The URL can be used to link to this page

Home My WebLink AboutItem 06.m Date: 2 PORT ADD ADDI Proposed Staff reco Improvem $8,771,38 Overview At its Nov specificat Addition Estates, C On Friday No. 15-02 Contracti was $8,48 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 84.25. w vember 17, 2 tions for por s, Chapel Hil Cedar 160 Ad y, March 6, 2 2 Contract #2 ing Co., to a 88,755.50. 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 2:00 p 2. The bids r high bid of $ 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 #2 t g, the Lakev borough 1st , d 3rd Addition Carroll 1st Ad p.m. the City ranged from $9,830,459.5 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 Ryan Cont ille City Cou , 2nd and 3rd ns, Cedargle ddition, City I y received sev a low bid of 0. The Engin to benefitin on Monday, eted: Yes Services Ite ONTRACT FO 5-02 CONTRA DITIONS, HIG TIONS, CEDA DITION AND ove to award tracting Co. w ncil ordered Additions, H en 1st - 3rd and Improvemen ven (7) bids f $8,771,384. neer’s Estima ng property , April 6, 201 Source: em No. OR ACT #2 GHVIEW HE ARGLEN 1ST - D CARROLL 1 d the contrac with a bid in the prepara Highview He d 4th Additio nt Project 15 for City Imp .25, submitte ate for the co owners. A p 5. The unit 429 Bonds & IGHTS 1ST- 8 - 3RD AND 4T 1ST ADDITIO ct for City the amount ation of plans ights 1st- 8th ons, Goodview 5-02. rovement Pr ed by Ryan onstruction public hearin assessment $8,098.24 $4,049.12 & Utility Funds 8TH TH ON t of s and w roject cost ng to rates s 2 CITY OF LAKEVILLE RESOLUTION NO._________ RESOLUTION AWARDING A CONSTRUCTION CONTRACT FOR IMPROVEMENT PROJECT 15-02 CONTRACT #2 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 2:00 p.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 #2 was from Ryan Contracting Co. 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, Ryan Contracting Co., with a base bid in the amount of $8,771,384.25. 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 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 En g i n e e r s E s t i m a t e Ry a n C o n t r a c t i n g C o . Mc N a m a r a C o n t r a c t i n g , I n c . R. L. Larson Excavating, 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 3 7 , 7 0 0 . 0 0 $2 3 7 , 7 0 0 . 0 0 $4 4 0 , 0 0 0 . 0 0 $4 4 0 , 0 0 0 . 0 0 $6 0 , 0 0 0 . 0 0 $60,000.00 $400,000.00 $400,000.00 2 21 0 1 . 5 0 2 CL E A R I N G TR E E 62 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $3 0 0 . 0 0 $1 8 , 6 0 0 . 0 0 $2 0 5 . 0 0 $12,710.00 $210.00 $13,020.00 3 21 0 1 . 5 0 7 GR U B B I N G TR E E 62 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $1 4 5 . 0 0 $8,990.00 $252.00 $15,624.00 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 38 $7 5 . 0 0 $2 , 8 5 0 . 0 0 $1 0 0 . 0 0 $3 , 8 0 0 . 0 0 $5 2 . 0 0 $1,976.00 $53.00 $2,014.00 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 40 6 9 0 $1 . 0 0 $4 0 , 6 9 0 . 0 0 $3 . 0 0 $1 2 2 , 0 7 0 . 0 0 $2 . 2 5 $91,552.50 $2.50 $101,725.00 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 14 3 7 5 $3 . 0 0 $4 3 , 1 2 5 . 0 0 $2 . 0 0 $2 8 , 7 5 0 . 0 0 $0 . 4 0 $5,750.00 $1.00 $14,375.00 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 38 4 8 0 $1 . 5 0 $5 7 , 7 2 0 . 0 0 $2 . 0 0 $7 6 , 9 6 0 . 0 0 $0 . 8 0 $30,784.00 $1.00 $38,480.00 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 23 9 5 $8 . 0 0 $1 9 , 1 6 0 . 0 0 $6 . 0 0 $1 4 , 3 7 0 . 0 0 $8 . 0 0 $19,160.00 $9.00 $21,555.00 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 83 3 5 $3 . 0 0 $2 5 , 0 0 5 . 0 0 $4 . 0 0 $3 3 , 3 4 0 . 0 0 $5 . 0 0 $41,675.00 $5.50 $45,842.50 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 1 . 0 0 $2,200.00 $10.00 $2,000.00 12 21 0 4 . 5 0 9 RE M O V E S I G N EA C H 56 $3 0 . 0 0 $1 , 6 8 0 . 0 0 $1 0 0 . 0 0 $5 , 6 0 0 . 0 0 $2 6 . 0 0 $1,456.00 $30.00 $1,680.00 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 $2 5 . 0 0 $5 0 0 . 0 0 $1 6 . 0 0 $320.00 $20.00 $400.00 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 $5 0 . 0 0 $5 0 0 . 0 0 $1 6 . 0 0 $160.00 $20.00 $200.00 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 16 7 0 $3 . 5 0 $5 , 8 4 5 . 0 0 $5 . 0 0 $8 , 3 5 0 . 0 0 $1 . 0 0 $1,670.00 $4.50 $7,515.00 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 64 7 0 $2 . 0 0 $1 2 , 9 4 0 . 0 0 $3 . 0 0 $1 9 , 4 1 0 . 0 0 $1 . 0 0 $6,470.00 $3.50 $22,645.00 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 $1 0 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $2 9 , 0 0 0 . 0 0 $29,000.00 $32,000.00 $32,000.00 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 19 1 $5 0 . 0 0 $9 , 5 5 0 . 0 0 $1 5 0 . 0 0 $2 8 , 6 5 0 . 0 0 $4 6 . 0 0 $8,786.00 $50.00 $9,550.00 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 35 0 $4 0 . 0 0 $1 4 , 0 0 0 . 0 0 $1 0 . 0 0 $3 , 5 0 0 . 0 0 $1 5 . 5 0 $5,425.00 $20.00 $7,000.00 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 26 0 3 0 $1 0 . 0 0 $2 6 0 , 3 0 0 . 0 0 $1 9 . 0 0 $4 9 4 , 5 7 0 . 0 0 $5 . 0 0 $130,150.00 $27.50 $715,825.00 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 84 7 0 $7 . 0 0 $5 9 , 2 9 0 . 0 0 $3 . 0 0 $2 5 , 4 1 0 . 0 0 $5 . 0 0 $42,350.00 $8.00 $67,760.00 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 $1 0 0 . 0 0 $2 , 0 0 0 . 0 0 $3 5 0 . 0 0 $7,000.00 $850.00 $17,000.00 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 ) CU Y D 31 0 2 5 $1 0 . 0 0 $3 1 0 , 2 5 0 . 0 0 $1 9 . 0 0 $5 8 9 , 4 7 5 . 0 0 $2 8 . 0 0 $868,700.00 $10.50 $325,762.50 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 23 4 5 0 $5 . 0 0 $1 1 7 , 2 5 0 . 0 0 $0 . 0 1 $2 3 4 . 5 0 $5 . 0 0 $117,250.00 $0.01 $234.50 Page 1 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 En g i n e e r s E s t i m a t e Ry a n C o n t r a c t i n g C o . Mc N a m a r a C o n t r a c t i n g , In c . R. L. Larson Excavating, 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 25 7 5 0 $5 . 0 0 $1 2 8 , 7 5 0 . 0 0 $4 . 0 0 $1 0 3 , 0 0 0 . 0 0 $2 8 . 0 0 $721,000.00 $0.01 $257.50 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 95 9 9 0 $1 . 0 0 $9 5 , 9 9 0 . 0 0 $1 . 2 0 $1 1 5 , 1 8 8 . 0 0 $0 . 7 5 $71,992.50 $1.75 $167,982.50 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 $4 0 . 0 0 $6 , 4 0 0 . 0 0 $9 0 . 0 0 $14,400.00 $60.00 $9,600.00 28 21 0 5 . 6 0 7 3" C L E A R R O C K C Y 65 0 $5 0 . 0 0 $3 2 , 5 0 0 . 0 0 $4 0 . 0 0 $2 6 , 0 0 0 . 0 0 $9 0 . 0 0 $58,500.00 $55.00 $35,750.00 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 21 0 $2 0 0 . 0 0 $4 2 , 0 0 0 . 0 0 $3 0 0 . 0 0 $6 3 , 0 0 0 . 0 0 $1 0 0 . 0 0 $21,000.00 $600.00 $126,000.00 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 3 0 . 0 0 $7 , 8 0 0 . 0 0 $8 0 . 0 0 $4,800.00 $180.00 $10,800.00 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 $3 0 . 0 0 $16,500.00 $15.00 $8,250.00 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 . 0 0 $1 , 5 0 0 . 0 0 $1 . 5 0 $2,250.00 $1.50 $2,250.00 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 19 5 0 $3 0 . 0 0 $5 8 , 5 0 0 . 0 0 $2 0 . 0 0 $3 9 , 0 0 0 . 0 0 $3 0 . 0 0 $58,500.00 $30.00 $58,500.00 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 10 1 0 $3 . 0 0 $3 , 0 3 0 . 0 0 $2 . 0 0 $2 , 0 2 0 . 0 0 $2 . 0 0 $2,020.00 $2.10 $2,121.00 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 75 5 6 0 $3 . 0 0 $2 2 6 , 6 8 0 . 0 0 $5 . 5 0 $4 1 5 , 5 8 0 . 0 0 $1 . 0 0 $75,560.00 $3.75 $283,350.00 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 5 $2 . 5 0 $5 , 2 3 7 . 5 0 $2 . 0 0 $4 , 1 9 0 . 0 0 $2 . 0 0 $4,190.00 $2.10 $4,399.50 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 38 9 0 $5 8 . 0 0 $2 2 5 , 6 2 0 . 0 0 $4 0 . 0 0 $1 5 5 , 6 0 0 . 0 0 $4 0 . 0 0 $155,600.00 $42.00 $163,380.00 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 2 0 $5 8 . 0 0 $2 7 9 , 5 6 0 . 0 0 $4 0 . 0 0 $1 9 2 , 8 0 0 . 0 0 $4 0 . 0 0 $192,800.00 $42.00 $202,440.00 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 5 $3 0 . 0 0 $1 7 1 , 7 5 0 . 0 0 $2 2 . 0 0 $1 2 5 , 9 5 0 . 0 0 $2 5 . 0 0 $143,125.00 $15.50 $88,737.50 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 18 8 0 $2 . 5 0 $4 , 7 0 0 . 0 0 $2 . 0 0 $3 , 7 6 0 . 0 0 $2 . 0 0 $3,760.00 $2.10 $3,948.00 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 34 1 0 $6 2 . 0 0 $2 1 1 , 4 2 0 . 0 0 $4 0 . 0 0 $1 3 6 , 4 0 0 . 0 0 $4 0 . 0 0 $136,400.00 $42.00 $143,220.00 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 43 2 5 $6 2 . 0 0 $2 6 8 , 1 5 0 . 0 0 $4 0 . 0 0 $1 7 3 , 0 0 0 . 0 0 $4 0 . 0 0 $173,000.00 $41.00 $177,325.00 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 42 1 0 $3 0 . 0 0 $1 2 6 , 3 0 0 . 0 0 $2 2 . 0 0 $9 2 , 6 2 0 . 0 0 $2 5 . 0 0 $105,250.00 $15.50 $65,255.00 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 18 4 0 0 $5 . 0 0 $9 2 , 0 0 0 . 0 0 $1 . 4 0 $2 5 , 7 6 0 . 0 0 $1 . 4 0 $25,760.00 $1.45 $26,680.00 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 56 0 $3 0 . 0 0 $1 6 , 8 0 0 . 0 0 $3 5 . 0 0 $1 9 , 6 0 0 . 