HomeMy WebLinkAboutItem 08.e
Date: April 17, 2017 Item No.
RESOLUTION AWARDING CONTRACT FOR
CITY IMPROVEMENT PROJECT 17-02
Proposed Action
Staff recommends adoption of the following motion: Move to approve a resolution awarding
the construction contract for City Improvement Project No. 17-02.
Overview
At its November 21, 2016 meeting, the Lakeville City Council ordered the preparation of plans
and specifications for the 2017 Street Reconstruction Project, City Improvement Project 17-02.
On Friday, March 3, 2017 at 10:00 a.m. the City received five (5) bids for City Improvement
Project No. 17-02. Bids ranged from a low bid of $5,258,040.98 submitted by McNamara
Contracting, Inc., to $5,980,513.07.
Portions of this project are being assessed to benefiting property owners. A public hearing to
discuss the proposed assessments was held on Monday, April 17, 2017. The single family unit
assessment amount is $3,008.00.
Staff has reviewed the bids and recommends award of the contract to McNamara
Contracting, Inc.
Primary Issues to Consider
• None.
Supporting Information
• Bid Tabulation
Financial Impact: $7,104,906.00 Budgeted: Yes Source: 429 and Utility Bonds
Related Documents (CIP, ERP, etc.):
Envision Lakeville Community Values: Good Value for Public Services
Report Completed by: Chris Petree, Public Works Director
2
CITY OF LAKEVILLE
RESOLUTION NO._________
RESOLUTION AWARDING A CONSTRUCTION CONTRACT FOR
IMPROVEMENT PROJECT 17-02
WHEREAS, the City of Lakeville received sealed bids on Friday, March 3, 2017 at
10:00 a.m. for portions of Argonne Farms; Barrett 1st, 2nd, and 3rd Addition; Forest Hills;
Lynwood North; Lynwood North 4th, 5th, 7th, and 8th Additions; Lynwood South,
Ridgeview 1st and 2nd Addition, Rock Ridge 3rd Addition; Rolling Knolls; Rolling Knolls
Plat 2; Rolling Oaks South; Rolling Oaks South Plat 2, 3, 4, 5, 6, 7, 8; Stonebriar 2nd
Addition, Timber Ridge; Timber Ridge South, City Improvement Project 17-02, and
WHEREAS, the lowest responsible bid was from McNamara Contracting, 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, McNamara Contracting, with a base bid in the amount of
$5,258,040.98. The construction is proposed to be completed as specified in the contract
documents.
ADOPTED by the Lakeville City Council this 17th day of April, 2017
CITY OF LAKEVILLE
_________________________________
Douglas P. Anderson, Mayor
ATTEST:
_____________________________
Charlene Friedges, City Clerk
3/3/2017 WSBProject Bid AbstractProject Name: LKVL - 2017 Street Reconstruction ProjectContract No.: Client: City of LakevilleProject No.: 03199-13Bid Opening: 03/03/2017 10:00 AMOwner: MinneapolisProject: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Hardrives, Inc. (Rogers) Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$227,566.75$227,566.75$244,500.00$244,500.00$103,500.00$103,500.00$120,240.35$120,240.352 2101.501 CLEARING ACRE 0.1$12,000.00$1,200.00$780.00$78.00$4,120.00$412.00$3,673.80$367.383 2101.506 GRUBBING ACRE 0.1$12,000.00$1,200.00$780.00$78.00$4,120.00$412.00$3,673.80$367.384 2104.501 REMOVE WOOD RETAINING WALL L F 100$14.00$1,400.00$24.00$2,400.00$15.00$1,500.00$6.26$626.005 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 42300$8.00$338,400.00$5.50$232,650.00$6.40$270,720.00$4.30$181,890.006 2104.503 REMOVE CONCRETE WALK S F 3310$3.50$11,585.00$3.00$9,930.00$1.05$3,475.50$3.99$13,206.907 2104.503 REMOVE BITUMINOUS WALK S F 230$2.50$575.00$5.00$1,150.00$1.10$253.00$2.17$499.108 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 3700$10.00$37,000.00$7.00$25,900.00$3.25$12,025.00$11.02$40,774.009 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 1400$11.50$16,100.00$7.00$9,800.00$8.65$12,110.00$15.26$21,364.0010 2104.509 REMOVE SIGN EACH 107$35.00$3,745.00$27.00$2,889.00$20.00$2,140.00$26.24$2,807.6811 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 600$5.00$3,000.00$4.00$2,400.00$6.00$3,600.00$4.72$2,832.0012 2104.513 SAWING BITUMINOUS PAVEMENT L F 1000$5.00$5,000.00$4.00$4,000.00$3.75$3,750.00$1.94$1,940.0013 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$50,000.00$50,000.00$12,000.00$12,000.00$8,000.00$8,000.00$6,667.50$6,667.5014 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 