HomeMy WebLinkAboutItem 07.e
Date: April 16, 2018 Item No.
RESOLUTION AWARDING CONTRACT FOR
CITY IMPROVEMENT PROJECT 18-02
Proposed Action
Staff recommends adoption of the following motion: Move to award the contract for City
Improvement Project No. 18-02 to OMG Midwest, Inc. d/b/a Chard with a total bid in
the amount of $6,056,509.16.
Overview
At its November 20, 2017 meeting, the Lakeville City Council ordered the preparation of
plans and specifications for the 2018 Street Reconstruction Project, City Improvement
Project 18-02.
On Friday, March 2, 2018 at 10:00 a.m. the City received five (5) bids for City
Improvement Project No. 18-02. Bids ranged from a total low bid of $6,056,509.16
submitted by OMG Midwest, Inc. d/b/a Chard, to $6,513,419.53.
Portions of this project are being assessed to benefiting property owners. A public hearing
to discuss the proposed assessments was held on Monday, April 16, 2018. The single family
unit assessment amount is $3,740.00
Primary Issues to Consider
• None.
Supporting Information
• Bid Tabulation
Financial Impact: $6,056,509.16 Budgeted: Yes Source: 429 Bonds & Utility Funds
Related Documents (CIP, ERP, etc.): CIP
Community Values: Good Value for Public Services
Report Completed by: Chris Petree, Public Works Director
CITY OF LAKEVILLE
RESOLUTION NO._________
RESOLUTION AWARDING A CONSTRUCTION CONTRACT FOR
IMPROVEMENT PROJECT 18-02
WHEREAS, the City of Lakeville received sealed bids on Friday, March 2, 2018 at
10:00 a.m. for portions of Crystal Lake Golf Estates and Crystal Lake Golf Estates 2nd, 4th,
and 5th Additions; Trotters Ridge and Trotters Ridge 2nd Addition; Hypointe Crossing
and Hypointe Crossing 2nd Addition; Walnut Ridge; Crystal Lake Club House; Crystal
Lake Country Club and Crystal Lake Country Club 2nd Addition; Homestead Creek and
Homestead Creek 2nd, 3rd, and 4th Additions; Tutor Time Addition; Sanasha Knolls 2nd
Addition; Dakota Heights 7th and 8th Additions; Daniels Addition and Daniels 2nd, and
3rd Additions; Andersons Century Farm and Anderson Century Farm 2nd Addition, City
Improvement Project 18-02, and
WHEREAS, the lowest responsible bid was from OMG Midwest, Inc. d/b/a Chard.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Lakeville,
Minnesota:
That the City Council hereby awards the contract for the base bid and two bid alternates to
the lowest responsible bidder that meets all the bid requirements, OMG Midwest, Inc. d/b/a
Chard with a total bid in the amount of $6,056,509.16. The construction is proposed to be
completed as specified in the contract documents.
ADOPTED by the Lakeville City Council this 16th day of April 2018.
CITY OF LAKEVILLE
_________________________________
Douglas P. Anderson, Mayor
ATTEST:
_____________________________
Charlene Friedges, City Clerk
3/2/2018 WSBProject Bid AbstractProject Name: 2018 Street Reconstruction ProjectContract No.: Client: City of LakevilleProject No.: R-010399-000Bid Opening: 03/02/2018 10:00 AMOwner: BurnsvilleProject: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate OMG Midwest, Inc. dba Chard Park Construction Company -Mpls Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$219,262.38$219,262.38$140,000.00$140,000.00$175,400.00$175,400.00$175,000.00$175,000.002 2101.502 CLEARING TREE 10$250.00$2,500.00$204.00$2,040.00$203.00$2,030.00$800.00$8,000.003 2101.507 GRUBBING TREE 10$250.00$2,500.00$153.00$1,530.00$152.00$1,520.00$500.00$5,000.004 2101.602 CLEARING AND GRUBBING SHRUB SHRUB 25$80.00$2,000.00$51.00$1,275.00$71.70$1,792.50$150.00$3,750.005 2104.501 REMOVE CONCRETE CURB L F 56590$3.50$198,065.00$3.75$212,212.50$4.05$229,189.50$3.00$169,770.006 2104.503 REMOVE BITUMINOUS WALK S F 3440$2.50$8,600.00$0.65$2,236.00$1.00$3,440.00$1.00$3,440.007 2104.503 REMOVE CONCRETE WALK S F 15800$3.50$55,300.00$0.75$11,850.00$1.05$16,590.00$1.00$15,800.008 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 900$8.25$7,425.00$7.30$6,570.00$11.90$10,710.00$10.00$9,000.009 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 5170$5.75$29,727.50$4.60$23,782.00$9.75$50,407.50$6.00$31,020.0010 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 100$7.50$750.00$9.15$915.00$22.20$2,220.00$6.00$600.0011 2104.509 REMOVE SIGN EACH 100$26.00$2,600.00$25.50$2,550.00$25.40$2,540.00$100.00$10,000.0012 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 300$5.00$1,500.00$2.70$810.00$4.05$1,215.00$10.00$3,000.0013 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 1800$5.00$9,000.00$2.00$3,600.00$1.80$3,240.00$6.00$10,800.0014 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$25,000.00$25,000.00$10,200.00$10,200.00$15,700.00$15,700.00$15,000.00$15,000.0015 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 100$53.00$5,300.00$56.10$5,610.00$55.80$5,580.00$50.00$5,000.0016 2104.618 SALVAGE & REINSTALL STONE PAVER DRIVEWAY S F 