0 0 $2 5 . 0 0 $14,000.00 $45.00 $25,200.00 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 $1 . 0 0 $1 . 0 0 $4 5 , 0 0 0 . 0 0 $45,000.00 $10,000.00 $10,000.00 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 95 $5 0 0 . 0 0 $4 7 , 5 0 0 . 0 0 $5 0 0 . 0 0 $4 7 , 5 0 0 . 0 0 $3 5 0 . 0 0 $33,250.00 $650.00 $61,750.00 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 49 $5 0 0 . 0 0 $2 4 , 5 0 0 . 0 0 $3 0 0 . 0 0 $1 4 , 7 0 0 . 0 0 $3 5 0 . 0 0 $17,150.00 $500.00 $24,500.00 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 19 $5 0 0 . 0 0 $9 , 5 0 0 . 0 0 $3 0 0 . 0 0 $5 , 7 0 0 . 0 0 $3 5 0 . 0 0 $6,650.00 $650.00 $12,350.00 50 25 2 1 . 5 0 1 5" C O N C R E T E W A L K S F 50 7 7 0 $5 . 0 0 $2 5 3 , 8 5 0 . 0 0 $5 . 0 0 $2 5 3 , 8 5 0 . 0 0 $5 . 4 0 $274,158.00 $4.50 $228,465.00 51 25 2 1 . 5 0 1 6" C O N C R E T E W A L K S F 42 0 0 $8 . 0 0 $3 3 , 6 0 0 . 0 0 $6 . 0 0 $2 5 , 2 0 0 . 0 0 $1 0 . 0 0 $42,000.00 $6.60 $27,720.00 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 40 7 5 0 $1 0 . 0 0 $4 0 7 , 5 0 0 . 0 0 $1 2 . 0 0 $4 8 9 , 0 0 0 . 0 0 $9 . 3 0 $378,975.00 $9.20 $374,900.00 53 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 B 6 1 8 L F 81 5 $1 0 . 0 0 $8 , 1 5 0 . 0 0 $1 4 . 0 0 $1 1 , 4 1 0 . 0 0 $1 1 . 1 5 $9,087.25 $13.25 $10,798.75 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 Y 14 2 0 $5 0 . 0 0 $7 1 , 0 0 0 . 0 0 $7 0 . 0 0 $9 9 , 4 0 0 . 0 0 $6 0 . 0 0 $85,200.00 $61.00 $86,620.00 55 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 11 1 0 $9 0 . 0 0 $9 9 , 9 0 0 . 0 0 $1 8 . 0 0 $1 9 , 9 8 0 . 0 0 $1 2 0 . 0 0 $133,200.00 $125.00 $138,750.00 56 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 41 6 5 $3 0 . 0 0 $1 2 4 , 9 5 0 . 0 0 $1 8 . 0 0 $7 4 , 9 7 0 . 0 0 $2 0 . 0 0 $83,300.00 $17.50 $72,887.50 57 25 3 1 . 6 1 8 TR U N C A T E D D O M E S S F 37 2 $3 6 . 0 0 $1 3 , 3 9 2 . 0 0 $4 0 . 0 0 $1 4 , 8 8 0 . 0 0 $4 0 . 0 0 $14,880.00 $34.00 $12,648.00 58 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 $2 , 0 0 0 . 0 0 $2,000.00 $5,000.00 $5,000.00 59 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 0 $2 , 0 0 0 . 0 0 $2 1 . 0 0 $210.00 $22.00 $220.00 Page 2 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 En g i n e e r s E s t i m a t e Ry a n C o n t r a c t i n g C o . Mc N a m a r a C o n t r a c t i n g , In c . R. L. Larson Excavating, 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 S U P P O R T EA C H 20 $1 0 0 . 0 0 $2 , 0 0 0 . 0 0 $5 0 . 0 0 $1 , 0 0 0 . 0 0 $9 0 . 0 0 $1,800.00 $90.00 $1,800.00 61 25 4 0 . 6 0 2 MA I L B O X ( T E M P O R A R Y ) EA C H 37 1 $2 0 . 0 0 $7 , 4 2 0 . 0 0 $5 0 . 0 0 $1 8 , 5 5 0 . 0 0 $2 0 . 0 0 $7,420.00 $20.00 $7,420.00 62 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 $3 0 0 . 0 0 $9 , 0 0 0 . 0 0 $1 7 5 . 0 0 $5,250.00 $150.00 $4,500.00 63 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 $3 0 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $2 3 , 0 0 0 . 0 0 $23,000.00 $26,000.00 $26,000.00 64 25 6 5 . 6 0 2 NM C L O O P D E T E C T O R EA C H 2 $1 , 2 0 0 . 0 0 $2 , 4 0 0 . 0 0 $3 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $2 , 0 0 0 . 0 0 $4,000.00 $3,200.00 $6,400.00 65 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 $5 5 0 . 0 0 $1 3 , 2 0 0 . 0 0 $3 3 5 . 0 0 $8,040.00 $340.00 $8,160.00 66 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 $5 5 0 . 0 0 $1 3 , 2 0 0 . 0 0 $3 8 5 . 0 0 $9,240.00 $400.00 $9,600.00 67 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 72 0 $5 . 0 0 $3 , 6 0 0 . 0 0 $5 . 0 0 $3 , 6 0 0 . 0 0 $1 . 0 0 $720.00 $6.00 $4,320.00 68 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 $1 . 0 0 $1 . 0 0 $1 0 , 0 0 0 . 0 0 $10,000.00 $5,000.00 $5,000.00 69 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 $3 0 0 . 0 0 $3 , 6 0 0 . 0 0 $7 5 0 . 0 0 $9,000.00 $500.00 $6,000.00 70 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 $3 5 . 0 0 $5 , 9 5 0 . 0 0 $1 5 . 0 0 $2,550.00 $50.00 $8,500.00 71 25 7 5 . 5 0 1 SE E D I N G AC R E 0. 4 $2 , 5 0 0 . 0 0 $1 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $1 , 6 0 0 . 0 0 $2 4 , 0 0 0 . 0 0 $9,600.00 $4,300.00 $1,720.00 72 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 69 4 5 0 $6 . 0 0 $4 1 6 , 7 0 0 . 0 0 $5 . 0 0 $3 4 7 , 2 5 0 . 0 0 $4 . 0 0 $277,800.00 $7.60 $527,820.00 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 38 5 0 $8 . 0 0 $3 0 , 8 0 0 . 0 0 $2 0 . 0 0 $7 7 , 0 0 0 . 0 0 $4 5 . 0 0 $173,250.00 $45.00 $173,250.00 74 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( R I G H T - T H R U A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $7 5 . 0 0 $3 0 0 . 0 0 $8 0 . 0 0 $320.00 $85.00 $340.00 75 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( R I G H T A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 . 0 0 $2 0 0 . 0 0 $5 5 . 0 0 $220.00 $60.00 $240.00 76 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( L E F T - T H R U A R R O W ) P A I N T EA C H 2 $2 5 0 . 0 0 $5 0 0 . 0 0 $7 5 . 0 0 $1 5 0 . 0 0 $8 0 . 0 0 $160.00 $85.00 $170.00 77 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( L E F T A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 . 0 0 $2 0 0 . 0 0 $5 5 . 0 0 $220.00 $60.00 $240.00 78 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( T H R U A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 . 0 0 $2 0 0 . 0 0 $5 5 . 0 0 $220.00 $60.00 $240.00 79 25 8 2 . 5 0 2 4" S O L I D L I N E W H I T E - P A I N T L F 50 8 0 $1 . 0 0 $5 , 0 8 0 . 0 0 $0 . 2 5 $1 , 2 7 0 . 0 0 $0 . 2 5 $1,270.00 $0.15 $762.00 80 25 8 2 . 5 0 2 4" D O U B L E S O L I D L I N E Y E L L O W - P A I N T L F 29 1 0 $3 . 0 0 $8 , 7 3 0 . 0 0 $0 . 3 0 $8 7 3 . 0 0 $0 . 3 0 $873.00 $0.25 $727.50 81 25 8 2 . 5 0 2 12 " S O L I D L I N E Y E L L O W - P A I N T L F 10 0 $1 0 . 0 0 $1 , 0 0 0 . 0 0 $3 . 0 0 $3 0 0 . 0 0 $3 . 1 0 $310.00 $4.50 $450.00 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 : $4 , 9 9 0 , 6 3 4 . 5 0 $5 , 2 6 2 , 6 4 3 . 5 0 $5 , 1 6 5 , 1 1 5 . 2 5 $5,328,772.25 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 82 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $9 9 , 3 0 0 . 0 0 $9 9 , 3 0 0 . 0 0 $1 . 0 0 $1 . 0 0 $9 0 , 0 0 0 . 0 0 $90,000.00 $25,000.00 $25,000.00 83 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 11 8 2 0 $1 . 0 0 $1 1 , 8 2 0 . 0 0 $1 . 0 0 $1 1 , 8 2 0 . 0 0 $0 . 5 0 $5,910.00 $2.00 $23,640.00 84 21 0 4 . 5 0 1 RE M O V E W A T E R M A I N L F 21 4 6 0 $4 . 0 0 $8 5 , 8 4 0 . 0 0 $1 . 0 0 $2 1 , 4 6 0 . 0 0 $4 . 5 0 $96,570.00 $2.00 $42,920.00 85 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 55 $1 5 0 . 0 0 $8 , 2 5 0 . 0 0 $3 0 0 . 0 0 $1 6 , 5 0 0 . 0 0 $8 5 . 0 0 $4,675.00 $200.00 $11,000.00 86 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 37 1 $5 5 . 0 0 $2 0 , 4 0 5 . 0 0 $1 0 0 . 0 0 $3 7 , 1 0 0 . 0 0 $8 5 . 0 0 $31,535.00 $100.00 $37,100.00 87 21 0 4 . 5 0 9 RE M O V E H Y D R A N T EA C H 56 $3 0 0 . 0 0 $1 6 , 8 0 0 . 0 0 $3 0 0 . 0 0 $1 6 , 8 0 0 . 0 0 $4 2 5 . 0 0 $23,800.00 $300.00 $16,800.00 88 21 0 4 . 6 0 3 AB A N D O N W A T E R M A I N L F 70 $5 . 0 0 $3 5 0 . 0 0 $8 . 0 0 $5 6 0 . 0 0 $2 0 . 0 0 $1,400.00 $20.00 $1,400.00 89 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 $6 , 2 5 0 . 0 0 $6,250.00 $0.01 $0.01 90 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 11 7 5 $1 5 . 0 0 $1 7 , 6 2 5 . 0 0 $0 . 0 1 $1 1 . 7 5 $3 6 . 0 0 $42,300.00 $30.00 $35,250.00 91 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 4 0 , 0 0 0 . 0 0 $1 4 0 , 0 0 0 . 0 0 $6 6 , 0 0 0 . 0 0 $66,000.00 $325,000.00 $325,000.00 92 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 16 $1 , 5 0 0 . 0 0 $2 4 , 0 0 0 . 0 0 $1 , 5 0 0 . 0 0 $2 4 , 0 0 0 . 0 0 $1 , 4 5 0 . 0 0 $23,200.00 $1,800.00 $28,800.00 Page 3 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 En g i n e e r s E s t i m a t e Ry a n C o n t r a c t i n g C o . Mc N a m a r a C o n t r a c t i n g , In c . R. L. Larson Excavating, 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 93 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 37 1 $1 0 0 . 0 0 $3 7 , 1 0 0 . 0 0 $5 0 0 . 0 0 $1 8 5 , 5 0 0 . 0 0 $2 7 5 . 0 0 $102,025.00 $100.00 $37,100.00 94 25 0 4 . 6 0 2 HY D R A N T EA C H 56 $4 , 0 0 0 . 0 0 $2 2 4 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $2 2 4 , 0 0 0 . 0 0 $4 , 2 7 5 . 0 0 $239,400.00 $4,000.00 $224,000.00 95 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 37 1 $2 0 0 . 0 0 $7 4 , 2 0 0 . 0 0 $2 5 0 . 0 0 $9 2 , 7 5 0 . 0 0 $3 7 0 . 0 0 $137,270.00 $650.00 $241,150.00 96 25 0 4 . 6 0 2 2" C O R P O R A T I O N S T O P EA C H 1 $5 0 0 . 0 0 $5 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $7 7 5 . 0 0 $775.00 $800.00 $800.00 97 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 56 $1 , 5 0 0 . 0 0 $8 4 , 0 0 0 . 0 0 $1 , 6 0 0 . 0 0 $8 9 , 6 0 0 . 0 0 $1 , 7 0 0 . 0 0 $95,200.00 $1,200.00 $67,200.00 98 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 56 $2 , 0 0 0 . 