80$75.00$6,000.00$52.50$4,200.00$52.00$4,160.00$52.48$4,198.4015 2104.618 SALVAGE & REINSTALL STONE PAVER DRIVEWAY S F 100$20.00$2,000.00$31.00$3,100.00$23.00$2,300.00$8.74$874.0016 2105.501 COMMON EXCAVATION (CV) C Y 2800$30.00$84,000.00$0.01$28.00$22.60$63,280.00$20.78$58,184.0017 2105.507 SUBGRADE EXCAVATION (CV) C Y 1500$30.00$45,000.00$30.00$45,000.00$28.00$42,000.00$30.38$45,570.0018 2105.515 EXPLORATORY EXCAVATION HOUR 20$500.00$10,000.00$250.00$5,000.00$230.00$4,600.00$166.83$3,336.6019 2106.543 STABILIZING AGGREGATE TON 300$40.00$12,000.00$12.50$3,750.00$27.00$8,100.00$59.16$17,748.0020 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 120$150.00$18,000.00$85.00$10,200.00$100.00$12,000.00$161.65$19,398.0021 2130.501 WATER MGAL 150$60.00$9,000.00$70.00$10,500.00$23.00$3,450.00$27.49$4,123.5022 2131.502 CALCIUM CHLORIDE SOLUTION GAL 4700$1.80$8,460.00$0.15$705.00$1.25$5,875.00$3.85$18,095.0023 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 3500$20.00$70,000.00$0.01$35.00$15.90$55,650.00$20.32$71,120.0024 2215.501 FULL DEPTH RECLAMATION S Y 156000$3.00$468,000.00$5.00$780,000.00$2.15$335,400.00$3.01$469,560.00Page 1
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Hardrives, Inc. (Rogers) Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2232.501 MILL BITUMINOUS STEP JOINT L F 1400$4.00$5,600.00$2.00$2,800.00$2.70$3,780.00$2.28$3,192.0026 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 9400$2.50$23,500.00$1.00$9,400.00$1.15$10,810.00$1.54$14,476.0027 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 16880$52.00$877,760.00$30.00$506,400.00$47.00$793,360.00$55.13$930,594.4028 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 21330$52.00$1,109,160.00$30.00$639,900.00$45.90$979,047.00$53.72$1,145,847.6029 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B), 3.0" THICK S Y 3700$22.00$81,400.00$25.00$92,500.00$21.60$79,920.00$30.71$113,627.0030 2411.618 MODULAR BLOCK RETAINING WALL S F 350$125.00$43,750.00$32.00$11,200.00$27.75$9,712.50$28.29$9,901.5031 2505.601 UTILITY COORDINATION LS 1$15,000.00$15,000.00$10,000.00$10,000.00$750.00$750.00$5,099.70$5,099.7032 2521.501 5" CONCRETE WALK S F 1300$10.00$13,000.00$10.00$13,000.00$5.67$7,371.00$4.41$5,733.0033 2521.501 6" CONCRETE WALK S F 2010$11.00$22,110.00$10.00$20,100.00$11.33$22,773.30$7.45$14,974.5034 2531.501 CONCRETE CURB & GUTTER DESIGN D412 L F 38100$17.00$647,700.00$15.65$596,265.00$18.30$697,230.00$16.61$632,841.0035 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 4200$18.00$75,600.00$14.30$60,060.00$20.15$84,630.00$20.70$86,940.0036 2531.507 7" CONCRETE DRIVEWAY PAVEMENT S Y 1120$65.00$72,800.00$50.00$56,000.00$67.40$75,488.00$57.75$64,680.0037 2531.507 7" CONCRETE DRIVEWAY PAVEMENT (SPECIAL) S Y 110$150.00$16,500.00$120.00$13,200.00$123.60$13,596.00$86.92$9,561.2038 2531.602 INSTALL CONCRETE APRON SQ YD 170$120.00$20,400.00$125.00$21,250.00$69.83$11,871.10$71.38$12,134.6039 2531.618 TRUNCATED DOMES S F 270$45.00$12,150.00$40.00$10,800.00$43.25$11,677.50$43.04$11,620.8040 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$10,000.00$10,000.00$500.00$500.00$0.01$0.01$2,204.00$2,204.0041 2540.602 MAIL BOX EACH 40$28.00$1,120.00$27.00$1,080.00$26.00$1,040.00$26.24$1,049.6042 2540.602 MAIL BOX SUPPORT EACH 40$100.00$4,000.00$53.00$2,120.00$52.00$2,080.00$52.48$2,099.2043 2540.602 MAIL BOX (TEMPORARY) EACH 799$50.00$39,950.00$27.00$21,573.00$27.00$21,573.00$27.29$21,804.7144 2557.602 REPAIR DOG FENCE EACH 40$300.00$12,000.00$100.00$4,000.00$40.00$1,600.00$89.40$3,576.0045 2563.601 TRAFFIC CONTROL LS 1$50,000.00$50,000.00$35,000.00$35,000.00$24,000.00$24,000.00$17,319.46$17,319.4646 2573.502 SILT FENCE, TYPE MS L F 120$8.00$960.00$10.00$1,200.00$3.10$372.00$3.15$378.0047 2573.533 SEDIMENT CONTROL LOG TYPE ROCK L F 200$9.00$1,800.00$10.00$2,000.00$5.15$1,030.00$5.25$1,050.0048 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 300$5.50$1,650.00$10.00$3,000.00$2.60$780.00$2.62$786.0049 2573.535 STABILIZED CONSTRUCTION EXIT LS 22$1,500.00$33,000.00$300.00$6,600.00$725.00$15,950.00$1,507.55$33,166.1050 2573.550 EROSION CONTROL SUPERVISOR LS 1$7,500.00$7,500.00$2,500.00$2,500.00$350.00$350.00$5,099.70$5,099.7051 2574.525 BOULEVARD