300$22.50$6,750.00$15.00$4,500.00$15.60$4,680.00$30.00$9,000.0017 2105.501 COMMON EXCAVATION C Y 1510$22.00$33,220.00$17.00$25,670.00$40.10$60,551.00$20.00$30,200.0018 2105.507 SUBGRADE EXCAVATION C Y 1275$30.00$38,250.00$17.00$21,675.00$33.90$43,222.50$20.00$25,500.0019 2105.515 EXPLORATORY EXCAVATION HOUR 15$250.00$3,750.00$300.00$4,500.00$221.00$3,315.00$200.00$3,000.0020 2105.543 STABILIZING AGGREGATE TON 620$30.00$18,600.00$28.00$17,360.00$24.80$15,376.00$20.00$12,400.0021 2105.604 GEOTEXTILE FABRIC TYPE V S Y 1500$2.50$3,750.00$1.80$2,700.00$1.45$2,175.00$2.00$3,000.0022 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 100$135.00$13,500.00$160.00$16,000.00$127.00$12,700.00$90.00$9,000.0023 2130.501 WATER MGAL 190$55.00$10,450.00$39.00$7,410.00$25.00$4,750.00$25.00$4,750.0024 2131.502 CALCIUM CHLORIDE SOLUTION GAL 4070$1.60$6,512.00$1.22$4,965.40$1.15$4,680.50$0.60$2,442.00Page 1Denotes Corrected Figure
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate OMG Midwest, Inc. dba Chard Park Construction Company - Mpls Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 375$20.00$7,500.00$28.00$10,500.00$42.80$16,050.00$20.00$7,500.0026 2215.501 FULL DEPTH RECLAMATION S Y 150660$3.00$451,980.00$2.85$429,381.00$4.00$602,640.00$4.00$602,640.0027 2232.501 MILL BITUMINOUS STEP JOINT L F 1500$3.00$4,500.00$2.57$3,855.00$0.83$1,245.00$3.00$4,500.0028 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 8290$2.00$16,580.00$1.85$15,336.50$1.85$15,336.50$2.50$20,725.0029 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 11470$49.00$562,030.00$55.75$639,452.50$49.10$563,177.00$47.85$548,839.5030 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,C) TON 3440$53.00$182,320.00$52.57$180,840.80$49.40$169,936.00$48.89$168,181.6031 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 15290$49.00$749,210.00$52.56$803,642.40$47.40$724,746.00$45.51$695,847.9032 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,C) TON 3440$53.00$182,320.00$51.89$178,501.60$47.60$163,744.00$46.69$160,613.6033 2360.503 TYPE SP 9.5 WEAR CRS MIX (2,B) 3.0" THICK S Y 5040$25.00$126,000.00$23.46$118,238.40$33.10$166,824.00$28.00$141,120.0034 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$10,000.00$10,000.00$83.20$83.20$5,000.00$5,000.0035 2521.501 5" CONCRETE WALK S F 9000$10.00$90,000.00$5.00$45,000.00$5.00$45,000.00$7.00$63,000.0036 2521.501 6" CONCRETE WALK S F 6800$17.50$119,000.00$7.15$48,620.00$12.40$84,320.00$10.00$68,000.0037 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 1500$19.00$28,500.00$15.55$23,325.00$21.40$32,100.00$20.00$30,000.0038 2531.501 CONCRETE CURB & GUTTER DESIGN D412 L F 55090$17.00$936,530.00$11.70$644,553.00$12.90$710,661.00$18.00$991,620.0039 2531.507 7" CONCRETE DRIVEWAY PAVEMENT S Y 650$67.50$43,875.00$62.10$40,365.00$73.70$47,905.00$70.00$45,500.0040 2531.507 7" CONCRETE DRIVEWAY PAVEMENT (SPECIAL) S Y 60$125.00$7,500.00$102.50$6,150.00$124.00$7,440.00$100.00$6,000.0041 2531.602 INSTALL CONCRETE APRON S Y 280$100.00$28,000.00$62.25$17,430.00$65.00$18,200.00$85.00$23,800.0042 2531.618 TRUNCATED DOMES S F 1190$45.00$53,550.00$42.50$50,575.00$46.70$55,573.00$50.00$59,500.0043 2531.601 ADA COMPLIANCE SUPERVISOR L S 1$3,500.00$3,500.00$1,000.00$1,000.00$254.00$254.00$1,000.00$1,000.0044 2540.602 MAIL BOX EACH 70$27.00$1,890.00$28.05$1,963.50$27.90$1,953.00$40.00$2,800.0045 2540.602 MAIL BOX SUPPORT EACH 70$53.00$3,710.00$51.00$3,570.00$50.80$3,556.00$40.00$2,800.0046 2540.602 MAIL BOX (TEMPORARY) EACH 705$27.00$19,035.00$28.05$19,775.25$27.90$19,669.50$40.00$28,200.0047 2557.602 REPAIR DOG FENCE EACH 105$85.00$8,925.00$23.05$2,420.25$135.00$14,175.00$150.00$15,750.0048 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$22,000.00$22,000.00$21,800.00$21,800.00$50,000.00$50,000.0049 2573.502 SILT FENCE, TYPE MS L F 100$6.50$650.00$2.05$205.00$2.05$205.00$2.00$200.0050 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 250$5.00$1,250.00$3.05$762.50$3.05$762.50$3.00$750.0051 2573.533 SEDIMENT CONTROL LOG TYPE ROCK L F 250$12.00$3,000.00$15.30$3,825.00$0.51$127.50$4.00$1,000.0052 2573.535 STABILIZED CONSTRUCTION EXIT EACH 21$750.00$15,750.00$950.00$19,950.00$634.00$13,314.00$200.00$4,200.0053 2573.550 EROSION CONTROL SUPERVISOR LS 1$2,500.00$2,500.00$6,000.00$6,000.00$98.50$98.50$1.00$1.0054 2574.525 BOULEVARD TOPSOIL BORROW C Y 150$30.00$4,500.00$55.00$8,250.00$65.50$9,825.00$35.00$5,250.0055 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 300$3.00$900.00$1.20$360.00$1.15$345.00$2.00$600.0056 2575.535 WATER (TURF ESTABLISHMENT) MGAL 180$40.00$7,200.00$25.50$4,590.00$25.40$4,572.00$70.00$12,600.0057 2575.560 HYDROMULCH S Y 22640$8.50$192,440.00$2.05$46,412.00$2.05$46,412.00$3.00$67,920.0058 2575.571 RAPID STABILIZATION METHOD 3 MGAL 20$400.00$8,000.00$204.00$4,080.00$203.00$4,060.00$400.00$8,000.0059 2575.572 RAPID STABILIZATION METHOD 4 S Y 300$2.00$600.00$1.20$360.00$1.15$345.00$3.00$900.00Page 2