0 0 $1 1 2 , 0 0 0 . 0 0 $1 , 9 0 0 . 0 0 $1 0 6 , 4 0 0 . 0 0 $2 , 4 5 0 . 0 0 $137,200.00 $1,800.00 $100,800.00 99 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 5 $3 , 5 0 0 . 0 0 $1 7 , 5 0 0 . 0 0 $3 , 0 0 0 . 0 0 $1 5 , 0 0 0 . 0 0 $3 , 7 0 0 . 0 0 $18,500.00 $3,000.00 $15,000.00 10 0 25 0 4 . 6 0 2 1" C U R B S T O P A N D B O X EA C H 37 1 $2 5 0 . 0 0 $9 2 , 7 5 0 . 0 0 $3 5 0 . 0 0 $1 2 9 , 8 5 0 . 0 0 $3 2 0 . 0 0 $118,720.00 $710.00 $263,410.00 10 1 25 0 4 . 6 0 2 2" C U R B S T O P & B O X EA C H 1 $6 0 0 . 0 0 $6 0 0 . 0 0 $8 5 0 . 0 0 $8 5 0 . 0 0 $5 7 5 . 0 0 $575.00 $820.00 $820.00 10 2 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 $4 2 5 . 0 0 $21,250.00 $500.00 $25,000.00 10 3 25 0 4 . 6 0 3 1" T Y P E K C O P P E R P I P E L F 12 8 7 0 $2 8 . 0 0 $3 6 0 , 3 6 0 . 0 0 $1 8 . 0 0 $2 3 1 , 6 6 0 . 0 0 $2 9 . 0 0 $373,230.00 $8.00 $102,960.00 10 4 25 0 4 . 6 0 3 2" T Y P E K C O P P E R P I P E L F 50 $5 0 . 0 0 $2 , 5 0 0 . 0 0 $5 0 . 0 0 $2 , 5 0 0 . 0 0 $4 0 . 0 0 $2,000.00 $22.00 $1,100.00 10 5 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 85 0 $3 5 . 0 0 $2 9 , 7 5 0 . 0 0 $4 2 . 0 0 $3 5 , 7 0 0 . 0 0 $3 5 . 0 0 $29,750.00 $40.00 $34,000.00 10 6 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 20 1 7 0 $2 5 . 0 0 $5 0 4 , 2 5 0 . 0 0 $3 2 . 0 0 $6 4 5 , 4 4 0 . 0 0 $2 7 . 6 0 $556,692.00 $31.00 $625,270.00 10 7 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 88 0 $4 0 . 0 0 $3 5 , 2 0 0 . 0 0 $5 0 . 0 0 $4 4 , 0 0 0 . 0 0 $6 1 . 0 0 $53,680.00 $44.00 $38,720.00 10 8 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 5 . 0 0 $6 , 2 5 0 . 0 0 $2 5 . 0 0 $6,250.00 $40.00 $10,000.00 10 9 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 11 7 7 0 $4 . 0 0 $4 7 , 0 8 0 . 0 0 $6 . 0 0 $7 0 , 6 2 0 . 0 0 $1 0 . 0 0 $117,700.00 $8.00 $94,160.00 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 , 0 8 4 , 9 3 0 . 0 0 $2 , 1 6 9 , 3 7 3 . 7 5 $2,401,857.00 $2,428,400.01 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 11 0 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $6 , 6 0 0 . 0 0 $6 , 6 0 0 . 0 0 $1 . 0 0 $1 . 0 0 $1 , 0 5 0 . 0 0 $1,050.00 $2,500.00 $2,500.00 11 1 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 14 0 $5 . 0 0 $7 0 0 . 0 0 $2 0 . 0 0 $2 , 8 0 0 . 0 0 $3 4 . 0 0 $4,760.00 $10.00 $1,400.00 11 2 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 4 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $1 , 6 0 0 . 0 0 $6,400.00 $1,000.00 $4,000.00 11 3 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 5 . 0 0 $4 , 9 0 0 . 0 0 $3 4 . 0 0 $4,760.00 $26.00 $3,640.00 11 4 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 $5 5 0 . 0 0 $2 , 2 0 0 . 0 0 $1 , 1 0 0 . 0 0 $4,400.00 $100.00 $400.00 11 5 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 $7 5 0 . 0 0 $3 , 0 0 0 . 0 0 $1 , 2 0 0 . 0 0 $4,800.00 $1,000.00 $4,000.00 11 6 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 39 2 $2 5 0 . 0 0 $9 8 , 0 0 0 . 0 0 $1 6 0 . 0 0 $6 2 , 7 2 0 . 0 0 $1 7 5 . 0 0 $68,600.00 $160.00 $62,720.00 11 7 25 0 6 . 6 0 2 CH I M N E Y S E A L EA C H 95 $2 0 0 . 0 0 $1 9 , 0 0 0 . 0 0 $3 0 0 . 0 0 $2 8 , 5 0 0 . 0 0 $1 0 0 . 0 0 $9,500.00 $200.00 $19,000.00 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 3 7 , 2 0 0 . 0 0 $1 0 6 , 1 2 1 . 0 0 $104,270.00 $97,660.00 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 8 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $6 0 , 8 0 0 . 0 0 $6 0 , 8 0 0 . 0 0 $1 . 0 0 $1 . 0 0 $3 , 0 0 0 . 0 0 $3,000.00 $2,500.00 $2,500.00 11 9 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 11 2 6 0 $2 . 5 0 $2 8 , 1 5 0 . 0 0 $1 . 0 0 $1 1 , 2 6 0 . 0 0 $1 . 0 0 $11,260.00 $2.00 $22,520.00 12 0 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 30 7 0 $6 . 0 0 $1 8 , 4 2 0 . 0 0 $1 0 . 0 0 $3 0 , 7 0 0 . 0 0 $1 2 . 7 5 $39,142.50 $10.00 $30,700.00 12 1 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 65 $5 0 0 . 0 0 $3 2 , 5 0 0 . 0 0 $3 0 0 . 0 0 $1 9 , 5 0 0 . 0 0 $7 1 0 . 0 0 $46,150.00 $300.00 $19,500.00 12 2 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 43 $1 0 0 . 0 0 $4 , 3 0 0 . 0 0 $1 0 0 . 0 0 $4 , 3 0 0 . 0 0 $5 7 . 0 0 $2,451.00 $100.00 $4,300.00 12 3 21 0 4 . 5 2 3 SA L V A G E C A S T I N G EA C H 30 $1 0 0 . 0 0 $3 , 0 0 0 . 0 0 $1 0 0 . 0 0 $3 , 0 0 0 . 0 0 $2 5 0 . 0 0 $7,500.00 $200.00 $6,000.00 Page 4 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 En g i n e e r s E s t i m a t e Ry a n C o n t r a c t i n g C o . Mc N a m a r a C o n t r a c t i n g , In c . R. L. Larson Excavating, 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 12 4 25 0 2 . 5 2 1 4" T P P I P E D R A I N L F 46 7 0 $1 0 . 0 0 $4 6 , 7 0 0 . 0 0 $1 3 . 0 0 $6 0 , 7 1 0 . 0 0 $1 9 . 0 0 $88,730.00 $10.00 $46,700.00 12 5 25 0 2 . 5 4 1 6" P E R F T P P I P E D R A I N L F 42 3 0 0 $1 3 . 0 0 $5 4 9 , 9 0 0 . 0 0 $1 4 . 0 0 $5 9 2 , 2 0 0 . 0 0 $1 5 . 0 0 $634,500.00 $13.00 $549,900.00 12 6 25 0 2 . 5 4 1 8" P E R F T P P I P E D R A I N L F 90 $3 0 . 0 0 $2 , 7 0 0 . 0 0 $1 9 . 0 0 $1 , 7 1 0 . 0 0 $1 8 . 0 0 $1,620.00 $20.00 $1,800.00 12 7 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 36 9 $1 2 5 . 0 0 $4 6 , 1 2 5 . 0 0 $2 0 0 . 0 0 $7 3 , 8 0 0 . 0 0 $1 4 5 . 0 0 $53,505.00 $120.00 $44,280.00 12 8 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 86 $1 5 0 . 0 0 $1 2 , 9 0 0 . 0 0 $2 5 0 . 0 0 $2 1 , 5 0 0 . 0 0 $2 1 0 . 0 0 $18,060.00 $160.00 $13,760.00 12 9 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 57 5 $2 8 . 0 0 $1 6 , 1 0 0 . 0 0 $4 0 . 0 0 $2 3 , 0 0 0 . 0 0 $3 0 . 0 0 $17,250.00 $40.00 $23,000.00 13 0 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 12 5 0 $3 0 . 0 0 $3 7 , 5 0 0 . 0 0 $4 1 . 0 0 $5 1 , 2 5 0 . 0 0 $3 2 . 0 0 $40,000.00 $40.00 $50,000.00 13 1 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 33 0 $3 3 . 0 0 $1 0 , 8 9 0 . 0 0 $4 3 . 0 0 $1 4 , 1 9 0 . 0 0 $3 3 . 0 0 $10,890.00 $42.50 $14,025.00 13 2 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 59 5 $4 0 . 0 0 $2 3 , 8 0 0 . 0 0 $5 0 . 0 0 $2 9 , 7 5 0 . 0 0 $3 7 . 0 0 $22,015.00 $46.50 $27,667.50 13 3 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 24 3 $4 2 . 0 0 $1 0 , 2 0 6 . 0 0 $5 2 . 0 0 $1 2 , 6 3 6 . 0 0 $3 9 . 0 0 $9,477.00 $48.00 $11,664.00 13 4 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 26 0 $5 0 . 0 0 $1 3 , 0 0 0 . 0 0 $5 9 . 0 0 $1 5 , 3 4 0 . 0 0 $4 6 . 0 0 $11,960.00 $55.50 $14,430.00 13 5 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 10 $5 5 . 0 0 $5 5 0 . 0 0 $6 8 . 0 0 $6 8 0 . 0 0 $5 3 . 0 0 $530.00 $66.00 $660.00 13 6 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 22 0 $6 5 . 0 0 $1 4 , 3 0 0 . 0 0 $8 0 . 0 0 $1 7 , 6 0 0 . 0 0 $7 0 . 0 0 $15,400.00 $78.50 $17,270.00 13 7 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 40 $6 5 . 0 0 $2 , 6 0 0 . 0 0 $1 2 0 . 0 0 $4 , 8 0 0 . 0 0 $9 3 . 0 0 $3,720.00 $140.00 $5,600.00 13 8 25 0 3 . 6 0 3 CL E A N P I P E S E W E R L F 35 3 0 $1 0 . 0 0 $3 5 , 3 0 0 . 0 0 $4 . 0 0 $1 4 , 1 2 0 . 0 0 $3 . 4 0 $12,002.00 $3.00 $10,590.00 13 9 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 20 $2 0 0 . 0 0 $4 , 0 0 0 . 0 0 $3 0 0 . 0 0 $6 , 0 0 0 . 0 0 $2 6 5 . 0 0 $5,300.00 $100.00 $2,000.00 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 4 8 - 4 0 2 0 L F 15 0 $2 7 5 . 0 0 $4 1 , 2 5 0 . 0 0 $2 5 0 . 0 0 $3 7 , 5 0 0 . 0 0 $3 7 5 . 0 0 $56,250.00 $375.00 $56,250.00 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 6 0 - 4 0 2 0 L F 20 $4 0 0 . 0 0 $8 , 0 0 0 . 0 0 $3 5 0 . 0 0 $7 , 0 0 0 . 0 0 $5 0 0 . 0 0 $10,000.00 $455.00 $9,100.00 14 2 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 7 $5 5 0 . 0 0 $3 , 8 5 0 . 0 0 $4 0 0 . 0 0 $2 , 8 0 0 . 0 0 $7 0 0 . 0 0 $4,900.00 $525.00 $3,675.00 14 3 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 $5 0 0 . 0 0 $7 , 0 0 0 . 0 0 $1 , 1 0 0 . 0 0 $15,400.00 $635.00 $8,890.00 14 4 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 31 $1 , 5 0 0 . 0 0 $4 6 , 5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $6 2 , 0 0 0 . 0 0 $2 , 1 2 5 . 0 0 $65,875.00 $1,800.00 $55,800.00 14 5 25 0 6 . 6 0 2 CO N N E C T T O E X I S T I N G S T R U C T U R E EA C H 10 $2 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 0 , 0 0 0 . 0 0 $1 , 3 0 0 . 0 0 $13,000.00 $800.00 $8,000.00 14 6 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 $2 , 5 0 0 . 0 0 $2 , 5 0 0 . 0 0 $1 , 6 0 0 . 0 0 $1,600.00 $2,000.00 $2,000.00 14 7 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 15 $2 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 5 , 0 0 0 . 0 0 $1 , 8 0 0 . 0 0 $27,000.00 $600.00 $9,000.00 14 8 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 36 $7 0 0 . 0 0 $2 5 , 2 0 0 . 0 0 $6 0 0 . 0 0 $2 1 , 6 0 0 . 0 0 $4 0 0 . 0 0 $14,400.00 $550.00 $19,800.00 14 9 25 0 6 . 6 0 2 CA S T I N G A S S E M B L Y ( S T O R M M A N H O L E ) EA C H 3 $6 0 0 . 0 0 $1 , 8 0 0 . 0 0 $5 0 0 . 0 0 $1 , 5 0 0 . 