TOPSOIL BORROW (LV) C Y 400$30.00$12,000.00$15.00$6,000.00$38.00$15,200.00$28.80$11,520.0052 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 600$7.00$4,200.00$15.00$9,000.00$1.25$750.00$1.26$756.0053 2575.523 EROSION CONTROL BLANKETS CATEGORY 4 S Y 200$10.00$2,000.00$7.00$1,400.00$2.07$414.00$2.10$420.0054 2575.535 WATER (TURF ESTABLISHMENT) MGAL 300$40.00$12,000.00$50.00$15,000.00$10.35$3,105.00$10.50$3,150.0055 2575.560 HYDROMULCH S Y 14000$7.50$105,000.00$10.50$147,000.00$11.15$156,100.00$2.41$33,740.0056 2575.571 RAPID STABILIZATION METHOD 3 MGAL 20$650.00$13,000.00$735.00$14,700.00$77.55$1,551.00$78.73$1,574.6057 2575.572 RAPID STABILIZATION METHOD 4 S Y 500$3.00$1,500.00$1.50$750.00$1.25$625.00$1.26$630.0058 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 30$4.00$120.00$2.00$60.00$3.10$93.00$1.05$31.5059 2582.503 CROSSWALK PAINT S F 240$6.00$1,440.00$3.00$720.00$2.60$624.00$2.62$628.80Page 2
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Hardrives, Inc. (Rogers) Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal SCHEDULE A. SURFACE IMPROVEMENTS: $4,778,901.75 $3,747,371.00 $4,007,965.91 $4,307,996.76 SCHEDULE B. WATER MAIN IMPROVEMENTS 60 2021.501 MOBILIZATION LS 1$36,840.25$36,840.25$75,000.00$75,000.00$16,500.00$16,500.00$3,795.17$3,795.1761 2104.501 REMOVE WATER MAIN L F 940$9.00$8,460.00$2.50$2,350.00$10.30$9,682.00$9.76$9,174.4062 2104.509 REMOVE HYDRANT EACH 2$600.00$1,200.00$125.00$250.00$566.00$1,132.00$583.93$1,167.8663 2105.515 EXPLORATORY EXCAVATION HOUR 15$500.00$7,500.00$200.00$3,000.00$129.00$1,935.00$583.93$8,758.9564 2105.601 DEWATERING LS 1$20,000.00$20,000.00$1,000.00$1,000.00$4,375.00$4,375.00$1,223.91$1,223.9165 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 35$35.00$1,225.00$25.00$875.00$44.30$1,550.50$33.80$1,183.0066 2504.601 TEMPORARY WATER SERVICE LS 1$7,500.00$7,500.00$7,000.00$7,000.00$17,000.00$17,000.00$2,544.70$2,544.7067 2504.602 CONNECT TO EXISTING WATER MAIN EACH 4$1,500.00$6,000.00$2,000.00$8,000.00$1,751.00$7,004.00$1,738.04$6,952.1668 2504.602 ADJUST VALVE BOX EACH 107$300.00$32,100.00$459.64$49,181.48$355.00$37,985.00$218.56$23,385.9269 2504.602 ADJUST HYDRANT EACH 4$825.00$3,300.00$1,250.00$5,000.00$1,000.00$4,000.00$954.99$3,819.9670 2504.602 HYDRANT EACH 2$5,000.00$10,000.00$4,700.00$9,400.00$4,945.00$9,890.00$4,807.47$9,614.9471 2504.602 VALVE BOX (SECTION) EACH 268$200.00$53,600.00$75.00$20,100.00$165.00$44,220.00$267.66$71,732.8872 2504.602 6" GATE VALVE & BOX EACH 2$1,800.00$3,600.00$3,000.00$6,000.00$1,633.00$3,266.00$1,565.47$3,130.9473 2504.602 8" GATE VALVE & BOX EACH 3$2,000.00$6,000.00$3,500.00$10,500.00$2,163.00$6,489.00$2,118.43$6,355.2974 2504.602 12" GATE VALVE & BOX EACH 2$3,200.00$6,400.00$5,000.00$10,000.00$4,865.00$9,730.00$4,026.62$8,053.2475 2504.602 IRRIGATION SYSTEM REPAIR EACH 40$350.00$14,000.00$425.00$17,000.00$285.00$11,400.00$217.29$8,691.6076 2504.603 8" PVC WATERMAIN L F 120$40.00$4,800.00$35.00$4,200.00$35.00$4,200.00$28.24$3,388.8077 2504.603 12" PVC WATERMAIN L F 800$50.00$40,000.00$38.00$30,400.00$49.50$39,600.00$40.73$32,584.0078 2504.603 6" WATERMAIN DUCTILE IRON CL 52 W/POLYWRAP L F 30$40.00$1,200.00$60.00$1,800.00$35.00$1,050.00$40.41$1,212.3079 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 225$350.00$78,750.00$160.00$36,000.00$185.00$41,625.00$178.34$40,126.5080 2504-603 BOLT REPLACEMENT - VALVE EACH 107$1,750.00$187,250.00$1,687.00$180,509.00$1,133.00$121,231.00$2,003.18$214,340.2681 2504.603 BOLT REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 118$2,000.00$236,000.00$2,212.00$261,016.00$1,405.00$165,790.00$2,682.84$316,575.1282 2504.608 DUCTILE IRON FITTINGS LB 990$8.00$7,920.00$8.75$8,662.50$8.25$8,167.50$11.86$11,741.40Total SCHEDULE B. WATER MAIN IMPROVEMENTS: $773,645.25 $747,243.98 $567,822.00 $789,553.30 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 83 2021.501 MOBILIZATION LS 1$9,294.25$9,294.25$15,000.00$15,000.00$6,000.00$6,000.00$3,795.17$3,795.1784 2104.501 REMOVE SEWER PIPE (SANITARY) L F 20$30.00$600.00$2.50$50.00$12.35$247.00$11.65$233.0085 2105.602 EXCAVATE TO LOCATE SERVICE EACH 1$650.00$650.00$1,200.00$1,200.00$805.00$805.00$1,459.67$1,459.6786 2503.511 4" PVC PIPE SEWER L F 50$50.00$2,500.00$46.00$2,300.00$49.50$2,475.00$30.23$1,511.5087 2503.511 8" PVC PIPE SEWER L F 20$95.00$1,900.00$75.00$1,500.00$365.00$7,300.00$54.06$1,081.2088 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 3$1,500.00$4,500.00$1,250.00$3,750.00$1,236.00$3,708.00$897.04$2,691.1289 2503.602 RECONNECT TO EXISTING SANITARY SEWER SER EACH 1$1,200.00$1,200.00$1,400.00$1,400.00$463.50$463.50$583.92$583.9290 2503.603 TELEVISE SANITARY SEWER SERVICE EACH 1$400.00$400.00$500.00$500.00$618.00$618.00$703.91$703.91Page 3