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate OMG Midwest, Inc. dba Chard Park Construction Company - Mpls Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price60 2582.501 PAVT MSSG PAINT S F 41$4.50$184.50$4.08$167.28$4.05$166.05$4.00$164.0061 2582.502 4" SOLID LINE PAINT L F 60$3.00$180.00$1.02$61.20$1.00$60.00$2.00$120.0062 2582.502 24" SOLID LINE PAINT L F 19$7.50$142.50$6.12$116.28$6.10$115.90$10.00$190.0063 2582.502 4" DBLE SOLID LINE PAINT L F 510$1.00$510.00$1.02$520.20$1.00$510.00$1.00$510.0064 2582.503 CROSSWALK PAINT S F 468$2.00$936.00$2.04$954.72$2.05$959.40$2.00$936.00Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,604,509.88 $3,943,070.28 $4,241,290.55 $4,410,750.60 SCHEDULE B. WATERMAIN IMPROVEMENTS 65 2021.501 MOBILIZATION LS 1$31,090.00$31,090.00$45,000.00$45,000.00$34,600.00$34,600.00$28,000.00$28,000.0066 2104.509 REMOVE HYDRANT EACH 1$550.00$550.00$560.00$560.00$283.00$283.00$1,000.00$1,000.0067 2105.515 EXPLORATORY EXCAVATION HOUR 10$400.00$4,000.00$305.00$3,050.00$263.00$2,630.00$200.00$2,000.0068 2105.601 DEWATERING LS 1$2,000.00$2,000.00$0.01$0.01$0.01$0.01$1.00$1.0069 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 30$35.00$1,050.00$32.75$982.50$28.90$867.00$30.00$900.0070 2504.602 HYDRANT EACH 1$4,200.00$4,200.00$4,775.00$4,775.00$3,140.00$3,140.00$7,000.00$7,000.0071 2504.602 ADJUST HYDRANT EACH 2$1,150.00$2,300.00$700.00$1,400.00$1,170.00$2,340.00$1,500.00$3,000.0072 2504.602 6" GATE VALVE & BOX EACH 1$2,500.00$2,500.00$3,275.00$3,275.00$2,110.00$2,110.00$3,000.00$3,000.0073 2504.602 8" GATE VALVE & BOX EACH 1$3,000.00$3,000.00$3,550.00$3,550.00$2,550.00$2,550.00$4,000.00$4,000.0074 2504.602 CURB BOX CASTING EACH 2$450.00$900.00$230.00$460.00$273.00$546.00$400.00$800.0075 2504.602 IRRIGATION SYSTEM REPAIR EACH 105$375.00$39,375.00$0.01$1.05$219.00$22,995.00$400.00$42,000.0076 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 235$175.00$41,125.00$140.00$32,900.00$180.00$42,300.00$200.00$47,000.0077 2504.603 BOLT & VALVE BOX REPLACEMENT - VALVE EACH 119$2,000.00$238,000.00$3,275.00$389,725.00$2,280.00$271,320.00$2,000.00$238,000.0078 2504.603 BOLT & VALVE BOX REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 116$2,400.00$278,400.00$4,100.00$475,600.00$2,770.00$321,320.00$3,000.00$348,000.0079 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 20$60.00$1,200.00$87.00$1,740.00$14.40$288.00$80.00$1,600.0080 2504.604 4" POLYSTYRENE INSULATION S Y 20$40.00$800.00$46.00$920.00$38.60$772.00$50.00$1,000.0081 2503.608 DUCTILE IRON FITTINGS LB 200$12.00$2,400.00$7.20$1,440.00$7.20$1,440.00$10.00$2,000.00Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $652,890.00 $965,378.56 $709,501.01 $729,301.00 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 82 2021.501 MOBILIZATION LS 1$9,963.25$9,963.25$5,000.00$5,000.00$95,700.00$95,700.00$9,000.00$9,000.0083 2104.501 REMOVE SEWER PIPE (SANITARY) L F 36$12.50$450.00$11.50$414.00$15.50$558.00$40.00$1,440.0084 2104.509 REMOVE SANITARY MANHOLE EACH 1$750.00$750.00$1,050.00$1,050.00$773.00$773.00$2,000.00$2,000.0085 2104.509 REMOVE CASTING EACH 9$150.00$1,350.00$150.00$1,350.00$157.00$1,413.00$200.00$1,800.0086 2105.602 EXCAVATE TO LOCATE SERVICE EACH 1$1,300.00$1,300.00$1,475.00$1,475.00$283.00$283.00$3,000.00$3,000.0087 2503.511 4" PVC PIPE SEWER L F 10$55.00$550.00$75.00$750.00$41.50$415.00$90.00$900.0088 2503.511 8" PVC PIPE SEWER L F 10$75.00$750.00$170.00$1,700.00$120.00$1,200.00$200.00$2,000.0089 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 16$40.00$640.00$68.25$1,092.00$159.00$2,544.00$400.00$6,400.0090 2503.601 SANITARY SEWER BYPASS PUMPING L S 1$5,000.00$5,000.00$3,000.00$3,000.00$773.00$773.00$5,000.00$5,000.00Page 3
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate OMG Midwest, Inc. dba Chard Park Construction Company - Mpls Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price91 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 4$1,200.00$4,800.00$1,500.00$6,000.00$1,290.00$5,160.00$5,000.00$20,000.0092 2506.502 RECONSTRUCT SANITARY SEWER MANHOLE EACH 2$3,000.00$6,000.00$2,200.00$4,400.00$1,490.00$2,980.00$8,000.00$16,000.0093 2506.516 CASTING ASSEMBLY EACH 9$750.00$6,750.00$585.00$5,265.00$900.00$8,100.00$600.00$5,400.0094 2506.602 CONSTRUCT SANITARY MANHOLE EACH 1$10,000.00$10,000.00$3,600.00$3,600.00$2,160.00$2,160.00$9,000.00$9,000.0095 2506.522 ADJUST FRAME & RING CASTING EACH 211$575.00$121,325.00$400.00$84,400.00$694.00$146,434.00$350.00$73,850.0096 2506.602 CHIMNEY SEALS EACH 220$180.00$39,600.00$175.00$38,500.00$256.00$56,320.00$300.00$66,000.00Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $209,228.25 $157,996.00 $324,813.00 $221,790.00 SCHEDULE D. STORM SEWER IMPROVEMENTS 97 2021.501 MOBILIZATION LS 1$39,671.63$39,671.63$9,885.66$9,885.66$41,100.00$41,100.00$30,000.00$30,000.0098 2104.501 REMOVE