M I X ( 2 , C ) TO N 48 7 0 $6 2 . 0 0 $3 0 1 , 9 4 0 . 0 0 $5 9 . 0 5 $2 8 7 , 5 7 3 . 5 0 $4 1 . 5 0 $202,105.00 $60.50 $294,635.00 43 23 6 0 . 5 0 3 (2 0 1 6 ) T Y P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 50 5 0 $3 0 . 0 0 $1 5 1 , 5 0 0 . 0 0 $1 8 . 2 0 $9 1 , 9 1 0 . 0 0 $2 2 . 0 0 $111,100.00 $28.50 $143,925.00 44 23 6 0 . 6 0 1 CO N C R E T E C U R B P R O T E C T I O N L F 30 3 0 0 $5 . 0 0 $1 5 1 , 5 0 0 . 0 0 $0 . 7 1 $2 1 , 5 1 3 . 0 0 $1 . 5 0 $45,450.00 $1.60 $48,480.00 45 23 6 0 . 6 0 1 TE M P O R A R Y B I T U M I N O U S P A T C H S Y 20 0 $3 0 . 0 0 $6 , 0 0 0 . 0 0 $1 6 . 5 0 $3 , 3 0 0 . 0 0 $3 5 . 0 0 $7,000.00 $27.00 $5,400.00 46 25 0 5 . 6 0 1 UT I L I T Y C O O R D I N A T I O N LS 1 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $1 . 0 0 $1.00 $25,000.00 $25,000.00 47 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S A N I T A R Y ) EA C H 11 3 $5 0 0 . 0 0 $5 6 , 5 0 0 . 0 0 $2 1 5 . 0 0 $2 4 , 2 9 5 . 0 0 $5 0 0 . 0 0 $56,500.00 $500.00 $56,500.00 48 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 3 $5 0 0 . 0 0 $1 , 5 0 0 . 0 0 $2 1 5 . 0 0 $6 4 5 . 0 0 $3 0 0 . 0 0 $900.00 $500.00 $1,500.00 49 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( M A N H O L E ) EA C H 17 $5 0 0 . 0 0 $8 , 5 0 0 . 0 0 $2 1 5 . 0 0 $3 , 6 5 5 . 0 0 $3 0 0 . 0 0 $5,100.00 $500.00 $8,500.00 50 25 2 1 . 5 0 1 5" C O N C R E T E W A L K S F 10 3 0 $5 . 0 0 $5 , 1 5 0 . 0 0 $4 . 5 1 $4 , 6 4 5 . 3 0 $5 . 0 0 $5,150.00 $6.75 $6,952.50 51 25 2 1 . 5 0 1 6" C O N C R E T E W A L K S F 15 1 0 $8 . 0 0 $1 2 , 0 8 0 . 0 0 $1 5 . 5 7 $2 3 , 5 1 0 . 7 0 $6 . 0 0 $9,060.00 $8.30 $12,533.00 52 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N D 4 1 2 L F 46 6 0 0 $1 0 . 0 0 $4 6 6 , 0 0 0 . 0 0 $1 1 . 2 5 $5 2 4 , 2 5 0 . 0 0 $1 2 . 0 0 $559,200.00 $9.52 $443,632.00 53 25 3 1 . 5 0 7 7" C O N C R E T E D R I V E W A Y P A V E M E N T S Y 28 3 0 $5 0 . 0 0 $1 4 1 , 5 0 0 . 0 0 $4 9 . 5 0 $1 4 0 , 0 8 5 . 0 0 $6 0 . 0 0 $169,800.00 $51.03 $144,414.90 54 25 3 1 . 5 0 7 7" C O N C R E T E D R I V E W A Y P A V E M E N T ( S P E C I A L ) S Y 35 0 $9 0 . 0 0 $3 1 , 5 0 0 . 0 0 $9 3 . 5 0 $3 2 , 7 2 5 . 0 0 $7 0 . 0 0 $24,500.00 $111.40 $38,990.00 55 25 3 1 . 6 0 1 CO N C R E T E C U R B & G U T T E R R E P A I R L F 46 6 5 $3 0 . 0 0 $1 3 9 , 9 5 0 . 0 0 $2 7 . 0 0 $1 2 5 , 9 5 5 . 0 0 $1 8 . 0 0 $83,970.00 $16.40 $76,506.00 56 25 3 1 . 6 1 8 TR U N C A T E D D O M E S S F 16 4 $3 6 . 0 0 $5 , 9 0 4 . 0 0 $5 0 . 0 0 $8 , 2 0 0 . 0 0 $4 0 . 0 0 $6,560.00 $33.00 $5,412.00 57 25 3 1 . 6 1 8 AD A C O M P L I A N C E S U P E R V I S O R LS 1 $6 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $1 . 0 0 $1.00 $100.00 $100.00 58 25 4 0 . 6 0 2 MA I L B O X EA C H 10 $2 5 . 0 0 $2 5 0 . 0 0 $2 1 . 0 0 $2 1 0 . 0 0 $2 0 0 . 0 0 $2,000.00 $20.00 $200.00 59 25 4 0 . 6 0 2 MA I L B O X S U P P O R T EA C H 20 $1 0 0 . 0 0 $2 , 0 0 0 . 0 0 $8 7 . 0 0 $1 , 7 4 0 . 0 0 $5 0 . 0 0 $1,000.00 $85.00 $1,700.00 Page 2 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e S. M . H e n t g e s & S o n s , I n c . Ry a n C o n t r a c t i n g C o . Northwest Asphalt, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit Price Total Price 60 25 4 0 . 6 0 2 MA I L B O X ( T E M P O R A R Y ) EA C H 45 6 $2 0 . 0 0 $9 , 1 2 0 . 0 0 $1 9 . 0 0 $8 , 6 6 4 . 0 0 $5 0 . 0 0 $22,800.00 $18.00 $8,208.00 61 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 30 $1 5 0 . 0 0 $4 , 5 0 0 . 0 0 $2 5 0 . 0 0 $7 , 5 0 0 . 0 0 $4 0 0 . 0 0 $12,000.00 $220.00 $6,600.00 62 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 5 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $2 3 , 8 6 8 . 0 0 $2 3 , 8 6 8 . 0 0 $3 0 , 0 0 0 . 0 0 $30,000.00 $28,000.00 $28,000.00 63 25 7 1 . 5 0 1 CO N I F E R O U S T R E E 8 ' H T B & B TR E E 24 $6 5 0 . 0 0 $1 5 , 6 0 0 . 0 0 $3 9 2 . 0 0 $9 , 4 0 8 . 0 0 $6 0 0 . 0 0 $14,400.00 $512.00 $12,288.00 64 25 7 1 . 5 0 2 DE C I D U O U S T R E E 2 . 5 " C A L B & B TR E E 24 $6 5 0 . 0 0 $1 5 , 6 0 0 . 0 0 $3 9 2 . 0 0 $9 , 4 0 8 . 0 0 $6 0 0 . 0 0 $14,400.00 $512.00 $12,288.00 65 25 7 3 . 5 0 2 SI L T F E N C E , T Y P E M S L F 45 0 $4 . 0 0 $1 , 8 0 0 . 0 0 $3 . 0 0 $1 , 3 5 0 . 0 0 $2 . 0 0 $900.00 $5.00 $2,250.00 66 25 7 3 . 5 4 0 FI L T E R L O G T Y P E W O O D F I B E R B I O R O L L L F 26 0 $5 . 0 0 $1 , 3 0 0 . 0 0 $4 . 0 0 $1 , 0 4 0 . 0 0 $5 . 0 0 $1,300.00 $5.00 $1,300.00 67 25 7 3 . 5 5 0 ER O S I O N C O N T R O L S U P E R V I S O R LS 1 $7 , 5 0 0 . 0 0 $7 , 5 0 0 . 0 0 $2 0 4 , 0 0 0 . 0 0 $2 0 4 , 0 0 0 . 0 0 $1 . 0 0 $1.00 $5,000.00 $5,000.00 68 25 7 3 . 6 0 2 TE M P O R A R Y R O C K C O N S T R U C T I O N E N T R A N C E EA C H 12 $5 0 0 . 0 0 $6 , 0 0 0 . 0 0 $1 , 1 0 0 . 0 0 $1 3 , 2 0 0 . 0 0 $3 0 0 . 0 0 $3,600.00 $800.00 $9,600.00 69 25 7 4 . 5 2 5 BO U L E V A R D T O P S O I L B O R R O W C Y 17 0 $2 0 . 0 0 $3 , 4 0 0 . 0 0 $2 8 . 0 0 $4 , 7 6 0 . 0 0 $3 5 . 0 0 $5,950.00 $30.00 $5,100.00 70 25 7 5 . 5 0 1 SE E D I N G AC R E 0. 5 $2 , 5 0 0 . 0 0 $1 , 2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 0 . 0 0 $4 , 0 0 0 . 0 0 $2,000.00 $6,100.00 $3,050.00 71 25 7 5 . 5 0 5 SO D D I N G , T Y P E L A W N ( I N C L . T O P S O I L & F E R T . ) S Y 89 3 5 0 $6 . 0 0 $5 3 6 , 1 0 0 . 0 0 $7 . 4 1 $6 6 2 , 0 8 3 . 5 0 $4 . 0 0 $357,400.00 $5.32 $475,342.00 72 25 7 5 . 5 2 3 ER O S I O N C O N T R O L B L A N K E T S C A T E G O R Y 3 S Y 64 0 $3 . 0 0 $1 , 9 2 0 . 0 0 $2 . 0 0 $1 , 2 8 0 . 0 0 $1 . 0 0 $640.00 $2.50 $1,600.00 73 25 7 5 . 5 3 5 WA T E R ( T U R F E S T A B L I S H M E N T ) MG A L 46 2 0 $8 . 0 0 $3 6 , 9 6 0 . 0 0 $3 0 . 0 0 $1 3 8 , 6 0 0 . 0 0 $3 0 . 0 0 $138,600.00 $45.00 $207,900.00 To t a l S C H E D U L E A - S U R F A C E I M P R O V E M E N T S : $5 , 1 8 7 , 9 5 1 . 5 0 $5 , 8 3 3 , 4 2 4 . 9 9 $5 , 7 3 2 , 0 6 5 . 5 0 $6,009,723.40 SC H E D U L E B - W A T E R M A I N I M P R O V E M E N T S 74 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 1 2 , 2 0 0 . 0 0 $1 1 2 , 2 0 0 . 0 0 $6 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $1 . 0 0 $1.00 $1,000.00 $1,000.00 75 21 0 4 . 5 0 1 RE M O V E W A T E R S E R V I C E P I P E L F 13 8 3 0 $1 . 0 0 $1 3 , 8 3 0 . 0 0 $0 . 1 0 $1 , 3 8 3 . 0 0 $1 . 0 0 $13,830.00 $5.00 $69,150.00 76 21 0 4 . 5 0 1 RE M O V E W A T E R M A I N L F 24 0 0 0 $4 . 0 0 $9 6 , 0 0 0 . 0 0 $5 . 0 0 $1 2 0 , 0 0 0 . 0 0 $1 . 0 0 $24,000.00 $5.00 $120,000.00 77 21 0 4 . 5 0 9 RE M O V E G A T E V A L V E A N D B O X EA C H 53 $1 5 0 . 0 0 $7 , 9 5 0 . 0 0 $6 5 . 0 0 $3 , 4 4 5 . 0 0 $3 0 0 . 0 0 $15,900.00 $150.00 $7,950.00 78 21 0 4 . 5 0 9 RE M O V E C U R B S T O P & B O X EA C H 45 7 $5 5 . 0 0 $2 5 , 1 3 5 . 0 0 $3 5 . 0 0 $1 5 , 9 9 5 . 0 0 $1 0 0 . 0 0 $45,700.00 $100.00 $45,700.00 79 21 0 4 . 5 0 9 RE M O V E H Y D R A N T EA C H 58 $3 0 0 . 0 0 $1 7 , 4 0 0 . 0 0 $2 7 5 . 0 0 $1 5 , 9 5 0 . 0 0 $3 0 0 . 0 0 $17,400.00 $300.00 $17,400.00 80 21 0 4 . 6 0 3 AB A N D O N W A T E R M A I N L F 43 3 0 $5 . 0 0 $2 1 , 6 5 0 . 0 0 $2 . 4 0 $1 0 , 3 9 2 . 0 0 $8 . 0 0 $34,640.00 $9.00 $38,970.00 81 21 0 5 . 6 0 1 DE W A T E R I N G LS 1 $5 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $7 , 5 0 0 . 0 0 $7 , 5 0 0 . 0 0 $1 . 0 0 $1.00 $0.01 $0.01 82 24 5 1 . 6 0 1 GR A N U L A R F O U N D A T I O N A N D / O R B E D D I N G ( L V ) C Y 13 4 0 $1 5 . 0 0 $2 0 , 1 0 0 . 0 0 $3 5 . 0 0 $4 6 , 9 0 0 . 0 0 $0 . 0 1 $13.40 $0.01 $13.40 83 25 0 3 . 6 0 1 SA L V A G E A N D R E I N S T A L L G A T E V A L V E EA C H 8 $7 5 0 . 0 0 $6 , 0 0 0 . 0 0 $3 5 0 . 0 0 $2 , 8 0 0 . 0 0 $8 0 0 . 0 0 $6,400.00 $540.00 $4,320.00 84 25 0 4 . 6 0 1 TE M P O R A R Y W A T E R S E R V I C E LS 1 $1 5 0 , 0 0 0 . 0 0 $1 5 0 , 0 0 0 . 0 0 $1 5 9 , 9 5 0 . 0 0 $1 5 9 , 9 5 0 . 0 0 $1 7 5 , 0 0 0 . 0 0 $175,000.00 $150,000.00 $150,000.00 85 25 0 4 . 6 0 1 PR E S S U R E R E D U C I N G V A L V E S T A T I O N LS 1 $3 0 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $2 0 , 6 2 9 . 0 0 $2 0 , 6 2 9 . 0 0 $2 5 , 0 0 0 . 0 0 $25,000.00 $20,000.00 $20,000.00 86 25 0 4 . 6 0 2 CO N N E C T T O E X I S T I N G W A T E R M A I N EA C H 15 $1 , 5 0 0 . 0 0 $2 2 , 5 0 0 . 0 0 $1 , 1 7 7 . 0 0 $1 7 , 6 5 5 . 0 0 $1 , 5 0 0 . 0 0 $22,500.00 $1,200.00 $18,000.00 87 25 0 4 . 6 0 2 CO N N E C T T O E X I S T I N G W A T E R S E R V I C E EA C H 45 5 $1 0 0 . 0 0 $4 5 , 5 0 0 . 0 0 $1 9 5 . 0 0 $8 8 , 7 2 5 . 0 0 $5 0 0 . 0 0 $227,500.00 $300.00 $136,500.00 88 25 0 4 . 6 0 2 HY D R A N T EA C H 62 $4 , 0 0 0 . 0 0 $2 4 8 , 0 0 0 . 0 0 $3 , 6 1 2 . 0 0 $2 2 3 , 9 4 4 . 0 0 $4 , 0 0 0 . 0 0 $248,000.00 $3,800.00 $235,600.00 89 25 0 4 . 6 0 2 1" C O R P O R A T I O N S T O P EA C H 45 5 $2 0 0 . 0 0 $9 1 , 0 0 0 . 0 0 $1 6 1 . 0 0 $7 3 , 2 5 5 . 0 0 $2 5 0 . 0 0 $113,750.00 $280.00 $127,400.00 90 25 0 4 . 6 0 2 6" G A T E V A L V E A N D B O X EA C H 62 $1 , 5 0 0 . 0 0 $9 3 , 0 0 0 . 0 0 $1 , 1 1 4 . 0 0 $6 9 , 0 6 8 . 0 0 $1 , 6 0 0 . 0 0 $99,200.00 $1,400.00 $86,800.00 91 25 0 4 . 