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Hardrives, Inc. (Rogers) Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price91 2503.603 TELEVISE SANITARY SEWER L F 130$4.50$585.00$2.00$260.00$6.70$871.00$3.67$477.1092 2506.516 CASTING ASSEMBLY (SANITARY) EACH 2$750.00$1,500.00$1,100.00$2,200.00$735.00$1,470.00$305.71$611.4293 2506.522 ADJUST FRAME & RING CASTING (SANITARY) EACH 222$550.00$122,100.00$600.00$133,200.00$610.00$135,420.00$434.92$96,552.2494 2506.602 CHIMNEY SEALS EACH 222$225.00$49,950.00$150.00$33,300.00$160.00$35,520.00$142.96$31,737.12Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $195,179.25 $194,660.00 $194,897.50 $141,437.37 SCHEDULE D. STORM SEWER IMPROVEMENTS 95 2021.501 MOBILIZATION LS 1$33,680.50$33,680.50$30,500.00$30,500.00$13,500.00$13,500.00$63,862.23$63,862.2396 2104.501 REMOVE SEWER PIPE (STORM) L F 2100$10.00$21,000.00$5.00$10,500.00$4.10$8,610.00$9.76$20,496.0097 2104.501 REMOVE PVC DRAIN TILE L F 480$4.00$1,920.00$0.50$240.00$5.15$2,472.00$5.98$2,870.4098 2104.509 REMOVE DRAINAGE STRUCTURE EACH 54$500.00$27,000.00$180.00$9,720.00$475.00$25,650.00$408.74$22,071.9699 2104.509 REMOVE CASTING EACH 25$125.00$3,125.00$60.00$1,500.00$100.00$2,500.00$116.83$2,920.75100 2104.523 SALVAGE CASTING EACH 20$100.00$2,000.00$60.00$1,200.00$100.00$2,000.00$116.83$2,336.60101 2501.515 12" RC PIPE APRON EACH 2$1,000.00$2,000.00$475.00$950.00$1,236.00$2,472.00$756.18$1,512.36102 2502.541 4" PERF TP PIPE DRAIN L F 50$35.00$1,750.00$12.00$600.00$23.70$1,185.00$22.36$1,118.00103 2502.541 6" PERF TP PIPE DRAIN L F 670$30.00$20,100.00$14.00$9,380.00$25.75$17,252.50$19.84$13,292.80104 2502.602 4" TP PIPE DRAIN CLEAN OUT EACH 8$500.00$4,000.00$92.00$736.00$412.00$3,296.00$100.03$800.24105 2502.602 6" TP PIPE DRAIN CLEAN OUT EACH 3$500.00$1,500.00$170.00$510.00$485.00$1,455.00$190.62$571.86106 2503.511 8" PVC PIPE SEWER L F 30$25.00$750.00$47.50$1,425.00$22.65$679.50$22.04$661.20107 2503.511 12" PVC PIPE SEWER L F 10$30.00$300.00$75.50$755.00$30.00$300.00$36.42$364.20108 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 1100$40.00$44,000.00$40.50$44,550.00$30.90$33,990.00$28.34$31,174.00109 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 1070$42.00$44,940.00$46.00$49,220.00$31.90$34,133.00$29.60$31,672.00110 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 250$45.00$11,250.00$50.00$12,500.00$34.00$8,500.00$34.11$8,527.50111 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 30$48.00$1,440.00$51.00$1,530.00$40.15$1,204.50$40.62$1,218.60112 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 150$52.00$7,800.00$55.00$8,250.00$44.30$6,645.00$40.94$6,141.00113 2503.541 27" RC PIPE SEWER DES 3006 CL III L F 60$56.00$3,360.00$60.00$3,600.00$50.50$3,030.00$54.06$3,243.60114 2503.541 30" RC PIPE SEWER DES 3006 CL III L F 10$80.00$800.00$165.00$1,650.00$70.00$700.00$78.20$782.00115 2506.602 CONNECT TO EXISTING STRUCTURE EACH 16$1,200.00$19,200.00$1,200.00$19,200.00$412.00$6,592.00$1,167.75$18,684.00116 2503.603 CLEAN PIPE SEWER L F 250$15.00$3,750.00$20.80$5,200.00$12.35$3,087.50$9.76$2,440.00117 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 350$35.00$12,250.00$11.00$3,850.00$26.80$9,380.00$14.49$5,071.50118 2504.604 4" POLYSTYRENE INSULATION S Y 20$40.00$800.00$40.00$800.00$39.15$783.00$56.37$1,127.40119 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 250$315.00$78,750.00$475.00$118,750.00$507.00$126,750.00$673.09$168,272.50120 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 L F 5$600.00$3,000.00$700.00$3,500.00$706.00$3,530.00$786.80$3,934.00121 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 13$2,500.00$32,500.00$2,000.00$26,000.00$1,751.00$22,763.00$2,724.06$35,412.78122 2506.602 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 2 EACH 1$25,000.00$25,000.00$21,000.00$21,000.00$30,800.00$30,800.00$29,420.16$29,420.16123 2506.516 CASTING ASSEMBLY (STORM R-3067-V) EACH 1$750.00$750.00$1,100.00$1,100.00$600.00$600.00$412.37$412.37Page 4
