HomeMy WebLinkAboutItem 07.e
•
•
•
•
•
•
•
•
3
4
6/2/2017 WSBProject Bid AbstractProject Name: Holyoke Avenue Improvement ProjectOwner: City of LakevilleCity Project No.: 17-04Bid Opening: 06/02/2017 10:00 AMWSB Project No.: 3199-310 Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. 202ND ST W./CSAH 50 TO 207TH ST W. 1 2021.501 MOBILIZATION LS 1$10,844.25$10,844.25$25,000.00$25,000.00$58,600.00$58,600.00$12,620.00$12,620.002 2101.502 CLEARING TREE 5$150.00$750.00$135.00$675.00$322.00$1,610.00$110.00$550.003 2101.507 GRUBBING TREE 5$150.00$750.00$135.00$675.00$129.00$645.00$110.00$550.004 2104.501 REMOVE CONCRETE CURB L F 1090$7.00$7,630.00$10.00$10,900.00$5.90$6,431.00$9.40$10,246.005 2104.501 REMOVE SEWER PIPE (STORM) L F 82$10.00$820.00$16.00$1,312.00$8.90$729.80$65.75$5,391.506 2104.503 REMOVE CONCRETE WALK S F 1750$1.00$1,750.00$1.40$2,450.00$1.40$2,450.00$3.50$6,125.007 2104.509 REMOVE SIGN EACH 12$35.00$420.00$30.00$360.00$37.00$444.00$25.00$300.008 2104.509 REMOVE CASTING EACH 1$85.00$85.00$80.00$80.00$97.50$97.50$273.50$273.509 2104.509 REMOVE DRAINAGE STRUCTURE EACH 5$600.00$3,000.00$600.00$3,000.00$546.00$2,730.00$1,463.00$7,315.0010 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 50$4.00$200.00$5.50$275.00$3.70$185.00$4.50$225.0011 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 180$3.00$540.00$3.30$594.00$2.60$468.00$1.90$342.0012 2104.601 REMOVE AND REPLACE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 45$30.00$1,350.00$68.00$3,060.00$24.00$1,080.00$45.50$2,047.5013 2104.601 REMOVE AND REPLACE CONCRETE DRIVEWAY PAVEMENT SQ YD 40$80.00$3,200.00$105.00$4,200.00$88.00$3,520.00$111.50$4,460.0014 2105.507 SUBGRADE EXCAVATION C Y 20$15.00$300.00$35.00$700.00$40.00$800.00$20.00$400.0015 2105.522 SELECT GRANULAR BORROW (LV) C Y 10$25.00$250.00$15.00$150.00$54.50$545.00$30.00$300.0016 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$125.00$1,250.00$115.00$1,150.00$155.00$1,550.00$125.00$1,250.0017 2211.501 AGGREGATE BASE CLASS 5 TON 10$25.00$250.00$24.00$240.00$28.00$280.00$44.00$440.0018 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y 11470$1.00$11,470.00$1.60$18,352.00$2.40$27,528.00$1.70$19,499.0019 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1270$2.00$2,540.00$1.55$1,968.50$3.30$4,191.00$1.60$2,032.0020 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 1430$45.00$64,350.00$47.50$67,925.00$55.50$79,365.00$49.00$70,070.0021 2360.502 BITUMINOUS PAVEMENT PATCHING S Y 90$25.00$2,250.00$56.00$5,040.00$70.00$6,300.00$49.25$4,432.5022 2501.515 54" RC PIPE APRON EACH 1$2,000.00$2,000.00$3,550.00$3,550.00$7,271.00$7,271.00$6,916.00$6,916.0023 2503.541 12" RC PIPE SEWER DES 3006 CL III L F 66$50.00$3,300.00$58.50$3,861.00$44.50$2,937.00$107.50$7,095.0024 2503.541 15" RC PIPE SEWER DES 3006 CL III L F 8$60.00$480.00$72.40$579.20$45.50$364.00$188.50$1,508.00Page 1 of 17Denotes corrected figure
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways,Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 8$80.00$640.00$81.60$652.80$54.50$436.00$202.00$1,616.0026 2504.602 IRRIGATION SYSTEM REPAIR EACH 2$350.00$700.00$1,000.00$2,000.00$211.00$422.00$250.00$500.0027 2504.602 ADJUST VALVE BOX EACH 3$300.00$900.00$200.00$600.00$210.00$630.00$134.00$402.0028 2504.602 VALVE BOX (SECTION) EACH 2$350.00$700.00$105.00$210.00$390.00$780.00$189.00$378.0029 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') LIN FT 2$2,000.00$4,000.00$960.00$1,920.00$1,024.00$2,048.00$4,874.00$9,748.0030 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 4$800.00$3,200.00$625.00$2,500.00$724.00$2,896.00$1,432.00$5,728.0031 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020 L F 4$950.00$3,800.00$1,350.00$5,400.00$1,531.00$6,124.00$1,896.00$7,584.0032 2506.516 CASTING ASSEMBLY EACH 1$550.00$550.00$625.00$625.00$1,028.00$1,028.00$790.00$790.0033 2506.516 CASTING ASSEMBLY (MANHOLE) EACH 1$550.00$550.00$600.00$600.00$901.00$901.00$942.00$942.0034 2506.602 CONNECT TO EXISTING STRUCTURE EACH 2$1,000.00$2,000.00$450.00$900.00$557.00$1,114.00$2,710.00$5,420.0035 2506.602 ADJUST FRAME & RING CASTING EACH 21$650.00$13,650.00$650.00$13,650.00$594.00$12,474.00$1,243.00$26,103.0036 2506.602 CHIMNEY SEAL EACH 8$275.00$2,200.00$250.00$2,000.00$243.00$1,944.00$509.00$4,072.0037 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 14$600.00$8,400.00$250.00$3,500.00$111.00$1,554.00$243.00$3,402.0038 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-POUR INVERT EACH 2$1,000.00$2,000.00$430.00$860.00$278.00$556.00$242.00$484.0039 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 4$1,200.00$4,800.00$1,680.00$6,720.00$1,949.00$7,796.00$3,852.00$15,408.0040 2231.603 CRACK REPAIR, SPECIAL L F 12$20.00$240.00$20.00$240.00$28.00$336.00$102.50$1,230.0041 2521.501 4" CONCRETE WALK S F 470$8.00$3,760.00$5.60$2,632.00$4.90$2,303.00$4.80$2,256.0042 2521.501 6" CONCRETE WALK S F 1080$11.00$11,880.00$11.10$11,988.00$10.50$11,340.00$10.50$11,340.0043 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F 1090$25.00$27,250.00$27.80$30,302.00$24.50$26,705.00$23.75$25,887.5044 2531.618 TRUNCATED DOMES S F 168$40.00$6,720.00$45.00$7,560.00$63.00$10,584.00$65.75$11,046.0045 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$750.00$750.00$1,150.00$1,150.00$1,011.00$1,011.00$6,061.00$6,061.0046 2563.601 TRAFFIC CONTROL LS 1$1,500.00$1,500.00$12,000.00$12,000.00$11,111.00$11,111.00$7,115.00$7,115.0047 2573.530 STORM DRAIN INLET PROTECTION EACH 24$175.00$4,200.00$100.00$2,400.00$158.00$3,792.00$40.00$960.0048 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 100$3.75$375.00$5.00$500.00$4.20$420.00$3.00$300.0049 2575.560 HYDROMULCH S Y 370$8.00$2,960.00$15.00$5,550.00$16.00$5,920.00$5.00$1,850.0050 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 3$75.00$225.00$75.00$225.00$52.50$157.50$70.00$210.0051 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 2$75.00$150.00$75.00$150.00$52.50$105.00$70.00$140.0052 2582.502 4" SOLID LINE WHITE-PAINT L F 3890$0.20$778.00$0.15$583.50$0.20$778.00$0.10$389.0053 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 2800$0.35$980.00$0.25$700.00$0.30$840.00$0.20$560.0054 2582.502 12" SOLID LINE YELLOW-PAINT L F 180$0.35$63.00$2.10$378.00$2.10$378.00$2.00$360.0055 2582.503 CROSSWALK PAINT S F 126$3.50$441.00$2.45$308.70$1.60$201.60$2.30$289.80Total SCHEDULE A. 202ND ST W./CSAH 50 TO 207TH ST W.: $230,141.25 $274,901.70 $326,806.40 $316,959.30 SCHEDULE B. 207TH ST W. TO 210TH ST