6 0 2 8" G A T E V A L V E A N D B O X EA C H 49 $2 , 0 0 0 . 0 0 $9 8 , 0 0 0 . 0 0 $1 , 5 0 9 . 0 0 $7 3 , 9 4 1 . 0 0 $1 , 9 0 0 . 0 0 $93,100.00 $1,850.00 $90,650.00 92 25 0 4 . 6 0 2 12 " G A T E V A L V E A N D B O X EA C H 1 $3 , 5 0 0 . 0 0 $3 , 5 0 0 . 0 0 $2 , 7 5 3 . 0 0 $2 , 7 5 3 . 0 0 $3 , 0 0 0 . 0 0 $3,000.00 $3,100.00 $3,100.00 Page 3 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e S. M . H e n t g e s & S o n s , I n c . Ry a n C o n t r a c t i n g C o . Northwest Asphalt, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit Price Total Price 93 25 0 4 . 6 0 2 1" C U R B S T O P A N D B O X EA C H 45 5 $2 5 0 . 0 0 $1 1 3 , 7 5 0 . 0 0 $3 3 0 . 0 0 $1 5 0 , 1 5 0 . 0 0 $3 5 0 . 0 0 $159,250.00 $310.00 $141,050.00 94 25 0 4 . 6 0 2 IR R I G A T I O N S Y S T E M R E P A I R EA C H 50 $3 0 0 . 0 0 $1 5 , 0 0 0 . 0 0 $8 2 5 . 0 0 $4 1 , 2 5 0 . 0 0 $5 0 0 . 0 0 $25,000.00 $350.00 $17,500.00 95 25 0 4 . 6 0 3 1" T Y P E K C O P P E R P I P E L F 15 3 3 0 $2 8 . 0 0 $4 2 9 , 2 4 0 . 0 0 $3 3 . 1 3 $5 0 7 , 8 8 2 . 9 0 $1 8 . 0 0 $275,940.00 $24.00 $367,920.00 96 25 0 4 . 6 0 3 6" W A T E R M A I N D U C T I L E I R O N C L 5 2 W / P O L Y W R A P L F 77 5 $3 5 . 0 0 $2 7 , 1 2 5 . 0 0 $3 4 . 7 5 $2 6 , 9 3 1 . 2 5 $4 2 . 0 0 $32,550.00 $35.00 $27,125.00 97 25 0 4 . 6 0 3 8" W A T E R M A I N - P V C C 9 0 0 L F 23 9 1 0 $2 5 . 0 0 $5 9 7 , 7 5 0 . 0 0 $2 9 . 0 0 $6 9 3 , 3 9 0 . 0 0 $3 2 . 0 0 $765,120.00 $27.40 $655,134.00 98 25 0 4 . 6 0 3 12 " W A T E R M A I N - P V C C 9 0 0 L F 80 $4 0 . 0 0 $3 , 2 0 0 . 0 0 $5 6 . 0 0 $4 , 4 8 0 . 0 0 $5 0 . 0 0 $4,000.00 $37.50 $3,000.00 99 25 0 4 . 6 0 4 4" P O L Y S T Y R E N E I N S U L A T I O N S Y 25 0 $3 5 . 0 0 $8 , 7 5 0 . 0 0 $2 3 . 0 0 $5 , 7 5 0 . 0 0 $2 5 . 0 0 $6,250.00 $32.30 $8,075.00 10 0 25 0 4 . 6 0 8 DU C T I L E I R O N F I T T I N G S LB 13 6 2 0 $4 . 0 0 $5 4 , 4 8 0 . 0 0 $6 . 4 0 $8 7 , 1 6 8 . 0 0 $6 . 0 0 $81,720.00 $8.60 $117,132.00 To t a l S C H E D U L E B - W A T E R M A I N I M P R O V E M E N T S : $2 , 3 5 6 , 0 6 0 . 0 0 $2 , 4 7 7 , 2 8 7 . 1 5 $2 , 5 1 4 , 7 6 5 . 4 0 $2,509,489.41 SC H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S 10 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $8 , 6 0 0 . 0 0 $8 , 6 0 0 . 0 0 $4 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $1 . 0 0 $1.00 $1,000.00 $1,000.00 10 2 21 0 4 . 5 0 1 RE M O V E S E W E R P I P E ( S A N I T A R Y ) L F 19 0 $1 0 . 0 0 $1 , 9 0 0 . 0 0 $1 1 . 0 0 $2 , 0 9 0 . 0 0 $2 0 . 0 0 $3,800.00 $12.00 $2,280.00 10 3 21 0 4 . 5 0 1 RE M O V E S A N I T A R Y S E W E R S E R V I C E P I P E L F 21 5 $5 . 0 0 $1 , 0 7 5 . 0 0 $1 . 0 0 $2 1 5 . 0 0 $1 0 . 0 0 $2,150.00 $10.00 $2,150.00 10 4 21 0 5 . 6 0 2 EX C A V A T E T O L O C A T E S E R V I C E EA C H 8 $5 0 0 . 0 0 $4 , 0 0 0 . 0 0 $6 5 0 . 0 0 $5 , 2 0 0 . 0 0 $5 0 0 . 0 0 $4,000.00 $250.00 $2,000.00 10 5 25 0 3 . 5 1 1 4" P V C P I P E S E W E R L F 14 0 $3 5 . 0 0 $4 , 9 0 0 . 0 0 $3 8 . 0 0 $5 , 3 2 0 . 0 0 $3 5 . 0 0 $4,900.00 $25.00 $3,500.00 10 6 25 0 3 . 6 0 2 CO N N E C T T O E X I S T I N G S A N I T A R Y S E W E R S E R V I C E EA C H 4 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $2 7 5 . 0 0 $1 , 1 0 0 . 0 0 $5 5 0 . 0 0 $2,200.00 $200.00 $800.00 10 7 25 0 3 . 6 0 2 8" X 4 " P V C W Y E EA C H 4 $1 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $1 , 5 5 0 . 0 0 $6 , 2 0 0 . 0 0 $7 5 0 . 0 0 $3,000.00 $500.00 $2,000.00 10 8 25 0 3 . 6 0 3 TE L E V I S E S A N I T A R Y S E W E R S E R V I C E EA C H 47 5 $2 5 0 . 0 0 $1 1 8 , 7 5 0 . 0 0 $2 . 0 0 $9 5 0 . 0 0 $1 6 0 . 0 0 $76,000.00 $185.00 $87,875.00 10 9 25 0 6 . 6 0 2 RE C O N S T R U C T S A N I T A R Y M A N H O L E S EA C H 3 $4 , 0 0 0 . 0 0 $1 2 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $3 , 0 0 0 . 0 0 $1 , 5 0 0 . 0 0 $4,500.00 $1,500.00 $4,500.00 11 0 25 0 6 . 6 0 2 CH I M N E Y S E A L EA C H 11 3 $2 0 0 . 0 0 $2 2 , 6 0 0 . 0 0 $2 6 7 . 0 0 $3 0 , 1 7 1 . 0 0 $3 0 0 . 0 0 $33,900.00 $248.00 $28,024.00 To t a l S C H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S : $1 7 9 , 8 2 5 . 0 0 $5 8 , 2 4 6 . 0 0 $134,451.00 $134,129.00 SC H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S 11 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $7 3 , 9 0 0 . 0 0 $7 3 , 9 0 0 . 0 0 $5 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $1 . 0 0 $1.00 $1,000.00 $1,000.00 11 2 21 0 4 . 5 0 1 RE M O V E P V C D R A I N T I L E L F 43 1 0 $2 . 5 0 $1 0 , 7 7 5 . 0 0 $2 . 0 0 $8 , 6 2 0 . 0 0 $1 . 0 0 $4,310.00 $2.00 $8,620.00 11 3 21 0 4 . 5 0 1 RE M O V E S E W E R P I P E ( S T O R M ) L F 44 5 0 $6 . 0 0 $2 6 , 7 0 0 . 0 0 $8 . 0 0 $3 5 , 6 0 0 . 0 0 $1 0 . 0 0 $44,500.00 $6.00 $26,700.00 11 4 21 0 4 . 5 0 9 RE M O V E D R A I N A G E S T R U C T U R E EA C H 97 $5 0 0 . 0 0 $4 8 , 5 0 0 . 0 0 $1 6 5 . 0 0 $1 6 , 0 0 5 . 0 0 $3 0 0 . 0 0 $29,100.00 $450.00 $43,650.00 11 5 21 0 4 . 5 0 9 RE M O V E C O N C R E T E A P R O N EA C H 2 $3 0 0 . 0 0 $6 0 0 . 0 0 $1 7 5 . 0 0 $3 5 0 . 0 0 $5 0 0 . 0 0 $1,000.00 $300.00 $600.00 11 6 21 0 4 . 5 2 3 SA L V A G E & R E I N S T A L L A R C H C U L V E R T LS 1 $1 0 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $0 . 0 1 $0 . 0 1 $1 . 0 0 $1.00 $3,000.00 $3,000.00 11 7 21 0 4 . 5 0 9 RE M O V E C A S T I N G A S S E M B L Y EA C H 95 $1 0 0 . 0 0 $9 , 5 0 0 . 0 0 $6 5 . 0 0 $6 , 1 7 5 . 0 0 $1 0 0 . 0 0 $9,500.00 $100.00 $9,500.00 11 8 21 0 4 . 5 2 3 SA L V A G E C A S T I N G EA C H 11 $1 0 0 . 0 0 $1 , 1 0 0 . 0 0 $1 0 0 . 0 0 $1 , 1 0 0 . 0 0 $1 0 0 . 0 0 $1,100.00 $100.00 $1,100.00 11 9 25 0 1 . 5 1 5 27 " R C P I P E A P R O N W I T H T R A S H G U A R D EA C H 2 $1 , 5 0 0 . 0 0 $3 , 0 0 0 . 0 0 $4 , 1 5 0 . 0 0 $8 , 3 0 0 . 0 0 $2 , 0 0 0 . 0 0 $4,000.00 $3,680.00 $7,360.00 12 0 25 0 2 . 5 2 1 4" T P P I P E D R A I N L F 54 7 0 $1 0 . 0 0 $5 4 , 7 0 0 . 0 0 $1 1 . 2 5 $6 1 , 5 3 7 . 5 0 $1 4 . 0 0 $76,580.00 $12.00 $65,640.00 12 1 25 0 2 . 5 4 1 6" P E R F T P P I P E D R A I N L F 49 1 0 0 $1 3 . 0 0 $6 3 8 , 3 0 0 . 0 0 $1 6 . 1 9 $7 9 4 , 9 2 9 . 0 0 $1 5 . 0 0 $736,500.00 $16.30 $800,330.00 12 2 25 0 2 . 6 0 2 4" T P P I P E D R A I N C L E A N O U T EA C H 46 4 $1 2 5 . 0 0 $5 8 , 0 0 0 . 0 0 $1 0 9 . 0 0 $5 0 , 5 7 6 . 0 0 $2 5 0 . 0 0 $116,000.00 $180.00 $83,520.00 12 3 25 0 2 . 6 0 2 6" T P P I P E D R A I N C L E A N O U T EA C H 12 9 $1 5 0 . 0 0 $1 9 , 3 5 0 . 0 0 $1 6 5 . 0 0 $2 1 , 2 8 5 . 0 0 $3 0 0 . 0 0 $38,700.00 $200.00 $25,800.00 Page 4 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e S. M . H e n t g e s & S o n s , In c . Ry a n C o n t r a c t i n g C o . Northwest Asphalt, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit Price Total Price 12 4 25 0 3 . 5 4 1 12 " R C P I P E S E W E R D E S 3 0 0 6 C L V L F 60 5 $2 8 . 0 0 $1 6 , 9 4 0 . 0 0 $3 0 . 0 0 $1 8 , 1 5 0 . 0 0 $4 0 . 0 0 $24,200.00 $33.00 $19,965.00 12 5 25 0 3 . 5 4 1 15 " R C P I P E S E W E R D E S 3 0 0 6 C L V L F 19 0 5 $3 0 . 0 0 $5 7 , 1 5 0 . 0 0 $3 1 . 2 5 $5 9 , 5 3 1 . 2 5 $4 1 . 0 0 $78,105.00 $34.00 $64,770.00 12 6 25 0 3 . 5 4 1 18 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 26 5 $3 3 . 0 0 $8 , 7 4 5 . 0 0 $3 3 . 5 0 $8 , 8 7 7 . 5 0 $4 3 . 0 0 $11,395.00 $36.00 $9,540.00 12 7 25 0 3 . 5 4 1 21 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 19 0 $4 0 . 0 0 $7 , 6 0 0 . 0 0 $3 6 . 0 0 $6 , 8 4 0 . 0 0 $5 0 . 0 0 $9,500.00 $38.00 $7,220.00 12 8 25 0 3 . 5 4 1 24 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 82 5 $4 2 . 0 0 $3 4 , 6 5 0 . 0 0 $3 8 . 0 0 $3 1 , 3 5 0 . 0 0 $5 2 . 0 0 $42,900.00 $44.00 $36,300.00 12 9 25 0 3 . 5 4 1 27 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 36 0 $5 0 . 0 0 $1 8 , 0 0 0 . 0 0 $4 6 . 0 0 $1 6 , 5 6 0 . 0 0 $5 9 . 0 0 $21,240.00 $50.00 $18,000.00 13 0 25 0 3 . 5 4 1 30 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 20 5 $5 5 . 0 0 $1 1 , 2 7 5 . 0 0 $5 1 . 0 0 $1 0 , 4 5 5 . 0 0 $6 8 . 0 0 $13,940.00 $55.00 $11,275.00 13 1 25 0 3 . 5 4 1 36 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 40 0 $6 5 . 0 0 $2 6 , 0 0 0 . 0 0 $6 6 . 0 0 $2 6 , 4 0 0 . 0 0 $8 0 . 0 0 $32,000.00 $69.00 $27,600.00 13 2 25 0 3 . 5 4 1 42 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 10 3 $6 5 . 0 0 $6 , 6 9 5 . 0 0 $8 7 . 0 0 $8 , 9 6 1 . 0 0 $1 2 0 . 0 0 $12,360.00 $90.00 $9,270.00 13 3 25 0 3 . 5 4 1 48 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 35 $7 0 . 0 0 $2 , 4 5 0 . 0 0 $1 1 8 . 7 0 $4 , 1 5 4 . 5 0 $1 5 0 . 0 0 $5,250.00 $110.00 $3,850.00 13 4 25 0 3 . 6 0 3 CL E A N P I P E S E W E R L F 49 3 0 $1 0 . 0 0 $4 9 , 3 0 0 . 0 0 $3 . 0 0 $1 4 , 7 9 0 . 0 0 $4 . 0 0 $19,720.00 $4.50 $22,185.00 13 5 25 0 3 . 6 0 3 CO N N E C T T O E X I S T I N G S U M P D R A I N EA C H 15 $2 0 0 . 0 0 $3 , 0 0 0 . 0 0 $1 2 0 . 0 0 $1 , 8 0 0 . 0 0 $5 0 0 . 0 0 $7,500.00 $450.00 $6,750.00 13 6 25 0 4 . 5 2 1 24 " R C A R C H P I P E S E W E R D E S I G N 3 0 0 6 C L A S S I I I L F 25 $7 5 . 0 0 $1 , 8 7 5 . 0 0 $5 5 . 