PIPE DRAIN L F 1110$4.00$4,440.00$2.15$2,386.50$0.77$854.70$6.00$6,660.0099 2104.501 REMOVE SEWER PIPE (STORM) L F 2590$9.50$24,605.00$5.15$13,338.50$10.80$27,972.00$10.00$25,900.00100 2104.509 REMOVE CASTING EACH 2$250.00$500.00$90.00$180.00$155.00$310.00$100.00$200.00101 2104.509 REMOVE DRAINAGE STRUCTURE EACH 109$400.00$43,600.00$500.00$54,500.00$489.00$53,301.00$500.00$54,500.00102 2105.601 DEWATERING LS 1$2,000.00$2,000.00$0.01$0.01$2,420.00$2,420.00$1.00$1.00103 2501.515 18" RC PIPE APRON EACH 1$975.00$975.00$700.00$700.00$875.00$875.00$1,500.00$1,500.00104 2501.602 TRASH GUARD FOR 18" PIPE APRON EACH 1$400.00$400.00$450.00$450.00$480.00$480.00$500.00$500.00105 2502.521 4" TP PIPE DRAIN L F 175$13.50$2,362.50$10.50$1,837.50$23.10$4,042.50$20.00$3,500.00106 2502.541 4" PERF TP PIPE DRAIN L F 1110$13.50$14,985.00$16.50$18,315.00$27.50$30,525.00$10.00$11,100.00107 2502.603 6" PERF TP PIPE DRAIN L F 865$18.00$15,570.00$16.50$14,272.50$34.60$29,929.00$15.00$12,975.00108 2502.602 4" TP PIPE DRAIN CLEAN OUT EACH 7$125.00$875.00$250.00$1,750.00$145.00$1,015.00$350.00$2,450.00109 2502.602 6" TP PIPE DRAIN CLEAN OUT EACH 6$275.00$1,650.00$300.00$1,800.00$209.00$1,254.00$450.00$2,700.00110 2502.602 CONNECT TP PIPE DRAIN EACH 71$250.00$17,750.00$115.00$8,165.00$27.00$1,917.00$400.00$28,400.00111 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 1240$42.00$52,080.00$62.75$77,810.00$47.90$59,396.00$43.00$53,320.00112 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 605$46.00$27,830.00$82.15$49,700.75$49.50$29,947.50$45.00$27,225.00113 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 265$48.00$12,720.00$83.10$22,021.50$56.50$14,972.50$50.00$13,250.00114 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 80$52.00$4,160.00$98.15$7,852.00$59.00$4,720.00$60.00$4,800.00115 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 170$56.00$9,520.00$102.50$17,425.00$67.20$11,424.00$65.00$11,050.00116 2503.541 27" RC PIPE SEWER DES 3006 CL III L F 165$66.00$10,890.00$112.00$18,480.00$79.00$13,035.00$70.00$11,550.00117 2503.541 30" RC PIPE SEWER DES 3006 CL III L F 82$80.00$6,560.00$136.00$11,152.00$95.30$7,814.60$130.00$10,660.00118 2503.541 33" RC PIPE SEWER DES 3006 CL III L F 56$100.00$5,600.00$160.00$8,960.00$105.00$5,880.00$170.00$9,520.00119 2503.541 42" RC PIPE SEWER DES 3006 CL III L F 16$150.00$2,400.00$280.00$4,480.00$165.00$2,640.00$200.00$3,200.00120 2503.603 CLEAN PIPE SEWER L F 200$15.00$3,000.00$5.25$1,050.00$12.90$2,580.00$40.00$8,000.00121 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 165$525.00$86,625.00$480.00$79,200.00$436.00$71,940.00$300.00$49,500.00122 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F 111$700.00$77,700.00$625.00$69,375.00$591.00$65,601.00$450.00$49,950.00123 2506.501 CONST DRAINAGE STRUCTURE DES 72-4020 L F 79$850.00$67,150.00$818.00$64,622.00$745.00$58,855.00$600.00$47,400.00Page 4
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate OMG Midwest, Inc. dba Chard Park Construction Company - Mpls Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price124 2506.501 CONST DRAINAGE STRUCTURE DES 96-4020 L F 8$1,100.00$8,800.00$1,175.00$9,400.00$975.00$7,800.00$1,100.00$8,800.00125 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 41$2,500.00$102,500.00$1,925.00$78,925.00$1,520.00$62,320.00$2,300.00$94,300.00126 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH 1$5,000.00$5,000.00$30,000.00$30,000.00$6,000.00$6,000.00$18,000.00$18,000.00127 2506.602 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH 1$35,000.00$35,000.00$24,000.00$24,000.00$54,900.00$54,900.00$18,000.00$18,000.00128 2506.516 CASTING ASSEMBLY EACH 2$750.00$1,500.00$775.00$1,550.00$923.00$1,846.00$1,000.00$2,000.00129 2506.602 CHIMNEY SEALS EACH 30$150.00$4,500.00$175.00$5,250.00$280.00$8,400.00$300.00$9,000.00130 2506.522 ADJUST FRAME & RING CASTING EACH 115$350.00$40,250.00$400.00$46,000.00$826.00$94,990.00$350.00$40,250.00131 2506.602 CONNECT TO EXISTING STRUCTURE EACH 10$1,100.00$11,000.00$750.00$7,500.00$902.00$9,020.00$1,500.00$15,000.00132 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 24$950.00$22,800.00$1,450.00$34,800.00$1,540.00$36,960.00$1,000.00$24,000.00133 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 2$1,100.00$2,200.00$1,650.00$3,300.00$2,290.00$4,580.00$1,400.00$2,800.00134 2506.603 8" TOP SLAB FOR 72-4020 STRUCTURE EACH 2$1,300.00$2,600.00$2,000.00$4,000.00$1,930.00$3,860.00$2,000.00$4,000.00135 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-POUR INVERT EACH 14$680.00$9,520.00$1,350.00$18,900.00$690.00$9,660.00$900.00$12,600.00136 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 85$275.00$23,375.00$425.00$36,125.00$92.70$7,879.50$400.00$34,000.00137 2511.501 RANDOM RIPRAP CLASS III C Y 7$120.00$840.00$170.00$1,190.00$101.00$707.00$80.00$560.00138 2573.530 STORM DRAIN INLET PROTECTION EACH 