W. 56 2021.501 MOBILIZATION LS 1$21,534.30$21,534.30$42,000.00$42,000.00$30,000.00$30,000.00$24,000.00$24,000.0057 2101.502 CLEARING TREE 35$150.00$5,250.00$135.00$4,725.00$386.00$13,510.00$110.00$3,850.00Page 2 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price58 2101.507 GRUBBING TREE 35$150.00$5,250.00$135.00$4,725.00$129.00$4,515.00$110.00$3,850.0059 2104.501 REMOVE CONCRETE CURB L F 1840$7.00$12,880.00$10.00$18,400.00$5.90$10,856.00$6.10$11,224.0060 2104.501 REMOVE SEWER PIPE (STORM) L F 110$10.00$1,100.00$16.00$1,760.00$8.90$979.00$66.25$7,287.5061 2104.503 REMOVE CONCRETE WALK S F 28560$1.00$28,560.00$1.40$39,984.00$1.40$39,984.00$1.50$42,840.0062 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 5195$2.50$12,987.50$2.00$10,390.00$2.20$11,429.00$12.25$63,638.7563 2104.509 REMOVE SIGN EACH 11$35.00$385.00$30.00$330.00$26.50$291.50$25.00$275.0064 2104.509 REMOVE CASTING EACH 1$85.00$85.00$80.00$80.00$97.50$97.50$547.00$547.0065 2104.509 REMOVE CONCRETE APRON SQ YD 470$25.00$11,750.00$16.00$7,520.00$68.00$31,960.00$22.75$10,692.5066 2104.509 REMOVE DRAINAGE STRUCTURE EACH 2$600.00$1,200.00$500.00$1,000.00$546.00$1,092.00$1,371.00$2,742.0067 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 50$4.00$200.00$5.50$275.00$3.70$185.00$4.50$225.0068 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 920$3.00$2,760.00$3.30$3,036.00$2.60$2,392.00$1.90$1,748.0069 2104.523 SALVAGE & REINSTALL SIGN EACH 1$500.00$500.00$160.00$160.00$316.00$316.00$328.50$328.5070 2104.601 REMOVE AND REPLACE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 110$45.00$4,950.00$67.00$7,370.00$17.50$1,925.00$45.00$4,950.0071 2104.699 REMOVE CURB PAINT L F 700$5.00$3,500.00$3.00$2,100.00$1.60$1,120.00$3.00$2,100.0072 2105.501 COMMON EXCAVATION (P) C Y 100$25.00$2,500.00$35.00$3,500.00$29.00$2,900.00$20.00$2,000.0073 2105.507 SUBGRADE EXCAVATION C Y 50$15.00$750.00$35.00$1,750.00$33.50$1,675.00$20.00$1,000.0074 2105.522 SELECT GRANULAR BORROW (LV) C Y 50$25.00$1,250.00$15.00$750.00$29.50$1,475.00$30.00$1,500.0075 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$125.00$1,250.00$115.00$1,150.00$155.00$1,550.00$125.00$1,250.0076 2211.501 AGGREGATE BASE CLASS 5 TON 100$25.00$2,500.00$24.00$2,400.00$28.00$2,800.00$44.00$4,400.0077 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y 9520$1.00$9,520.00$1.90$18,088.00$2.40$22,848.00$1.90$18,088.0078 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1050$2.00$2,100.00$1.55$1,627.50$3.30$3,465.00$1.60$1,680.0079 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 1120$45.00$50,400.00$52.80$59,136.00$55.50$62,160.00$54.50$61,040.0080 2360.502 BITUMINOUS PAVEMENT PATCHING S Y 220$25.00$5,500.00$53.80$11,836.00$38.50$8,470.00$49.25$10,835.0081 2411.601 CONCRETE STEPS LUMP SUM 1$750.00$750.00$570.00$570.00$1,084.00$1,084.00$1,127.00$1,127.0082 2503.541 12" RC PIPE SEWER DES 3006 CL III L F 191$55.00$10,505.00$54.50$10,409.50$41.00$7,831.00$107.50$20,532.5083 2503.541 15" RC PIPE SEWER DES 3006 CL III L F 151$60.00$9,060.00$56.55$8,539.05$42.50$6,417.50$111.50$16,836.5084 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 29$80.00$2,320.00$74.10$2,148.90$52.50$1,522.50$130.50$3,784.5085 2504.602 ADJUST VALVE BOX EACH 11$300.00$3,300.00$200.00$2,200.00$210.00$2,310.00$134.00$1,474.0086 2504.602 VALVE BOX (SECTION) EACH 2$350.00$700.00$105.00$210.00$390.00$780.00$189.00$378.0087 2504.602 CURB BOX CASTING EACH 16$200.00$3,200.00$270.00$4,320.00$338.00$5,408.00$247.00$3,952.0088 2504.602 RELOCATE HYDRANT & VALVE EACH 1$2,000.00$2,000.00$3,200.00$3,200.00$7,038.00$7,038.00$4,000.00$4,000.0089 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$1,500.00$1,500.00$557.00$557.00$12,342.00$12,342.0090 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 5$2,000.00$10,000.00$1,900.00$9,500.00$2,004.00$10,020.00$4,823.00$24,115.0091 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 5$800.00$4,000.00$540.00$2,700.00$557.00$2,785.00$1,222.00$6,110.0092 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 6$600.00$3,600.00$250.00$1,500.00$111.00$666.00$243.00$1,458.00Page 3 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price93 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$1,500.00$1,500.00$1,700.00$1,700.00$2,394.00$2,394.00$4,569.00$4,569.0094 2506.516 CASTING ASSEMBLY EACH 1$550.00$550.00$625.00$625.00$1,028.00$1,028.00$790.00$790.0095 2506.602 CASTING ASSEMBLY (MANHOLE) EACH 1$550.00$550.00$600.00$600.00$1,028.00$1,028.00$942.00$942.0096 2506.602 CONNECT INTO EXISTING STORM SEWER EACH 1$550.00$550.00$485.00$485.00$557.00$557.00$1,234.00$1,234.0097 2506.602 CONNECT TO EXISTING STRUCTURE EACH 6$1,000.00$6,000.00$450.00$2,700.00$668.00$4,008.00$2,714.00$16,284.0098 2506.522 ADJUST FRAME & RING CASTING EACH 30$650.00$19,500.00$650.00$19,500.00$594.00$17,820.00$1,243.00$37,290.0099 2506.602 CHIMNEY SEAL EACH 11$275.00$3,025.00$250.00$2,750.00$243.00$2,673.00$509.00$5,599.00100 2521.501 6" CONCRETE WALK S F 3000$11.00$33,000.00$11.00$33,000.00$10.50$31,500.00$10.50$31,500.00101 2521.699 CLOCK TOWER CONCRETE BASE EACH 1$750.00$750.00$2,850.00$2,850.00$1,316.00$1,316.00$2,209.00$2,209.00102 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F 2040$25.00$51,000.00$27.65$56,406.00$24.50$49,980.00$23.75$48,450.00103 2531.602 INSTALL CONCRETE APRON SQ YD 470$80.00$37,600.00$96.50$45,355.00$83.50$39,245.00$70.50$33,135.00104 2531.618 TRUNCATED DOMES S F 296$40.00$11,840.00$43.00$12,728.00$63.00$18,648.00$65.75$19,462.00105 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$2,000.00$2,000.00$2,000.00$2,000.00$1,774.00$1,774.00$6,061.00$6,061.00106 2531.699 MEMBRANE CURING COMPOUND L F 1650$2.00$3,300.00$1.00$1,650.00$2.80$4,620.00$3.00$4,950.00107 2563.601 TRAFFIC CONTROL LS 1$10,000.00$10,000.00$14,000.00$14,000.00$3,161.00$3,161.00$9,577.00$9,577.00108 2565.602 REMOVE LOOP DETECTOR EACH 16$75.00$1,200.00$185.00$2,960.00$299.00$4,784.00$106.50$1,704.00109 2565.602 LOOP DETECTOR 6'X6' EACH 12$1,000.00$12,000.00$1,000.00$12,000.00$1,495.00$17,940.00$948.00$11,376.00110 2573.530 STORM DRAIN INLET PROTECTION EACH 17$175.00$2,975.00$100.00$1,700.00$158.00$2,686.00$40.00$680.00111 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 100$3.75$375.00$5.00$500.00$4.20$420.00$3.00$300.00112 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) S Y 220$8.00$1,760.00$25.00$5,500.00$7.70$1,694.00$3.80$836.00113 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 