0 0 $1 , 3 7 5 . 0 0 $9 0 . 0 0 $2,250.00 $166.00 $4,150.00 13 7 25 0 4 . 5 2 1 54 " R C A R C H P I P E S E W E R D E S I G N 3 0 0 6 C L A S S I I I L F 16 $2 0 0 . 0 0 $3 , 2 0 0 . 0 0 $0 . 0 1 $0 . 1 6 $2 5 0 . 0 0 $4,000.00 $233.00 $3,728.00 13 8 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 4 8 - 4 0 2 0 L F 25 2 $2 7 5 . 0 0 $6 9 , 3 0 0 . 0 0 $3 5 3 . 0 0 $8 8 , 9 5 6 . 0 0 $2 5 0 . 0 0 $63,000.00 $368.00 $92,736.00 13 9 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 6 0 - 4 0 2 0 L F 53 $4 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $3 9 9 . 0 0 $2 1 , 1 4 7 . 0 0 $3 5 0 . 0 0 $18,550.00 $431.00 $22,843.00 14 0 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 7 2 - 4 0 2 0 L F 25 $5 5 0 . 0 0 $1 3 , 7 5 0 . 0 0 $5 5 5 . 0 0 $1 3 , 8 7 5 . 0 0 $4 0 0 . 0 0 $10,000.00 $490.00 $12,250.00 14 1 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 8 4 - 4 0 2 0 L F 14 $1 , 0 0 0 . 0 0 $1 4 , 0 0 0 . 0 0 $6 9 1 . 0 0 $9 , 6 7 4 . 0 0 $5 0 0 . 0 0 $7,000.00 $663.00 $9,282.00 14 2 25 0 6 . 5 0 2 CO N S T R U C T D R A I N A G E S T R U C T U R E D E S I G N S P E C I A L ( 2 ' X 3 ' ) EA C H 48 $1 , 5 0 0 . 0 0 $7 2 , 0 0 0 . 0 0 $1 , 4 7 5 . 0 0 $7 0 , 8 0 0 . 0 0 $2 , 2 0 0 . 0 0 $105,600.00 $1,600.00 $76,800.00 14 3 25 0 6 . 6 0 2 CO N N E C T I N T O E X I S T I N G D R A I N A G E S T R U C T U R E EA C H 4 $2 , 0 0 0 . 0 0 $8 , 0 0 0 . 0 0 $7 0 0 . 0 0 $2 , 8 0 0 . 0 0 $1 , 0 0 0 . 0 0 $4,000.00 $1,000.00 $4,000.00 14 4 25 0 6 . 6 0 2 CO N N E C T T O E X I S T I N G S T O R M S E W E R S P E C I A L EA C H 1 $2 , 0 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2,500.00 $1,750.00 $1,750.00 14 5 25 0 6 . 6 0 2 RE C O N S T R U C T D R A I N A G E S T R U C T U R E EA C H 6 $2 , 0 0 0 . 0 0 $1 2 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $6,000.00 $1,500.00 $9,000.00 14 6 25 0 6 . 6 0 2 CA S T I N G A S S E M B L Y ( C A T C H B A S I N ) EA C H 74 $7 0 0 . 0 0 $5 1 , 8 0 0 . 0 0 $5 4 0 . 0 0 $3 9 , 9 6 0 . 0 0 $6 0 0 . 0 0 $44,400.00 $500.00 $37,000.00 14 7 25 0 6 . 6 0 2 SA L V A G E A N D R E I N S T A L L S T O R M P I P E L F 10 3 0 $6 0 . 0 0 $6 1 , 8 0 0 . 0 0 $3 4 . 0 0 $3 5 , 0 2 0 . 0 0 $3 0 . 0 0 $30,900.00 $28.00 $28,840.00 14 8 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I I C Y 50 $7 5 . 0 0 $3 , 7 5 0 . 0 0 $7 0 . 0 0 $3 , 5 0 0 . 0 0 $7 0 . 0 0 $3,500.00 $75.00 $3,750.00 14 9 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 12 7 $1 5 0 . 0 0 $1 9 , 0 5 0 . 0 0 $1 0 0 . 0 0 $1 2 , 7 0 0 . 0 0 $1 0 0 . 0 0 $12,700.00 $150.00 $19,050.00 To t a l S C H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S : $1 , 5 4 9 , 9 5 5 . 0 0 $1 , 5 2 4 , 1 5 3 . 9 2 $1,653,802.00 $1,638,724.00 To t a l S C H E D U L E A - S U R F A C E I M P R O V E M E N T S : $5 , 1 8 7 , 9 5 1 . 5 0 $5 , 8 3 3 , 4 2 4 . 9 9 $5,732,065.50 $6,009,723.40 To t a l S C H E D U L E B - W A T E R M A I N I M P R O V E M E N T S : $2 , 3 5 6 , 0 6 0 . 0 0 $2 , 4 7 7 , 2 8 7 . 1 5 $2,514,765.40 $2,509,489.41 To t a l S C H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S : $1 7 9 , 8 2 5 . 0 0 $5 8 , 2 4 6 . 0 0 $134,451.00 $134,129.00 To t a l S C H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S : $1 , 5 4 9 , 9 5 5 . 0 0 $1 , 5 2 4 , 1 5 3 . 9 2 $1,653,802.00 $1,638,724.00 To t a l s f o r P r o j e c t 0 2 1 0 9 - 4 9 $9 , 2 7 3 , 7 9 1 . 5 0 $9 , 8 9 3 , 1 1 2 . 0 6 $1 0 , 0 3 5 , 0 8 3 . 9 0 $10,292,065.81 % o f E s t i m a t e f o r P r o j e c t 0 2 1 0 9 - 4 9 6. 6 8 % 8.21% 10.98%Page 5 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa l d a & S o n s , I n c . R. L . L a r s o n E x c a v a t i n g , I n c . McNamara Contra cting, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit Price Total Price SC H E D U L E A - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $2 4 7 , 1 0 0 . 0 0 $2 4 7 , 1 0 0 . 0 0 $1 9 1 , 7 0 0 . 0 0 $1 9 1 , 7 0 0 . 0 0 $4 5 0 , 0 0 0 . 0 0 $450,000.00 $128,500.00 $128,500.00 2 21 0 1 . 5 0 2 CL E A R I N G TR E E 10 6 $2 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $1 1 0 . 0 0 $1 1 , 6 6 0 . 0 0 $2 1 0 . 0 0 $22,260.00 $210.00 $22,260.00 3 21 0 1 . 5 0 7 GR U B B I N G TR E E 10 6 $2 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $6 0 . 0 0 $6 , 3 6 0 . 0 0 $1 5 0 . 0 0 $15,900.00 $115.00 $12,190.00 4 21 0 1 . 5 1 1 CL E A R I N G A N D G R U B B I N G S H R U B EA C H 62 $7 5 . 0 0 $4 , 6 5 0 . 0 0 $5 0 . 0 0 $3 , 1 0 0 . 0 0 $4 2 . 0 0 $2,604.00 $32.00 $1,984.00 5 21 0 1 . 6 0 3 RO O T C U T T I N G L F 17 0 $6 . 0 0 $1 , 0 2 0 . 0 0 $1 0 . 0 0 $1 , 7 0 0 . 0 0 $5 . 0 0 $850.00 $5.00 $850.00 6 21 0 4 . 5 0 1 RE M O V E C O N C R E T E C U R B A N D G U T T E R L F 46 6 0 5 $1 . 0 0 $4 6 , 6 0 5 . 0 0 $3 . 0 0 $1 3 9 , 8 1 5 . 0 0 $2 . 5 0 $116,512.50 $4.00 $186,420.00 7 21 0 4 . 5 0 3 RE M O V E B I T U M I N O U S W A L K S F 17 2 0 $3 . 0 0 $5 , 1 6 0 . 0 0 $0 . 5 3 $9 1 1 . 6 0 $2 . 0 0 $3,440.00 $1.00 $1,720.00 8 21 0 4 . 5 0 3 RE M O V E C O N C R E T E W A L K S F 22 1 0 $1 . 5 0 $3 , 3 1 5 . 0 0 $0 . 6 2 $1 , 3 7 0 . 2 0 $2 . 0 0 $4,420.00 $1.50 $3,315.00 9 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 28 3 0 $8 . 0 0 $2 2 , 6 4 0 . 0 0 $7 . 3 7 $2 0 , 8 5 7 . 1 0 $9 . 0 0 $25,470.00 $10.00 $28,300.00 10 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 10 5 8 0 $3 . 0 0 $3 1 , 7 4 0 . 0 0 $4 . 1 9 $4 4 , 3 3 0 . 2 0 $5 . 5 0 $58,190.00 $7.00 $74,060.00 11 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 20 0 $2 0 . 0 0 $4 , 0 0 0 . 0 0 $1 0 . 0 0 $2 , 0 0 0 . 0 0 $1 0 . 0 0 $2,000.00 $12.00 $2,400.00 12 21 0 4 . 5 0 9 RE M O V E S I G N EA C H 51 $3 0 . 0 0 $1 , 5 3 0 . 0 0 $2 5 . 0 0 $1 , 2 7 5 . 0 0 $2 8 . 0 0 $1,428.00 $27.00 $1,377.00 13 21 0 4 . 5 0 9 RE M O V E M A I L B O X S U P P O R T EA C H 20 $1 0 . 0 0 $2 0 0 . 0 0 $1 5 . 0 0 $3 0 0 . 0 0 $2 0 . 0 0 $400.00 $16.00 $320.00 14 21 0 4 . 5 0 9 RE M O V E M A I L B O X EA C H 10 $1 5 . 0 0 $1 5 0 . 0 0 $1 5 . 0 0 $1 5 0 . 0 0 $2 0 . 0 0 $200.00 $16.00 $160.00 15 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 17 8 0 $3 . 5 0 $6 , 2 3 0 . 0 0 $3 . 5 8 $6 , 3 7 2 . 4 0 $4 . 5 0 $8,010.00 $1.00 $1,780.00 16 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 74 1 5 $2 . 0 0 $1 4 , 8 3 0 . 0 0 $1 . 6 8 $1 2 , 4 5 7 . 2 0 $3 . 5 0 $25,952.50 $1.00 $7,415.00 17 21 0 4 . 6 0 1 SA L V A G E A N D R E I N S T A L L L A N D S C A P E S T R U C T U R E LS 1 $2 5 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $30,000.00 $49,000.00 $49,000.00 18 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 31 9 $5 0 . 0 0 $1 5 , 9 5 0 . 0 0 $4 5 . 0 0 $1 4 , 3 5 5 . 0 0 $4 8 . 0 0 $15,312.00 $48.00 $15,312.00 19 21 0 4 . 6 1 8 SA L V A G E & R E I N S T A L L S T O N E P A V E R D R I V E W A Y S F 60 0 $4 0 . 0 0 $2 4 , 0 0 0 . 0 0 $2 3 . 0 0 $1 3 , 8 0 0 . 0 0 $1 5 . 0 0 $9,000.00 $16.00 $9,600.00 20 21 0 5 . 5 0 1 CO M M O N E X C A V A T I O N ( P ) C Y 42 5 6 0 $1 0 . 0 0 $4 2 5 , 6 0 0 . 0 0 $1 4 . 7 6 $6 2 8 , 1 8 5 . 6 0 $2 0 . 1 0 $855,456.00 $6.00 $255,360.00 21 21 0 5 . 5 0 7 SU B G R A D E E X C A V A T I O N ( E V ) C Y 86 8 0 $7 . 0 0 $6 0 , 7 6 0 . 0 0 $9 . 2 3 $8 0 , 1 1 6 . 4 0 $8 . 0 0 $69,440.00 $6.00 $52,080.00 22 21 0 5 . 5 1 5 EX P L O R A T O R Y E X C A V A T I O N HO U R 20 $7 5 0 . 0 0 $1 5 , 0 0 0 . 0 0 $3 0 0 . 0 0 $6 , 0 0 0 . 0 0 $8 5 0 . 0 0 $17,000.00 $200.00 $4,000.00 23 21 0 5 . 5 2 2 SE L E C T G R A N U L A R B O R R O W ( L V ) C Y 47 8 2 5 $1 0 . 0 0 $4 7 8 , 2 5 0 . 0 0 $9 . 0 2 $4 3 1 , 3 8 1 . 5 0 $1 0 . 5 0 $502,162.50 $28.00 $1,339,100.00 24 21 0 5 . 5 3 3 SA L V A G E G R A N U L A R B O R R O W ( E V ) C Y 13 7 5 0 $5 . 0 0 $6 8 , 7 5 0 . 0 0 $4 . 5 5 $6 2 , 5 6 2 . 5 0 $0 . 0 1 $137.50 $6.00 $82,500.00 25 21 0 5 . 5 3 3 SA L V A G E D G R A N U L A R B O R R O W P L A C E D ( L V ) C Y 15 2 0 0 $5 . 0 0 $7 6 , 0 0 0 . 0 0 $2 . 8 4 $4 3 , 1 6 8 . 0 0 $0 . 0 1 $152.00 $28.00 $425,600.00 26 21 0 5 . 6 0 4 GE O T E X T I L E F A B R I C T Y P E V S Y 10 4 0 0 0 $1 . 0 0 $1 0 4 , 0 0 0 . 0 0 $1 . 6 8 $1 7 4 , 7 2 0 . 0 0 $1 . 7 5 $182,000.00 $2.00 $208,000.00 27 21 0 5 . 6 0 7 1 1 / 2 " C L E A R R O C K C Y 16 0 $5 0 . 0 0 $8 , 0 0 0 . 0 0 $5 8 . 2 2 $9 , 3 1 5 . 2 0 $6 0 . 0 0 $9,600.00 $90.00 $14,400.00 28 21 0 5 . 6 0 7 3" C L E A R R O C K C Y 74 0 $5 0 . 0 0 $3 7 , 0 0 0 . 0 0 $5 5 . 7 3 $4 1 , 2 4 0 . 2 0 $5 5 . 0 0 $40,700.00 $90.00 $66,600.00 29 21 1 2 . 5 0 1 SU B G R A D E P R E P A R A T I O N RD S T 23 8 $2 0 0 . 0 0 $4 7 , 6 0 0 . 0 0 $1 . 0 0 $2 3 8 . 0 0 $6 0 0 . 0 0 $142,800.00 $100.00 $23,800.00 30 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 60 $1 2 0 . 0 0 $7 , 2 0 0 . 0 0 $1 8 0 . 0 0 $1 0 , 8 0 0 . 0 0 $1 8 0 . 0 0 $10,800.00 $80.00 $4,800.00 31 21 3 0 . 5 0 1 WA T E R MG A L 55 0 $3 0 . 0 0 $1 6 , 5 0 0 . 0 0 $3 5 . 0 0 $1 9 , 2 5 0 . 0 0 $1 5 . 0 0 $8,250.00 $30.00 $16,500.00 32 21 3 1 . 5 0 2 CA L C I U M C H L O R I D E S O L U T I O N GA L 15 0 0 $1 . 0 0 $1 , 5 0 0 . 0 0 $2 . 7 0 $4 , 0 5 0 . 