240$115.00$27,600.00$155.00$37,200.00$142.00$34,080.00$80.00$19,200.00Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $833,104.13 $897,848.92 $887,803.30 $782,321.00 SCHEDULE E. BID ALTERNATE NO. 1 - POND CLEANING 139 2101.511 CLEARING & GRUBBING LS 1$1,000.00$1,000.00$5,100.00$5,100.00$5,080.00$5,080.00$10,000.00$10,000.00140 2105.601 DEWATERING LS 1$2,500.00$2,500.00$4,000.00$4,000.00$4,090.00$4,090.00$5,000.00$5,000.00141 2105.511 POND EXCAVATION (LV) C Y 500$22.00$11,000.00$35.50$17,750.00$24.60$12,300.00$40.00$20,000.00142 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 6$135.00$810.00$160.00$960.00$127.00$762.00$100.00$600.00143 2573.535 STABILIZED CONSTRUCTION EXIT EACH 1$750.00$750.00$1,200.00$1,200.00$762.00$762.00$1,000.00$1,000.00144 2575.502 SEED MIXTURE 33-261 LB 4.5$50.00$225.00$40.80$183.60$40.60$182.70$10.00$45.00145 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 620$3.00$1,860.00$1.20$744.00$1.15$713.00$3.00$1,860.00146 2575.501 SEEDING ACRE 0.1$1,000.00$100.00$3,060.00$306.00$3,050.00$305.00$1,500.00$150.00Total SCHEDULE E. BID ALTERNATE NO. 1 - POND CLEANING: $18,245.00 $30,243.60 $24,194.70 $38,655.00 SCHEDULE F. BID ALTERNATE NO. 2 - POND CLEANING 147 2101.511 CLEARING & GRUBBING LS 1$3,000.00$3,000.00$7,650.00$7,650.00$7,610.00$7,610.00$10,000.00$10,000.00148 2105.601 DEWATERING LS 1$5,000.00$5,000.00$7,200.00$7,200.00$4,090.00$4,090.00$5,000.00$5,000.00149 2105.511 POND EXCAVATION (LV) C Y 1300$22.00$28,600.00$32.50$42,250.00$23.80$30,940.00$40.00$52,000.00150 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$135.00$1,350.00$160.00$1,600.00$127.00$1,270.00$100.00$1,000.00151 2573.535 STABILIZED CONSTRUCTION EXIT EACH 1$750.00$750.00$1,200.00$1,200.00$262.00$262.00$1,000.00$1,000.00152 2575.502 SEED MIXTURE 33-261 LB 11$50.00$550.00$40.80$448.80$40.60$446.60$10.00$110.00153 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 970$3.00$2,910.00$1.20$1,164.00$1.15$1,115.50$3.00$2,910.00154 2575.501 SEEDING ACRE 0.15$1,000.00$150.00$3,060.00$459.00$3,050.00$457.50$1,500.00$225.00Page 5
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate OMG Midwest, Inc. dba Chard Park Construction Company - Mpls Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal SCHEDULE F. BID ALTERNATE NO. 2 - POND CLEANING: $42,310.00 $61,971.80 $46,191.60 $72,245.00 Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,604,509.88 $3,943,070.28 $4,241,290.55 $4,410,750.60 Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $652,890.00 $965,378.56 $709,501.01 $729,301.00 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $209,228.25 $157,996.00 $324,813.00 $221,790.00 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $833,104.13 $897,848.92 $887,803.30 $782,321.00 Total SCHEDULE E. BID ALTERNATE NO. 1 - POND CLEANING: $18,245.00 $30,243.60 $24,194.70 $38,655.00 Total SCHEDULE F. BID ALTERNATE NO. 2 - POND CLEANING: $42,310.00 $61,971.80 $46,191.60 $72,245.00 Totals for Project R-010399-000 $6,360,287.26 $6,056,509.16 $6,233,794.16 $6,255,062.60 % of Estimate for Project R-010399-000 -4.78% -1.99% -1.65%Page 6
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$219,262.38$219,262.38$253,000.00$253,000.00$124,000.00$124,000.002 2101.502 CLEARING TREE 10$250.00$2,500.00$209.99$2,099.90$208.00$2,080.003 2101.507 GRUBBING TREE 10$250.00$2,500.00$104.99$1,049.90$104.00$1,040.004 2101.602 CLEARING AND GRUBBING SHRUB SHRUB 25$80.00$2,000.00$72.00$1,800.00$52.00$1,300.005 2104.501 REMOVE CONCRETE CURB L F 56590$3.50$198,065.00$6.50$367,835.00$5.45$308,415.506 2104.503 REMOVE BITUMINOUS WALK S F 3440$2.50$8,600.00$1.00$3,440.00$1.10$3,784.007 2104.503 REMOVE CONCRETE WALK S F 15800$3.50$55,300.00$1.50$23,700.00$1.20$18,960.008 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 900$8.25$7,425.00$10.50$9,450.00$9.25$8,325.009 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 5170$5.75$29,727.50$8.50$43,945.00$7.00$36,190.0010 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 100$7.50$750.00$13.50$1,350.00$10.00$1,000.0011 2104.509 REMOVE SIGN EACH 100$26.00$2,600.00$26.25$2,625.00$52.00$5,200.0012 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 300$5.00$1,500.00$1.00$300.00$4.90$1,470.0013 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 1800$5.00$9,000.00$2.75$4,950.00$2.15$3,870.0014 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$25,000.00$25,000.00$25,000.00$25,000.00$12,600.00$12,600.0015 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 100$53.00$5,300.00$58.00$5,800.00$57.00$5,700.0016 2104.618 SALVAGE & REINSTALL STONE PAVER DRIVEWAY S F 300$22.50$6,750.00$27.30$8,190.00$22.25$6,675.0017 2105.501 COMMON EXCAVATION C Y 1510$22.00$33,220.00$0.01$15.10$8.00$12,080.0018 2105.507 SUBGRADE EXCAVATION C Y 1275$30.00$38,250.00$33.00$42,075.00$28.00$35,700.0019 2105.515 EXPLORATORY EXCAVATION HOUR 15$250.00$3,750.00$0.01$0.15$250.00$3,750.0020 