8$75.00$600.00$75.00$600.00$52.50$420.00$70.00$560.00114 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 1$75.00$75.00$75.00$75.00$52.50$52.50$70.00$70.00115 2582.502 4" SOLID LINE WHITE-PAINT L F 1010$0.20$202.00$0.50$505.00$0.20$202.00$0.45$454.50116 2582.502 4" SOLID LINE YELLOW-PAINT L F 2355$0.20$471.00$0.15$353.25$0.20$471.00$0.10$235.50117 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 170$0.35$59.50$0.20$34.00$0.30$51.00$0.20$34.00118 2582.502 4" BROKEN LINE YELLOW-PAINT L F 2355$0.20$471.00$0.10$235.50$0.20$471.00$0.10$235.50119 2582.502 24" SOLID LINE WHITE-PAINT L F 36$5.00$180.00$2.95$106.20$2.10$75.60$2.80$100.80120 2582.503 CROSSWALK MARKING-PAINT S F 740$3.50$2,590.00$2.45$1,813.00$1.60$1,184.00$2.30$1,702.00Total SCHEDULE B. 207TH ST W. TO 210TH ST W.: $452,220.30 $513,620.90 $514,617.10 $618,541.05 SCHEDULE C. STREETSCAPE IMPROVEMENTS 207TH ST W. TO 210TH ST W. 121 2105.607 STRUCTURAL SOIL BORROW (CV) C Y 615$110.00$67,650.00$185.00$113,775.00$130.00$79,950.00$136.00$83,640.00122 2521.501 4" CONCRETE WALK SPECIAL S F 33990$8.00$271,920.00$4.70$159,753.00$5.90$200,541.00$6.30$214,137.00123 2540.602 BENCH EACH 9$1,500.00$13,500.00$2,100.00$18,900.00$1,985.00$17,865.00$2,967.00$26,703.00124 2540.602 WASTE RECEPTACLE EACH 9$1,500.00$13,500.00$2,250.00$20,250.00$2,390.00$21,510.00$4,220.00$37,980.00125 2540.602 BICYCLE RACK EACH 4$1,500.00$6,000.00$1,950.00$7,800.00$963.00$3,852.00$1,870.00$7,480.00Page 4 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price126 2540.602 PLANTER EACH 41$500.00$20,500.00$195.00$7,995.00$105.00$4,305.00$553.00$22,673.00127 2540.602 PLANTER - LARGE EACH 7$550.00$3,850.00$320.00$2,240.00$211.00$1,477.00$722.50$5,057.50128 2540.602 BRICK COLUMN EACH 3$1,500.00$4,500.00$2,900.00$8,700.00$18,159.00$54,477.00$2,736.00$8,208.00129 2540.602 PRECAST SEATWALL PLANTER EACH 7$12,000.00$84,000.00$16,400.00$114,800.00$23,690.00$165,830.00$15,250.00$106,750.00130 2540.602 PRECAST SEATWALL PLANTER - LARGE EACH 1$18,000.00$18,000.00$28,000.00$28,000.00$45,275.00$45,275.00$25,750.00$25,750.00131 2540.603 CONCRETE EDGER L F 184$25.00$4,600.00$44.15$8,123.60$31.50$5,796.00$44.50$8,188.00132 2540.603 METAL RAILING L F 18$110.00$1,980.00$145.00$2,610.00$155.00$2,790.00$313.50$5,643.00133 2571.502 DECIDUOUS TREE 2.5" CAL B&B TREE 43$400.00$17,200.00$675.00$29,025.00$669.00$28,767.00$489.50$21,048.50134 2571.502 DECIDUOUS TREE 2" CAL B&B TREE 14$350.00$4,900.00$630.00$8,820.00$626.00$8,764.00$460.50$6,447.00135 2571.505 DECIDUOUS SHRUB NO 5 CONT SHRB 73$40.00$2,920.00$88.00$6,424.00$87.50$6,387.50$58.75$4,288.75136 2571.507 PERENNIAL 1 GAL CONT PLT 266$25.00$6,650.00$26.50$7,049.00$26.50$7,049.00$19.00$5,054.00137 2571.602 TREE GRATE EACH 41$1,500.00$61,500.00$1,630.00$66,830.00$1,767.00$72,447.00$3,035.00$124,435.00138 2574.525 BOULEVARD TOPSOIL BORROW C Y 100$50.00$5,000.00$45.00$4,500.00$54.50$5,450.00$95.00$9,500.00Total SCHEDULE C. STREETSCAPE IMPROVEMENTS 207TH ST W. TO 210TH ST W.: $608,170.00 $615,594.60 $732,532.50 $722,982.75 SCHEDULE D. 210TH ST W. TO 215TH ST W./CSAH 70 139 2021.501 MOBILIZATION LS 1$3,981.66$3,981.66$15,000.00$15,000.00$13,037.00$13,037.00$4,000.00$4,000.00140 2104.501 REMOVE CONCRETE CURB L F 110$7.00$770.00$10.00$1,100.00$5.90$649.00$7.70$847.00141 2104.503 REMOVE CONCRETE WALK S F 100$1.00$100.00$1.40$140.00$1.40$140.00$2.60$260.00142 2104.509 REMOVE SIGN EACH 14$35.00$490.00$30.00$420.00$26.50$371.00$25.00$350.00143 2104.509 REMOVE CASTING EACH 1$70.00$70.00$80.00$80.00$97.50$97.50$547.00$547.00144 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 20$4.00$80.00$5.50$110.00$3.70$74.00$4.50$90.00145 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 20$3.00$60.00$3.30$66.00$2.60$52.00$1.90$38.00146 2105.507 SUBGRADE EXCAVATION C Y 10$15.00$150.00$35.00$350.00$40.00$400.00$20.00$200.00147 2105.522 SELECT GRANULAR BORROW (LV) C Y 10$25.00$250.00$15.00$150.00$54.50$545.00$30.00$300.00148 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$125.00$1,250.00$115.00$1,150.00$155.00$1,550.00$125.00$1,250.00149 2211.501 AGGREGATE BASE CLASS 2 TON 200$35.00$7,000.00$45.50$9,100.00$30.00$6,000.00$38.50$7,700.00150 2211.501 AGGREGATE BASE CLASS 5 TON 10$25.00$250.00$24.00$240.00$28.00$280.00$44.00$440.00151 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y 7900$1.00$7,900.00$1.65$13,035.00$2.40$18,960.00$1.70$13,430.00152 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 870$2.00$1,740.00$1.55$1,348.50$3.30$2,871.00$1.60$1,392.00153 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 990$45.00$44,550.00$48.60$48,114.00$55.50$54,945.00$50.00$49,500.00154 2504.602 ADJUST VALVE BOX EACH 1$300.00$300.00$200.00$200.00$210.00$210.00$134.00$134.00155 2504.602 VALVE BOX (SECTION) EACH 1$350.00$350.00$105.00$105.00$390.00$390.00$189.00$189.00156 2505.601 UTILITY COORDINATION LS 1$1,000.00$1,000.00$600.00$600.00$557.00$557.00$12,342.00$12,342.00157 2506.516 CASTING ASSEMBLY EACH 1$550.00$550.00$625.00$625.00$1,028.00$1,028.00$790.00$790.00158 2506.602 ADJUST FRAME & RING CASTING EACH 4$650.00$2,600.00$652.00$2,608.00$594.00$2,376.00$942.00$3,768.00Page 5 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price159 2506.602 CHIMNEY SEAL EACH 1$275.00$275.00$250.00$250.00$243.00$243.00$509.00$509.00160 2521.501 4" CONCRETE WALK S F 100$8.00$800.00$6.00$600.00$4.90$490.00$4.80$480.00161 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 110$22.00$2,420.00$27.50$3,025.00$23.50$2,585.00$23.00$2,530.00162 2563.601 TRAFFIC CONTROL LS 1$1,500.00$1,500.00$14,000.00$14,000.00$6,899.00$6,899.00$7,115.00$7,115.00163 2573.530 STORM DRAIN INLET PROTECTION EACH 4$175.00$700.00$100.00$400.00$158.00$632.00$40.00$160.00164 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 100$3.75$375.00$5.00$500.00$4.20$420.00$3.00$300.00165 2575.560 HYDROMULCH S Y 25$8.00$200.00$15.00$375.00$16.00$400.00$15.00$375.00166 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 1$75.00$75.00$75.00$75.00$52.50$52.50$70.00$70.00167 2582.501 PAVEMENT MESSAGE (LEFT-THRU ARROW) PAINT EACH 1$75.00$75.00$75.00$75.00$52.50$52.50$90.00$90.00168 2582.501 PAVEMENT MESSAGE (RR XING) PAINT EACH 2$150.00$300.00$165.00$330.00$158.00$316.00$150.00$300.00169 2582.502 4" SOLID LINE WHITE-PAINT L F 4050$0.20$810.00$0.15$607.50$0.20$810.00$0.10$405.00170 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 2575$0.35$901.25$0.25$643.75$0.30$772.50$0.20$515.00171 2582.502 24" SOLID LINE WHITE-PAINT L F 