0 0 $2 . 0 0 $3,000.00 $1.60 $2,400.00 33 22 1 1 . 5 0 1 AG G R E G A T E B A S E C L A S S 5 ( L V ) C Y 11 1 0 $3 0 . 0 0 $3 3 , 3 0 0 . 0 0 $1 9 . 1 3 $2 1 , 2 3 4 . 3 0 $3 0 . 0 0 $33,300.00 $28.00 $31,080.00 34 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S T E P J O I N T ( 1 . 5 " ) L F 95 5 $3 . 0 0 $2 , 8 6 5 . 0 0 $1 . 7 6 $1 , 6 8 0 . 8 0 $2 . 0 0 $1,910.00 $1.00 $955.00 Page 6 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa l d a & S o n s , I n c . R. L . L a r s o n E x c a v a t i n g , In c . McNamara Contracting, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price Unit Price Total Price 35 23 3 1 . 6 0 4 BI T U M I N O U S P A V E M E N T R E C L A M A T I O N S Y 79 8 9 0 $3 . 0 0 $2 3 9 , 6 7 0 . 0 0 $7 . 4 1 $5 9 1 , 9 8 4 . 9 0 $3 . 7 5 $299,587.50 $1.00 $79,890.00 36 23 5 7 . 5 0 2 (2 0 1 5 ) B I T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 20 9 0 $2 . 5 0 $5 , 2 2 5 . 0 0 $2 . 0 6 $4 , 3 0 5 . 4 0 $2 . 1 0 $4,389.00 $2.00 $4,180.00 37 23 6 0 . 5 0 1 (2 0 1 5 ) T Y P E S P 1 2 . 5 W E A R I N G C O U R S E M I X ( 2 , C ) TO N 36 0 0 $5 8 . 0 0 $2 0 8 , 8 0 0 . 0 0 $5 7 . 4 2 $2 0 6 , 7 1 2 . 0 0 $6 0 . 0 0 $216,000.00 $40.00 $144,000.00 38 23 6 0 . 5 0 2 (2 0 1 5 ) T Y P E S P 1 2 . 5 N O N W E A R C O U R S E M I X ( 2 , C ) TO N 48 0 0 $5 8 . 0 0 $2 7 8 , 4 0 0 . 0 0 $5 7 . 3 2 $2 7 5 , 1 3 6 . 0 0 $6 0 . 0 0 $288,000.00 $40.00 $192,000.00 39 23 6 0 . 5 0 3 (2 0 1 5 ) T Y P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 57 2 0 $3 0 . 0 0 $1 7 1 , 6 0 0 . 0 0 $1 7 . 9 2 $1 0 2 , 5 0 2 . 4 0 $1 2 . 3 0 $70,356.00 $20.00 $114,400.00 40 23 5 7 . 5 0 2 (2 0 1 6 ) B I T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 21 1 5 $2 . 5 0 $5 , 2 8 7 . 5 0 $2 . 0 6 $4 , 3 5 6 . 9 0 $2 . 1 0 $4,441.50 $2.00 $4,230.00 41 23 6 0 . 5 0 1 (2 0 1 6 ) T Y P E S P 1 2 . 5 W E A R I N G C O U R S E M I X ( 2 , C ) TO N 36 5 0 $6 2 . 0 0 $2 2 6 , 3 0 0 . 0 0 $6 0 . 1 8 $2 1 9 , 6 5 7 . 0 0 $6 3 . 0 0 $229,950.00 $40.00 $146,000.00 42 23 6 0 . 5 0 2 (2 0 1 6 ) T Y P E S P 1 2 . 5 N O N W E A R C O U R S E M I X ( 2 , C ) TO N 48 7 0 $6 2 . 0 0 $3 0 1 , 9 4 0 . 0 0 $6 0 . 0 4 $2 9 2 , 3 9 4 . 8 0 $6 3 . 0 0 $306,810.00 $40.00 $194,800.00 43 23 6 0 . 5 0 3 (2 0 1 6 ) T Y P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 50 5 0 $3 0 . 0 0 $1 5 1 , 5 0 0 . 0 0 $1 8 . 3 8 $9 2 , 8 1 9 . 0 0 $1 3 . 7 5 $69,437.50 $20.00 $101,000.00 44 23 6 0 . 6 0 1 CO N C R E T E C U R B P R O T E C T I O N L F 30 3 0 0 $5 . 0 0 $1 5 1 , 5 0 0 . 0 0 $1 . 7 0 $5 1 , 5 1 0 . 0 0 $0 . 7 5 $22,725.00 $1.00 $30,300.00 45 23 6 0 . 6 0 1 TE M P O R A R Y B I T U M I N O U S P A T C H S Y 20 0 $3 0 . 0 0 $6 , 0 0 0 . 0 0 $1 3 . 9 4 $2 , 7 8 8 . 0 0 $5 0 . 0 0 $10,000.00 $30.00 $6,000.00 46 25 0 5 . 6 0 1 UT I L I T Y C O O R D I N A T I O N LS 1 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $10,000.00 $45,000.00 $45,000.00 47 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S A N I T A R Y ) EA C H 11 3 $5 0 0 . 0 0 $5 6 , 5 0 0 . 0 0 $7 3 5 . 0 0 $8 3 , 0 5 5 . 0 0 $6 5 0 . 0 0 $73,450.00 $350.00 $39,550.00 48 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 3 $5 0 0 . 0 0 $1 , 5 0 0 . 0 0 $5 9 0 . 0 0 $1 , 7 7 0 . 0 0 $5 0 0 . 0 0 $1,500.00 $125.00 $375.00 49 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( M A N H O L E ) EA C H 17 $5 0 0 . 0 0 $8 , 5 0 0 . 0 0 $5 9 0 . 0 0 $1 0 , 0 3 0 . 0 0 $6 5 0 . 0 0 $11,050.00 $350.00 $5,950.00 50 25 2 1 . 5 0 1 5" C O N C R E T E W A L K S F 10 3 0 $5 . 0 0 $5 , 1 5 0 . 0 0 $5 . 6 8 $5 , 8 5 0 . 4 0 $6 . 2 5 $6,437.50 $7.50 $7,725.00 51 25 2 1 . 5 0 1 6" C O N C R E T E W A L K S F 15 1 0 $8 . 0 0 $1 2 , 0 8 0 . 0 0 $7 . 7 5 $1 1 , 7 0 2 . 5 0 $8 . 4 0 $12,684.00 $10.25 $15,477.50 52 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N D 4 1 2 L F 46 6 0 0 $1 0 . 0 0 $4 6 6 , 0 0 0 . 0 0 $8 . 5 2 $3 9 7 , 0 3 2 . 0 0 $9 . 0 0 $419,400.00 $9.30 $433,380.00 53 25 3 1 . 5 0 7 7" C O N C R E T E D R I V E W A Y P A V E M E N T S Y 28 3 0 $5 0 . 0 0 $1 4 1 , 5 0 0 . 0 0 $5 6 . 3 2 $1 5 9 , 3 8 5 . 6 0 $6 0 . 0 0 $169,800.00 $55.00 $155,650.00 54 25 3 1 . 5 0 7 7" C O N C R E T E D R I V E W A Y P A V E M E N T ( S P E C I A L ) S Y 35 0 $9 0 . 0 0 $3 1 , 5 0 0 . 0 0 $1 1 6 . 6 7 $4 0 , 8 3 4 . 5 0 $1 2 4 . 0 0 $43,400.00 $100.00 $35,000.00 55 25 3 1 . 6 0 1 CO N C R E T E C U R B & G U T T E R R E P A I R L F 46 6 5 $3 0 . 0 0 $1 3 9 , 9 5 0 . 0 0 $1 9 . 3 7 $9 0 , 3 6 1 . 0 5 $2 2 . 0 0 $102,630.00 $25.00 $116,625.00 56 25 3 1 . 6 1 8 TR U N C A T E D D O M E S S F 16 4 $3 6 . 0 0 $5 , 9 0 4 . 0 0 $3 3 . 0 0 $5 , 4 1 2 . 0 0 $3 5 . 0 0 $5,740.00 $40.00 $6,560.00 57 25 3 1 . 6 1 8 AD A C O M P L I A N C E S U P E R V I S O R LS 1 $6 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $1 . 0 0 $1 . 0 0 $1 0 , 0 0 0 . 0 0 $10,000.00 $2,000.00 $2,000.00 58 25 4 0 . 6 0 2 MA I L B O X EA C H 10 $2 5 . 0 0 $2 5 0 . 0 0 $2 0 . 0 0 $2 0 0 . 0 0 $2 2 . 0 0 $220.00 $21.00 $210.00 59 25 4 0 . 6 0 2 MA I L B O X S U P P O R T EA C H 20 $1 0 0 . 0 0 $2 , 0 0 0 . 0 0 $8 5 . 0 0 $1 , 7 0 0 . 0 0 $9 0 . 0 0 $1,800.00 $90.00 $1,800.00 60 25 4 0 . 6 0 2 MA I L B O X ( T E M P O R A R Y ) EA C H 45 6 $2 0 . 0 0 $9 , 1 2 0 . 0 0 $1 8 . 0 0 $8 , 2 0 8 . 0 0 $2 0 . 0 0 $9,120.00 $19.00 $8,664.00 61 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 30 $1 5 0 . 0 0 $4 , 5 0 0 . 0 0 $1 6 0 . 0 0 $4 , 8 0 0 . 0 0 $2 0 0 . 0 0 $6,000.00 $200.00 $6,000.00 62 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 5 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $5 0 , 0 0 0 . 0 0 $5 0 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $25,000.00 $50,000.00 $50,000.00 63 25 7 1 . 5 0 1 CO N I F E R O U S T R E E 8 ' H T B & B TR E E 24 $6 5 0 . 0 0 $1 5 , 6 0 0 . 0 0 $3 8 5 . 0 0 $9 , 2 4 0 . 0 0 $5 4 0 . 0 0 $12,960.00 $345.00 $8,280.00 64 25 7 1 . 5 0 2 DE C I D U O U S T R E E 2 . 5 " C A L B & B TR E E 24 $6 5 0 . 0 0 $1 5 , 6 0 0 . 0 0 $3 8 5 . 0 0 $9 , 2 4 0 . 0 0 $5 4 0 . 0 0 $12,960.00 $395.00 $9,480.00 65 25 7 3 . 5 0 2 SI L T F E N C E , T Y P E M S L F 45 0 $4 . 0 0 $1 , 8 0 0 . 0 0 $1 . 8 5 $8 3 2 . 5 0 $4 . 0 0 $1,800.00 $1.50 $675.00 66 25 7 3 . 5 4 0 FI L T E R L O G T Y P E W O O D F I B E R B I O R O L L L F 26 0 $5 . 0 0 $1 , 3 0 0 . 0 0 $3 . 2 0 $8 3 2 . 0 0 $6 . 0 0 $1,560.00 $2.00 $520.00 67 25 7 3 . 5 5 0 ER O S I O N C O N T R O L S U P E R V I S O R LS 1 $7 , 5 0 0 . 0 0 $7 , 5 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $5,000.00 $10,000.00 $10,000.00 68 25 7 3 . 6 0 2 TE M P O R A R Y R O C K C O N S T R U C T I O N E N T R A N C E EA C H 12 $5 0 0 . 0 0 $6 , 0 0 0 . 0 0 $6 0 0 . 0 0 $7 , 2 0 0 . 0 0 $5 0 0 . 0 0 $6,000.00 $500.00 $6,000.00 69 25 7 4 . 5 2 5 BO U L E V A R D T O P S O I L B O R R O W C Y 17 0 $2 0 . 0 0 $3 , 4 0 0 . 0 0 $2 8 . 6 8 $4 , 8 7 5 . 6 0 $5 0 . 0 0 $8,500.00 $30.00 $5,100.00 Page 7 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa l d a & S o n s , I n c . R. L . L a r s o n E x c a v a t i n g , I n c . McNamara Contra cting, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit Price Total Price 70 25 7 5 . 5 0 1 SE E D I N G AC R E 0. 5 $2 , 5 0 0 . 0 0 $1 , 2 5 0 . 0 0 $3 0 0 . 0 0 $1 5 0 . 0 0 $6 , 0 0 0 . 0 0 $3,000.00 $11,750.00 $5,875.00 71 25 7 5 . 5 0 5 SO D D I N G , T Y P E L A W N ( I N C L . T O P S O I L & F E R T . ) S Y 89 3 5 0 $6 . 0 0 $5 3 6 , 1 0 0 . 0 0 $4 . 2 5 $3 7 9 , 7 3 7 . 5 0 $7 . 6 0 $679,060.00 $6.00 $536,100.00 72 25 7 5 . 5 2 3 ER O S I O N C O N T R O L B L A N K E T S C A T E G O R Y 3 S Y 64 0 $3 . 0 0 $1 , 9 2 0 . 0 0 $1 . 5 0 $9 6 0 . 0 0 $2 . 2 5 $1,440.00 $6.00 $3,840.00 73 25 7 5 . 5 3 5 WA T E R ( T U R F E S T A B L I S H M E N T ) MG A L 46 2 0 $8 . 0 0 $3 6 , 9 6 0 . 0 0 $2 0 . 0 0 $9 2 , 4 0 0 . 0 0 $4 5 . 0 0 $207,900.00 $45.00 $207,900.00 To t a l S C H E D U L E A - S U R F A C E I M P R O V E M E N T S : $5 , 1 8 7 , 9 5 1 . 5 0 $5 , 2 8 6 , 4 3 2 . 2 5 $6 , 0 3 8 , 7 6 5 . 0 0 $5,814,674.50 SC H E D U L E B - W A T E R M A I N I M P R O V E M E N T S 74 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 1 2 , 2 0 0 . 0 0 $1 1 2 , 2 0 0 . 0 0 $1 5 8 , 0 0 0 . 0 0 $1 5 8 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $25,000.00 $101,000.00 $101,000.00 75 21 0 4 . 5 0 1 RE M O V E W A T E R S E R V I C E P I P E L F 13 8 3 0 $1 . 0 0 $1 3 , 8 3 0 . 0 0 $1 . 0 0 $1 3 , 8 3 0 . 0 0 $2 . 0 0 $27,660.00 $0.45 $6,223.50 76 21 0 4 . 5 0 1 RE M O V E W A T E R M A I N L F 24 0 0 0 $4 . 0 0 $9 6 , 0 0 0 . 0 0 $5 . 0 0 $1 2 0 , 0 0 0 . 0 0 $2 . 0 0 $48,000.00 $4.65 $111,600.00 77 21 0 4 . 5 0 9 RE M O V E G A T E V A L V E A N D B O X EA C H 53 $1 5 0 . 0 0 $7 , 9 5 0 . 0 0 $2 0 0 . 0 0 $1 0 , 6 0 0 . 0 0 $2 0 0 . 0 0 $10,600.00 $90.00 $4,770.00 78 21 0 4 . 5 0 9 RE M O V E C U R B S T O P & B O X EA C H 45 7 $5 5 . 0 0 $2 5 , 1 3 5 . 0 0 $1 0 0 . 0 0 $4 5 , 7 0 0 . 0 0 $1 0 0 . 0 0 $45,700.00 $90.00 $41,130.00 79 21 0 4 . 5 0 9 RE M O V E H Y D R A N T EA C H 58 $3 0 0 . 0 0 $1 7 , 4 0 0 . 