0 0 $1 , 0 0 0 . 0 0 $3,000.00 $550.00 $1,650.00 15 0 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 14 8 0 $6 0 . 0 0 $8 8 , 8 0 0 . 0 0 $3 0 . 0 0 $4 4 , 4 0 0 . 0 0 $3 2 . 0 0 $47,360.00 $40.00 $59,200.00 15 1 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 13 9 $1 5 0 . 0 0 $2 0 , 8 5 0 . 0 0 $1 0 0 . 0 0 $1 3 , 9 0 0 . 0 0 $2 0 0 . 0 0 $27,800.00 $250.00 $34,750.00 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 , 2 7 5 , 9 9 1 . 0 0 $1 , 2 3 3 , 2 4 7 . 0 0 $1,341,047.50 $1,186,981.50 SC H E D U L E E - C O N T R A C T M A N A G E M E N T 15 2 20 1 6 . 6 0 1 DE D U C T I O N LS 1 $0 . 0 0 $0 . 0 0 ($ 1 . 0 0 ) ($ 1 . 0 0 ) $0 . 0 0 $0.00 ($0.01)($0.01) To t a l S C H E D U L E E - C O N T R A C T M A N A G E M E N T : $0 . 0 0 ($ 1 . 0 0 ) $0.00 ($0.01) 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 : $4 , 9 9 0 , 6 3 4 . 5 0 $5 , 2 6 2 , 6 4 3 . 5 0 $5,165,115.25 $5,328,772.25 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 , 0 8 4 , 9 3 0 . 0 0 $2 , 1 6 9 , 3 7 3 . 7 5 $2,401,857.00 $2,428,400.01 Page 5 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 En g i n e e r s E s t i m a t e Ry a n C o n t r a c t i n g C o . Mc N a m a r a C o n t r a c t i n g , In c . R. L. Larson Excavating, 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 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 3 7 , 2 0 0 . 0 0 $1 0 6 , 1 2 1 . 0 0 $104,270.00 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 , 2 7 5 , 9 9 1 . 0 0 $1 , 2 3 3 , 2 4 7 . 0 0 $1 , 3 4 1 , 0 4 7 . 5 0 To t a l S C H E D U L E E - C O N T R A C T M A N A G E M E N T : $0 . 0 0 ($ 1 . 0 0 ) $0.00 $97,660.00 $1,186,981.50 ($0.01) To t a l s f o r P r o j e c t 0 2 1 0 9 - 8 2 $8 , 4 8 8 , 7 5 5 . 5 0 $8 , 7 7 1 , 3 8 4 . 2 5 $9 , 0 1 2 , 2 8 9 . 7 5 $9,041,813.75 % 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 - 8 2 3. 3 3 % 6.17% 6.52%Page 6 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 . No r t h w e s t A s p h a l t , I n c . S. M. Hentges & Sons, 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 3 7 , 7 0 0 . 0 0 $2 3 7 , 7 0 0 . 0 0 $2 0 1 , 2 0 0 . 0 0 $2 0 1 , 2 0 0 . 0 0 $3 5 0 , 0 0 0 . 0 0 $350,000.00 $300,000.00 $300,000.00 2 21 0 1 . 5 0 2 CL E A R I N G TR E E 62 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $1 1 0 . 0 0 $6 , 8 2 0 . 0 0 $2 0 0 . 0 0 $12,400.00 $204.00 $12,648.00 3 21 0 1 . 5 0 7 GR U B B I N G TR E E 62 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $6 0 . 0 0 $3 , 7 2 0 . 0 0 $2 5 0 . 0 0 $15,500.00 $122.50 $7,595.00 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 38 $7 5 . 0 0 $2 , 8 5 0 . 0 0 $5 0 . 0 0 $1 , 9 0 0 . 0 0 $6 0 . 0 0 $2,280.00 $51.00 $1,938.00 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 $5.10 $867.00 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 40 6 9 0 $1 . 0 0 $4 0 , 6 9 0 . 0 0 $3 . 0 0 $1 2 2 , 0 7 0 . 0 0 $3 . 0 0 $122,070.00 $3.18 $129,394.20 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 14 3 7 5 $3 . 0 0 $4 3 , 1 2 5 . 0 0 $0 . 5 3 $7 , 6 1 8 . 7 5 $1 . 0 0 $14,375.00 $0.57 $8,193.75 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 38 4 8 0 $1 . 5 0 $5 7 , 7 2 0 . 0 0 $0 . 6 2 $2 3 , 8 5 7 . 6 0 $2 . 0 0 $76,960.00 $0.68 $26,166.40 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 23 9 5 $8 . 0 0 $1 9 , 1 6 0 . 0 0 $7 . 3 7 $1 7 , 6 5 1 . 1 5 $8 . 0 0 $19,160.00 $6.70 $16,046.50 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 83 3 5 $3 . 0 0 $2 5 , 0 0 5 . 0 0 $4 . 1 9 $3 4 , 9 2 3 . 6 5 $4 . 0 0 $33,340.00 $4.31 $35,923.85 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 $6 . 0 0 $1,200.00 $5.41 $1,082.00 12 21 0 4 . 5 0 9 RE M O V E S I G N EA C H 56 $3 0 . 0 0 $1 , 6 8 0 . 0 0 $2 5 . 0 0 $1 , 4 0 0 . 0 0 $3 0 . 0 0 $1,680.00 $25.50 $1,428.00 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 $1 5 . 0 0 $300.00 $15.50 $310.00 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 $1 5 . 0 0 $150.00 $15.25 $152.50 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 16 7 0 $3 . 5 0 $5 , 8 4 5 . 0 0 $3 . 5 8 $5 , 9 7 8 . 6 0 $3 . 5 0 $5,845.00 $4.29 $7,164.30 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 64 7 0 $2 . 0 0 $1 2 , 9 4 0 . 0 0 $1 . 6 8 $1 0 , 8 6 9 . 6 0 $2 . 0 0 $12,940.00 $2.50 $16,175.00 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 $1 8 , 0 0 0 . 0 0 $1 8 , 0 0 0 . 0 0 $3 5 , 0 0 0 . 0 0 $35,000.00 $10,000.00 $10,000.00 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 19 1 $5 0 . 0 0 $9 , 5 5 0 . 0 0 $4 5 . 0 0 $8 , 5 9 5 . 0 0 $4 5 . 0 0 $8,595.00 $46.00 $8,786.00 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 35 0 $4 0 . 0 0 $1 4 , 0 0 0 . 0 0 $2 3 . 0 0 $8 , 0 5 0 . 0 0 $1 5 . 0 0 $5,250.00 $23.00 $8,050.00 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 26 0 3 0 $1 0 . 0 0 $2 6 0 , 3 0 0 . 0 0 $1 4 . 7 6 $3 8 4 , 2 0 2 . 8 0 $3 8 . 5 0 $1 , 0 0 2 , 1 5 5 . 0 0 $11.95 $311,058.50 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 84 7 0 $7 . 0 0 $5 9 , 2 9 0 . 0 0 $9 . 2 3 $7 8 , 1 7 8 . 1 0 $1 4 . 0 0 $118,580.00 $10.96 $92,831.20 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 $2 5 0 . 0 0 $5,000.00 $388.00 $7,760.00 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 ) CU Y D 31 0 2 5 $1 0 . 0 0 $3 1 0 , 2 5 0 . 0 0 $9 . 0 2 $2 7 9 , 8 4 5 . 5 0 $1 2 . 0 0 $372,300.00 $7.90 $245,097.50 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 23 4 5 0 $5 . 0 0 $1 1 7 , 2 5 0 . 0 0 $4 . 5 5 $1 0 6 , 6 9 7 . 5 0 $0 . 0 1 $234.50 $8.42 $197,449.00 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 25 7 5 0 $5 . 0 0 $1 2 8 , 7 5 0 . 0 0 $2 . 8 4 $7 3 , 1 3 0 . 0 0 $0 . 0 1 $257.50 $8.51 $219,132.50 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 95 9 9 0 $1 . 0 0 $9 5 , 9 9 0 . 0 0 $1 . 6 8 $1 6 1 , 2 6 3 . 2 0 $1 . 0 0 $95,990.00 $1.10 $105,589.00 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 $4 7 . 0 0 $7,520.00 $41.00 $6,560.00 28 21 0 5 . 6 0 7 3" C L E A R R O C K C Y 65 0 $5 0 . 0 0 $3 2 , 5 0 0 . 0 0 $5 5 . 7 3 $3 6 , 2 2 4 . 5 0 $4 7 . 0 0 $30,550.00 $41.00 $26,650.00 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 21 0 $2 0 0 . 0 0 $4 2 , 0 0 0 . 0 0 $1 . 0 0 $2 1 0 . 0 0 $2 0 0 . 0 0 $42,000.00 $250.00 $52,500.00 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 2 5 . 0 0 $7,500.00 $146.00 $8,760.00 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 $3 5 . 0 0 $19,250.00 $26.00 $14,300.00 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 $1 . 3 0 $1,950.00 $1.65 $2,475.00 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 19 5 0 $3 0 . 0 0 $5 8 , 5 0 0 . 0 0 $1 9 . 1 3 $3 7 , 3 0 3 . 5 0 $3 6 . 0 0 $70,200.00 $16.75 $32,662.50 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 10 1 0 $3 . 0 0 $3 , 0 3 0 . 0 0 $1 . 7 6 $1 , 7 7 7 . 6 0 $3 . 0 0 $3,030.00 $9.20 $9,292.00 Page 7 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 . No r t h w e s t A s p h a l t , I n c . S. M. Hentges & Sons, 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 75 5 6 0 $3 . 0 0 $2 2 6 , 6 8 0 . 0 0 $7 . 4 1 $5 5 9 , 8 9 9 . 6 0 $5 . 0 0 $377,800.00 $6.00 $453,360.00 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 5 $2 . 5 0 $5 , 2 3 7 . 5 0 $2 . 0 6 $4 , 3 1 5 . 7 0 $2 . 7 5 $5,761.25 $2.10 $4,399.50 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 38 9 0 $5 8 . 0 0 $2 2 5 , 6 2 0 . 0 0 $5 5 . 4 2 $2 1 5 , 5 8 3 . 8 0 $5 8 . 6 2 $228,031.80 $56.00 $217,840.00 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 2 0 $5 8 . 0 0 $2 7 9 , 5 6 0 . 0 0 $5 5 . 2 8 $2 6 6 , 4 4 9 . 6 0 $5 7 . 2 3 $275,848.60 $57.00 $274,740.00 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 5 $3 0 . 0 0 $1 7 1 , 7 5 0 . 0 0 $1 7 . 9 0 $1 0 2 , 4 7 7 . 5 0 $2 8 . 0 0 $160,300.00 $18.15 $103,908.75 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 18 8 0 $2 . 5 0 $4 , 7 0 0 . 0 0 $2 . 0 6 $3 , 8 7 2 . 8 0 $3 . 0 0 $5,640.00 $2.10 $3,948.00 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 34 1 0 $6 2 . 0 0 $2 1 1 , 4 2 0 . 0 0 $5 8 . 1 8 $1 9 8 , 3 9 3 . 8 0 $6 1 . 8 2 $210,806.20 $59.50 $202,895.00 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 43 2 5 $6 2 . 0 0 $2 6 8 , 1 5 0 . 0 0 $5 7 . 8 8 $2 5 0 , 3 3 1 . 0 0 $6 0 . 5 2 $261,749.00 $59.20 $256,040.00 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 42 1 0 $3 0 . 0 0 $1 2 6 , 3 0 0 . 0 0 $1 8 . 3 9 $7 7 , 4 2 1 . 9 0 $3 0 . 0 0 $126,300.00 $18.65 $78,516.50 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 18 4 0 0 $5 . 0 0 $9 2 , 0 0 0 . 0 0 $0 . 2 5 $4 , 6 0 0 . 0 0 $1 . 6 0 $29,440.00 $0.26 $4,784.00 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 56 0 $3 0 . 0 0 $1 6 , 8 0 0 . 0 0 $1 0 . 9 2 $6 , 1 1 5 . 2 0 $2 3 . 0 0 $12,880.00 $21.00 $11,760.00 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 $2 5 , 0 0 0 . 0 0 $25,000.00 $6,000.00 $6,000.00 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 95 $5 0 0 . 0 0 $4 7 , 5 0 0 . 0 0 $7 3 5 . 0 0 $6 9 , 8 2 5 . 0 0 $5 0 0 . 