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving -Shakopee Hardrives, Inc. (Rogers) Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price124 2506.516 CASTING ASSEMBLY (STORM R-3250-A) EACH 23$650.00$14,950.00$1,100.00$25,300.00$655.00$15,065.00$504.75$11,609.25125 2506.516 CASTING ASSEMBLY (STORM R-1642) EACH 1$750.00$750.00$1,100.00$1,100.00$890.00$890.00$305.71$305.71126 2506.516 CASTING ASSEMBLY (STORM R-3510) EACH 1$750.00$750.00$1,600.00$1,600.00$1,350.00$1,350.00$924.82$924.82127 2506.522 ADJUST FRAME & RING CASTING (STORM) EACH 76$650.00$49,400.00$325.00$24,700.00$610.00$46,360.00$171.68$13,047.68128 2506.602 CHIMNEY SEALS EACH 30$225.00$6,750.00$150.00$4,500.00$160.00$4,800.00$142.96$4,288.80129 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 42$1,750.00$73,500.00$1,150.00$48,300.00$1,185.00$49,770.00$906.35$38,066.70130 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$2,500.00$2,500.00$1,500.00$1,500.00$1,315.00$1,315.00$1,053.09$1,053.09131 2506.603 8" TOP SLAB FOR 72-4020 STRUCTURE EACH 3$3,000.00$9,000.00$1,500.00$4,500.00$2,250.00$6,750.00$1,215.26$3,645.78132 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-POUR INVERT EACH 19$1,600.00$30,400.00$625.00$11,875.00$541.00$10,279.00$688.79$13,087.01133 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 96$750.00$72,000.00$300.00$28,800.00$150.00$14,400.00$491.87$47,219.52134 2511.501 RANDOM RIPRAP CLASS III C Y 9$125.00$1,125.00$125.00$1,125.00$108.00$972.00$97.09$873.81135 2573.530 STORM DRAIN INLET PROTECTION EACH 214$175.00$37,450.00$125.00$26,750.00$83.00$17,762.00$83.97$17,969.58Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $707,290.50 $568,766.00 $543,573.00 $632,503.76 Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,778,901.75 $3,747,371.00 $4,007,965.91 $4,307,996.76 Total SCHEDULE B. WATER MAIN IMPROVEMENTS: $773,645.25 $747,243.98 $567,822.00 $789,553.30 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $195,179.25 $194,660.00 $194,897.50 $141,437.37 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $707,290.50 $568,766.00 $543,573.00 $632,503.76 Totals for Project 03199-13 $6,455,016.75 $5,258,040.98 $5,314,258.41 $5,871,491.19 % of Estimate for Project 03199-13 -18.54% -17.67% -9.04%Page 5
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$227,566.75$227,566.75$459,000.00$459,000.00$179,600.00$179,600.002 2101.501 CLEARING ACRE 0.1$12,000.00$1,200.00$3,500.00$350.00$35,500.00$3,550.003 2101.506 GRUBBING ACRE 0.1$12,000.00$1,200.00$3,500.00$350.00$35,500.00$3,550.004 2104.501 REMOVE WOOD RETAINING WALL L F 100$14.00$1,400.00$10.00$1,000.00$23.20$2,320.005 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 42300$8.00$338,400.00$3.50$148,050.00$2.50$105,750.006 2104.503 REMOVE CONCRETE WALK S F 3310$3.50$11,585.00$1.00$3,310.00$1.90$6,289.007 2104.503 REMOVE BITUMINOUS WALK S F 230$2.50$575.00$1.00$230.00$1.85$425.508 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 3700$10.00$37,000.00$5.00$18,500.00$10.20$37,740.009 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 1400$11.50$16,100.00$9.00$12,600.00$10.10$14,140.0010 2104.509 REMOVE SIGN EACH 107$35.00$3,745.00$25.00$2,675.00$25.40$2,717.8011 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 600$5.00$3,000.00$5.00$3,000.00$4.55$2,730.0012 2104.513 SAWING BITUMINOUS PAVEMENT L F 1000$5.00$5,000.00$3.00$3,000.00$1.90$1,900.0013 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$50,000.00$50,000.00$30,000.00$30,000.00$27,000.00$27,000.0014 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 80$75.00$6,000.00$50.00$4,000.00$50.80$4,064.0015 2104.618 SALVAGE & REINSTALL STONE PAVER DRIVEWAY S F 100$20.00$2,000.00$15.00$1,500.00$25.50$2,550.0016 2105.501 COMMON EXCAVATION (CV) C Y 2800$30.00$84,000.00$40.00$112,000.00$12.70$35,560.0017 2105.507 SUBGRADE EXCAVATION (CV) C Y 1500$30.00$45,000.00$21.78$32,670.00$16.40$24,600.0018 2105.515 EXPLORATORY EXCAVATION