46$5.00$230.00$2.10$96.60$2.10$96.60$2.80$128.80172 2582.503 CROSSWALK PAINT S F 432$3.50$1,512.00$2.45$1,058.40$1.60$691.20$2.30$993.60Total SCHEDULE D. 210TH ST W. TO 215TH ST W./CSAH 70: $83,614.91 $116,577.75 $118,992.80 $111,538.40 SCHEDULE E. 210TH ST & HOLYOKE AVE TURN LANE 173 2021.501 MOBILIZATION LS 1$2,134.50$2,134.50$5,500.00$5,500.00$19,500.00$19,500.00$2,100.00$2,100.00174 2104.501 REMOVE CONCRETE CURB L F 100$7.00$700.00$10.00$1,000.00$5.90$590.00$7.30$730.00175 2104.503 REMOVE CONCRETE WALK S F 1640$1.00$1,640.00$1.40$2,296.00$1.40$2,296.00$2.70$4,428.00176 2104.503 REMOVE BITUMINOUS PAVEMENT S F 1200$2.50$3,000.00$0.90$1,080.00$0.80$960.00$2.30$2,760.00177 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 275$3.00$825.00$3.30$907.50$2.60$715.00$1.90$522.50178 2105.501 COMMON EXCAVATION (P) C Y 90$25.00$2,250.00$35.00$3,150.00$25.00$2,250.00$20.00$1,800.00179 2105.507 SUBGRADE EXCAVATION C Y 10$25.00$250.00$35.00$350.00$33.50$335.00$20.00$200.00180 2105.522 SELECT GRANULAR BORROW (LV) C Y 10$25.00$250.00$15.00$150.00$52.00$520.00$30.00$300.00181 2211.501 AGGREGATE BASE CLASS 5 TON 90$25.00$2,250.00$24.00$2,160.00$28.00$2,520.00$44.00$3,960.00182 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 50$2.00$100.00$3.30$165.00$3.30$165.00$3.40$170.00183 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 30$45.00$1,350.00$110.00$3,300.00$55.50$1,665.00$111.50$3,345.00184 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,B) TON 50$45.00$2,250.00$102.00$5,100.00$57.00$2,850.00$105.00$5,250.00185 2506.602 ADJUST FRAME & RING CASTING EACH 1$650.00$650.00$650.00$650.00$594.00$594.00$1,243.00$1,243.00186 2521.501 4" CONCRETE WALK S F 1690$8.00$13,520.00$5.60$9,464.00$4.90$8,281.00$4.80$8,112.00187 2521.501 6" CONCRETE WALK S F 150$11.00$1,650.00$11.00$1,650.00$10.50$1,575.00$10.50$1,575.00188 2531.618 TRUNCATED DOMES S F 16$40.00$640.00$45.00$720.00$63.00$1,008.00$65.75$1,052.00189 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$120.00$120.00$263.00$263.00$6,061.00$6,061.00190 2531.501 CONCRETE CURB & GUTTER DESIGN D412 L F 200$18.00$3,600.00$21.00$4,200.00$22.00$4,400.00$21.50$4,300.00191 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F 230$25.00$5,750.00$24.00$5,520.00$24.50$5,635.00$23.75$5,462.50Page 6 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price192 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$10,000.00$10,000.00$1,844.00$1,844.00$438.00$438.00193 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 10$15.00$150.00$4.00$40.00$5.30$53.00$5.00$50.00194 2575.525 TURF REINFORCEMENT MAT CATEGORY 2 S Y 10$25.00$250.00$25.00$250.00$52.50$525.00$35.00$350.00195 2575.560 HYDROMULCH S Y 80$8.00$640.00$15.00$1,200.00$16.00$1,280.00$5.00$400.00196 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 1$75.00$75.00$75.00$75.00$52.50$52.50$70.00$70.00197 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 1$75.00$75.00$75.00$75.00$52.50$52.50$70.00$70.00198 2582.501 PAVEMENT MESSAGE (RIGHT-THRU ARROW) PAINT EACH 1$75.00$75.00$100.00$100.00$79.00$79.00$90.00$90.00Total SCHEDULE E. 210TH ST & HOLYOKE AVE TURN LANE: $44,824.50 $59,222.50 $60,008.00 $54,839.00 SCHEDULE F. GATEWAY SIGNAGE IMPROVEMENTS 199 2540.602 CITY HALL MONUMENT SIGN L S 1$82,000.00$82,000.00$83,000.00$83,000.00$37,636.00$37,636.00$65,000.00$65,000.00200 2540.602 DOWNTOWN WAYFINDING MONUMENT SIGN L S 1$45,000.00$45,000.00$44,000.00$44,000.00$20,316.00$20,316.00$42,000.00$42,000.00201 2571.602 EVERGREEN SHRUB NO. 5 CONT EACH 22$60.00$1,320.00$95.00$2,090.00$92.50$2,035.00$57.50$1,265.00202 2571.507 PERENNIAL 1 GAL CONT PLT 36$25.00$900.00$27.00$972.00$26.50$954.00$19.00$684.00203 2574.525 BOULEVARD TOPSOIL BORROW C Y 20$50.00$1,000.00$45.00$900.00$46.00$920.00$95.00$1,900.00204 2540.603 LANDSCAPE EDGER STEEL L F 160$8.00$1,280.00$14.00$2,240.00$13.50$2,160.00$5.90$944.00205 2540.602 DOWNTOWN SIGN EACH 2$2,000.00$4,000.00$4,300.00$8,600.00$8,034.00$16,068.00$4,300.00$8,600.00206 2540.602 BRICK COLUMN EACH 10$1,500.00$15,000.00$2,900.00$29,000.00$4,475.00$44,750.00$3,000.00$30,000.00207 2540.603 METAL RAILING L F 72$110.00$7,920.00$142.00$10,224.00$155.00$11,160.00$342.50$24,660.00Total SCHEDULE F. GATEWAY SIGNAGE IMPROVEMENTS: $158,420.00 $181,026.00 $135,999.00 $175,053.00 SCHEDULE G. MARKET PLAZA SIDEWALK IMPROVEMENTS 208 2021.501 MOBILIZATION LS 1$1,741.50$1,741.50$5,800.00$5,800.00$15,200.00$15,200.00$1,300.00$1,300.00209 2101.502 CLEARING TREE 5$150.00$750.00$135.00$675.00$322.00$1,610.00$110.00$550.00210 2101.507 GRUBBING TREE 5$150.00$750.00$135.00$675.00$129.00$645.00$110.00$550.00211 2104.503 REMOVE CONCRETE WALK S F 2340$1.00$2,340.00$1.40$3,276.00$1.40$3,276.00$2.50$5,850.00212 2521.501 7" CONCRETE WALK S F 2340$13.00$30,420.00$9.00$21,060.00$9.60$22,464.00$8.30$19,422.00213 2531.618 TRUNCATED DOMES S F 8$40.00$320.00$45.00$360.00$63.00$504.00$65.75$526.00214 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$100.00$100.00$263.00$263.00$6,061.00$6,061.00Total SCHEDULE G. MARKET PLAZA SIDEWALK IMPROVEMENTS: $36,571.50 $31,946.00 $43,962.00 $34,259.00 SCHEDULE H. LAKEVILLE AREA ARTS CENTER 215 2021.501 MOBILIZATION LS 1$3,164.50$3,164.50$8,000.00$8,000.00$20,600.00$20,600.00$3,500.00$3,500.00216 2101.511 CLEARING AND GRUBBING - SHRUB EACH 5$100.00$500.00$110.00$550.00$129.00$645.00$100.00$500.00217 2104.501 REMOVE CONCRETE CURB L F 150$7.00$1,050.00$10.00$1,500.00$5.90$885.00$7.20$1,080.00218 2104.503 REMOVE CONCRETE WALK S F 1250$1.00$1,250.00$1.40$1,750.00$1.40$1,750.00$2.50$3,125.00219 2104.503 REMOVE BITUMINOUS PAVEMENT S F 500$2.50$1,250.00$1.00$500.00$0.80$400.00$1.20$600.00220 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 160$3.00$480.00$3.30$528.00$2.60$416.00$1.90$304.00Page 7 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price221 2215.501 FULL DEPTH RECLAMATION S Y 800$4.00$3,200.00$11.00$8,800.00$6.80$5,440.00$11.50$9,200.00222 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 50$2.00$100.00$3.30$165.00$3.30$165.00$3.40$170.00223 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 80$45.00$3,600.00$82.50$6,600.00$80.50$6,440.00$85.00$6,800.00224 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 80$45.00$3,600.00$121.00$9,680.00$80.00$6,400.00$82.25$6,580.00225 2521.501 5" CONCRETE WALK S F 1250$9.00$11,250.00$5.50$6,875.00$63.50$79,375.00$5.40$6,750.00226 2531.618 TRUNCATED DOMES S F 8$40.00$320.00$45.00$360.00$20.00$160.00$65.75$526.00227 2503.541 12" RC PIPE SEWER DES 3006 CL