0 0 $3 0 0 . 0 0 $1 7 , 4 0 0 . 0 0 $3 0 0 . 0 0 $17,400.00 $400.00 $23,200.00 80 21 0 4 . 6 0 3 AB A N D O N W A T E R M A I N L F 43 3 0 $5 . 0 0 $2 1 , 6 5 0 . 0 0 $1 0 . 0 0 $4 3 , 3 0 0 . 0 0 $1 0 . 0 0 $43,300.00 $19.00 $82,270.00 81 21 0 5 . 6 0 1 DE W A T E R I N G LS 1 $5 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $1 . 0 0 $1 . 0 0 $0 . 0 1 $0.01 $6,250.00 $6,250.00 82 24 5 1 . 6 0 1 GR A N U L A R F O U N D A T I O N A N D / O R B E D D I N G ( L V ) C Y 13 4 0 $1 5 . 0 0 $2 0 , 1 0 0 . 0 0 $1 4 . 1 9 $1 9 , 0 1 4 . 6 0 $3 0 . 0 0 $40,200.00 $36.00 $48,240.00 83 25 0 3 . 6 0 1 SA L V A G E A N D R E I N S T A L L G A T E V A L V E EA C H 8 $7 5 0 . 0 0 $6 , 0 0 0 . 0 0 $1 , 1 9 6 . 0 0 $9 , 5 6 8 . 0 0 $4 0 0 . 0 0 $3,200.00 $1,250.00 $10,000.00 84 25 0 4 . 6 0 1 TE M P O R A R Y W A T E R S E R V I C E LS 1 $1 5 0 , 0 0 0 . 0 0 $1 5 0 , 0 0 0 . 0 0 $2 4 1 , 5 4 0 . 0 0 $2 4 1 , 5 4 0 . 0 0 $3 5 0 , 0 0 0 . 0 0 $350,000.00 $65,000.00 $65,000.00 85 25 0 4 . 6 0 1 PR E S S U R E R E D U C I N G V A L V E S T A T I O N LS 1 $3 0 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $2 6 , 8 0 9 . 0 0 $2 6 , 8 0 9 . 0 0 $1 9 , 5 0 0 . 0 0 $19,500.00 $25,000.00 $25,000.00 86 25 0 4 . 6 0 2 CO N N E C T T O E X I S T I N G W A T E R M A I N EA C H 15 $1 , 5 0 0 . 0 0 $2 2 , 5 0 0 . 0 0 $9 5 1 . 0 0 $1 4 , 2 6 5 . 0 0 $1 , 8 0 0 . 0 0 $27,000.00 $1,500.00 $22,500.00 87 25 0 4 . 6 0 2 CO N N E C T T O E X I S T I N G W A T E R S E R V I C E EA C H 45 5 $1 0 0 . 0 0 $4 5 , 5 0 0 . 0 0 $2 4 3 . 0 0 $1 1 0 , 5 6 5 . 0 0 $1 0 0 . 0 0 $45,500.00 $285.00 $129,675.00 88 25 0 4 . 6 0 2 HY D R A N T EA C H 62 $4 , 0 0 0 . 0 0 $2 4 8 , 0 0 0 . 0 0 $4 , 8 9 5 . 0 0 $3 0 3 , 4 9 0 . 0 0 $4 , 0 0 0 . 0 0 $248,000.00 $4,500.00 $279,000.00 89 25 0 4 . 6 0 2 1" C O R P O R A T I O N S T O P EA C H 45 5 $2 0 0 . 0 0 $9 1 , 0 0 0 . 0 0 $2 7 4 . 0 0 $1 2 4 , 6 7 0 . 0 0 $6 5 0 . 0 0 $295,750.00 $380.00 $172,900.00 90 25 0 4 . 6 0 2 6" G A T E V A L V E A N D B O X EA C H 62 $1 , 5 0 0 . 0 0 $9 3 , 0 0 0 . 0 0 $1 , 7 0 3 . 0 0 $1 0 5 , 5 8 6 . 0 0 $1 , 2 0 0 . 0 0 $74,400.00 $1,750.00 $108,500.00 91 25 0 4 . 6 0 2 8" G A T E V A L V E A N D B O X EA C H 49 $2 , 0 0 0 . 0 0 $9 8 , 0 0 0 . 0 0 $2 , 5 3 8 . 0 0 $1 2 4 , 3 6 2 . 0 0 $1 , 8 0 0 . 0 0 $88,200.00 $2,550.00 $124,950.00 92 25 0 4 . 6 0 2 12 " G A T E V A L V E A N D B O X EA C H 1 $3 , 5 0 0 . 0 0 $3 , 5 0 0 . 0 0 $3 , 9 7 6 . 0 0 $3 , 9 7 6 . 0 0 $3 , 0 0 0 . 0 0 $3,000.00 $3,875.00 $3,875.00 93 25 0 4 . 6 0 2 1" C U R B S T O P A N D B O X EA C H 45 5 $2 5 0 . 0 0 $1 1 3 , 7 5 0 . 0 0 $3 1 8 . 0 0 $1 4 4 , 6 9 0 . 0 0 $7 1 0 . 0 0 $323,050.00 $375.00 $170,625.00 94 25 0 4 . 6 0 2 IR R I G A T I O N S Y S T E M R E P A I R EA C H 50 $3 0 0 . 0 0 $1 5 , 0 0 0 . 0 0 $4 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $6 0 0 . 0 0 $30,000.00 $600.00 $30,000.00 95 25 0 4 . 6 0 3 1" T Y P E K C O P P E R P I P E L F 15 3 3 0 $2 8 . 0 0 $4 2 9 , 2 4 0 . 0 0 $4 4 . 2 2 $6 7 7 , 8 9 2 . 6 0 $8 . 0 0 $122,640.00 $29.75 $456,067.50 96 25 0 4 . 6 0 3 6" W A T E R M A I N D U C T I L E I R O N C L 5 2 W / P O L Y W R A P L F 77 5 $3 5 . 0 0 $2 7 , 1 2 5 . 0 0 $4 3 . 0 1 $3 3 , 3 3 2 . 7 5 $4 0 . 0 0 $31,000.00 $36.00 $27,900.00 97 25 0 4 . 6 0 3 8" W A T E R M A I N - P V C C 9 0 0 L F 23 9 1 0 $2 5 . 0 0 $5 9 7 , 7 5 0 . 0 0 $3 4 . 8 3 $8 3 2 , 7 8 5 . 3 0 $3 1 . 5 0 $753,165.00 $27.60 $659,916.00 98 25 0 4 . 6 0 3 12 " W A T E R M A I N - P V C C 9 0 0 L F 80 $4 0 . 0 0 $3 , 2 0 0 . 0 0 $4 1 . 9 2 $3 , 3 5 3 . 6 0 $4 4 . 0 0 $3,520.00 $63.00 $5,040.00 99 25 0 4 . 6 0 4 4" P O L Y S T Y R E N E I N S U L A T I O N S Y 25 0 $3 5 . 0 0 $8 , 7 5 0 . 0 0 $3 5 . 0 0 $8 , 7 5 0 . 0 0 $4 0 . 0 0 $10,000.00 $25.50 $6,375.00 10 0 25 0 4 . 6 0 8 DU C T I L E I R O N F I T T I N G S LB 13 6 2 0 $4 . 0 0 $5 4 , 4 8 0 . 0 0 $0 . 0 1 $1 3 6 . 2 0 $9 . 0 0 $122,580.00 $9.50 $129,390.00 To t a l S C H E D U L E B - W A T E R M A I N I M P R O V E M E N T S : $2 , 3 5 6 , 0 6 0 . 0 0 $3 , 2 1 3 , 6 1 7 . 0 5 $2 , 8 0 8 , 3 6 5 . 0 1 $2,851,397.00 SC H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S Page 8 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa l d a & S o n s , I n c . R. L . L a r s o n E x c a v a t i n g , I n c . McNamara Contra cting, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Unit Price Total Price 10 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $8 , 6 0 0 . 0 0 $8 , 6 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2,500.00 $10,000.00 $10,000.00 10 2 21 0 4 . 5 0 1 RE M O V E S E W E R P I P E ( S A N I T A R Y ) L F 19 0 $1 0 . 0 0 $1 , 9 0 0 . 0 0 $3 . 0 0 $5 7 0 . 0 0 $1 0 . 0 0 $1,900.00 $29.00 $5,510.00 10 3 21 0 4 . 5 0 1 RE M O V E S A N I T A R Y S E W E R S E R V I C E P I P E L F 21 5 $5 . 0 0 $1 , 0 7 5 . 0 0 $3 . 0 0 $6 4 5 . 0 0 $1 0 . 0 0 $2,150.00 $29.00 $6,235.00 10 4 21 0 5 . 6 0 2 EX C A V A T E T O L O C A T E S E R V I C E EA C H 8 $5 0 0 . 0 0 $4 , 0 0 0 . 0 0 $5 4 0 . 0 0 $4 , 3 2 0 . 0 0 $1 , 0 0 0 . 0 0 $8,000.00 $1,650.00 $13,200.00 10 5 25 0 3 . 5 1 1 4" P V C P I P E S E W E R L F 14 0 $3 5 . 0 0 $4 , 9 0 0 . 0 0 $4 0 . 0 0 $5 , 6 0 0 . 0 0 $2 6 . 0 0 $3,640.00 $35.00 $4,900.00 10 6 25 0 3 . 6 0 2 CO N N E C T T O E X I S T I N G S A N I T A R Y S E W E R S E R V I C E EA C H 4 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $4 0 0 . 0 0 $1 , 6 0 0 . 0 0 $1 0 0 . 0 0 $400.00 $1,100.00 $4,400.00 10 7 25 0 3 . 6 0 2 8" X 4 " P V C W Y E EA C H 4 $1 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $2 , 3 1 0 . 0 0 $9 , 2 4 0 . 0 0 $1 , 0 0 0 . 0 0 $4,000.00 $1,200.00 $4,800.00 10 8 25 0 3 . 6 0 3 TE L E V I S E S A N I T A R Y S E W E R S E R V I C E EA C H 47 5 $2 5 0 . 0 0 $1 1 8 , 7 5 0 . 0 0 $1 4 8 . 0 0 $7 0 , 3 0 0 . 0 0 $1 6 0 . 0 0 $76,000.00 $160.00 $76,000.00 10 9 25 0 6 . 6 0 2 RE C O N S T R U C T S A N I T A R Y M A N H O L E S EA C H 3 $4 , 0 0 0 . 0 0 $1 2 , 0 0 0 . 0 0 $2 , 1 3 4 . 0 0 $6 , 4 0 2 . 0 0 $2 , 6 0 0 . 0 0 $7,800.00 $4,100.00 $12,300.00 11 0 25 0 6 . 6 0 2 CH I M N E Y S E A L EA C H 11 3 $2 0 0 . 0 0 $2 2 , 6 0 0 . 0 0 $1 . 0 0 $1 1 3 . 0 0 $2 0 0 . 0 0 $22,600.00 $160.00 $18,080.00 To t a l S C H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S : $1 7 9 , 8 2 5 . 0 0 $9 9 , 7 9 0 . 0 0 $128,990.00 $155,425.00 SC H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S 11 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $7 3 , 9 0 0 . 0 0 $7 3 , 9 0 0 . 0 0 $9 0 , 0 0 0 . 0 0 $9 0 , 0 0 0 . 0 0 $2 , 5 0 0 . 0 0 $2,500.00 $5,000.00 $5,000.00 11 2 21 0 4 . 5 0 1 RE M O V E P V C D R A I N T I L E L F 43 1 0 $2 . 5 0 $1 0 , 7 7 5 . 0 0 $1 . 0 0 $4 , 3 1 0 . 0 0 $2 . 0 0 $8,620.00 $1.00 $4,310.00 11 3 21 0 4 . 5 0 1 RE M O V E S E W E R P I P E ( S T O R M ) L F 44 5 0 $6 . 0 0 $2 6 , 7 0 0 . 0 0 $7 . 2 1 $3 2 , 0 8 4 . 5 0 $1 0 . 0 0 $44,500.00 $13.00 $57,850.00 11 4 21 0 4 . 5 0 9 RE M O V E D R A I N A G E S T R U C T U R E EA C H 97 $5 0 0 . 0 0 $4 8 , 5 0 0 . 0 0 $7 5 0 . 0 0 $7 2 , 7 5 0 . 0 0 $3 0 0 . 0 0 $29,100.00 $725.00 $70,325.00 11 5 21 0 4 . 5 0 9 RE M O V E C O N C R E T E A P R O N EA C H 2 $3 0 0 . 0 0 $6 0 0 . 0 0 $2 5 0 . 0 0 $5 0 0 . 0 0 $3 0 0 . 0 0 $600.00 $260.00 $520.00 11 6 21 0 4 . 5 2 3 SA L V A G E & R E I N S T A L L A R C H C U L V E R T LS 1 $1 0 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $3 , 0 0 0 . 0 0 $3 , 0 0 0 . 0 0 $3 , 0 0 0 . 0 0 $3,000.00 $6,525.00 $6,525.00 11 7 21 0 4 . 5 0 9 RE M O V E C A S T I N G A S S E M B L Y EA C H 95 $1 0 0 . 0 0 $9 , 5 0 0 . 0 0 $3 0 . 0 0 $2 , 8 5 0 . 0 0 $1 0 0 . 0 0 $9,500.00 $55.00 $5,225.00 11 8 21 0 4 . 5 2 3 SA L V A G E C A S T I N G EA C H 11 $1 0 0 . 0 0 $1 , 1 0 0 . 0 0 $5 0 . 0 0 $5 5 0 . 0 0 $2 0 0 . 0 0 $2,200.00 $125.00 $1,375.00 11 9 25 0 1 . 5 1 5 27 " R C P I P E A P R O N W I T H T R A S H G U A R D EA C H 2 $1 , 5 0 0 . 0 0 $3 , 0 0 0 . 0 0 $1 , 8 8 0 . 0 0 $3 , 7 6 0 . 0 0 $1 , 0 0 0 . 0 0 $2,000.00 $1,000.00 $2,000.00 12 0 25 0 2 . 5 2 1 4" T P P I P E D R A I N L F 54 7 0 $1 0 . 0 0 $5 4 , 7 0 0 . 0 0 $1 8 . 5 3 $1 0 1 , 3 5 9 . 1 0 $1 0 . 0 0 $54,700.00 $19.50 $106,665.00 12 1 25 0 2 . 5 4 1 6" P E R F T P P I P E D R A I N L F 49 1 0 0 $1 3 . 0 0 $6 3 8 , 3 0 0 . 0 0 $1 5 . 3 1 $7 5 1 , 7 2 1 . 0 0 $1 3 . 5 0 $662,850.00 $15.50 $761,050.00 12 2 25 0 2 . 6 0 2 4" T P P I P E D R A I N C L E A N O U T EA C H 46 4 $1 2 5 . 0 0 $5 8 , 0 0 0 . 0 0 $2 5 2 . 0 0 $1 1 6 , 9 2 8 . 0 0 $1 6 0 . 0 0 $74,240.00 $181.00 $83,984.00 12 3 25 0 2 . 6 0 2 6" T P P I P E D R A I N C L E A N O U T EA C H 12 9 $1 5 0 . 0 0 $1 9 , 3 5 0 . 0 0 $3 0 7 . 0 0 $3 9 , 6 0 3 . 0 0 $2 0 0 . 0 0 $25,800.00 $240.00 $30,960.00 12 4 25 0 3 . 5 4 1 12 " R C P I P E S E W E R D E S 3 0 0 6 C L V L F 60 5 $2 8 . 0 0 $1 6 , 9 4 0 . 0 0 $3 8 . 7 6 $2 3 , 4 4 9 . 8 0 $4 0 . 0 0 $24,200.00 $32.50 $19,662.50 12 5 25 0 3 . 5 4 1 15 " R C P I P E S E W E R D E S 3 0 0 6 C L V L F 19 0 5 $3 0 . 0 0 $5 7 , 1 5 0 . 0 0 $4 0 . 2 9 $7 6 , 7 5 2 . 4 5 $4 0 . 