2105.543 STABILIZING AGGREGATE TON 620$30.00$18,600.00$0.01$6.20$32.50$20,150.0021 2105.604 GEOTEXTILE FABRIC TYPE V S Y 1500$2.50$3,750.00$1.00$1,500.00$1.15$1,725.0022 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 100$135.00$13,500.00$80.00$8,000.00$165.00$16,500.0023 2130.501 WATER MGAL 190$55.00$10,450.00$20.00$3,800.00$24.00$4,560.0024 2131.502 CALCIUM CHLORIDE SOLUTION GAL 4070$1.60$6,512.00$0.13$529.10$2.00$8,140.0025 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 375$20.00$7,500.00$0.01$3.75$19.50$7,312.5026 2215.501 FULL DEPTH RECLAMATION S Y 150660$3.00$451,980.00$5.50$828,630.00$2.73$411,301.8027 2232.501 MILL BITUMINOUS STEP JOINT L F 1500$3.00$4,500.00$2.90$4,350.00$2.30$3,450.0028 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 8290$2.00$16,580.00$2.00$16,580.00$1.50$12,435.0029 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 11470$49.00$562,030.00$29.99$343,985.30$52.47$601,830.9030 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,C) TON 3440$53.00$182,320.00$29.99$103,165.60$51.33$176,575.2031 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 15290$49.00$749,210.00$29.99$458,547.10$50.13$766,487.7032 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,C) TON 3440$53.00$182,320.00$29.99$103,165.60$49.00$168,560.0033 2360.503 TYPE SP 9.5 WEAR CRS MIX (2,B) 3.0" THICK S Y 5040$25.00$126,000.00$29.80$150,192.00$21.89$110,325.6034 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$5,000.00$5,000.00$3,500.00$3,500.00Page 7
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price35 2521.501 5" CONCRETE WALK S F 9000$10.00$90,000.00$6.60$59,400.00$4.67$42,030.0036 2521.501 6" CONCRETE WALK S F 6800$17.50$119,000.00$11.40$77,520.00$8.51$57,868.0037 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 1500$19.00$28,500.00$18.85$28,275.00$20.70$31,050.0038 2531.501 CONCRETE CURB & GUTTER DESIGN D412 L F 55090$17.00$936,530.00$16.85$928,266.50$18.62$1,025,775.8039 2531.507 7" CONCRETE DRIVEWAY PAVEMENT S Y 650$67.50$43,875.00$67.70$44,005.00$66.82$43,433.0040 2531.507 7" CONCRETE DRIVEWAY PAVEMENT (SPECIAL) S Y 60$125.00$7,500.00$134.00$8,040.00$233.44$14,006.4041 2531.602 INSTALL CONCRETE APRON S Y 280$100.00$28,000.00$78.00$21,840.00$58.20$16,296.0042 2531.618 TRUNCATED DOMES S F 1190$45.00$53,550.00$40.00$47,600.00$57.06$67,901.4043 2531.601 ADA COMPLIANCE SUPERVISOR L S 1$3,500.00$3,500.00$2,000.00$2,000.00$1,050.00$1,050.0044 2540.602 MAIL BOX EACH 70$27.00$1,890.00$29.00$2,030.00$28.55$1,998.5045 2540.602 MAIL BOX SUPPORT EACH 70$53.00$3,710.00$52.50$3,675.00$52.00$3,640.0046 2540.602 MAIL BOX (TEMPORARY) EACH 705$27.00$19,035.00$29.00$20,445.00$29.00$20,445.0047 2557.602 REPAIR DOG FENCE EACH 105$85.00$8,925.00$45.00$4,725.00$85.00$8,925.0048 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$35,000.00$35,000.00$57,000.00$57,000.0049 2573.502 SILT FENCE, TYPE MS L F 100$6.50$650.00$3.10$310.00$4.45$445.0050 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 250$5.00$1,250.00$4.20$1,050.00$2.36$590.0051 2573.533 SEDIMENT CONTROL LOG TYPE ROCK L F 250$12.00$3,000.00$4.20$1,050.00$8.00$2,000.0052 2573.535 STABILIZED CONSTRUCTION EXIT EACH 21$750.00$15,750.00$0.01$0.21$750.00$15,750.0053 2573.550 EROSION CONTROL SUPERVISOR LS 1$2,500.00$2,500.00$1,200.00$1,200.00$3,000.00$3,000.0054 2574.525 BOULEVARD TOPSOIL BORROW C Y 150$30.00$4,500.00$15.00$2,250.00$26.20$3,930.0055 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 300$3.00$900.00$5.40$1,620.00$8.30$2,490.0056 2575.535 WATER (TURF ESTABLISHMENT) MGAL 180$40.00$7,200.00$26.00$4,680.00$31.44$5,659.2057 2575.560 HYDROMULCH S Y 22640$8.50$192,440.00$8.85$200,364.00$11.53$261,039.2058 2575.571 RAPID STABILIZATION METHOD 3 MGAL 20$400.00$8,000.00$100.00$2,000.00$366.79$7,335.8059 2575.572 RAPID STABILIZATION METHOD 4 S Y 300$2.00$600.00$1.20$360.00$5.08$1,524.0060 2582.501 PAVT MSSG PAINT S F 41$4.50$184.50$4.20$172.20$2.49$102.0961 2582.502 4" SOLID LINE PAINT L F 60$3.00$180.00$1.05$63.00$1.56$93.6062 2582.502 24" SOLID LINE PAINT L F 19$7.50$142.50$6.30$119.70$3.32$63.0863 2582.502 4" DBLE SOLID LINE PAINT L F 510$1.00$510.00$1.05$535.50$0.37$188.7064 2582.503 CROSSWALK PAINT S F 468$2.00$936.00$2.10$982.80$1.87$875.16Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,604,509.88 $4,323,658.61 $4,601,498.13 SCHEDULE B. WATERMAIN IMPROVEMENTS 65 2021.501 MOBILIZATION LS 1$31,090.00$31,090.00$17,250.00$17,250.00$51,000.00$51,000.0066 2104.509 REMOVE HYDRANT EACH 1$550.00$550.00$1,000.00$1,000.00$292.00$292.0067 2105.515 EXPLORATORY EXCAVATION HOUR 10$400.00$4,000.00$650.00$6,500.00$270.00$2,700.00Page 8