III L F 214$55.00$11,770.00$51.50$11,021.00$41.00$8,774.00$71.50$15,301.00228 2503.541 15" RC PIPE SEWER DES 3006 CL III L F 98$60.00$5,880.00$53.50$5,243.00$42.50$4,165.00$75.25$7,374.50229 2506.602 CONNECT TO EXISTING STRUCTURE EACH 1$1,000.00$1,000.00$585.00$585.00$557.00$557.00$2,714.00$2,714.00230 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 8$800.00$6,400.00$625.00$5,000.00$612.00$4,896.00$1,276.00$10,208.00231 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN H EACH 2$1,500.00$3,000.00$1,175.00$2,350.00$1,893.00$3,786.00$4,017.00$8,034.00232 2531.501 CONCRETE CURB & GUTTER DESIGN B612 L F 90$18.00$1,620.00$23.10$2,079.00$23.50$2,115.00$20.75$1,867.50233 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 150$22.00$3,300.00$25.00$3,750.00$1.30$195.00$23.00$3,450.00234 2531.602 INSTALL CONCRETE APRON SQ YD 20$80.00$1,600.00$98.00$1,960.00$68.00$1,360.00$70.50$1,410.00235 2573.530 STORM DRAIN INLET PROTECTION EACH 6$175.00$1,050.00$100.00$600.00$158.00$948.00$40.00$240.00236 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) S Y 80$8.00$640.00$25.00$2,000.00$6.60$528.00$8.80$704.00237 2582.501 PAVEMENT MESSAGE (HANDICAPPED SYMBOL) PAINT EACH 4$50.00$200.00$55.00$220.00$52.50$210.00$75.00$300.00238 2582.502 4" SOLID LINE WHITE-PAINT L F 1150$0.20$230.00$0.20$230.00$0.20$230.00$0.45$517.50Total SCHEDULE H. LAKEVILLE AREA ARTS CENTER: $66,454.50 $80,346.00 $150,440.00 $91,255.50 SCHEDULE I. ELECTRICAL IMPROVEMENTS 239 2545.523 1" NON-METALLIC CONDUIT L F 150$7.70$1,155.00$4.30$645.00$7.80$1,170.00$4.10$615.00240 2545.523 1" NON-METALLIC COND (DIRECTIONAL BORE) L F 210$15.70$3,297.00$14.20$2,982.00$24.00$5,040.00$13.50$2,835.00241 2545.523 2" NON-METALLIC CONDUIT L F 1020$11.65$11,883.00$5.40$5,508.00$8.40$8,568.00$5.00$5,100.00242 2545.523 2" NON-METALLIC COND (DIRECTIONAL BORE) L F 360$19.65$7,074.00$15.50$5,580.00$26.50$9,540.00$14.75$5,310.00243 2545.531 #10 AWG CU L F 1100$0.90$990.00$0.90$990.00$1.20$1,320.00$0.85$935.00244 2545.531 #6 AWG CU L F 1475$1.60$2,360.00$1.35$1,991.25$1.40$2,065.00$1.30$1,917.50245 2545.531 #3/0 AWG CU L F 225$6.25$1,406.25$5.40$1,215.00$6.00$1,350.00$5.20$1,170.00246 2545.553 HANDHOLE EACH 10$1,500.00$15,000.00$808.00$8,080.00$897.00$8,970.00$770.00$7,700.00247 2545.601 FEEDPOINT TYPE T1 EACH 2$9,500.00$19,000.00$6,225.00$12,450.00$10,164.00$20,328.00$5,928.00$11,856.00248 2545.601 FEEDPOINT TYPE T2 EACH 1$9,000.00$9,000.00$6,060.00$6,060.00$9,806.00$9,806.00$5,775.00$5,775.00249 2545.601 FEEDPOINT TYPE T3 EACH 1$17,000.00$17,000.00$15,750.00$15,750.00$8,968.00$8,968.00$15,000.00$15,000.00250 2545.602 GRADE-MOUNT RECEPTACLE EACH 8$1,200.00$9,600.00$1,535.00$12,280.00$1,076.00$8,608.00$1,464.00$11,712.00Total SCHEDULE I. ELECTRICAL IMPROVEMENTS: $97,765.25 $73,531.25 $85,733.00 $69,925.50 Total SCHEDULE A. 202ND ST W./CSAH 50 TO 207TH ST W.: $230,141.25 $274,901.70 $326,806.40 $316,959.30Page 8 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate Pember Companies, Inc. Bituminous Roadways, Inc. Meyer Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal SCHEDULE B. 207TH ST W. TO 210TH ST W.: $452,220.30 $513,620.90 $514,617.10 $618,541.05 Total SCHEDULE C. STREETSCAPE IMPROVEMENTS 207TH ST W. TO 210TH ST W.: $608,170.00 $615,594.60 $732,532.50 $722,982.75 Total SCHEDULE D. 210TH ST W. TO 215TH ST W./CSAH 70: $83,614.91 $116,577.75 $118,992.80 $111,538.40 Total SCHEDULE E. 210TH ST & HOLYOKE AVE TURN LANE: $44,824.50 $59,222.50 $60,008.00 $54,839.00 Total SCHEDULE F. GATEWAY SIGNAGE IMPROVEMENTS: $158,420.00 $181,026.00 $135,999.00 $175,053.00 Total SCHEDULE G. MARKET PLAZA SIDEWALK IMPROVEMENTS: $36,571.50 $31,946.00 $43,962.00 $34,259.00 Total SCHEDULE H. LAKEVILLE AREA ARTS CENTER: $66,454.50 $80,346.00 $150,440.00 $91,255.50 Total SCHEDULE I. ELECTRICAL IMPROVEMENTS: $97,765.25 $73,531.25 $85,733.00 $69,925.50 Totals for Project 03199-31 $1,778,182.21 $1,946,766.70 $2,169,090.80 $2,195,353.50 % of Estimate for Project 03199-31 9.48% 21.98% 23.46%Page 9 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. 202ND ST W./CSAH 50 TO 207TH ST W. 1 2021.501 MOBILIZATION LS 1$10,844.25$10,844.25$125,000.00$125,000.002 2101.502 CLEARING TREE 5$150.00$750.00$125.00$625.003 2101.507 GRUBBING TREE 5$150.00$750.00$150.00$750.004 2104.501 REMOVE CONCRETE CURB L F 1090$7.00$7,630.00$15.00$16,350.005 2104.501 REMOVE SEWER PIPE (STORM) L F 82$10.00$820.00$20.00$1,640.006 2104.503 REMOVE CONCRETE WALK S F 1750$1.00$1,750.00$4.00$7,000.007 2104.509 REMOVE SIGN EACH 12$35.00$420.00$30.00$360.008 2104.509 REMOVE CASTING EACH 1$85.00$85.00$100.00$100.009 2104.509 REMOVE DRAINAGE STRUCTURE EACH 5$600.00$3,000.00$750.00$3,750.0010 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 50$4.00$200.00$2.00$100.0011 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 180$3.00$540.00$2.00$360.0012 2104.601 REMOVE AND REPLACE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 45$30.00$1,350.00$50.00$2,250.0013 2104.601 REMOVE AND REPLACE CONCRETE DRIVEWAY PAVEMENT SQ YD 40$80.00$3,200.00$100.00$4,000.0014 2105.507 SUBGRADE EXCAVATION C Y 20$15.00$300.00$100.00$2,000.0015 2105.522 SELECT GRANULAR BORROW (LV) C Y 10$25.00$250.00$100.00$1,000.0016 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$125.00$1,250.00$135.00$1,350.0017 2211.501 AGGREGATE BASE CLASS 5 TON 10$25.00$250.00$40.00$400.0018 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y 11470$1.00$11,470.00$2.00$22,940.0019 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1270$2.00$2,540.00$2.00$2,540.0020 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 1430$45.00$64,350.00$60.00$85,800.0021 2360.502 BITUMINOUS PAVEMENT PATCHING S Y 90$25.00$2,250.00$50.00$4,500.0022 2501.515 54" RC PIPE APRON EACH 1$2,000.00$2,000.00$6,500.00$6,500.0023 2503.541 12" RC PIPE SEWER DES 3006 CL III L F 66$50.00$3,300.00$60.00$3,960.0024 2503.541 15" RC PIPE SEWER DES 3006 CL III L F 8$60.00$480.00$80.00$640.0025 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 8$80.00$640.00$85.00$680.0026 2504.602 IRRIGATION SYSTEM REPAIR EACH 2$350.00$700.00$1,500.00$3,000.0027 2504.602 ADJUST VALVE BOX EACH 3$300.00$900.00$400.00$1,200.0028 2504.602 VALVE BOX (SECTION) EACH 2$350.00$700.00$400.00$800.0029 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') LIN FT 2$2,000.00$4,000.00$3,500.00$7,000.0030 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 4$800.00$3,200.00$950.00$3,800.0031 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 