0 0 $47,500.00 $335.00 $31,825.00 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 49 $5 0 0 . 0 0 $2 4 , 5 0 0 . 0 0 $5 9 0 . 0 0 $2 8 , 9 1 0 . 0 0 $5 0 0 . 0 0 $24,500.00 $335.00 $16,415.00 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 19 $5 0 0 . 0 0 $9 , 5 0 0 . 0 0 $5 9 0 . 0 0 $1 1 , 2 1 0 . 0 0 $5 0 0 . 0 0 $9,500.00 $342.00 $6,498.00 50 25 2 1 . 5 0 1 5" C O N C R E T E W A L K S F 50 7 7 0 $5 . 0 0 $2 5 3 , 8 5 0 . 0 0 $3 . 9 5 $2 0 0 , 5 4 1 . 5 0 $4 . 3 0 $218,311.00 $6.25 $317,312.50 51 25 2 1 . 5 0 1 6" C O N C R E T E W A L K S F 42 0 0 $8 . 0 0 $3 3 , 6 0 0 . 0 0 $6 . 0 0 $2 5 , 2 0 0 . 0 0 $5 . 5 0 $23,100.00 $10.25 $43,050.00 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 40 7 5 0 $1 0 . 0 0 $4 0 7 , 5 0 0 . 0 0 $8 . 7 5 $3 5 6 , 5 6 2 . 5 0 $9 . 5 0 $387,125.00 $12.45 $507,337.50 53 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 B 6 1 8 L F 81 5 $1 0 . 0 0 $8 , 1 5 0 . 0 0 $1 2 . 5 0 $1 0 , 1 8 7 . 5 0 $1 2 . 5 0 $10,187.50 $31.00 $25,265.00 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 Y 14 2 0 $5 0 . 0 0 $7 1 , 0 0 0 . 0 0 $5 6 . 3 4 $8 0 , 0 0 2 . 8 0 $5 1 . 1 0 $72,562.00 $54.80 $77,816.00 55 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 11 1 0 $9 0 . 0 0 $9 9 , 9 0 0 . 0 0 $1 1 6 . 6 7 $1 2 9 , 5 0 3 . 7 0 $1 1 1 . 4 0 $123,654.00 $93.00 $103,230.00 56 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 41 6 5 $3 0 . 0 0 $1 2 4 , 9 5 0 . 0 0 $1 7 . 0 0 $7 0 , 8 0 5 . 0 0 $2 6 . 0 0 $108,290.00 $38.25 $159,311.25 57 25 3 1 . 6 1 8 TR U N C A T E D D O M E S S F 37 2 $3 6 . 0 0 $1 3 , 3 9 2 . 0 0 $3 3 . 0 0 $1 2 , 2 7 6 . 0 0 $3 3 . 0 0 $12,276.00 $45.00 $16,740.00 58 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 $1,000.00 $6,000.00 $6,000.00 59 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 0 . 0 0 $200.00 $20.40 $204.00 60 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 $8 5 . 0 0 $1,700.00 $86.75 $1,735.00 61 25 4 0 . 6 0 2 MA I L B O X ( T E M P O R A R Y ) EA C H 37 1 $2 0 . 0 0 $7 , 4 2 0 . 0 0 $1 8 . 0 0 $6 , 6 7 8 . 0 0 $1 8 . 0 0 $6,678.00 $18.40 $6,826.40 62 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 2 0 . 0 0 $6,600.00 $175.00 $5,250.00 63 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 $1 3 0 , 0 0 0 . 0 0 $1 3 0 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $30,000.00 $23,000.00 $23,000.00 64 25 6 5 . 6 0 2 NM C L O O P D E T E C T O R EA C H 2 $1 , 2 0 0 . 0 0 $2 , 4 0 0 . 0 0 $2 , 0 0 0 . 0 0 $4 , 0 0 0 . 0 0 $6 , 0 0 0 . 0 0 $12,000.00 $3,060.00 $6,120.00 65 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 $4 2 5 . 0 0 $1 0 , 2 0 0 . 0 0 $3 2 5 . 0 0 $7,800.00 $393.00 $9,432.00 66 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 $4 2 5 . 0 0 $1 0 , 2 0 0 . 0 0 $3 2 5 . 0 0 $7,800.00 $393.00 $9,432.00 67 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 72 0 $5 . 0 0 $3 , 6 0 0 . 0 0 $3 . 0 0 $2 , 1 6 0 . 0 0 $2 . 0 0 $1,440.00 $4.20 $3,024.00 68 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 $6,000.00 $6,000.00 69 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 $1,792.00 $21,504.00 Page 8 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 . No r t h w e s t A s p h a l t , I n c . S. M. Hentges & Sons, 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 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 . 9 8 $4 , 9 2 6 . 6 0 $3 0 . 0 0 $5,100.00 $27.00 $4,590.00 71 25 7 5 . 5 0 1 SE E D I N G AC R E 0. 4 $2 , 5 0 0 . 0 0 $1 , 0 0 0 . 0 0 $3 0 0 . 0 0 $1 2 0 . 0 0 $4 , 3 0 0 . 0 0 $1,720.00 $1,620.00 $648.00 72 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 69 4 5 0 $6 . 0 0 $4 1 6 , 7 0 0 . 0 0 $4 . 6 5 $3 2 2 , 9 4 2 . 5 0 $5 . 1 0 $354,195.00 $7.10 $493,095.00 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 38 5 0 $8 . 0 0 $3 0 , 8 0 0 . 0 0 $1 0 . 0 0 $3 8 , 5 0 0 . 0 0 $4 5 . 0 0 $173,250.00 $26.00 $100,100.00 74 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( R I G H T - T H R U A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $7 5 . 0 0 $3 0 0 . 0 0 $8 5 . 0 0 $340.00 $86.70 $346.80 75 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( R I G H T A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 . 0 0 $2 0 0 . 0 0 $6 0 . 0 0 $240.00 $61.20 $244.80 76 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( L E F T - T H R U A R R O W ) P A I N T EA C H 2 $2 5 0 . 0 0 $5 0 0 . 0 0 $7 5 . 0 0 $1 5 0 . 0 0 $8 5 . 0 0 $170.00 $86.70 $173.40 77 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( L E F T A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 . 0 0 $2 0 0 . 0 0 $6 0 . 0 0 $240.00 $61.20 $244.80 78 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( T H R U A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $5 0 . 0 0 $2 0 0 . 0 0 $6 0 . 0 0 $240.00 $61.20 $244.80 79 25 8 2 . 5 0 2 4" S O L I D L I N E W H I T E - P A I N T L F 50 8 0 $1 . 0 0 $5 , 0 8 0 . 0 0 $0 . 2 5 $1 , 2 7 0 . 0 0 $0 . 1 2 $609.60 $0.15 $762.00 80 25 8 2 . 5 0 2 4" D O U B L E S O L I D L I N E Y E L L O W - P A I N T L F 29 1 0 $3 . 0 0 $8 , 7 3 0 . 0 0 $0 . 3 0 $8 7 3 . 0 0 $0 . 2 4 $698.40 $0.25 $727.50 81 25 8 2 . 5 0 2 12 " S O L I D L I N E Y E L L O W - P A I N T L F 10 0 $1 0 . 0 0 $1 , 0 0 0 . 0 0 $3 . 0 0 $3 0 0 . 0 0 $4 . 2 5 $425.00 $4.35 $435.00 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 : $4 , 9 9 0 , 6 3 4 . 5 0 $4 , 9 5 6 , 6 5 8 . 2 5 $5 , 8 7 4 , 4 2 0 . 3 5 $5,547,169.20 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 82 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $9 9 , 3 0 0 . 0 0 $9 9 , 3 0 0 . 0 0 $1 4 0 , 0 0 0 . 0 0 $1 4 0 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1,000.00 $91,500.00 $91,500.00 83 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 11 8 2 0 $1 . 0 0 $1 1 , 8 2 0 . 0 0 $1 . 0 0 $1 1 , 8 2 0 . 0 0 $5 . 0 0 $59,100.00 $1.05 $12,411.00 84 21 0 4 . 5 0 1 RE M O V E W A T E R M A I N L F 21 4 6 0 $4 . 0 0 $8 5 , 8 4 0 . 0 0 $5 . 0 0 $1 0 7 , 3 0 0 . 0 0 $4 . 0 0 $85,840.00 $4.65 $99,789.00 85 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 55 $1 5 0 . 0 0 $8 , 2 5 0 . 0 0 $2 0 0 . 0 0 $1 1 , 0 0 0 . 0 0 $1 5 0 . 0 0 $8,250.00 $89.00 $4,895.00 86 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 37 1 $5 5 . 0 0 $2 0 , 4 0 5 . 0 0 $1 0 0 . 0 0 $3 7 , 1 0 0 . 0 0 $1 0 0 . 0 0 $37,100.00 $89.00 $33,019.00 87 21 0 4 . 5 0 9 RE M O V E H Y D R A N T EA C H 56 $3 0 0 . 0 0 $1 6 , 8 0 0 . 0 0 $3 0 0 . 0 0 $1 6 , 8 0 0 . 0 0 $3 0 0 . 0 0 $16,800.00 $336.00 $18,816.00 88 21 0 4 . 6 0 3 AB A N D O N W A T E R M A I N L F 70 $5 . 0 0 $3 5 0 . 0 0 $3 0 . 0 0 $2 , 1 0 0 . 0 0 $2 0 . 0 0 $1,400.00 $12.00 $840.00 89 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 $9,000.00 $9,000.00 90 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 11 7 5 $1 5 . 0 0 $1 7 , 6 2 5 . 0 0 $1 4 . 1 9 $1 6 , 6 7 3 . 2 5 $0 . 0 1 $11.75 $51.00 $59,925.00 91 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 0 4 , 9 8 0 . 0 0 $2 0 4 , 9 8 0 . 0 0 $1 0 0 , 0 0 0 . 0 0 $100,000.00 $187,800.00 $187,800.00 92 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 16 $1 , 5 0 0 . 0 0 $2 4 , 0 0 0 . 0 0 $9 5 1 . 0 0 $1 5 , 2 1 6 . 0 0 $1 , 2 0 0 . 0 0 $19,200.00 $1,347.00 $21,552.00 93 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 37 1 $1 0 0 . 0 0 $3 7 , 1 0 0 . 0 0 $2 4 3 . 0 0 $9 0 , 1 5 3 . 0 0 $3 0 0 . 0 0 $111,300.00 $637.00 $236,327.00 94 25 0 4 . 6 0 2 HY D R A N T EA C H 56 $4 , 0 0 0 . 0 0 $2 2 4 , 0 0 0 . 0 0 $4 , 8 9 5 . 0 0 $2 7 4 , 1 2 0 . 0 0 $3 , 8 0 0 . 0 0 $212,800.00 $3,361.00 $188,216.00 95 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 37 1 $2 0 0 . 0 0 $7 4 , 2 0 0 . 0 0 $2 7 4 . 0 0 $1 0 1 , 6 5 4 . 0 0 $2 8 0 . 0 0 $103,880.00 $199.00 $73,829.00 96 25 0 4 . 6 0 2 2" C O R P O R A T I O N S T O P EA C H 1 $5 0 0 . 0 0 $5 0 0 . 0 0 $5 4 9 . 0 0 $5 4 9 . 0 0 $1 , 4 0 0 . 0 0 $1,400.00 $365.00 $365.00 97 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 56 $1 , 5 0 0 . 0 0 $8 4 , 0 0 0 . 0 0 $1 , 7 0 3 . 0 0 $9 5 , 3 6 8 . 0 0 $1 , 4 0 0 . 0 0 $78,400.00 $1,130.00 $63,280.00 98 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 56 $2 , 0 0 0 . 0 0 $1 1 2 , 0 0 0 . 0 0 $2 , 5 3 8 . 0 0 $1 4 2 , 1 2 8 . 0 0 $1 , 8 5 0 . 0 0 $103,600.00 $1,548.00 $86,688.00 99 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 5 $3 , 5 0 0 . 0 0 $1 7 , 5 0 0 . 0 0 $3 , 9 7 6 . 0 0 $1 9 , 8 8 0 . 0 0 $3 , 1 0 0 . 0 0 $15,500.00 $2,668.00 $13,340.00 10 0 25 0 4 . 6 0 2 1" C U R B S T O P A N D B O X EA C H 37 1 $2 5 0 . 0 0 $9 2 , 7 5 0 . 0 0 $3 1 8 . 0 0 $1 1 7 , 9 7 8 . 0 0 $3 1 0 . 0 0 $115,010.00 $239.00 $88,669.00 10 1 25 0 4 . 6 0 2 2" C U R B S T O P & B O X EA C H 1 $6 0 0 . 0 0 $6 0 0 . 0 0 $5 0 1 . 0 0 $5 0 1 . 0 0 $6 5 0 . 0 0 $650.00 $416.89 $416.89 10 2 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 $3 5 0 . 0 0 $17,500.00 $1,070.00 $53,500.00 Page 9 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 . No r t h w e s t A s p h a l t , I n c . S. M. Hentges & Sons, 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 3 25 0 4 . 