0 0 $76,200.00 $34.00 $64,770.00 12 6 25 0 3 . 5 4 1 18 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 26 5 $3 3 . 0 0 $8 , 7 4 5 . 0 0 $4 2 . 6 3 $1 1 , 2 9 6 . 9 5 $4 2 . 5 0 $11,262.50 $36.00 $9,540.00 12 7 25 0 3 . 5 4 1 21 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 19 0 $4 0 . 0 0 $7 , 6 0 0 . 0 0 $4 5 . 6 2 $8 , 6 6 7 . 8 0 $4 6 . 5 0 $8,835.00 $39.00 $7,410.00 12 8 25 0 3 . 5 4 1 24 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 82 5 $4 2 . 0 0 $3 4 , 6 5 0 . 0 0 $5 2 . 9 6 $4 3 , 6 9 2 . 0 0 $4 8 . 0 0 $39,600.00 $41.00 $33,825.00 12 9 25 0 3 . 5 4 1 27 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 36 0 $5 0 . 0 0 $1 8 , 0 0 0 . 0 0 $6 0 . 7 1 $2 1 , 8 5 5 . 6 0 $5 5 . 5 0 $19,980.00 $49.00 $17,640.00 13 0 25 0 3 . 5 4 1 30 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 20 5 $5 5 . 0 0 $1 1 , 2 7 5 . 0 0 $7 0 . 5 7 $1 4 , 4 6 6 . 8 5 $6 6 . 5 0 $13,632.50 $54.00 $11,070.00 13 1 25 0 3 . 5 4 1 36 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 40 0 $6 5 . 0 0 $2 6 , 0 0 0 . 0 0 $8 5 . 4 4 $3 4 , 1 7 6 . 0 0 $7 8 . 5 0 $31,400.00 $70.00 $28,000.00 13 2 25 0 3 . 5 4 1 42 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 10 3 $6 5 . 0 0 $6 , 6 9 5 . 0 0 $1 0 4 . 5 5 $1 0 , 7 6 8 . 6 5 $1 4 0 . 0 0 $14,420.00 $95.00 $9,785.00 13 3 25 0 3 . 5 4 1 48 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 35 $7 0 . 0 0 $2 , 4 5 0 . 0 0 $1 4 8 . 7 9 $5 , 2 0 7 . 6 5 $1 4 8 . 0 0 $5,180.00 $115.00 $4,025.00 Page 9 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa l d a & S o n s , I n c . R. L . L a r s o n E x c a v a t i n g , In c . McNamara Contracting, Inc. It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price Unit Price Total Price 13 4 25 0 3 . 6 0 3 CL E A N P I P E S E W E R L F 49 3 0 $1 0 . 0 0 $4 9 , 3 0 0 . 0 0 $2 . 9 6 $1 4 , 5 9 2 . 8 0 $3 . 0 0 $14,790.00 $2.20 $10,846.00 13 5 25 0 3 . 6 0 3 CO N N E C T T O E X I S T I N G S U M P D R A I N EA C H 15 $2 0 0 . 0 0 $3 , 0 0 0 . 0 0 $2 0 0 . 0 0 $3 , 0 0 0 . 0 0 $1 0 0 . 0 0 $1,500.00 $270.00 $4,050.00 13 6 25 0 4 . 5 2 1 24 " R C A R C H P I P E S E W E R D E S I G N 3 0 0 6 C L A S S I I I L F 25 $7 5 . 0 0 $1 , 8 7 5 . 0 0 $8 3 . 8 8 $2 , 0 9 7 . 0 0 $7 4 . 5 0 $1,862.50 $68.00 $1,700.00 13 7 25 0 4 . 5 2 1 54 " R C A R C H P I P E S E W E R D E S I G N 3 0 0 6 C L A S S I I I L F 16 $2 0 0 . 0 0 $3 , 2 0 0 . 0 0 $2 3 1 . 7 2 $3 , 7 0 7 . 5 2 $3 0 0 . 0 0 $4,800.00 $160.00 $2,560.00 13 8 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 4 8 - 4 0 2 0 L F 25 2 $2 7 5 . 0 0 $6 9 , 3 0 0 . 0 0 $3 7 6 . 0 0 $9 4 , 7 5 2 . 0 0 $3 7 5 . 0 0 $94,500.00 $370.00 $93,240.00 13 9 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 6 0 - 4 0 2 0 L F 53 $4 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $4 9 0 . 0 0 $2 5 , 9 7 0 . 0 0 $4 1 0 . 0 0 $21,730.00 $490.00 $25,970.00 14 0 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 7 2 - 4 0 2 0 L F 25 $5 5 0 . 0 0 $1 3 , 7 5 0 . 0 0 $5 7 7 . 0 0 $1 4 , 4 2 5 . 0 0 $5 2 5 . 0 0 $13,125.00 $680.00 $17,000.00 14 1 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 8 4 - 4 0 2 0 L F 14 $1 , 0 0 0 . 0 0 $1 4 , 0 0 0 . 0 0 $6 9 5 . 0 0 $9 , 7 3 0 . 0 0 $6 3 5 . 0 0 $8,890.00 $1,210.00 $16,940.00 14 2 25 0 6 . 5 0 2 CO N S T R U C T D R A I N A G E S T R U C T U R E D E S I G N S P E C I A L ( 2 ' X 3 ' ) EA C H 48 $1 , 5 0 0 . 0 0 $7 2 , 0 0 0 . 0 0 $1 , 4 0 7 . 0 0 $6 7 , 5 3 6 . 0 0 $2 , 0 0 0 . 0 0 $96,000.00 $1,775.00 $85,200.00 14 3 25 0 6 . 6 0 2 CO N N E C T I N T O E X I S T I N G D R A I N A G E S T R U C T U R E EA C H 4 $2 , 0 0 0 . 0 0 $8 , 0 0 0 . 0 0 $3 6 0 . 0 0 $1 , 4 4 0 . 0 0 $1 , 0 0 0 . 0 0 $4,000.00 $1,300.00 $5,200.00 14 4 25 0 6 . 6 0 2 CO N N E C T T O E X I S T I N G S T O R M S E W E R S P E C I A L EA C H 1 $2 , 0 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 , 7 4 2 . 0 0 $1 , 7 4 2 . 0 0 $2 , 0 0 0 . 0 0 $2,000.00 $1,650.00 $1,650.00 14 5 25 0 6 . 6 0 2 RE C O N S T R U C T D R A I N A G E S T R U C T U R E EA C H 6 $2 , 0 0 0 . 0 0 $1 2 , 0 0 0 . 0 0 $1 , 9 4 5 . 0 0 $1 1 , 6 7 0 . 0 0 $1 , 0 0 0 . 0 0 $6,000.00 $1,725.00 $10,350.00 14 6 25 0 6 . 6 0 2 CA S T I N G A S S E M B L Y ( C A T C H B A S I N ) EA C H 74 $7 0 0 . 0 0 $5 1 , 8 0 0 . 0 0 $6 5 1 . 0 0 $4 8 , 1 7 4 . 0 0 $5 5 0 . 0 0 $40,700.00 $625.00 $46,250.00 14 7 25 0 6 . 6 0 2 SA L V A G E A N D R E I N S T A L L S T O R M P I P E L F 10 3 0 $6 0 . 0 0 $6 1 , 8 0 0 . 0 0 $4 0 . 2 9 $4 1 , 4 9 8 . 7 0 $6 0 . 0 0 $61,800.00 $32.00 $32,960.00 14 8 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I I C Y 50 $7 5 . 0 0 $3 , 7 5 0 . 0 0 $2 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $8 0 . 0 0 $4,000.00 $115.00 $5,750.00 14 9 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 12 7 $1 5 0 . 0 0 $1 9 , 0 5 0 . 0 0 $1 5 0 . 0 0 $1 9 , 0 5 0 . 0 0 $2 5 0 . 0 0 $31,750.00 $200.00 $25,400.00 To t a l S C H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S : $1 , 5 4 9 , 9 5 5 . 0 0 $1 , 8 3 9 , 1 3 4 . 3 7 $1,571,767.50 $1,726,582.50 To t a l S C H E D U L E A - S U R F A C E I M P R O V E M E N T S : $5 , 1 8 7 , 9 5 1 . 5 0 $5 , 2 8 6 , 4 3 2 . 2 5 $6,038,765.00 $5,814,674.50 To t a l S C H E D U L E B - W A T E R M A I N I M P R O V E M E N T S : $2 , 3 5 6 , 0 6 0 . 0 0 $3 , 2 1 3 , 6 1 7 . 0 5 $2,808,365.01 $2,851,397.00 To t a l S C H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S : $1 7 9 , 8 2 5 . 0 0 $9 9 , 7 9 0 . 0 0 $128,990.00 $155,425.00 To t a l S C H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S : $1 , 5 4 9 , 9 5 5 . 0 0 $1 , 8 3 9 , 1 3 4 . 3 7 $1,571,767.50 $1,726,582.50 To t a l s f o r P r o j e c t 0 2 1 0 9 - 4 9 $9 , 2 7 3 , 7 9 1 . 5 0 $1 0 , 4 3 8 , 9 7 3 . 6 7 $1 0 , 5 4 7 , 8 8 7 . 5 1 $10,548,079.00 % o f E s t i m a t e f o r P r o j e c t 0 2 1 0 9 - 4 9 12 . 5 6 % 13.74% 13.74%Page 10 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n C o m p a n y - M p l s It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price SC H E D U L E A - S U R F A C E I M P R O V E M E N T S 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $2 4 7 , 1 0 0 . 0 0 $2 4 7 , 1 0 0 . 0 0 $344,000.00 $344,000.00 2 21 0 1 . 5 0 2 CL E A R I N G TR E E 10 6 $2 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $200.00 $21,200.00 3 21 0 1 . 5 0 7 GR U B B I N G TR E E 10 6 $2 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $70.00 $7,420.00 4 21 0 1 . 5 1 1 CL E A R I N G A N D G R U B B I N G S H R U B EA C H 62 $7 5 . 0 0 $4 , 6 5 0 . 0 0 $30.00 $1,860.00 5 21 0 1 . 6 0 3 RO O T C U T T I N G L F 17 0 $6 . 0 0 $1 , 0 2 0 . 0 0 $5.00 $850.00 6 21 0 4 . 5 0 1 RE M O V E C O N C R E T E C U R B A N D G U T T E R L F 46 6 0 5 $1 . 0 0 $4 6 , 6 0 5 . 0 0 $2.40 $111,852.00 7 21 0 4 . 5 0 3 RE M O V E B I T U M I N O U S W A L K S F 17 2 0 $3 . 0 0 $5 , 1 6 0 . 0 0 $1.10 $1,892.00 8 21 0 4 . 5 0 3 RE M O V E C O N C R E T E W A L K S F 22 1 0 $1 . 5 0 $3 , 3 1 5 . 0 0 $1.15 $2,541.50 9 21 0 4 . 5 0 5 RE M O V E C O N C R E T E D R I V E W A Y P A V E M E N T S Y 28 3 0 $8 . 0 0 $2 2 , 6 4 0 . 0 0 $6.80 $19,244.00 10 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S D R I V E W A Y P A V E M E N T S Y 10 5 8 0 $3 . 0 0 $3 1 , 7 4 0 . 0 0 $5.45 $57,661.00 11 21 0 4 . 5 0 5 RE M O V E B I T U M I N O U S P A V E M E N T S Y 20 0 $2 0 . 0 0 $4 , 0 0 0 . 0 0 $16.60 $3,320.00 12 21 0 4 . 5 0 9 RE M O V E S I G N EA C H 51 $3 0 . 0 0 $1 , 5 3 0 . 0 0 $25.00 $1,275.00 13 21 0 4 . 5 0 9 RE M O V E M A I L B O X S U P P O R T EA C H 20 $1 0 . 0 0 $2 0 0 . 0 0 $15.00 $300.00 14 21 0 4 . 5 0 9 RE M O V E M A I L B O X EA C H 10 $1 5 . 0 0 $1 5 0 . 0 0 $15.00 $150.00 15 21 0 4 . 5 1 1 SA W I N G C O N C R E T E P A V E M E N T ( F U L L D E P T H ) L F 17 8 0 $3 . 5 0 $6 , 2 3 0 . 0 0 $3.65 $6,497.00 16 21 0 4 . 5 1 3 SA W I N G B I T U M I N O U S P A V E M E N T ( F U L L D E P T H ) L F 74 1 5 $2 . 0 0 $1 4 , 8 3 0 . 0 0 $1.70 $12,605.50 17 21 0 4 . 6 0 1 SA L V A G E A N D R E I N S T A L L L A N D S C A P E S T R U C T U R E LS 1 $2 5 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $28,300.00 $28,300.00 18 21 0 4 . 6 0 2 SA L V A G E A N D R E I N S T A L L M A I L B O X EA C H 31 9 $5 0 . 0 0 $1 5 , 9 5 0 . 0 0 $45.00 $14,355.00 19 21 0 4 . 6 1 8 SA L V A G E & R E I N S T A L L S T O N E P A V E R D R I V E W A Y S F 60 0 $4 0 . 0 0 $2 4 , 0 0 0 . 0 0 $15.10 $9,060.00 20 21 0 5 . 5 0 1 CO M M O N E X C A V A T I O N ( P ) C Y 42 5 6 0 $1 0 . 0 0 $4 2 5 , 6 0 0 . 0 0 $15.70 $668,192.00 21 21 0 5 . 5 0 7 SU B G R A D E E X C A V A T I O N ( E V ) C Y 86 8 0 $7 . 0 0 $6 0 , 7 6 0 . 0 0 $10.30 $89,404.00 22 21 0 5 . 5 1 5 EX P L O R A T O R Y E X C A V A T I O N HO U R 20 $7 5 0 . 0 0 $1 5 , 0 0 0 . 0 0 $301.00 $6,020.00 23 21 0 5 . 5 2 2 SE L E C T G R A N U L A R B O R R O W ( L V ) C Y 47 8 2 5 $1 0 . 0 0 $4 7 8 , 2 5 0 . 0 0 $10.00 $478,250.00 24 21 0 5 . 5 3 3 SA L V A G E G R A N U L A R B O R R O W ( E V ) C Y 13 7 5 0 $5 . 0 0 $6 8 , 7 5 0 . 0 0 $9.20 $126,500.00 25 21 0 5 . 