HOUR 20$500.00$10,000.00$500.00$10,000.00$310.00$6,200.0019 2106.543 STABILIZING AGGREGATE TON 300$40.00$12,000.00$35.00$10,500.00$21.40$6,420.0020 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 120$150.00$18,000.00$135.00$16,200.00$117.00$14,040.0021 2130.501 WATER MGAL 150$60.00$9,000.00$50.00$7,500.00$23.20$3,480.0022 2131.502 CALCIUM CHLORIDE SOLUTION GAL 4700$1.80$8,460.00$1.50$7,050.00$3.70$17,390.0023 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 3500$20.00$70,000.00$17.20$60,200.00$33.50$117,250.0024 2215.501 FULL DEPTH RECLAMATION S Y 156000$3.00$468,000.00$2.86$446,160.00$4.05$631,800.0025 2232.501 MILL BITUMINOUS STEP JOINT L F 1400$4.00$5,600.00$2.50$3,500.00$4.65$6,510.0026 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 9400$2.50$23,500.00$2.50$23,500.00$2.35$22,090.0027 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 16880$52.00$877,760.00$46.08$777,830.40$48.50$818,680.0028 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 21330$52.00$1,109,160.00$44.09$940,439.70$47.40$1,011,042.0029 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B), 3.0" THICK S Y 3700$22.00$81,400.00$28.31$104,747.00$25.30$93,610.0030 2411.618 MODULAR BLOCK RETAINING WALL S F 350$125.00$43,750.00$30.00$10,500.00$30.80$10,780.0031 2505.601 UTILITY COORDINATION LS 1$15,000.00$15,000.00$500.00$500.00$0.97$0.9732 2521.501 5" CONCRETE WALK S F 1300$10.00$13,000.00$7.00$9,100.00$11.60$15,080.0033 2521.501 6" CONCRETE WALK S F 2010$11.00$22,110.00$12.00$24,120.00$14.30$28,743.0034 2531.501 CONCRETE CURB & GUTTER DESIGN D412 L F 38100$17.00$647,700.00$18.80$716,280.00$19.80$754,380.00Page 6
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price35 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 4200$18.00$75,600.00$20.60$86,520.00$23.90$100,380.0036 2531.507 7" CONCRETE DRIVEWAY PAVEMENT S Y 1120$65.00$72,800.00$75.80$84,896.00$71.30$79,856.0037 2531.507 7" CONCRETE DRIVEWAY PAVEMENT (SPECIAL) S Y 110$150.00$16,500.00$130.32$14,335.20$133.00$14,630.0038 2531.602 INSTALL CONCRETE APRON SQ YD 170$120.00$20,400.00$78.12$13,280.40$67.10$11,407.0039 2531.618 TRUNCATED DOMES S F 270$45.00$12,150.00$42.00$11,340.00$59.90$16,173.0040 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$10,000.00$10,000.00$2,560.00$2,560.00$2,600.00$2,600.0041 2540.602 MAIL BOX EACH 40$28.00$1,120.00$25.00$1,000.00$25.40$1,016.0042 2540.602 MAIL BOX SUPPORT EACH 40$100.00$4,000.00$50.00$2,000.00$50.80$2,032.0043 2540.602 MAIL BOX (TEMPORARY) EACH 799$50.00$39,950.00$26.00$20,774.00$26.40$21,093.6044 2557.602 REPAIR DOG FENCE EACH 40$300.00$12,000.00$200.00$8,000.00$20.60$824.0045 2563.601 TRAFFIC CONTROL LS 1$50,000.00$50,000.00$16,900.00$16,900.00$16,700.00$16,700.0046 2573.502 SILT FENCE, TYPE MS L F 120$8.00$960.00$5.00$600.00$5.10$612.0047 2573.533 SEDIMENT CONTROL LOG TYPE ROCK L F 200$9.00$1,800.00$12.00$2,400.00$12.20$2,440.0048 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 300$5.50$1,650.00$3.25$975.00$3.30$990.0049 2573.535 STABILIZED CONSTRUCTION EXIT LS 22$1,500.00$33,000.00$1,000.00$22,000.00$585.00$12,870.0050 2573.550 EROSION CONTROL SUPERVISOR LS 1$7,500.00$7,500.00$1,000.00$1,000.00$98.00$98.0051 2574.525 BOULEVARD TOPSOIL BORROW (LV) C Y 400$30.00$12,000.00$40.00$16,000.00$39.70$15,880.0052 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 600$7.00$4,200.00$1.35$810.00$3.56$2,136.0053 2575.523 EROSION CONTROL BLANKETS CATEGORY 4 S Y 200$10.00$2,000.00$1.65$330.00$1.65$330.0054 2575.535 WATER (TURF ESTABLISHMENT) MGAL 300$40.00$12,000.00$35.00$10,500.00$35.50$10,650.0055 2575.560 HYDROMULCH S Y 14000$7.50$105,000.00$1.75$24,500.00$8.40$117,600.0056 2575.571 RAPID STABILIZATION METHOD 3 MGAL 20$650.00$13,000.00$275.00$5,500.00$279.00$5,580.0057 2575.572 RAPID STABILIZATION METHOD 4 S Y 500$3.00$1,500.00$2.00$1,000.00$2.05$1,025.0058 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 30$4.00$120.00$3.00$90.00$1.00$30.0059 2582.503 CROSSWALK PAINT S F 240$6.00$1,440.00$4.00$960.00$2.55$612.00Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,778,901.75 $4,348,632.70 $4,449,546.87 SCHEDULE B. WATER MAIN IMPROVEMENTS 60 2021.501 MOBILIZATION LS 1$36,840.25$36,840.25$5,800.00$5,800.00$3,670.00$3,670.0061 