6 0 3 1" T Y P E K C O P P E R P I P E L F 12 8 7 0 $2 8 . 0 0 $3 6 0 , 3 6 0 . 0 0 $4 4 . 2 2 $5 6 9 , 1 1 1 . 4 0 $2 2 . 0 0 $283,140.00 $25.00 $321,750.00 10 4 25 0 4 . 6 0 3 2" T Y P E K C O P P E R P I P E L F 50 $5 0 . 0 0 $2 , 5 0 0 . 0 0 $3 6 . 4 5 $1 , 8 2 2 . 5 0 $4 4 . 0 0 $2,200.00 $32.00 $1,600.00 10 5 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 85 0 $3 5 . 0 0 $2 9 , 7 5 0 . 0 0 $4 3 . 0 1 $3 6 , 5 5 8 . 5 0 $3 5 . 0 0 $29,750.00 $42.50 $36,125.00 10 6 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 20 1 7 0 $2 5 . 0 0 $5 0 4 , 2 5 0 . 0 0 $3 4 . 8 3 $7 0 2 , 5 2 1 . 1 0 $2 6 . 4 0 $532,488.00 $32.95 $664,601.50 10 7 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 88 0 $4 0 . 0 0 $3 5 , 2 0 0 . 0 0 $4 1 . 9 2 $3 6 , 8 8 9 . 6 0 $3 9 . 0 0 $34,320.00 $41.00 $36,080.00 10 8 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 $3 2 . 3 0 $8,075.00 $23.25 $5,812.50 10 9 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 11 7 7 0 $4 . 0 0 $4 7 , 0 8 0 . 0 0 $0 . 0 1 $1 1 7 . 7 0 $8 . 6 0 $101,222.00 $7.20 $84,744.00 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 , 0 8 4 , 9 3 0 . 0 0 $2 , 7 8 1 , 0 9 2 . 0 5 $2 , 0 7 9 , 9 3 6 . 7 6 $2,494,890.89 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 11 0 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $6 , 6 0 0 . 0 0 $6 , 6 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1,000.00 $20,000.00 $20,000.00 11 1 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 14 0 $5 . 0 0 $7 0 0 . 0 0 $3 . 0 0 $4 2 0 . 0 0 $1 2 . 0 0 $1,680.00 $9.50 $1,330.00 11 2 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 4 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $5 4 0 . 0 0 $2 , 1 6 0 . 0 0 $2 5 0 . 0 0 $1,000.00 $1,860.00 $7,440.00 11 3 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 5 . 0 0 $3,500.00 $40.00 $5,600.00 11 4 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 $2 5 0 . 0 0 $1,000.00 $243.00 $972.00 11 5 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 , 6 5 0 . 0 0 $6,600.00 $550.00 $2,200.00 11 6 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 39 2 $2 5 0 . 0 0 $9 8 , 0 0 0 . 0 0 $1 5 5 . 0 0 $6 0 , 7 6 0 . 0 0 $1 8 5 . 0 0 $72,520.00 $193.00 $75,656.00 11 7 25 0 6 . 6 0 2 CH I M N E Y S E A L EA C H 95 $2 0 0 . 0 0 $1 9 , 0 0 0 . 0 0 $2 0 0 . 0 0 $1 9 , 0 0 0 . 0 0 $2 4 8 . 0 0 $23,560.00 $278.00 $26,410.00 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 3 7 , 2 0 0 . 0 0 $9 9 , 7 8 0 . 0 0 $110,860.00 $139,608.00 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 8 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $6 0 , 8 0 0 . 0 0 $6 0 , 8 0 0 . 0 0 $7 0 , 0 0 0 . 0 0 $7 0 , 0 0 0 . 0 0 $1 , 0 0 0 . 0 0 $1,000.00 $116,980.00 $116,980.00 11 9 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 11 2 6 0 $2 . 5 0 $2 8 , 1 5 0 . 0 0 $1 . 0 0 $1 1 , 2 6 0 . 0 0 $2 . 0 0 $22,520.00 $3.50 $39,410.00 12 0 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 30 7 0 $6 . 0 0 $1 8 , 4 2 0 . 0 0 $7 . 2 1 $2 2 , 1 3 4 . 7 0 $6 . 0 0 $18,420.00 $7.65 $23,485.50 12 1 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 65 $5 0 0 . 0 0 $3 2 , 5 0 0 . 0 0 $7 5 0 . 0 0 $4 8 , 7 5 0 . 0 0 $4 5 0 . 0 0 $29,250.00 $181.00 $11,765.00 12 2 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 43 $1 0 0 . 0 0 $4 , 3 0 0 . 0 0 $3 0 . 0 0 $1 , 2 9 0 . 0 0 $1 0 0 . 0 0 $4,300.00 $60.00 $2,580.00 12 3 21 0 4 . 5 2 3 SA L V A G E C A S T I N G EA C H 30 $1 0 0 . 0 0 $3 , 0 0 0 . 0 0 $5 0 . 0 0 $1 , 5 0 0 . 0 0 $1 0 0 . 0 0 $3,000.00 $414.00 $12,420.00 12 4 25 0 2 . 5 2 1 4" T P P I P E D R A I N L F 46 7 0 $1 0 . 0 0 $4 6 , 7 0 0 . 0 0 $1 8 . 5 3 $8 6 , 5 3 5 . 1 0 $1 2 . 0 0 $56,040.00 $14.00 $65,380.00 12 5 25 0 2 . 5 4 1 6" P E R F T P P I P E D R A I N L F 42 3 0 0 $1 3 . 0 0 $5 4 9 , 9 0 0 . 0 0 $1 5 . 3 1 $6 4 7 , 6 1 3 . 0 0 $1 6 . 0 0 $676,800.00 $14.25 $602,775.00 12 6 25 0 2 . 5 4 1 8" P E R F T P P I P E D R A I N L F 90 $3 0 . 0 0 $2 , 7 0 0 . 0 0 $2 2 . 9 2 $2 , 0 6 2 . 8 0 $3 0 . 0 0 $2,700.00 $26.50 $2,385.00 12 7 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 36 9 $1 2 5 . 0 0 $4 6 , 1 2 5 . 0 0 $2 5 2 . 0 0 $9 2 , 9 8 8 . 0 0 $1 8 0 . 0 0 $66,420.00 $229.00 $84,501.00 12 8 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 86 $1 5 0 . 0 0 $1 2 , 9 0 0 . 0 0 $3 0 7 . 0 0 $2 6 , 4 0 2 . 0 0 $2 0 0 . 0 0 $17,200.00 $274.00 $23,564.00 12 9 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 57 5 $2 8 . 0 0 $1 6 , 1 0 0 . 0 0 $4 0 . 2 3 $2 3 , 1 3 2 . 2 5 $3 3 . 0 0 $18,975.00 $34.00 $19,550.00 13 0 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 12 5 0 $3 0 . 0 0 $3 7 , 5 0 0 . 0 0 $4 1 . 7 6 $5 2 , 2 0 0 . 0 0 $3 4 . 0 0 $42,500.00 $35.50 $44,375.00 13 1 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 33 0 $3 3 . 0 0 $1 0 , 8 9 0 . 0 0 $4 4 . 1 0 $1 4 , 5 5 3 . 0 0 $3 6 . 0 0 $11,880.00 $37.50 $12,375.00 13 2 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 59 5 $4 0 . 0 0 $2 3 , 8 0 0 . 0 0 $4 7 . 0 9 $2 8 , 0 1 8 . 5 5 $3 8 . 0 0 $22,610.00 $42.75 $25,436.25 13 3 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 24 3 $4 2 . 0 0 $1 0 , 2 0 6 . 0 0 $5 4 . 4 4 $1 3 , 2 2 8 . 9 2 $4 4 . 0 0 $10,692.00 $46.50 $11,299.50 Page 10 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 . No r t h w e s t A s p h a l t , I n c . S. M. Hentges & Sons, 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 . 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 26 0 $5 0 . 0 0 $1 3 , 0 0 0 . 0 0 $6 2 . 1 8 $1 6 , 1 6 6 . 8 0 $5 0 . 0 0 $13,000.00 $53.00 $13,780.00 13 5 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 10 $5 5 . 0 0 $5 5 0 . 0 0 $7 0 . 9 1 $7 0 9 . 1 0 $7 0 . 0 0 $700.00 $56.75 $567.50 13 6 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 22 0 $6 5 . 0 0 $1 4 , 3 0 0 . 0 0 $8 5 . 7 8 $1 8 , 8 7 1 . 6 0 $7 4 . 0 0 $16,280.00 $52.50 $11,550.00 13 7 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 40 $6 5 . 0 0 $2 , 6 0 0 . 0 0 $1 0 4 . 8 9 $4 , 1 9 5 . 6 0 $1 2 0 . 0 0 $4,800.00 $87.00 $3,480.00 13 8 25 0 3 . 6 0 3 CL E A N P I P E S E W E R L F 35 3 0 $1 0 . 0 0 $3 5 , 3 0 0 . 0 0 $2 . 8 0 $9 , 8 8 4 . 0 0 $4 . 5 0 $15,885.00 $2.15 $7,589.50 13 9 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 20 $2 0 0 . 0 0 $4 , 0 0 0 . 0 0 $2 0 0 . 0 0 $4 , 0 0 0 . 0 0 $4 5 0 . 0 0 $9,000.00 $270.00 $5,400.00 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 4 8 - 4 0 2 0 L F 15 0 $2 7 5 . 0 0 $4 1 , 2 5 0 . 0 0 $5 1 7 . 0 0 $7 7 , 5 5 0 . 0 0 $4 0 9 . 0 0 $61,350.00 $310.00 $46,500.00 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 6 0 - 4 0 2 0 L F 20 $4 0 0 . 0 0 $8 , 0 0 0 . 0 0 $5 6 0 . 0 0 $1 1 , 2 0 0 . 0 0 $4 8 7 . 0 0 $9,740.00 $347.00 $6,940.00 14 2 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 7 $5 5 0 . 0 0 $3 , 8 5 0 . 0 0 $5 5 8 . 0 0 $3 , 9 0 6 . 0 0 $5 0 0 . 0 0 $3,500.00 $496.00 $3,472.00 14 3 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 8 8 . 0 0 $9 , 6 3 2 . 0 0 $7 5 0 . 0 0 $10,500.00 $595.00 $8,330.00 14 4 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 31 $1 , 5 0 0 . 0 0 $4 6 , 5 0 0 . 0 0 $1 , 3 9 2 . 0 0 $4 3 , 1 5 2 . 0 0 $1 , 7 5 0 . 0 0 $54,250.00 $845.00 $26,195.00 14 5 25 0 6 . 6 0 2 CO N N E C T T O E X I S T I N G S T R U C T U R E EA C H 10 $2 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $3 6 0 . 0 0 $3 , 6 0 0 . 0 0 $1 , 0 0 0 . 0 0 $10,000.00 $315.00 $3,150.00 14 6 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 $1 , 7 5 0 . 0 0 $1,750.00 $2,914.00 $2,914.00 14 7 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 15 $2 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $1 , 9 4 5 . 0 0 $2 9 , 1 7 5 . 0 0 $1 , 5 0 0 . 0 0 $22,500.00 $1,100.00 $16,500.00 14 8 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 36 $7 0 0 . 0 0 $2 5 , 2 0 0 . 0 0 $6 5 1 . 0 0 $2 3 , 4 3 6 . 0 0 $5 5 0 . 0 0 $19,800.00 $460.00 $16,560.00 14 9 25 0 6 . 6 0 2 CA S T I N G A S S E M B L Y ( S T O R M M A N H O L E ) EA C H 3 $6 0 0 . 0 0 $1 , 8 0 0 . 0 0 $5 0 0 . 0 0 $1 , 5 0 0 . 0 0 $5 5 0 . 0 0 $1,650.00 $495.00 $1,485.00 15 0 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 14 8 0 $6 0 . 0 0 $8 8 , 8 0 0 . 0 0 $4 0 . 2 9 $5 9 , 6 2 9 . 2 0 $3 0 . 0 0 $44,400.00 $57.50 $85,100.00 15 1 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 13 9 $1 5 0 . 0 0 $2 0 , 8 5 0 . 0 0 $1 5 0 . 0 0 $2 0 , 8 5 0 . 0 0 $1 5 0 . 0 0 $20,850.00 $139.00 $19,321.00 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 , 2 7 5 , 9 9 1 . 0 0 $1 , 4 8 0 , 8 6 7 . 6 2 $1,324,262.00 $1,377,115.25 SC H E D U L E E - C O N T R A C T M A N A G E M E N T 15 2 20 1 6 . 6 0 1 DE D U C T I O N LS 1 $0 . 0 0 $0 . 0 0 $0 . 0 0 $0 . 0 0 ($ 1 . 0 0 ) ($1.00)$0.00 $0.00 To t a l S C H E D U L E E - C O N T R A C T M A N A G E M E N T : $0 . 0 0 $0 . 0 0 ($1.00) $0.00 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 : $4 , 9 9 0 , 6 3 4 . 5 0 $4 , 9 5 6 , 6 5 8 . 