5 3 3 SA L V A G E D G R A N U L A R B O R R O W P L A C E D ( L V ) C Y 15 2 0 0 $5 . 0 0 $7 6 , 0 0 0 . 0 0 $8.85 $134,520.00 26 21 0 5 . 6 0 4 GE O T E X T I L E F A B R I C T Y P E V S Y 10 4 0 0 0 $1 . 0 0 $1 0 4 , 0 0 0 . 0 0 $1.40 $145,600.00 27 21 0 5 . 6 0 7 1 1 / 2 " C L E A R R O C K C Y 16 0 $5 0 . 0 0 $8 , 0 0 0 . 0 0 $30.90 $4,944.00 28 21 0 5 . 6 0 7 3" C L E A R R O C K C Y 74 0 $5 0 . 0 0 $3 7 , 0 0 0 . 0 0 $30.90 $22,866.00 29 21 1 2 . 5 0 1 SU B G R A D E P R E P A R A T I O N RD S T 23 8 $2 0 0 . 0 0 $4 7 , 6 0 0 . 0 0 $469.00 $111,622.00 30 21 2 3 . 6 1 0 ST R E E T S W E E P E R ( W I T H P I C K U P B R O O M ) HO U R 60 $1 2 0 . 0 0 $7 , 2 0 0 . 0 0 $130.00 $7,800.00 31 21 3 0 . 5 0 1 WA T E R MG A L 55 0 $3 0 . 0 0 $1 6 , 5 0 0 . 0 0 $24.50 $13,475.00 32 21 3 1 . 5 0 2 CA L C I U M C H L O R I D E S O L U T I O N GA L 15 0 0 $1 . 0 0 $1 , 5 0 0 . 0 0 $2.00 $3,000.00 33 22 1 1 . 5 0 1 AG G R E G A T E B A S E C L A S S 5 ( L V ) C Y 11 1 0 $3 0 . 0 0 $3 3 , 3 0 0 . 0 0 $17.60 $19,536.00 34 22 3 2 . 5 0 1 MI L L B I T U M I N O U S S T E P J O I N T ( 1 . 5 " ) L F 95 5 $3 . 0 0 $2 , 8 6 5 . 0 0 $4.45 $4,249.75 Page 11 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n C o m p a n y - M p l s It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price 35 23 3 1 . 6 0 4 BI T U M I N O U S P A V E M E N T R E C L A M A T I O N S Y 79 8 9 0 $3 . 0 0 $2 3 9 , 6 7 0 . 0 0 $5.50 $439,395.00 36 23 5 7 . 5 0 2 (2 0 1 5 ) B I T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 20 9 0 $2 . 5 0 $5 , 2 2 5 . 0 0 $3.25 $6,792.50 37 23 6 0 . 5 0 1 (2 0 1 5 ) T Y P E S P 1 2 . 5 W E A R I N G C O U R S E M I X ( 2 , C ) TO N 36 0 0 $5 8 . 0 0 $2 0 8 , 8 0 0 . 0 0 $63.20 $227,520.00 38 23 6 0 . 5 0 2 (2 0 1 5 ) T Y P E S P 1 2 . 5 N O N W E A R C O U R S E M I X ( 2 , C ) TO N 48 0 0 $5 8 . 0 0 $2 7 8 , 4 0 0 . 0 0 $64.80 $311,040.00 39 23 6 0 . 5 0 3 (2 0 1 5 ) T Y P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 57 2 0 $3 0 . 0 0 $1 7 1 , 6 0 0 . 0 0 $38.90 $222,508.00 40 23 5 7 . 5 0 2 (2 0 1 6 ) B I T U M I N O U S M A T E R I A L F O R T A C K C O A T GA L 21 1 5 $2 . 5 0 $5 , 2 8 7 . 5 0 $3.25 $6,873.75 41 23 6 0 . 5 0 1 (2 0 1 6 ) T Y P E S P 1 2 . 5 W E A R I N G C O U R S E M I X ( 2 , C ) TO N 36 5 0 $6 2 . 0 0 $2 2 6 , 3 0 0 . 0 0 $65.90 $240,535.00 42 23 6 0 . 5 0 2 (2 0 1 6 ) T Y P E S P 1 2 . 5 N O N W E A R C O U R S E M I X ( 2 , C ) TO N 48 7 0 $6 2 . 0 0 $3 0 1 , 9 4 0 . 0 0 $67.70 $329,699.00 43 23 6 0 . 5 0 3 (2 0 1 6 ) T Y P E S P 9 . 5 W E A R I N G C O U R S E M I X ( 2 , B ) 3 . 0 " T H I C K S Y 50 5 0 $3 0 . 0 0 $1 5 1 , 5 0 0 . 0 0 $39.60 $199,980.00 44 23 6 0 . 6 0 1 CO N C R E T E C U R B P R O T E C T I O N L F 30 3 0 0 $5 . 0 0 $1 5 1 , 5 0 0 . 0 0 $1.65 $49,995.00 45 23 6 0 . 6 0 1 TE M P O R A R Y B I T U M I N O U S P A T C H S Y 20 0 $3 0 . 0 0 $6 , 0 0 0 . 0 0 $40.60 $8,120.00 46 25 0 5 . 6 0 1 UT I L I T Y C O O R D I N A T I O N LS 1 $2 0 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $5,590.00 $5,590.00 47 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S A N I T A R Y ) EA C H 11 3 $5 0 0 . 0 0 $5 6 , 5 0 0 . 0 0 $717.00 $81,021.00 48 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( S T O R M ) EA C H 3 $5 0 0 . 0 0 $1 , 5 0 0 . 0 0 $734.00 $2,202.00 49 25 0 6 . 5 2 2 AD J U S T F R A M E & R I N G C A S T I N G ( M A N H O L E ) EA C H 17 $5 0 0 . 0 0 $8 , 5 0 0 . 0 0 $766.00 $13,022.00 50 25 2 1 . 5 0 1 5" C O N C R E T E W A L K S F 10 3 0 $5 . 0 0 $5 , 1 5 0 . 0 0 $8.30 $8,549.00 51 25 2 1 . 5 0 1 6" C O N C R E T E W A L K S F 15 1 0 $8 . 0 0 $1 2 , 0 8 0 . 0 0 $10.30 $15,553.00 52 25 3 1 . 5 0 1 CO N C R E T E C U R B & G U T T E R D E S I G N D 4 1 2 L F 46 6 0 0 $1 0 . 0 0 $4 6 6 , 0 0 0 . 0 0 $9.90 $461,340.00 53 25 3 1 . 5 0 7 7" C O N C R E T E D R I V E W A Y P A V E M E N T S Y 28 3 0 $5 0 . 0 0 $1 4 1 , 5 0 0 . 0 0 $58.50 $165,555.00 54 25 3 1 . 5 0 7 7" C O N C R E T E D R I V E W A Y P A V E M E N T ( S P E C I A L ) S Y 35 0 $9 0 . 0 0 $3 1 , 5 0 0 . 0 0 $120.00 $42,000.00 55 25 3 1 . 6 0 1 CO N C R E T E C U R B & G U T T E R R E P A I R L F 46 6 5 $3 0 . 0 0 $1 3 9 , 9 5 0 . 0 0 $25.20 $117,558.00 56 25 3 1 . 6 1 8 TR U N C A T E D D O M E S S F 16 4 $3 6 . 0 0 $5 , 9 0 4 . 0 0 $33.00 $5,412.00 57 25 3 1 . 6 1 8 AD A C O M P L I A N C E S U P E R V I S O R LS 1 $6 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $1,000.00 $1,000.00 58 25 4 0 . 6 0 2 MA I L B O X EA C H 10 $2 5 . 0 0 $2 5 0 . 0 0 $20.00 $200.00 59 25 4 0 . 6 0 2 MA I L B O X S U P P O R T EA C H 20 $1 0 0 . 0 0 $2 , 0 0 0 . 0 0 $85.00 $1,700.00 60 25 4 0 . 6 0 2 MA I L B O X ( T E M P O R A R Y ) EA C H 45 6 $2 0 . 0 0 $9 , 1 2 0 . 0 0 $18.00 $8,208.00 61 25 5 7 . 6 0 2 RE P A I R D O G F E N C E EA C H 30 $1 5 0 . 0 0 $4 , 5 0 0 . 0 0 $100.00 $3,000.00 62 25 6 3 . 6 0 1 TR A F F I C C O N T R O L LS 1 $2 5 , 0 0 0 . 0 0 $2 5 , 0 0 0 . 0 0 $23,400.00 $23,400.00 63 25 7 1 . 5 0 1 CO N I F E R O U S T R E E 8 ' H T B & B TR E E 24 $6 5 0 . 0 0 $1 5 , 6 0 0 . 0 0 $328.00 $7,872.00 64 25 7 1 . 5 0 2 DE C I D U O U S T R E E 2 . 5 " C A L B & B TR E E 24 $6 5 0 . 0 0 $1 5 , 6 0 0 . 0 0 $379.00 $9,096.00 65 25 7 3 . 5 0 2 SI L T F E N C E , T Y P E M S L F 45 0 $4 . 0 0 $1 , 8 0 0 . 0 0 $1.75 $787.50 66 25 7 3 . 5 4 0 FI L T E R L O G T Y P E W O O D F I B E R B I O R O L L L F 26 0 $5 . 0 0 $1 , 3 0 0 . 0 0 $3.00 $780.00 67 25 7 3 . 5 5 0 ER O S I O N C O N T R O L S U P E R V I S O R LS 1 $7 , 5 0 0 . 0 0 $7 , 5 0 0 . 0 0 $6,960.00 $6,960.00 68 25 7 3 . 6 0 2 TE M P O R A R Y R O C K C O N S T R U C T I O N E N T R A N C E EA C H 12 $5 0 0 . 0 0 $6 , 0 0 0 . 0 0 $2,970.00 $35,640.00 69 25 7 4 . 5 2 5 BO U L E V A R D T O P S O I L B O R R O W C Y 17 0 $2 0 . 0 0 $3 , 4 0 0 . 0 0 $31.90 $5,423.00 Page 1 2 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n C o m p a n y - M p l s It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price 70 25 7 5 . 5 0 1 SE E D I N G AC R E 0. 5 $2 , 5 0 0 . 0 0 $1 , 2 5 0 . 0 0 $18,300.00 $9,150.00 71 25 7 5 . 5 0 5 SO D D I N G , T Y P E L A W N ( I N C L . T O P S O I L & F E R T . ) S Y 89 3 5 0 $6 . 0 0 $5 3 6 , 1 0 0 . 0 0 $10.00 $893,500.00 72 25 7 5 . 5 2 3 ER O S I O N C O N T R O L B L A N K E T S C A T E G O R Y 3 S Y 64 0 $3 . 0 0 $1 , 9 2 0 . 0 0 $6.15 $3,936.00 73 25 7 5 . 5 3 5 WA T E R ( T U R F E S T A B L I S H M E N T ) MG A L 46 2 0 $8 . 0 0 $3 6 , 9 6 0 . 0 0 $45.50 $210,210.00 To t a l S C H E D U L E A - S U R F A C E I M P R O V E M E N T S : $5 , 1 8 7 , 9 5 1 . 5 0 $6,661,484.50 SC H E D U L E B - W A T E R M A I N I M P R O V E M E N T S 74 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $1 1 2 , 2 0 0 . 0 0 $1 1 2 , 2 0 0 . 0 0 $150,000.00 $150,000.00 75 21 0 4 . 5 0 1 RE M O V E W A T E R S E R V I C E P I P E L F 13 8 3 0 $1 . 0 0 $1 3 , 8 3 0 . 0 0 $1.90 $26,277.00 76 21 0 4 . 5 0 1 RE M O V E W A T E R M A I N L F 24 0 0 0 $4 . 0 0 $9 6 , 0 0 0 . 0 0 $2.65 $63,600.00 77 21 0 4 . 5 0 9 RE M O V E G A T E V A L V E A N D B O X EA C H 53 $1 5 0 . 0 0 $7 , 9 5 0 . 0 0 $13.30 $704.90 78 21 0 4 . 5 0 9 RE M O V E C U R B S T O P & B O X EA C H 45 7 $5 5 . 0 0 $2 5 , 1 3 5 . 0 0 $143.00 $65,351.00 79 21 0 4 . 5 0 9 RE M O V E H Y D R A N T EA C H 58 $3 0 0 . 0 0 $1 7 , 4 0 0 . 0 0 $190.00 $11,020.00 80 21 0 4 . 6 0 3 AB A N D O N W A T E R M A I N L F 43 3 0 $5 . 0 0 $2 1 , 6 5 0 . 0 0 $4.10 $17,753.00 81 21 0 5 . 6 0 1 DE W A T E R I N G LS 1 $5 , 0 0 0 . 0 0 $5 , 0 0 0 . 0 0 $12,800.00 $12,800.00 82 24 5 1 . 6 0 1 GR A N U L A R F O U N D A T I O N A N D / O R B E D D I N G ( L V ) C Y 13 4 0 $1 5 . 0 0 $2 0 , 1 0 0 . 0 0 $51.00 $68,340.00 83 25 0 3 . 6 0 1 SA L V A G E A N D R E I N S T A L L G A T E V A L V E EA C H 8 $7 5 0 . 0 0 $6 , 0 0 0 . 0 0 $1,150.00 $9,200.00 84 25 0 4 . 6 0 1 TE M P O R A R Y W A T E R S E R V I C E LS 1 $1 5 0 , 0 0 0 . 0 0 $1 5 0 , 0 0 0 . 0 0 $115,400.00 $115,400.00 85 25 0 4 . 6 0 1 PR E S S U R E R E D U C I N G V A L V E S T A T I O N LS 1 $3 0 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $22,200.00 $22,200.00 86 25 0 4 . 6 0 2 CO N N E C T T O E X I S T I N G W A T E R M A I N EA C H 15 $1 , 5 0 0 . 0 0 $2 2 , 5 0 0 . 0 0 $1,350.00 $20,250.00 87 25 0 4 . 6 0 2 CO N N E C T T O E X I S T I N G W A T E R S E R V I C E EA C H 45 5 $1 0 0 . 0 0 $4 5 , 5 0 0 . 0 0 $591.00 $268,905.00 88 25 0 4 . 6 0 2 HY D R A N T EA C H 62 $4 , 0 0 0 . 0 0 $2 4 8 , 0 0 0 . 0 0 $3,940.00 $244,280.00 89 25 0 4 . 6 0 2 1" C O R P O R A T I O N S T O P EA C H 45 5 $2 0 0 . 0 0 $9 1 , 0 0 0 . 0 0 $411.00 $187,005.00 90 25 0 4 . 6 0 2 6" G A T E V A L V E A N D B O X EA C H 62 $1 , 5 0 0 . 0 0 $9 3 , 0 0 0 . 0 0 $1,590.00 $98,580.00 91 25 0 4 . 6 0 2 8" G A T E V A L V E A N D B O X EA C H 49 $2 , 0 0 0 . 0 0 $9 8 , 0 0 0 . 0 0 $2,080.00 $101,920.00 92 25 0 4 . 6 0 2 12 " G A T E V A L V E A N D B O X EA C H 1 $3 , 5 0 0 . 0 0 $3 , 5 0 0 . 0 0 $3,640.00 $3,640.00 93 25 0 4 . 6 0 2 1" C U R B S T O P A N D B O X EA C H 45 5 $2 5 0 . 