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price68 2105.601 DEWATERING LS 1$2,000.00$2,000.00$0.01$0.01$0.01$0.0169 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 30$35.00$1,050.00$40.00$1,200.00$29.65$889.5070 2504.602 HYDRANT EACH 1$4,200.00$4,200.00$4,975.00$4,975.00$3,300.00$3,300.0071 2504.602 ADJUST HYDRANT EACH 2$1,150.00$2,300.00$2,500.00$5,000.00$690.00$1,380.0072 2504.602 6" GATE VALVE & BOX EACH 1$2,500.00$2,500.00$3,109.58$3,109.58$2,017.00$2,017.0073 2504.602 8" GATE VALVE & BOX EACH 1$3,000.00$3,000.00$3,509.58$3,509.58$2,500.00$2,500.0074 2504.602 CURB BOX CASTING EACH 2$450.00$900.00$175.00$350.00$175.00$350.0075 2504.602 IRRIGATION SYSTEM REPAIR EACH 105$375.00$39,375.00$425.00$44,625.00$168.00$17,640.0076 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 235$175.00$41,125.00$185.00$43,475.00$185.45$43,580.7577 2504.603 BOLT & VALVE BOX REPLACEMENT - VALVE EACH 119$2,000.00$238,000.00$2,410.00$286,790.00$2,525.00$300,475.0078 2504.603 BOLT & VALVE BOX REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 116$2,400.00$278,400.00$2,515.00$291,740.00$2,900.00$336,400.0079 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 20$60.00$1,200.00$100.00$2,000.00$14.82$296.4080 2504.604 4" POLYSTYRENE INSULATION S Y 20$40.00$800.00$50.00$1,000.00$39.70$794.0081 2503.608 DUCTILE IRON FITTINGS LB 200$12.00$2,400.00$15.00$3,000.00$7.41$1,482.00Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $652,890.00 $715,524.17 $765,096.66 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 82 2021.501 MOBILIZATION LS 1$9,963.25$9,963.25$5,000.00$5,000.00$10,000.00$10,000.0083 2104.501 REMOVE SEWER PIPE (SANITARY) L F 36$12.50$450.00$20.00$720.00$15.88$571.6884 2104.509 REMOVE SANITARY MANHOLE EACH 1$750.00$750.00$1,000.00$1,000.00$795.00$795.0085 2104.509 REMOVE CASTING EACH 9$150.00$1,350.00$73.00$657.00$117.00$1,053.0086 2105.602 EXCAVATE TO LOCATE SERVICE EACH 1$1,300.00$1,300.00$1,500.00$1,500.00$292.00$292.0087 2503.511 4" PVC PIPE SEWER L F 10$55.00$550.00$100.00$1,000.00$42.62$426.2088 2503.511 8" PVC PIPE SEWER L F 10$75.00$750.00$125.00$1,250.00$123.39$1,233.9089 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 16$40.00$640.00$200.00$3,200.00$163.72$2,619.5290 2503.601 SANITARY SEWER BYPASS PUMPING L S 1$5,000.00$5,000.00$2,000.00$2,000.00$795.00$795.0091 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 4$1,200.00$4,800.00$1,600.00$6,400.00$1,325.00$5,300.0092 2506.502 RECONSTRUCT SANITARY SEWER MANHOLE EACH 2$3,000.00$6,000.00$1,800.00$3,600.00$1,200.00$2,400.0093 2506.516 CASTING ASSEMBLY EACH 9$750.00$6,750.00$1,250.00$11,250.00$766.60$6,899.4094 2506.602 CONSTRUCT SANITARY MANHOLE EACH 1$10,000.00$10,000.00$4,000.00$4,000.00$1,852.67$1,852.6795 2506.522 ADJUST FRAME & RING CASTING EACH 211$575.00$121,325.00$660.00$139,260.00$606.54$127,979.9496 2506.602 CHIMNEY SEALS EACH 220$180.00$39,600.00$160.00$35,200.00$165.00$36,300.00Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $209,228.25 $216,037.00 $198,518.31 SCHEDULE D. STORM SEWER IMPROVEMENTS 97 2021.501 MOBILIZATION LS 1$39,671.63$39,671.63$13,500.00$13,500.00$56,000.00$56,000.0098 2104.501 REMOVE PIPE DRAIN L F 1110$4.00$4,440.00$4.00$4,440.00$0.79$876.90Page 9
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price99 2104.501 REMOVE SEWER PIPE (STORM) L F 2590$9.50$24,605.00$10.00$25,900.00$11.12$28,800.80100 2104.509 REMOVE CASTING EACH 2$250.00$500.00$62.00$124.00$117.42$234.84101 2104.509 REMOVE DRAINAGE STRUCTURE EACH 109$400.00$43,600.00$400.00$43,600.00$502.87$54,812.83102 2105.601 DEWATERING LS 1$2,000.00$2,000.00$0.10$0.10$2,487.88$2,487.88103 2501.515 18" RC PIPE APRON EACH 1$975.00$975.00$1,500.00$1,500.00$899.50$899.50104 2501.602 TRASH GUARD FOR 18" PIPE APRON EACH 1$400.00$400.00$700.00$700.00$493.37$493.37105 2502.521 4" TP PIPE DRAIN L F 175$13.50$2,362.50$24.00$4,200.00$23.74$4,154.50106 2502.541 4" PERF TP PIPE DRAIN L F 1110$13.50$14,985.00$24.00$26,640.00$28.28$31,390.80107 2502.603 6" PERF TP PIPE DRAIN L F 865$18.00$15,570.00$22.50$19,462.50$35.58$30,776.70108 2502.602 4" TP PIPE DRAIN CLEAN OUT EACH 7$125.00$875.00$250.00$1,750.00$149.28$1,044.96109 2502.602 6" TP PIPE DRAIN CLEAN OUT EACH 6$275.00$1,650.00$350.00$2,100.00$214.33$1,285.98110 2502.602 CONNECT TP PIPE DRAIN EACH 71$250.00$17,750.00$185.00$13,135.00$27.72$1,968.12111 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 1240$42.00$52,080.00$50.00$62,000.00$49.20$61,008.00112 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 605$46.00$27,830.00$52.00$31,460.00$50.86$30,770.30113 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 265$48.00$12,720.00$55.00$14,575.00$58.03$15,377.95114 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 80$52.00$4,160.00$60.00$4,800.00$60.59$4,847.20115 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 170$56.00$9,520.00$62.00$10,540.00$69.03$11,735.10116 2503.541 27" RC PIPE SEWER DES 3006 CL III L F 165$66.00$10,890.00$73.00$12,045.00$81.14$13,388.10117 2503.541 30" RC PIPE SEWER DES 3006 CL III L F 82$80.00$6,560.00$87.00$7,134.00$97.91$8,028.62118 2503.541 33" RC PIPE SEWER DES 3006 CL