2104.501 REMOVE WATER MAIN L F 940$9.00$8,460.00$15.00$14,100.00$9.45$8,883.0062 2104.509 REMOVE HYDRANT EACH 2$600.00$1,200.00$500.00$1,000.00$565.00$1,130.0063 2105.515 EXPLORATORY EXCAVATION HOUR 15$500.00$7,500.00$250.00$3,750.00$565.00$8,475.0064 2105.601 DEWATERING LS 1$20,000.00$20,000.00$1.00$1.00$1,180.00$1,180.0065 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 35$35.00$1,225.00$40.00$1,400.00$32.70$1,144.5066 2504.601 TEMPORARY WATER SERVICE LS 1$7,500.00$7,500.00$7,000.00$7,000.00$2,460.00$2,460.0067 2504.602 CONNECT TO EXISTING WATER MAIN EACH 4$1,500.00$6,000.00$1,800.00$7,200.00$1,680.00$6,720.00Page 7
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price68 2504.602 ADJUST VALVE BOX EACH 107$300.00$32,100.00$250.00$26,750.00$415.00$44,405.0069 2504.602 ADJUST HYDRANT EACH 4$825.00$3,300.00$885.00$3,540.00$923.00$3,692.0070 2504.602 HYDRANT EACH 2$5,000.00$10,000.00$4,400.00$8,800.00$4,650.00$9,300.0071 2504.602 VALVE BOX (SECTION) EACH 268$200.00$53,600.00$290.00$77,720.00$259.00$69,412.0072 2504.602 6" GATE VALVE & BOX EACH 2$1,800.00$3,600.00$2,180.00$4,360.00$1,510.00$3,020.0073 2504.602 8" GATE VALVE & BOX EACH 3$2,000.00$6,000.00$2,630.00$7,890.00$2,050.00$6,150.0074 2504.602 12" GATE VALVE & BOX EACH 2$3,200.00$6,400.00$3,800.00$7,600.00$3,890.00$7,780.0075 2504.602 IRRIGATION SYSTEM REPAIR EACH 40$350.00$14,000.00$450.00$18,000.00$102.00$4,080.0076 2504.603 8" PVC WATERMAIN L F 120$40.00$4,800.00$40.00$4,800.00$27.30$3,276.0077 2504.603 12" PVC WATERMAIN L F 800$50.00$40,000.00$48.00$38,400.00$39.40$31,520.0078 2504.603 6" WATERMAIN DUCTILE IRON CL 52 W/POLYWRAP L F 30$40.00$1,200.00$62.00$1,860.00$39.10$1,173.0079 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 225$350.00$78,750.00$180.00$40,500.00$172.00$38,700.0080 2504-603 BOLT REPLACEMENT - VALVE EACH 107$1,750.00$187,250.00$1,790.00$191,530.00$1,940.00$207,580.0081 2504.603 BOLT REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 118$2,000.00$236,000.00$2,025.00$238,950.00$2,590.00$305,620.0082 2504.608 DUCTILE IRON FITTINGS LB 990$8.00$7,920.00$9.00$8,910.00$11.50$11,385.00Total SCHEDULE B. WATER MAIN IMPROVEMENTS: $773,645.25 $719,861.00 $780,755.50 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 83 2021.501 MOBILIZATION LS 1$9,294.25$9,294.25$3,500.00$3,500.00$3,670.00$3,670.0084 2104.501 REMOVE SEWER PIPE (SANITARY) L F 20$30.00$600.00$20.00$400.00$11.30$226.0085 2105.602 EXCAVATE TO LOCATE SERVICE EACH 1$650.00$650.00$850.00$850.00$1,410.00$1,410.0086 2503.511 4" PVC PIPE SEWER L F 50$50.00$2,500.00$48.00$2,400.00$29.20$1,460.0087 2503.511 8" PVC PIPE SEWER L F 20$95.00$1,900.00$86.00$1,720.00$52.30$1,046.0088 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 3$1,500.00$4,500.00$1,400.00$4,200.00$867.00$2,601.0089 2503.602 RECONNECT TO EXISTING SANITARY SEWER SER EACH 1$1,200.00$1,200.00$520.00$520.00$565.00$565.0090 2503.603 TELEVISE SANITARY SEWER SERVICE EACH 1$400.00$400.00$750.00$750.00$681.00$681.0091 2503.603 TELEVISE SANITARY SEWER L F 130$4.50$585.00$8.00$1,040.00$3.55$461.5092 2506.516 CASTING ASSEMBLY (SANITARY) EACH 2$750.00$1,500.00$850.00$1,700.00$526.00$1,052.0093 2506.522 ADJUST FRAME & RING CASTING (SANITARY) EACH 222$550.00$122,100.00$550.00$122,100.00$616.00$136,752.0094 2506.602 CHIMNEY SEALS EACH 222$225.00$49,950.00$230.00$51,060.00$219.00$48,618.00Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $195,179.25 $190,240.00 $198,542.50 SCHEDULE D. STORM SEWER IMPROVEMENTS 95 2021.501 MOBILIZATION LS 1$33,680.50$33,680.50$26,000.00$26,000.00$3,670.00$3,670.0096 2104.501 REMOVE SEWER PIPE (STORM) L F 2100$10.00$21,000.00$10.00$21,000.00$9.45$19,845.0097 2104.501 REMOVE PVC DRAIN TILE L F 480$4.00$1,920.00$10.00$4,800.00$5.80$2,784.0098 2104.509 REMOVE DRAINAGE STRUCTURE EACH 54$500.00$27,000.00$350.00$18,900.00$395.00$21,330.00Page 8