2 5 $5,874,420.35 $5,547,169.20 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 , 0 8 4 , 9 3 0 . 0 0 $2 , 7 8 1 , 0 9 2 . 0 5 $2,079,936.76 $2,494,890.89 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 3 7 , 2 0 0 . 0 0 $9 9 , 7 8 0 . 0 0 $110,860.00 $139,608.00 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 , 2 7 5 , 9 9 1 . 0 0 $1 , 4 8 0 , 8 6 7 . 6 2 $1,324,262.00 $1,377,115.25 To t a l S C H E D U L E E - C O N T R A C T M A N A G E M E N T : $0 . 0 0 $0 . 0 0 ($1.00) $0.00 To t a l s f o r P r o j e c t 0 2 1 0 9 - 8 2 $8 , 4 8 8 , 7 5 5 . 5 0 $9 , 3 1 8 , 3 9 7 . 9 2 $9,389,478.11 $9,558,783.34 % 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 - 8 2 9. 7 7 % 10.61% 12.61%Page 11 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 3 7 , 7 0 0 . 0 0 $2 3 7 , 7 0 0 . 0 0 $416,500.00 $416,500.00 2 21 0 1 . 5 0 2 CL E A R I N G TR E E 62 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $200.00 $12,400.00 3 21 0 1 . 5 0 7 GR U B B I N G TR E E 62 $2 0 0 . 0 0 $1 2 , 4 0 0 . 0 0 $100.00 $6,200.00 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 38 $7 5 . 0 0 $2 , 8 5 0 . 0 0 $50.00 $1,900.00 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 40 6 9 0 $1 . 0 0 $4 0 , 6 9 0 . 0 0 $2.35 $95,621.50 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 14 3 7 5 $3 . 0 0 $4 3 , 1 2 5 . 0 0 $0.87 $12,506.25 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 38 4 8 0 $1 . 5 0 $5 7 , 7 2 0 . 0 0 $0.88 $33,862.40 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 23 9 5 $8 . 0 0 $1 9 , 1 6 0 . 0 0 $5.70 $13,651.50 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 83 3 5 $3 . 0 0 $2 5 , 0 0 5 . 0 0 $5.20 $43,342.00 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 $15.60 $3,120.00 12 21 0 4 . 5 0 9 RE M O V E S I G N EA C H 56 $3 0 . 0 0 $1 , 6 8 0 . 0 0 $25.00 $1,400.00 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 16 7 0 $3 . 5 0 $5 , 8 4 5 . 0 0 $3.60 $6,012.00 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 64 7 0 $2 . 0 0 $1 2 , 9 4 0 . 0 0 $1.70 $10,999.00 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 $30,300.00 $30,300.00 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 19 1 $5 0 . 0 0 $9 , 5 5 0 . 0 0 $45.00 $8,595.00 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 35 0 $4 0 . 0 0 $1 4 , 0 0 0 . 0 0 $15.10 $5,285.00 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 26 0 3 0 $1 0 . 0 0 $2 6 0 , 3 0 0 . 0 0 $16.30 $424,289.00 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 84 7 0 $7 . 0 0 $5 9 , 2 9 0 . 0 0 $8.65 $73,265.50 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 $221.00 $4,420.00 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 ) CU Y D 31 0 2 5 $1 0 . 0 0 $3 1 0 , 2 5 0 . 0 0 $9.00 $279,225.00 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 23 4 5 0 $5 . 0 0 $1 1 7 , 2 5 0 . 0 0 $7.90 $185,255.00 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 25 7 5 0 $5 . 0 0 $1 2 8 , 7 5 0 . 0 0 $8.10 $208,575.00 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 95 9 9 0 $1 . 0 0 $9 5 , 9 9 0 . 0 0 $1.25 $119,987.50 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 $48.30 $7,728.00 28 21 0 5 . 6 0 7 3" C L E A R R O C K C Y 65 0 $5 0 . 0 0 $3 2 , 5 0 0 . 0 0 $48.20 $31,330.00 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 21 0 $2 0 0 . 0 0 $4 2 , 0 0 0 . 0 0 $495.00 $103,950.00 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 $23.90 $13,145.00 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 19 5 0 $3 0 . 0 0 $5 8 , 5 0 0 . 0 0 $16.40 $31,980.00 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 10 1 0 $3 . 0 0 $3 , 0 3 0 . 0 0 $4.65 $4,696.50 Page 1 2 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 75 5 6 0 $3 . 0 0 $2 2 6 , 6 8 0 . 0 0 $5.05 $381,578.00 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 5 $2 . 5 0 $5 , 2 3 7 . 5 0 $3.15 $6,599.25 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 38 9 0 $5 8 . 0 0 $2 2 5 , 6 2 0 . 0 0 $62.50 $243,125.00 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 2 0 $5 8 . 0 0 $2 7 9 , 5 6 0 . 0 0 $63.90 $307,998.00 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 5 $3 0 . 0 0 $1 7 1 , 7 5 0 . 0 0 $37.50 $214,687.50 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 18 8 0 $2 . 5 0 $4 , 7 0 0 . 0 0 $3.15 $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 34 1 0 $6 2 . 0 0 $2 1 1 , 4 2 0 . 0 0 $65.20 $222,332.00 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 43 2 5 $6 2 . 0 0 $2 6 8 , 1 5 0 . 0 0 $66.70 $288,477.50 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 42 1 0 $3 0 . 0 0 $1 2 6 , 3 0 0 . 0 0 $38.10 $160,401.00 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 18 4 0 0 $5 . 0 0 $9 2 , 0 0 0 . 0 0 $1.90 $34,960.00 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 56 0 $3 0 . 0 0 $1 6 , 8 0 0 . 0 0 $33.80 $18,928.00 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 $5,470.00 $5,470.00 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 95 $5 0 0 . 0 0 $4 7 , 5 0 0 . 0 0 $922.00 $87,590.00 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 49 $5 0 0 . 0 0 $2 4 , 5 0 0 . 0 0 $282.00 $13,818.00 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 19 $5 0 0 . 0 0 $9 , 5 0 0 . 0 0 $924.00 $17,556.00 50 25 2 1 . 5 0 1 5" C O N C R E T E W A L K S F 50 7 7 0 $5 . 0 0 $2 5 3 , 8 5 0 . 0 0 $5.60 $284,312.00 51 25 2 1 . 5 0 1 6" C O N C R E T E W A L K S F 42 0 0 $8 . 0 0 $3 3 , 6 0 0 . 0 0 $7.65 $32,130.00 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 40 7 5 0 $1 0 . 0 0 $4 0 7 , 5 0 0 . 0 0 $10.10 $411,575.00 53 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 B 6 1 8 L F 81 5 $1 0 . 0 0 $8 , 1 5 0 . 0 0 $13.90 $11,328.50 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 Y 14 2 0 $5 0 . 0 0 $7 1 , 0 0 0 . 0 0 $60.40 $85,768.00 55 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 11 1 0 $9 0 . 0 0 $9 9 , 9 0 0 . 0 0 $118.00 $130,980.00 56 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 41 6 5 $3 0 . 0 0 $1 2 4 , 9 5 0 . 0 0 $25.60 $106,624.00 57 25 3 1 . 6 1 8 TR U N C A T E D D O M E S S F 37 2 $3 6 . 0 0 $1 3 , 3 9 2 . 0 0 $33.00 $12,276.00 58 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 59 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 60 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 61 25 4 0 . 6 0 2 MA I L B O X ( T E M P O R A R Y ) EA C H 37 1 $2 0 . 0 0 $7 , 4 2 0 . 0 0 $18.00 $6,678.00 62 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 63 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 $22,400.00 $22,400.00 64 25 6 5 . 6 0 2 NM C L O O P D E T E C T O R EA C H 2 $1 , 2 0 0 . 0 0 $2 , 4 0 0 . 0 0 $3,000.00 $6,000.00 65 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 66 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 67 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 72 0 $5 . 0 0 $3 , 6 0 0 . 0 0 $2.00 $1,440.00 68 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 $5,000.00 $5,000.00 69 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 $1,200.00 $14,400.00 Page 1 3 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 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 $31.10 $5,287.00 71 25 7 5 . 5 0 1 SE E D I N G AC R E 0. 4 $2 , 5 0 0 . 0 0 $1 , 0 0 0 . 0 0 $15,000.00 $6,000.00 72 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 69 4 5 0 $6 . 0 0 $4 1 6 , 7 0 0 . 0 0 $6.50 $451,425.00 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 38 5 0 $8 . 0 0 $3 0 , 8 0 0 . 0 0 $45.50 $175,175.00 74 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( R I G H T - T H R U A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $75.00 $300.00 75 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( R I G H T A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $50.00 $200.00 76 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( L E F T - T H R U A R R O W ) P A I N T EA C H 2 $2 5 0 . 0 0 $5 0 0 . 0 0 $75.00 $150.00 77 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( L E F T A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $50.00 $200.00 78 25 8 2 . 5 0 1 PA V E M E N T M E S S A G E ( T H R U A R R O W ) P A I N T EA C H 4 $2 5 0 . 0 0 $1 , 0 0 0 . 0 0 $50.00 $200.00 79 25 8 2 . 5 0 2 4" S O L I D L I N E W H I T E - P A I N T L F 50 8 0 $1 . 0 0 $5 , 0 8 0 . 0 0 $0.25 $1,270.00 80 25 8 2 . 5 0 2 4" D O U B L E S O L I D L I N E Y E L L O W - P A I N T L F 29 1 0 $3 . 0 0 $8 , 7 3 0 . 0 0 $0.30 $873.00 81 25 8 2 . 5 0 2 12 " S O L I D L I N E Y E L L O W - P A I N T L F 10 0 $1 0 . 0 0 $1 , 0 0 0 . 0 0 $3.00 $300.00 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 : $4 , 9 9 0 , 6 3 4 . 5 0 $6,006,242.90 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 82 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $9 9 , 3 0 0 . 0 0 $9 9 , 3 0 0 . 0 0 $30,000.00 $30,000.00 83 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 11 8 2 0 $1 . 0 0 $1 1 , 8 2 0 . 0 0 $1.85 $21,867.00 84 21 0 4 . 5 0 1 RE M O V E W A T E R M A I N L F 21 4 6 0 $4 . 