III L F 56$100.00$5,600.00$97.00$5,432.00$107.92$6,043.52119 2503.541 42" RC PIPE SEWER DES 3006 CL III L F 16$150.00$2,400.00$150.00$2,400.00$169.30$2,708.80120 2503.603 CLEAN PIPE SEWER L F 200$15.00$3,000.00$16.00$3,200.00$13.23$2,646.00121 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 165$525.00$86,625.00$675.00$111,375.00$450.00$74,250.00122 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F 111$700.00$77,700.00$850.00$94,350.00$610.00$67,710.00123 2506.501 CONST DRAINAGE STRUCTURE DES 72-4020 L F 79$850.00$67,150.00$1,000.00$79,000.00$766.00$60,514.00124 2506.501 CONST DRAINAGE STRUCTURE DES 96-4020 L F 8$1,100.00$8,800.00$1,275.00$10,200.00$1,000.00$8,000.00125 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 41$2,500.00$102,500.00$2,610.95$107,048.95$1,570.00$64,370.00126 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH 1$5,000.00$5,000.00$20,250.00$20,250.00$6,600.00$6,600.00127 2506.602 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH 1$35,000.00$35,000.00$26,700.00$26,700.00$57,000.00$57,000.00128 2506.516 CASTING ASSEMBLY EACH 2$750.00$1,500.00$1,250.00$2,500.00$767.00$1,534.00129 2506.602 CHIMNEY SEALS EACH 30$150.00$4,500.00$160.00$4,800.00$165.00$4,950.00130 2506.522 ADJUST FRAME & RING CASTING EACH 115$350.00$40,250.00$350.00$40,250.00$341.00$39,215.00131 2506.602 CONNECT TO EXISTING STRUCTURE EACH 10$1,100.00$11,000.00$1,175.00$11,750.00$927.00$9,270.00132 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 24$950.00$22,800.00$1,275.00$30,600.00$1,550.00$37,200.00133 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 2$1,100.00$2,200.00$1,500.00$3,000.00$1,750.00$3,500.00Page 10
Project: R-010399-000 - 2018 Street Reconstruction Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price134 2506.603 8" TOP SLAB FOR 72-4020 STRUCTURE EACH 2$1,300.00$2,600.00$1,700.00$3,400.00$2,000.00$4,000.00135 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-POUR INVERT EACH 14$680.00$9,520.00$650.00$9,100.00$302.00$4,228.00136 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 85$275.00$23,375.00$300.00$25,500.00$96.00$8,160.00137 2511.501 RANDOM RIPRAP CLASS III C Y 7$120.00$840.00$125.00$875.00$105.00$735.00138 2573.530 STORM DRAIN INLET PROTECTION EACH 240$115.00$27,600.00$155.99$37,437.60$150.00$36,000.00Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $833,104.13 $928,774.15 $859,016.77 SCHEDULE E. BID ALTERNATE NO. 1 - POND CLEANING 139 2101.511 CLEARING & GRUBBING LS 1$1,000.00$1,000.00$5,700.00$5,700.00$5,200.00$5,200.00140 2105.601 DEWATERING LS 1$2,500.00$2,500.00$3,100.00$3,100.00$1,500.00$1,500.00141 2105.511 POND EXCAVATION (LV) C Y 500$22.00$11,000.00$34.50$17,250.00$32.50$16,250.00142 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 6$135.00$810.00$80.00$480.00$165.00$990.00143 2573.535 STABILIZED CONSTRUCTION EXIT EACH 1$750.00$750.00$610.00$610.00$1,000.00$1,000.00144 2575.502 SEED MIXTURE 33-261 LB 4.5$50.00$225.00$42.00$189.00$30.92$139.14145 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 620$3.00$1,860.00$5.40$3,348.00$9.33$5,784.60146 2575.501 SEEDING ACRE 0.1$1,000.00$100.00$3,150.00$315.00$2,620.00$262.00Total SCHEDULE E. BID ALTERNATE NO. 1 - POND CLEANING: $18,245.00 $30,992.00 $31,125.74 SCHEDULE F. BID ALTERNATE NO. 2 - POND CLEANING 147 2101.511 CLEARING & GRUBBING LS 1$3,000.00$3,000.00$8,250.00$8,250.00$7,781.25$7,781.25148 2105.601 DEWATERING LS 1$5,000.00$5,000.00$4,200.00$4,200.00$1,500.00$1,500.00149 2105.511 POND EXCAVATION (LV) C Y 1300$22.00$28,600.00$35.00$45,500.00$30.00$39,000.00150 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 10$135.00$1,350.00$80.00$800.00$165.00$1,650.00151 2573.535 STABILIZED CONSTRUCTION EXIT EACH 1$750.00$750.00$610.00$610.00$1,000.00$1,000.00152 2575.502 SEED MIXTURE 33-261 LB 11$50.00$550.00$42.00$462.00$25.68$282.48153 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 970$3.00$2,910.00$5.40$5,238.00$6.76$6,557.20154 2575.501 SEEDING ACRE 0.15$1,000.00$150.00$3,150.00$472.50$2,619.93$392.99Total SCHEDULE F. BID ALTERNATE NO. 2 - POND CLEANING: $42,310.00 $65,532.50 $58,163.92 Total SCHEDULE A. SURFACE IMPROVEMENTS: $4,604,509.88 $4,323,658.61 $4,601,498.13 Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $652,890.00 $715,524.17 $765,096.66 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $209,228.25 $216,037.00 $198,518.31 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $833,104.13 $928,774.15 $859,016.77 Total SCHEDULE E. BID ALTERNATE NO. 1 - POND CLEANING: $18,245.00 $30,992.00 $31,125.74 Total SCHEDULE F. BID ALTERNATE NO. 2 - POND CLEANING: $42,310.00 $65,532.50 $58,163.92 Totals for Project R-010399-000 $6,360,287.26 $6,280,518.43 $6,513,419.53 % of Estimate for Project R-010399-000 -1.25% 2.41%I hereby certify that this is an exact reproduction of bids received.Certified By: License No. 47497 Date: March 2, 2018Page 11