72-4020 L F 4$950.00$3,800.00$1,500.00$6,000.0032 2506.516 CASTING ASSEMBLY EACH 1$550.00$550.00$1,000.00$1,000.0033 2506.516 CASTING ASSEMBLY (MANHOLE) EACH 1$550.00$550.00$1,000.00$1,000.0034 2506.602 CONNECT TO EXISTING STRUCTURE EACH 2$1,000.00$2,000.00$1,500.00$3,000.00Page 10 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price35 2506.602 ADJUST FRAME & RING CASTING EACH 21$650.00$13,650.00$400.00$8,400.0036 2506.602 CHIMNEY SEAL EACH 8$275.00$2,200.00$200.00$1,600.0037 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 14$600.00$8,400.00$500.00$7,000.0038 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-POUR INVERT EACH 2$1,000.00$2,000.00$1,000.00$2,000.0039 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 4$1,200.00$4,800.00$800.00$3,200.0040 2231.603 CRACK REPAIR, SPECIAL L F 12$20.00$240.00$500.00$6,000.0041 2521.501 4" CONCRETE WALK S F 470$8.00$3,760.00$7.00$3,290.0042 2521.501 6" CONCRETE WALK S F 1080$11.00$11,880.00$15.00$16,200.0043 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F 1090$25.00$27,250.00$50.00$54,500.0044 2531.618 TRUNCATED DOMES S F 168$40.00$6,720.00$50.00$8,400.0045 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$750.00$750.00$5,000.00$5,000.0046 2563.601 TRAFFIC CONTROL LS 1$1,500.00$1,500.00$8,000.00$8,000.0047 2573.530 STORM DRAIN INLET PROTECTION EACH 24$175.00$4,200.00$250.00$6,000.0048 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 100$3.75$375.00$7.00$700.0049 2575.560 HYDROMULCH S Y 370$8.00$2,960.00$10.00$3,700.0050 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 3$75.00$225.00$60.00$180.0051 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 2$75.00$150.00$60.00$120.0052 2582.502 4" SOLID LINE WHITE-PAINT L F 3890$0.20$778.00$0.25$972.5053 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 2800$0.35$980.00$0.50$1,400.0054 2582.502 12" SOLID LINE YELLOW-PAINT L F 180$0.35$63.00$2.50$450.0055 2582.503 CROSSWALK PAINT S F 126$3.50$441.00$2.00$252.00Total SCHEDULE A. 202ND ST W./CSAH 50 TO 207TH ST W.: $230,141.25 $458,759.50 SCHEDULE B. 207TH ST W. TO 210TH ST W. 56 2021.501 MOBILIZATION LS 1$21,534.30$21,534.30$125,000.00$125,000.0057 2101.502 CLEARING TREE 35$150.00$5,250.00$125.00$4,375.0058 2101.507 GRUBBING TREE 35$150.00$5,250.00$150.00$5,250.0059 2104.501 REMOVE CONCRETE CURB L F 1840$7.00$12,880.00$15.00$27,600.0060 2104.501 REMOVE SEWER PIPE (STORM) L F 110$10.00$1,100.00$20.00$2,200.0061 2104.503 REMOVE CONCRETE WALK S F 28560$1.00$28,560.00$4.00$114,240.0062 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 5195$2.50$12,987.50$2.00$10,390.0063 2104.509 REMOVE SIGN EACH 11$35.00$385.00$30.00$330.0064 2104.509 REMOVE CASTING EACH 1$85.00$85.00$100.00$100.0065 2104.509 REMOVE CONCRETE APRON SQ YD 470$25.00$11,750.00$35.00$16,450.0066 2104.509 REMOVE DRAINAGE STRUCTURE EACH 2$600.00$1,200.00$750.00$1,500.0067 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 50$4.00$200.00$2.00$100.00Page 11 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price68 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 920$3.00$2,760.00$2.00$1,840.0069 2104.523 SALVAGE & REINSTALL SIGN EACH 1$500.00$500.00$350.00$350.0070 2104.601 REMOVE AND REPLACE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 110$45.00$4,950.00$50.00$5,500.0071 2104.699 REMOVE CURB PAINT L F 700$5.00$3,500.00$2.00$1,400.0072 2105.501 COMMON EXCAVATION (P) C Y 100$25.00$2,500.00$75.00$7,500.0073 2105.507 SUBGRADE EXCAVATION C Y 50$15.00$750.00$100.00$5,000.0074 2105.522 SELECT GRANULAR BORROW (LV) C Y 50$25.00$1,250.00$100.00$5,000.0075 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$125.00$1,250.00$135.00$1,350.0076 2211.501 AGGREGATE BASE CLASS 5 TON 100$25.00$2,500.00$40.00$4,000.0077 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y 9520$1.00$9,520.00$2.00$19,040.0078 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1050$2.00$2,100.00$2.00$2,100.0079 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 1120$45.00$50,400.00$60.00$67,200.0080 2360.502 BITUMINOUS PAVEMENT PATCHING S Y 220$25.00$5,500.00$50.00$11,000.0081 2411.601 CONCRETE STEPS LUMP SUM 1$750.00$750.00$3,000.00$3,000.0082 2503.541 12" RC PIPE SEWER DES 3006 CL III L F 191$55.00$10,505.00$60.00$11,460.0083 2503.541 15" RC PIPE SEWER DES 3006 CL III L F 151$60.00$9,060.00$80.00$12,080.0084 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 29$80.00$2,320.00$70.00$2,030.0085 2504.602 ADJUST VALVE BOX EACH 11$300.00$3,300.00$400.00$4,400.0086 2504.602 VALVE BOX (SECTION) EACH 2$350.00$700.00$400.00$800.0087 2504.602 CURB BOX CASTING EACH 16$200.00$3,200.00$500.00$8,000.0088 2504.602 RELOCATE HYDRANT & VALVE EACH 1$2,000.00$2,000.00$8,000.00$8,000.0089 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$7,500.00$7,500.0090 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 5$2,000.00$10,000.00$3,500.00$17,500.0091 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 5$800.00$4,000.00$850.00$4,250.0092 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 6$600.00$3,600.00$500.00$3,000.0093 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$1,500.00$1,500.00$1,000.00$1,000.0094 2506.516 CASTING ASSEMBLY EACH 1$550.00$550.00$1,000.00$1,000.0095 2506.602 CASTING ASSEMBLY (MANHOLE) EACH 1$550.00$550.00$1,000.00$1,000.0096 2506.602 CONNECT INTO EXISTING STORM SEWER EACH 1$550.00$550.00$1,500.00$1,500.0097 2506.602 CONNECT TO EXISTING STRUCTURE EACH 6$1,000.00$6,000.00$1,500.00$9,000.0098 2506.522 ADJUST FRAME & RING CASTING EACH 30$650.00$19,500.00$400.00$12,000.0099 2506.602 CHIMNEY SEAL EACH 11$275.00$3,025.00$200.00$2,200.00100 2521.501 6" CONCRETE WALK S F 3000$11.00$33,000.00$15.00$45,000.00101 2521.699 CLOCK TOWER CONCRETE BASE EACH 1$750.00$750.00$10,000.00$10,000.00102 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F 2040$25.00$51,000.00$50.00$102,000.00Page 12 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price103 2531.602 INSTALL CONCRETE APRON SQ YD 470$80.00$37,600.00$100.00$47,000.00104 2531.618 TRUNCATED DOMES S F 296$40.00$11,840.00$50.00$14,800.00105 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$2,000.00$2,000.00$5,000.00$5,000.00106 2531.699 MEMBRANE CURING COMPOUND L F 1650$2.00$3,300.00$1.50$2,475.00107 2563.601 TRAFFIC CONTROL LS 1$10,000.00$10,000.00$12,000.00$12,000.00108 2565.602 REMOVE LOOP DETECTOR EACH 16$75.00$1,200.00$250.00$4,000.00109 2565.602 LOOP DETECTOR 6'X6' EACH 12$1,000.00$12,000.00$1,500.00$18,000.00110 