0 0 $1 1 3 , 7 5 0 . 0 0 $547.00 $248,885.00 94 25 0 4 . 6 0 2 IR R I G A T I O N S Y S T E M R E P A I R EA C H 50 $3 0 0 . 0 0 $1 5 , 0 0 0 . 0 0 $141.00 $7,050.00 95 25 0 4 . 6 0 3 1" T Y P E K C O P P E R P I P E L F 15 3 3 0 $2 8 . 0 0 $4 2 9 , 2 4 0 . 0 0 $19.20 $294,336.00 96 25 0 4 . 6 0 3 6" W A T E R M A I N D U C T I L E I R O N C L 5 2 W / P O L Y W R A P L F 77 5 $3 5 . 0 0 $2 7 , 1 2 5 . 0 0 $44.20 $34,255.00 97 25 0 4 . 6 0 3 8" W A T E R M A I N - P V C C 9 0 0 L F 23 9 1 0 $2 5 . 0 0 $5 9 7 , 7 5 0 . 0 0 $26.80 $640,788.00 98 25 0 4 . 6 0 3 12 " W A T E R M A I N - P V C C 9 0 0 L F 80 $4 0 . 0 0 $3 , 2 0 0 . 0 0 $39.40 $3,152.00 99 25 0 4 . 6 0 4 4" P O L Y S T Y R E N E I N S U L A T I O N S Y 25 0 $3 5 . 0 0 $8 , 7 5 0 . 0 0 $29.80 $7,450.00 10 0 25 0 4 . 6 0 8 DU C T I L E I R O N F I T T I N G S LB 13 6 2 0 $4 . 0 0 $5 4 , 4 8 0 . 0 0 $13.40 $182,508.00 To t a l S C H E D U L E B - W A T E R M A I N I M P R O V E M E N T S : $2 , 3 5 6 , 0 6 0 . 0 0 $2,905,649.90 SC H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S Page 1 3 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n C o m p a n y - M p l s It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price 10 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $8 , 6 0 0 . 0 0 $8 , 6 0 0 . 0 0 $6,500.00 $6,500.00 10 2 21 0 4 . 5 0 1 RE M O V E S E W E R P I P E ( S A N I T A R Y ) L F 19 0 $1 0 . 0 0 $1 , 9 0 0 . 0 0 $16.00 $3,040.00 10 3 21 0 4 . 5 0 1 RE M O V E S A N I T A R Y S E W E R S E R V I C E P I P E L F 21 5 $5 . 0 0 $1 , 0 7 5 . 0 0 $14.00 $3,010.00 10 4 21 0 5 . 6 0 2 EX C A V A T E T O L O C A T E S E R V I C E EA C H 8 $5 0 0 . 0 0 $4 , 0 0 0 . 0 0 $467.00 $3,736.00 10 5 25 0 3 . 5 1 1 4" P V C P I P E S E W E R L F 14 0 $3 5 . 0 0 $4 , 9 0 0 . 0 0 $20.80 $2,912.00 10 6 25 0 3 . 6 0 2 CO N N E C T T O E X I S T I N G S A N I T A R Y S E W E R S E R V I C E EA C H 4 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $600.00 $2,400.00 10 7 25 0 3 . 6 0 2 8" X 4 " P V C W Y E EA C H 4 $1 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $676.00 $2,704.00 10 8 25 0 3 . 6 0 3 TE L E V I S E S A N I T A R Y S E W E R S E R V I C E EA C H 47 5 $2 5 0 . 0 0 $1 1 8 , 7 5 0 . 0 0 $159.00 $75,525.00 10 9 25 0 6 . 6 0 2 RE C O N S T R U C T S A N I T A R Y M A N H O L E S EA C H 3 $4 , 0 0 0 . 0 0 $1 2 , 0 0 0 . 0 0 $1,550.00 $4,650.00 11 0 25 0 6 . 6 0 2 CH I M N E Y S E A L EA C H 11 3 $2 0 0 . 0 0 $2 2 , 6 0 0 . 0 0 $259.00 $29,267.00 To t a l S C H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S : $1 7 9 , 8 2 5 . 0 0 $133,744.00 SC H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S 11 1 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $7 3 , 9 0 0 . 0 0 $7 3 , 9 0 0 . 0 0 $85,000.00 $85,000.00 11 2 21 0 4 . 5 0 1 RE M O V E P V C D R A I N T I L E L F 43 1 0 $2 . 5 0 $1 0 , 7 7 5 . 0 0 $4.05 $17,455.50 11 3 21 0 4 . 5 0 1 RE M O V E S E W E R P I P E ( S T O R M ) L F 44 5 0 $6 . 0 0 $2 6 , 7 0 0 . 0 0 $11.90 $52,955.00 11 4 21 0 4 . 5 0 9 RE M O V E D R A I N A G E S T R U C T U R E EA C H 97 $5 0 0 . 0 0 $4 8 , 5 0 0 . 0 0 $302.00 $29,294.00 11 5 21 0 4 . 5 0 9 RE M O V E C O N C R E T E A P R O N EA C H 2 $3 0 0 . 0 0 $6 0 0 . 0 0 $56.90 $113.80 11 6 21 0 4 . 5 2 3 SA L V A G E & R E I N S T A L L A R C H C U L V E R T LS 1 $1 0 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $2,790.00 $2,790.00 11 7 21 0 4 . 5 0 9 RE M O V E C A S T I N G A S S E M B L Y EA C H 95 $1 0 0 . 0 0 $9 , 5 0 0 . 0 0 $61.30 $5,823.50 11 8 21 0 4 . 5 2 3 SA L V A G E C A S T I N G EA C H 11 $1 0 0 . 0 0 $1 , 1 0 0 . 0 0 $546.00 $6,006.00 11 9 25 0 1 . 5 1 5 27 " R C P I P E A P R O N W I T H T R A S H G U A R D EA C H 2 $1 , 5 0 0 . 0 0 $3 , 0 0 0 . 0 0 $5,150.00 $10,300.00 12 0 25 0 2 . 5 2 1 4" T P P I P E D R A I N L F 54 7 0 $1 0 . 0 0 $5 4 , 7 0 0 . 0 0 $15.60 $85,332.00 12 1 25 0 2 . 5 4 1 6" P E R F T P P I P E D R A I N L F 49 1 0 0 $1 3 . 0 0 $6 3 8 , 3 0 0 . 0 0 $15.10 $741,410.00 12 2 25 0 2 . 6 0 2 4" T P P I P E D R A I N C L E A N O U T EA C H 46 4 $1 2 5 . 0 0 $5 8 , 0 0 0 . 0 0 $137.00 $63,568.00 12 3 25 0 2 . 6 0 2 6" T P P I P E D R A I N C L E A N O U T EA C H 12 9 $1 5 0 . 0 0 $1 9 , 3 5 0 . 0 0 $217.00 $27,993.00 12 4 25 0 3 . 5 4 1 12 " R C P I P E S E W E R D E S 3 0 0 6 C L V L F 60 5 $2 8 . 0 0 $1 6 , 9 4 0 . 0 0 $33.60 $20,328.00 12 5 25 0 3 . 5 4 1 15 " R C P I P E S E W E R D E S 3 0 0 6 C L V L F 19 0 5 $3 0 . 0 0 $5 7 , 1 5 0 . 0 0 $32.10 $61,150.50 12 6 25 0 3 . 5 4 1 18 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 26 5 $3 3 . 0 0 $8 , 7 4 5 . 0 0 $35.60 $9,434.00 12 7 25 0 3 . 5 4 1 21 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 19 0 $4 0 . 0 0 $7 , 6 0 0 . 0 0 $38.40 $7,296.00 12 8 25 0 3 . 5 4 1 24 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 82 5 $4 2 . 0 0 $3 4 , 6 5 0 . 0 0 $38.40 $31,680.00 12 9 25 0 3 . 5 4 1 27 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 36 0 $5 0 . 0 0 $1 8 , 0 0 0 . 0 0 $45.70 $16,452.00 13 0 25 0 3 . 5 4 1 30 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 20 5 $5 5 . 0 0 $1 1 , 2 7 5 . 0 0 $55.60 $11,398.00 13 1 25 0 3 . 5 4 1 36 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 40 0 $6 5 . 0 0 $2 6 , 0 0 0 . 0 0 $68.90 $27,560.00 13 2 25 0 3 . 5 4 1 42 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 10 3 $6 5 . 0 0 $6 , 6 9 5 . 0 0 $96.80 $9,970.40 13 3 25 0 3 . 5 4 1 48 " R C P I P E S E W E R D E S 3 0 0 6 C L I I I L F 35 $7 0 . 0 0 $2 , 4 5 0 . 0 0 $116.00 $4,060.00 Page 1 4 Pr o j e c t : 0 2 1 0 9 - 4 9 - L K V L - P r e l i m . E n g r . S e r v . 2 0 1 5 S t r e e t R e c o n . En g i n e e r s E s t i m a t e Pa r k C o n s t r u c t i o n C o m p a n y - M p l s It e m N o . It e m Un i t s Qu a n t i t y Un i t P r i c e To t a l P r i c e Un i t P r i c e Total Price 13 4 25 0 3 . 6 0 3 CL E A N P I P E S E W E R L F 49 3 0 $1 0 . 0 0 $4 9 , 3 0 0 . 0 0 $3.30 $16,269.00 13 5 25 0 3 . 6 0 3 CO N N E C T T O E X I S T I N G S U M P D R A I N EA C H 15 $2 0 0 . 0 0 $3 , 0 0 0 . 0 0 $788.00 $11,820.00 13 6 25 0 4 . 5 2 1 24 " R C A R C H P I P E S E W E R D E S I G N 3 0 0 6 C L A S S I I I L F 25 $7 5 . 0 0 $1 , 8 7 5 . 0 0 $97.40 $2,435.00 13 7 25 0 4 . 5 2 1 54 " R C A R C H P I P E S E W E R D E S I G N 3 0 0 6 C L A S S I I I L F 16 $2 0 0 . 0 0 $3 , 2 0 0 . 0 0 $161.00 $2,576.00 13 8 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 4 8 - 4 0 2 0 L F 25 2 $2 7 5 . 0 0 $6 9 , 3 0 0 . 0 0 $310.00 $78,120.00 13 9 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 6 0 - 4 0 2 0 L F 53 $4 0 0 . 0 0 $2 1 , 2 0 0 . 0 0 $464.00 $24,592.00 14 0 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 7 2 - 4 0 2 0 L F 25 $5 5 0 . 0 0 $1 3 , 7 5 0 . 0 0 $575.00 $14,375.00 14 1 25 0 6 . 5 0 1 CO N S T D R A I N A G E S T R U C T U R E D E S 8 4 - 4 0 2 0 L F 14 $1 , 0 0 0 . 0 0 $1 4 , 0 0 0 . 0 0 $829.00 $11,606.00 14 2 25 0 6 . 5 0 2 CO N S T R U C T D R A I N A G E S T R U C T U R E D E S I G N S P E C I A L ( 2 ' X 3 ' ) EA C H 48 $1 , 5 0 0 . 0 0 $7 2 , 0 0 0 . 0 0 $1,550.00 $74,400.00 14 3 25 0 6 . 6 0 2 CO N N E C T I N T O E X I S T I N G D R A I N A G E S T R U C T U R E EA C H 4 $2 , 0 0 0 . 0 0 $8 , 0 0 0 . 0 0 $1,460.00 $5,840.00 14 4 25 0 6 . 6 0 2 CO N N E C T T O E X I S T I N G S T O R M S E W E R S P E C I A L EA C H 1 $2 , 0 0 0 . 0 0 $2 , 0 0 0 . 0 0 $3,560.00 $3,560.00 14 5 25 0 6 . 6 0 2 RE C O N S T R U C T D R A I N A G E S T R U C T U R E EA C H 6 $2 , 0 0 0 . 0 0 $1 2 , 0 0 0 . 0 0 $1,660.00 $9,960.00 14 6 25 0 6 . 6 0 2 CA S T I N G A S S E M B L Y ( C A T C H B A S I N ) EA C H 74 $7 0 0 . 0 0 $5 1 , 8 0 0 . 0 0 $544.00 $40,256.00 14 7 25 0 6 . 6 0 2 SA L V A G E A N D R E I N S T A L L S T O R M P I P E L F 10 3 0 $6 0 . 0 0 $6 1 , 8 0 0 . 0 0 $42.70 $43,981.00 14 8 25 1 1 . 5 0 1 RA N D O M R I P R A P C L A S S I I I C Y 50 $7 5 . 0 0 $3 , 7 5 0 . 0 0 $87.10 $4,355.00 14 9 25 7 3 . 5 3 0 ST O R M D R A I N I N L E T P R O T E C T I O N EA C H 12 7 $1 5 0 . 0 0 $1 9 , 0 5 0 . 0 0 $283.00 $35,941.00 To t a l S C H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S : $1 , 5 4 9 , 9 5 5 . 0 0 $1,707,455.70 To t a l S C H E D U L E A - S U R F A C E I M P R O V E M E N T S : $5 , 1 8 7 , 9 5 1 . 5 0 $6,661,484.50 To t a l S C H E D U L E B - W A T E R M A I N I M P R O V E M E N T S : $2 , 3 5 6 , 0 6 0 . 0 0 $2,905,649.90 To t a l S C H E D U L E C - S A N I T A R Y S E W E R I M P R O V E M E N T S : $1 7 9 , 8 2 5 . 0 0 $133,744.00 To t a l S C H E D U L E D - S T O R M S E W E R I M P R O V E M E N T S : $1 , 5 4 9 , 9 5 5 . 0 0 $1,707,455.70 To t a l s f o r P r o j e c t 0 2 1 0 9 - 4 9 $9 , 2 7 3 , 7 9 1 . 5 0 $11,408,334.10 % o f E s t i m a t e f o r P r o j e c t 0 2 1 0 9 - 4 9 23.02% I h e r e b y c e r t i f y t h a t t h i s i s a n e x a c t r e p r o d u c t i o n o f b i d s r e c e i v e d . Ce r t i f i e d B y : L i c e n s e N o . 42 8 5 3 Da t e : M a r c h 6 , 2 0 1 5 Page 1 5