0 0 $8 5 , 8 4 0 . 0 0 $2.20 $47,212.00 85 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 55 $1 5 0 . 0 0 $8 , 2 5 0 . 0 0 $13.00 $715.00 86 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 37 1 $5 5 . 0 0 $2 0 , 4 0 5 . 0 0 $139.00 $51,569.00 87 21 0 4 . 5 0 9 RE M O V E H Y D R A N T EA C H 56 $3 0 0 . 0 0 $1 6 , 8 0 0 . 0 0 $186.00 $10,416.00 88 21 0 4 . 6 0 3 AB A N D O N W A T E R M A I N L F 70 $5 . 0 0 $3 5 0 . 0 0 $15.80 $1,106.00 89 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 $11,900.00 $11,900.00 90 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 11 7 5 $1 5 . 0 0 $1 7 , 6 2 5 . 0 0 $48.10 $56,517.50 91 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 $101,000.00 $101,000.00 92 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 16 $1 , 5 0 0 . 0 0 $2 4 , 0 0 0 . 0 0 $989.00 $15,824.00 93 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 37 1 $1 0 0 . 0 0 $3 7 , 1 0 0 . 0 0 $578.00 $214,438.00 94 25 0 4 . 6 0 2 HY D R A N T EA C H 56 $4 , 0 0 0 . 0 0 $2 2 4 , 0 0 0 . 0 0 $3,840.00 $215,040.00 95 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 37 1 $2 0 0 . 0 0 $7 4 , 2 0 0 . 0 0 $328.00 $121,688.00 96 25 0 4 . 6 0 2 2" C O R P O R A T I O N S T O P EA C H 1 $5 0 0 . 0 0 $5 0 0 . 0 0 $1,150.00 $1,150.00 97 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 56 $1 , 5 0 0 . 0 0 $8 4 , 0 0 0 . 0 0 $1,550.00 $86,800.00 98 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 56 $2 , 0 0 0 . 0 0 $1 1 2 , 0 0 0 . 0 0 $2,030.00 $113,680.00 99 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 5 $3 , 5 0 0 . 0 0 $1 7 , 5 0 0 . 0 0 $3,550.00 $17,750.00 10 0 25 0 4 . 6 0 2 1" C U R B S T O P A N D B O X EA C H 37 1 $2 5 0 . 0 0 $9 2 , 7 5 0 . 0 0 $432.00 $160,272.00 10 1 25 0 4 . 6 0 2 2" C U R B S T O P & B O X EA C H 1 $6 0 0 . 0 0 $6 0 0 . 0 0 $975.00 $975.00 10 2 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 $350.00 $17,500.00 Page 1 4 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 3 25 0 4 . 6 0 3 1" T Y P E K C O P P E R P I P E L F 12 8 7 0 $2 8 . 0 0 $3 6 0 , 3 6 0 . 0 0 $21.90 $281,853.00 10 4 25 0 4 . 6 0 3 2" T Y P E K C O P P E R P I P E L F 50 $5 0 . 0 0 $2 , 5 0 0 . 0 0 $37.10 $1,855.00 10 5 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 85 0 $3 5 . 0 0 $2 9 , 7 5 0 . 0 0 $43.20 $36,720.00 10 6 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 20 1 7 0 $2 5 . 0 0 $5 0 4 , 2 5 0 . 0 0 $26.20 $528,454.00 10 7 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 88 0 $4 0 . 0 0 $3 5 , 2 0 0 . 0 0 $37.40 $32,912.00 10 8 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 $29.10 $7,275.00 10 9 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 11 7 7 0 $4 . 0 0 $4 7 , 0 8 0 . 0 0 $13.20 $155,364.00 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 , 0 8 4 , 9 3 0 . 0 0 $2,341,852.50 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 11 0 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $6 , 6 0 0 . 0 0 $6 , 6 0 0 . 0 0 $20,000.00 $20,000.00 11 1 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 14 0 $5 . 0 0 $7 0 0 . 0 0 $15.60 $2,184.00 11 2 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 4 $5 0 0 . 0 0 $2 , 0 0 0 . 0 0 $457.00 $1,828.00 11 3 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 $19.90 $2,786.00 11 4 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 $580.00 $2,320.00 11 5 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 $897.00 $3,588.00 11 6 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 39 2 $2 5 0 . 0 0 $9 8 , 0 0 0 . 0 0 $166.00 $65,072.00 11 7 25 0 6 . 6 0 2 CH I M N E Y S E A L EA C H 95 $2 0 0 . 0 0 $1 9 , 0 0 0 . 0 0 $315.00 $29,925.00 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 3 7 , 2 0 0 . 0 0 $127,703.00 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 8 20 2 1 . 5 0 1 MO B I L I Z A T I O N LS 1 $6 0 , 8 0 0 . 0 0 $6 0 , 8 0 0 . 0 0 $10,000.00 $10,000.00 11 9 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 11 2 6 0 $2 . 5 0 $2 8 , 1 5 0 . 0 0 $3.95 $44,477.00 12 0 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 30 7 0 $6 . 0 0 $1 8 , 4 2 0 . 0 0 $10.50 $32,235.00 12 1 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 65 $5 0 0 . 0 0 $3 2 , 5 0 0 . 0 0 $262.00 $17,030.00 12 2 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 43 $1 0 0 . 0 0 $4 , 3 0 0 . 0 0 $59.90 $2,575.70 12 3 21 0 4 . 5 2 3 SA L V A G E C A S T I N G EA C H 30 $1 0 0 . 0 0 $3 , 0 0 0 . 0 0 $533.00 $15,990.00 12 4 25 0 2 . 5 2 1 4" T P P I P E D R A I N L F 46 7 0 $1 0 . 0 0 $4 6 , 7 0 0 . 0 0 $13.10 $61,177.00 12 5 25 0 2 . 5 4 1 6" P E R F T P P I P E D R A I N L F 42 3 0 0 $1 3 . 0 0 $5 4 9 , 9 0 0 . 0 0 $15.20 $642,960.00 12 6 25 0 2 . 5 4 1 8" P E R F T P P I P E D R A I N L F 90 $3 0 . 0 0 $2 , 7 0 0 . 0 0 $24.20 $2,178.00 12 7 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 36 9 $1 2 5 . 0 0 $4 6 , 1 2 5 . 0 0 $133.00 $49,077.00 12 8 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 86 $1 5 0 . 0 0 $1 2 , 9 0 0 . 0 0 $212.00 $18,232.00 12 9 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 57 5 $2 8 . 0 0 $1 6 , 1 0 0 . 0 0 $34.00 $19,550.00 13 0 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 12 5 0 $3 0 . 0 0 $3 7 , 5 0 0 . 0 0 $35.80 $44,750.00 13 1 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 33 0 $3 3 . 0 0 $1 0 , 8 9 0 . 0 0 $35.60 $11,748.00 13 2 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 59 5 $4 0 . 0 0 $2 3 , 8 0 0 . 0 0 $35.20 $20,944.00 13 3 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 24 3 $4 2 . 0 0 $1 0 , 2 0 6 . 0 0 $59.30 $14,409.90 Page 1 5 Pr o j e c t : 0 2 1 0 9 - 8 2 - L K V L - 2 0 1 5 S t re e t R e c o n s t r u c t i o n C o n t r a c t 2 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 Company - Mpls 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 . 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 26 0 $5 0 . 0 0 $1 3 , 0 0 0 . 0 0 $46.10 $11,986.00 13 5 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 10 $5 5 . 0 0 $5 5 0 . 0 0 $86.30 $863.00 13 6 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 22 0 $6 5 . 0 0 $1 4 , 3 0 0 . 0 0 $73.20 $16,104.00 13 7 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 40 $6 5 . 0 0 $2 , 6 0 0 . 0 0 $97.70 $3,908.00 13 8 25 0 3 . 6 0 3 CL E A N P I P E S E W E R L F 35 3 0 $1 0 . 0 0 $3 5 , 3 0 0 . 0 0 $3.25 $11,472.50 13 9 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 20 $2 0 0 . 0 0 $4 , 0 0 0 . 0 0 $774.00 $15,480.00 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 4 8 - 4 0 2 0 L F 15 0 $2 7 5 . 0 0 $4 1 , 2 5 0 . 0 0 $353.00 $52,950.00 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 6 0 - 4 0 2 0 L F 20 $4 0 0 . 0 0 $8 , 0 0 0 . 0 0 $638.00 $12,760.00 14 2 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 7 $5 5 0 . 0 0 $3 , 8 5 0 . 0 0 $606.00 $4,242.00 14 3 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 $856.00 $11,984.00 14 4 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 31 $1 , 5 0 0 . 0 0 $4 6 , 5 0 0 . 0 0 $1,510.00 $46,810.00 14 5 25 0 6 . 6 0 2 CO N N E C T T O E X I S T I N G S T R U C T U R E EA C H 10 $2 , 0 0 0 . 0 0 $2 0 , 0 0 0 . 0 0 $1,420.00 $14,200.00 14 6 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 $3,480.00 $3,480.00 14 7 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 15 $2 , 0 0 0 . 0 0 $3 0 , 0 0 0 . 0 0 $1,360.00 $20,400.00 14 8 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 36 $7 0 0 . 0 0 $2 5 , 2 0 0 . 0 0 $518.00 $18,648.00 14 9 25 0 6 . 6 0 2 CA S T I N G A S S E M B L Y ( S T O R M M A N H O L E ) EA C H 3 $6 0 0 . 0 0 $1 , 8 0 0 . 0 0 $555.00 $1,665.00 15 0 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 14 8 0 $6 0 . 0 0 $8 8 , 8 0 0 . 0 0 $41.90 $62,012.00 15 1 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 13 9 $1 5 0 . 0 0 $2 0 , 8 5 0 . 0 0 $276.00 $38,364.00 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 , 2 7 5 , 9 9 1 . 0 0 $1,354,662.10 SC H E D U L E E - C O N T R A C T M A N A G E M E N T 15 2 20 1 6 . 6 0 1 DE D U C T I O N LS 1 $0 . 0 0 $0 . 0 0 ($1.00)($1.00) To t a l S C H E D U L E E - C O N T R A C T M A N A G E M E N T : $0 . 0 0 ($1.00) 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 : $4 , 9 9 0 , 6 3 4 . 5 0 $6,006,242.90 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 , 0 8 4 , 9 3 0 . 0 0 $2,341,852.50 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 3 7 , 2 0 0 . 0 0 $127,703.00 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 , 2 7 5 , 9 9 1 . 0 0 $1,354,662.10 To t a l S C H E D U L E E - C O N T R A C T M A N A G E M E N T : $0 . 0 0 ($1.00) To t a l s f o r P r o j e c t 0 2 1 0 9 - 8 2 $8 , 4 8 8 , 7 5 5 . 5 0 $9,830,459.50 % 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 - 8 2 15.81% 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 xa 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 By : Li c e n s e No . 46 6 3 2 Da t e : Ma r c h 6, 20 1 5 Page 1 6