2573.530 STORM DRAIN INLET PROTECTION EACH 17$175.00$2,975.00$250.00$4,250.00111 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 100$3.75$375.00$7.00$700.00112 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) S Y 220$8.00$1,760.00$50.00$11,000.00113 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 8$75.00$600.00$60.00$480.00114 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 1$75.00$75.00$60.00$60.00115 2582.502 4" SOLID LINE WHITE-PAINT L F 1010$0.20$202.00$0.25$252.50116 2582.502 4" SOLID LINE YELLOW-PAINT L F 2355$0.20$471.00$0.25$588.75117 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 170$0.35$59.50$0.50$85.00118 2582.502 4" BROKEN LINE YELLOW-PAINT L F 2355$0.20$471.00$0.25$588.75119 2582.502 24" SOLID LINE WHITE-PAINT L F 36$5.00$180.00$2.50$90.00120 2582.503 CROSSWALK MARKING-PAINT S F 740$3.50$2,590.00$2.00$1,480.00Total SCHEDULE B. 207TH ST W. TO 210TH ST W.: $452,220.30 $828,385.00 SCHEDULE C. STREETSCAPE IMPROVEMENTS 207TH ST W. TO 210TH ST W. 121 2105.607 STRUCTURAL SOIL BORROW (CV) C Y 615$110.00$67,650.00$175.00$107,625.00122 2521.501 4" CONCRETE WALK SPECIAL S F 33990$8.00$271,920.00$8.00$271,920.00123 2540.602 BENCH EACH 9$1,500.00$13,500.00$2,000.00$18,000.00124 2540.602 WASTE RECEPTACLE EACH 9$1,500.00$13,500.00$3,000.00$27,000.00125 2540.602 BICYCLE RACK EACH 4$1,500.00$6,000.00$1,100.00$4,400.00126 2540.602 PLANTER EACH 41$500.00$20,500.00$350.00$14,350.00127 2540.602 PLANTER - LARGE EACH 7$550.00$3,850.00$425.00$2,975.00128 2540.602 BRICK COLUMN EACH 3$1,500.00$4,500.00$3,000.00$9,000.00129 2540.602 PRECAST SEATWALL PLANTER EACH 7$12,000.00$84,000.00$17,000.00$119,000.00130 2540.602 PRECAST SEATWALL PLANTER - LARGE EACH 1$18,000.00$18,000.00$28,000.00$28,000.00131 2540.603 CONCRETE EDGER L F 184$25.00$4,600.00$25.00$4,600.00132 2540.603 METAL RAILING L F 18$110.00$1,980.00$250.00$4,500.00133 2571.502 DECIDUOUS TREE 2.5" CAL B&B TREE 43$400.00$17,200.00$650.00$27,950.00134 2571.502 DECIDUOUS TREE 2" CAL B&B TREE 14$350.00$4,900.00$650.00$9,100.00135 2571.505 DECIDUOUS SHRUB NO 5 CONT SHRB 73$40.00$2,920.00$100.00$7,300.00Page 13 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price136 2571.507 PERENNIAL 1 GAL CONT PLT 266$25.00$6,650.00$30.00$7,980.00137 2571.602 TREE GRATE EACH 41$1,500.00$61,500.00$2,000.00$82,000.00138 2574.525 BOULEVARD TOPSOIL BORROW C Y 100$50.00$5,000.00$70.00$7,000.00Total SCHEDULE C. STREETSCAPE IMPROVEMENTS 207TH ST W. TO 210TH ST W.: $608,170.00 $752,700.00 SCHEDULE D. 210TH ST W. TO 215TH ST W./CSAH 70 139 2021.501 MOBILIZATION LS 1$3,981.66$3,981.66$125,000.00$125,000.00140 2104.501 REMOVE CONCRETE CURB L F 110$7.00$770.00$15.00$1,650.00141 2104.503 REMOVE CONCRETE WALK S F 100$1.00$100.00$4.00$400.00142 2104.509 REMOVE SIGN EACH 14$35.00$490.00$30.00$420.00143 2104.509 REMOVE CASTING EACH 1$70.00$70.00$100.00$100.00144 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 20$4.00$80.00$2.00$40.00145 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 20$3.00$60.00$2.00$40.00146 2105.507 SUBGRADE EXCAVATION C Y 10$15.00$150.00$100.00$1,000.00147 2105.522 SELECT GRANULAR BORROW (LV) C Y 10$25.00$250.00$100.00$1,000.00148 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$125.00$1,250.00$135.00$1,350.00149 2211.501 AGGREGATE BASE CLASS 2 TON 200$35.00$7,000.00$35.00$7,000.00150 2211.501 AGGREGATE BASE CLASS 5 TON 10$25.00$250.00$40.00$400.00151 2232.501 MILL BITUMINOUS SURFACE (2.0") S Y 7900$1.00$7,900.00$2.00$15,800.00152 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 870$2.00$1,740.00$2.00$1,740.00153 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 990$45.00$44,550.00$60.00$59,400.00154 2504.602 ADJUST VALVE BOX EACH 1$300.00$300.00$400.00$400.00155 2504.602 VALVE BOX (SECTION) EACH 1$350.00$350.00$400.00$400.00156 2505.601 UTILITY COORDINATION LS 1$1,000.00$1,000.00$7,500.00$7,500.00157 2506.516 CASTING ASSEMBLY EACH 1$550.00$550.00$1,000.00$1,000.00158 2506.602 ADJUST FRAME & RING CASTING EACH 4$650.00$2,600.00$400.00$1,600.00159 2506.602 CHIMNEY SEAL EACH 1$275.00$275.00$200.00$200.00160 2521.501 4" CONCRETE WALK S F 100$8.00$800.00$10.00$1,000.00161 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 110$22.00$2,420.00$50.00$5,500.00162 2563.601 TRAFFIC CONTROL LS 1$1,500.00$1,500.00$4,000.00$4,000.00163 2573.530 STORM DRAIN INLET PROTECTION EACH 4$175.00$700.00$250.00$1,000.00164 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 100$3.75$375.00$7.00$700.00165 2575.560 HYDROMULCH S Y 25$8.00$200.00$10.00$250.00166 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 1$75.00$75.00$60.00$60.00167 2582.501 PAVEMENT MESSAGE (LEFT-THRU ARROW) PAINT EACH 1$75.00$75.00$60.00$60.00168 2582.501 PAVEMENT MESSAGE (RR XING) PAINT EACH 2$150.00$300.00$200.00$400.00Page 14 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price169 2582.502 4" SOLID LINE WHITE-PAINT L F 4050$0.20$810.00$0.25$1,012.50170 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 2575$0.35$901.25$0.50$1,287.50171 2582.502 24" SOLID LINE WHITE-PAINT L F 46$5.00$230.00$2.50$115.00172 2582.503 CROSSWALK PAINT S F 432$3.50$1,512.00$2.00$864.00Total SCHEDULE D. 210TH ST W. TO 215TH ST W./CSAH 70: $83,614.91 $242,689.00 SCHEDULE E. 210TH ST & HOLYOKE AVE TURN LANE 173 2021.501 MOBILIZATION LS 1$2,134.50$2,134.50$10,000.00$10,000.00174 2104.501 REMOVE CONCRETE CURB L F 100$7.00$700.00$15.00$1,500.00175 2104.503 REMOVE CONCRETE WALK S F 1640$1.00$1,640.00$4.00$6,560.00176 2104.503 REMOVE BITUMINOUS PAVEMENT S F 1200$2.50$3,000.00$2.00$2,400.00177 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 275$3.00$825.00$2.00$550.00178 2105.501 COMMON EXCAVATION (P) C Y 90$25.00$2,250.00$75.00$6,750.00179 2105.507 SUBGRADE EXCAVATION C Y 10$25.00$250.00$100.00$1,000.00180 2105.522 SELECT GRANULAR BORROW (LV) C Y 10$25.00$250.00$100.00$1,000.00181 2211.501 AGGREGATE BASE CLASS 5 TON 90$25.00$2,250.00$40.00$3,600.00182 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 50$2.00$100.00$2.00$100.00183 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,B) TON 30$45.00$1,350.00$100.00$3,000.00184 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,B) TON 50$45.00$2,250.00$100.00$5,000.00185 2506.602 ADJUST FRAME & RING CASTING EACH 1$650.00$650.00$400.00$400.00186 2521.501 4" CONCRETE WALK S F 1690$8.00$13,520.00$7.00$11,830.00187 2521.501 6" CONCRETE WALK S F 150$11.00$1,650.00$15.00$2,250.00188 2531.618 TRUNCATED DOMES S F 16$40.00$640.00$50.00$800.00189 