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price99 2104.509 REMOVE CASTING EACH 25$125.00$3,125.00$100.00$2,500.00$113.00$2,825.00100 2104.523 SALVAGE CASTING EACH 20$100.00$2,000.00$100.00$2,000.00$113.00$2,260.00101 2501.515 12" RC PIPE APRON EACH 2$1,000.00$2,000.00$1,250.00$2,500.00$731.00$1,462.00102 2502.541 4" PERF TP PIPE DRAIN L F 50$35.00$1,750.00$28.00$1,400.00$21.60$1,080.00103 2502.541 6" PERF TP PIPE DRAIN L F 670$30.00$20,100.00$30.00$20,100.00$19.20$12,864.00104 2502.602 4" TP PIPE DRAIN CLEAN OUT EACH 8$500.00$4,000.00$200.00$1,600.00$96.70$773.60105 2502.602 6" TP PIPE DRAIN CLEAN OUT EACH 3$500.00$1,500.00$240.00$720.00$184.00$552.00106 2503.511 8" PVC PIPE SEWER L F 30$25.00$750.00$62.00$1,860.00$21.30$639.00107 2503.511 12" PVC PIPE SEWER L F 10$30.00$300.00$65.00$650.00$35.20$352.00108 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 1100$40.00$44,000.00$57.00$62,700.00$27.40$30,140.00109 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 1070$42.00$44,940.00$59.00$63,130.00$28.60$30,602.00110 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 250$45.00$11,250.00$61.00$15,250.00$33.00$8,250.00111 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 30$48.00$1,440.00$65.00$1,950.00$39.30$1,179.00112 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 150$52.00$7,800.00$68.00$10,200.00$39.60$5,940.00113 2503.541 27" RC PIPE SEWER DES 3006 CL III L F 60$56.00$3,360.00$93.00$5,580.00$52.30$3,138.00114 2503.541 30" RC PIPE SEWER DES 3006 CL III L F 10$80.00$800.00$98.00$980.00$75.60$756.00115 2506.602 CONNECT TO EXISTING STRUCTURE EACH 16$1,200.00$19,200.00$1,400.00$22,400.00$1,130.00$18,080.00116 2503.603 CLEAN PIPE SEWER L F 250$15.00$3,750.00$28.00$7,000.00$9.45$2,362.50117 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 350$35.00$12,250.00$15.00$5,250.00$14.00$4,900.00118 2504.604 4" POLYSTYRENE INSULATION S Y 20$40.00$800.00$30.00$600.00$54.50$1,090.00119 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 250$315.00$78,750.00$511.00$127,750.00$552.00$138,000.00120 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 L F 5$600.00$3,000.00$610.00$3,050.00$681.00$3,405.00121 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 13$2,500.00$32,500.00$2,650.00$34,450.00$2,220.00$28,860.00122 2506.602 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 2 EACH 1$25,000.00$25,000.00$46,000.00$46,000.00$26,800.00$26,800.00123 2506.516 CASTING ASSEMBLY (STORM R-3067-V) EACH 1$750.00$750.00$600.00$600.00$673.00$673.00124 2506.516 CASTING ASSEMBLY (STORM R-3250-A) EACH 23$650.00$14,950.00$650.00$14,950.00$724.00$16,652.00125 2506.516 CASTING ASSEMBLY (STORM R-1642) EACH 1$750.00$750.00$800.00$800.00$663.00$663.00126 2506.516 CASTING ASSEMBLY (STORM R-3510) EACH 1$750.00$750.00$1,360.00$1,360.00$1,400.00$1,400.00127 2506.522 ADJUST FRAME & RING CASTING (STORM) EACH 76$650.00$49,400.00$250.00$19,000.00$596.00$45,296.00128 2506.602 CHIMNEY SEALS EACH 30$225.00$6,750.00$225.00$6,750.00$250.00$7,500.00129 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 42$1,750.00$73,500.00$1,550.00$65,100.00$478.00$20,076.00130 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$2,500.00$2,500.00$1,600.00$1,600.00$620.00$620.00131 2506.603 8" TOP SLAB FOR 72-4020 STRUCTURE EACH 3$3,000.00$9,000.00$1,680.00$5,040.00$776.00$2,328.00132 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-POUR INVERT EACH 19$1,600.00$30,400.00$780.00$14,820.00$666.00$12,654.00133 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 96$750.00$72,000.00$480.00$46,080.00$476.00$45,696.00Page 9
Project: 03199-13 - LKVL - 2017 Street Reconstruction Project Engineers Estimate Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price134 2511.501 RANDOM RIPRAP CLASS III C Y 9$125.00$1,125.00$80.00$720.00$93.90$845.10135 2573.530 STORM DRAIN INLET PROTECTION EACH 214$175.00$37,450.00$150.00$32,100.00$109.00$23,326.00Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $707,290.50 $719,240.00 $551,668.20 Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,778,901.75 $4,348,632.70 $4,449,546.87 Total SCHEDULE B. WATER MAIN IMPROVEMENTS: $773,645.25 $719,861.00 $780,755.50 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $195,179.25 $190,240.00 $198,542.50 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $707,290.50 $719,240.00 $551,668.20 Totals for Project 03199-13 $6,455,016.75 $5,977,973.70 $5,980,513.07 % of Estimate for Project 03199-13 -7.39% -7.35%I hereby certify that this is an exact reproduction of bids received.Certified By: License No. 47497Date: March 3, 2017Page 10