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$5,000.00$5,000.00190 2531.501 CONCRETE CURB & GUTTER DESIGN D412 L F 200$18.00$3,600.00$50.00$10,000.00191 2531.501 CONCRETE CURB & GUTTER DESIGN B624 L F 230$25.00$5,750.00$50.00$11,500.00192 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$1,000.00$1,000.00193 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 10$15.00$150.00$25.00$250.00194 2575.525 TURF REINFORCEMENT MAT CATEGORY 2 S Y 10$25.00$250.00$25.00$250.00195 2575.560 HYDROMULCH S Y 80$8.00$640.00$10.00$800.00196 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 1$75.00$75.00$60.00$60.00197 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 1$75.00$75.00$60.00$60.00198 2582.501 PAVEMENT MESSAGE (RIGHT-THRU ARROW) PAINT EACH 1$75.00$75.00$100.00$100.00Total SCHEDULE E. 210TH ST & HOLYOKE AVE TURN LANE: $44,824.50 $85,760.00 SCHEDULE F. GATEWAY SIGNAGE IMPROVEMENTS 199 2540.602 CITY HALL MONUMENT SIGN L S 1$82,000.00$82,000.00$95,000.00$95,000.00Page 15 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price200 2540.602 DOWNTOWN WAYFINDING MONUMENT SIGN L S 1$45,000.00$45,000.00$70,000.00$70,000.00201 2571.602 EVERGREEN SHRUB NO. 5 CONT EACH 22$60.00$1,320.00$100.00$2,200.00202 2571.507 PERENNIAL 1 GAL CONT PLT 36$25.00$900.00$30.00$1,080.00203 2574.525 BOULEVARD TOPSOIL BORROW C Y 20$50.00$1,000.00$70.00$1,400.00204 2540.603 LANDSCAPE EDGER STEEL L F 160$8.00$1,280.00$15.00$2,400.00205 2540.602 DOWNTOWN SIGN EACH 2$2,000.00$4,000.00$17,000.00$34,000.00206 2540.602 BRICK COLUMN EACH 10$1,500.00$15,000.00$3,000.00$30,000.00207 2540.603 METAL RAILING L F 72$110.00$7,920.00$250.00$18,000.00Total SCHEDULE F. GATEWAY SIGNAGE IMPROVEMENTS: $158,420.00 $254,080.00 SCHEDULE G. MARKET PLAZA SIDEWALK IMPROVEMENTS 208 2021.501 MOBILIZATION LS 1$1,741.50$1,741.50$3,000.00$3,000.00209 2101.502 CLEARING TREE 5$150.00$750.00$125.00$625.00210 2101.507 GRUBBING TREE 5$150.00$750.00$150.00$750.00211 2104.503 REMOVE CONCRETE WALK S F 2340$1.00$2,340.00$4.00$9,360.00212 2521.501 7" CONCRETE WALK S F 2340$13.00$30,420.00$10.00$23,400.00213 2531.618 TRUNCATED DOMES S F 8$40.00$320.00$50.00$400.00214 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$5,000.00$5,000.00Total SCHEDULE G. MARKET PLAZA SIDEWALK IMPROVEMENTS: $36,571.50 $42,535.00 SCHEDULE H. LAKEVILLE AREA ARTS CENTER 215 2021.501 MOBILIZATION LS 1$3,164.50$3,164.50$10,000.00$10,000.00216 2101.511 CLEARING AND GRUBBING - SHRUB EACH 5$100.00$500.00$125.00$625.00217 2104.501 REMOVE CONCRETE CURB L F 150$7.00$1,050.00$15.00$2,250.00218 2104.503 REMOVE CONCRETE WALK S F 1250$1.00$1,250.00$4.00$5,000.00219 2104.503 REMOVE BITUMINOUS PAVEMENT S F 500$2.50$1,250.00$2.00$1,000.00220 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 160$3.00$480.00$2.00$320.00221 2215.501 FULL DEPTH RECLAMATION S Y 800$4.00$3,200.00$10.00$8,000.00222 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 50$2.00$100.00$2.00$100.00223 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 80$45.00$3,600.00$100.00$8,000.00224 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 80$45.00$3,600.00$100.00$8,000.00225 2521.501 5" CONCRETE WALK S F 1250$9.00$11,250.00$9.00$11,250.00226 2531.618 TRUNCATED DOMES S F 8$40.00$320.00$50.00$400.00227 2503.541 12" RC PIPE SEWER DES 3006 CL III L F 214$55.00$11,770.00$60.00$12,840.00228 2503.541 15" RC PIPE SEWER DES 3006 CL III L F 98$60.00$5,880.00$80.00$7,840.00229 2506.602 CONNECT TO EXISTING STRUCTURE EACH 1$1,000.00$1,000.00$1,500.00$1,500.00230 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 8$800.00$6,400.00$750.00$6,000.00Page 16 of 17
Project: 03199-31 - LKVL - Holyoke Avenue Improvement Project Engineers Estimate McNamara Contracting, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price231 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN H EACH 2$1,500.00$3,000.00$2,500.00$5,000.00232 2531.501 CONCRETE CURB & GUTTER DESIGN B612 L F 90$18.00$1,620.00$50.00$4,500.00233 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 150$22.00$3,300.00$50.00$7,500.00234 2531.602 INSTALL CONCRETE APRON SQ YD 20$80.00$1,600.00$100.00$2,000.00235 2573.530 STORM DRAIN INLET PROTECTION EACH 6$175.00$1,050.00$250.00$1,500.00236 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) S Y 80$8.00$640.00$50.00$4,000.00237 2582.501 PAVEMENT MESSAGE (HANDICAPPED SYMBOL) PAINT EACH 4$50.00$200.00$60.00$240.00238 2582.502 4" SOLID LINE WHITE-PAINT L F 1150$0.20$230.00$0.25$287.50Total SCHEDULE H. LAKEVILLE AREA ARTS CENTER: $66,454.50 $108,152.50 SCHEDULE I. ELECTRICAL IMPROVEMENTS 239 2545.523 1" NON-METALLIC CONDUIT L F 150$7.70$1,155.00$8.00$1,200.00240 2545.523 1" NON-METALLIC COND (DIRECTIONAL BORE) L F 210$15.70$3,297.00$25.00$5,250.00241 2545.523 2" NON-METALLIC CONDUIT L F 1020$11.65$11,883.00$8.00$8,160.00242 2545.523 2" NON-METALLIC COND (DIRECTIONAL BORE) L F 360$19.65$7,074.00$27.00$9,720.00243 2545.531 #10 AWG CU L F 1100$0.90$990.00$1.50$1,650.00244 2545.531 #6 AWG CU L F 1475$1.60$2,360.00$1.50$2,212.50245 2545.531 #3/0 AWG CU L F 225$6.25$1,406.25$6.00$1,350.00246 2545.553 HANDHOLE EACH 10$1,500.00$15,000.00$900.00$9,000.00247 2545.601 FEEDPOINT TYPE T1 EACH 2$9,500.00$19,000.00$10,000.00$20,000.00248 2545.601 FEEDPOINT TYPE T2 EACH 1$9,000.00$9,000.00$10,000.00$10,000.00249 2545.601 FEEDPOINT TYPE T3 EACH 1$17,000.00$17,000.00$10,000.00$10,000.00250 2545.602 GRADE-MOUNT RECEPTACLE EACH 8$1,200.00$9,600.00$1,000.00$8,000.00Total SCHEDULE I. ELECTRICAL IMPROVEMENTS: $97,765.25 $86,542.50 Total SCHEDULE A. 202ND ST W./CSAH 50 TO 207TH ST W.: $230,141.25 $458,759.50 Total SCHEDULE B. 207TH ST W. TO 210TH ST W.: $452,220.30 $828,385.00 Total SCHEDULE C. STREETSCAPE IMPROVEMENTS 207TH ST W. TO 210TH ST W.: $608,170.00 $752,700.00 Total SCHEDULE D. 210TH ST W. TO 215TH ST W./CSAH 70: $83,614.91 $242,689.00 Total SCHEDULE E. 210TH ST & HOLYOKE AVE TURN LANE: $44,824.50 $85,760.00 Total SCHEDULE F. GATEWAY SIGNAGE IMPROVEMENTS: $158,420.00 $254,080.00 Total SCHEDULE G. MARKET PLAZA SIDEWALK IMPROVEMENTS: $36,571.50 $42,535.00 Total SCHEDULE H. LAKEVILLE AREA ARTS CENTER: $66,454.50 $108,152.50 Total SCHEDULE I. ELECTRICAL IMPROVEMENTS: $97,765.25 $86,542.50 Totals for Project 03199-31 $1,778,182.21 $2,859,603.50 % of Estimate for Project 03199-31 60.82%I hereby certify that this is an exact reproduction of bids received.Certified By: ____________________________ License No. 47497 Date: June 5, 2017Page 17 of 17