HomeMy WebLinkAboutItem 08.e
Date: April 16, 2018 Item No.
RESOLUTION AWARDING CONTRACT FOR
CITY IMPROVEMENT PROJECT 18-03
Proposed Action
Staff recommends adoption of the following motion: Move to award the contract for City
Improvement Project No. 18-03 to Valley Paving with a total bid in the amount of
$1,797,301.00.
Overview
At its November 20, 2017 meeting, the Lakeville City Council ordered the preparation of
plans and specifications for the Kenrick Avenue Improvement Project, City Improvement
Project 18-03.
On Friday, March 9, 2018 at 10:00 a.m. the City received seven (7) bids for City
Improvement Project No. 18-03. Bids ranged from a total low bid of $1,797,301.00
submitted by Valley Paving, to $2,447,939.05.
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 front foot
assessment rate is $61.66.
Primary Issues to Consider
• None.
Supporting Information
• Bid Tabulation
Financial Impact: $1,797,301.00 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 18-0 3
WHEREAS, the City of Lakeville received sealed bids on Friday, March 9, 2018 at 10:00
a.m. for portions of Oak Shores Seventh Addition, Superamerica 3rd Addition, Jacksons 1st
Addition, Kenrick Commons, Leos South First Addition, Gopher Mini Storage First
Addition, Second, and Third Additions, Harley Davidson Addition, Lakeville Motoprimo,
Mills Lakeville Addition, as well as those metes and bounds parcels located along Kenrick
Avenue between Maple Island Road and the southerly end of Mills Lakeville Addition, City
Improvement Project 18-03, and
WHEREAS, the lowest responsible bid was from Valley Paving.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Lakeville,
Minnesota:
That the City Council hereby awards the contract to the lowest responsible bidder that
meets all the bid requirements, Valley Paving with a total bid in the amount of
$1,797,301.00. 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
3/7/2018 WSBProject Bid AbstractProject Name: Kenrick Avenue ImprovementProjectContract No.: Client: City of LakevilleProject No.: R-010529-000Bid Opening: 03/09/2018 10:00 AMOwner: BurnsvilleProject: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Valley Paving - Shakopee Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$89,824.85$89,824.85$42,000.00$42,000.00$156,000.00$156,000.00$132,000.00$132,000.002 2101.502 CLEARING TREE 2$250.00$500.00$260.00$520.00$150.00$300.00$154.00$308.003 2101.507 GRUBBING TREE 2$250.00$500.00$105.00$210.00$200.00$400.00$205.00$410.004 2104.501 REMOVE CONCRETE CURB L F 15215$4.00$60,860.00$3.00$45,645.00$2.65$40,319.75$3.35$50,970.255 2104.503 REMOVE BITUMINOUS WALK S F 140$1.00$140.00$4.50$630.00$0.50$70.00$2.10$294.006 2104.503 REMOVE CONCRETE WALK S F 16800$2.00$33,600.00$0.50$8,400.00$0.50$8,400.00$1.10$18,480.007 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 740$8.50$6,290.00$10.00$7,400.00$7.50$5,550.00$12.10$8,954.008 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 520$6.00$3,120.00$6.00$3,120.00$5.00$2,600.00$11.30$5,876.009 2104.509 REMOVE SIGN EACH 40$30.00$1,200.00$36.00$1,440.00$25.00$1,000.00$25.60$1,024.0010 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 150$5.00$750.00$5.50$825.00$5.00$750.00$4.10$615.0011 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 715$5.00$3,575.00$3.50$2,502.50$3.00$2,145.00$1.80$1,287.0012 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$7,500.00$7,500.00$4,100.00$4,100.00$4,000.00$4,000.00$4,640.00$4,640.0013 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 1$150.00$150.00$260.00$260.00$150.00$150.00$154.00$154.0014 2105.501 COMMON EXCAVATION C Y 1240$22.00$27,280.00$15.00$18,600.00$20.00$24,800.00$22.90$28,396.0015 2105.507 SUBGRADE EXCAVATION C Y 330$30.00$9,900.00$22.00$7,260.00$20.00$6,600.00$19.60$6,468.0016 2104.515 EXPLORATORY EXCAVATION HOUR 6$250.00$1,500.00$270.00$1,620.00$240.00$1,440.00$219.00$1,314.0017 2105.522 SELECT GRANULAR BORROW (CV) C Y 210$23.00$4,830.00$24.00$5,040.00$17.40$3,654.00$30.60$6,426.0018 2105.543 STABILIZING AGGREGATE TON 150$32.00$4,800.00$26.50$3,975.00$30.00$4,500.00$25.60$3,840.0019 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 30$135.00$4,050.00$150.00$4,500.00$150.00$4,500.00$128.00$3,840.0020 2130.501 WATER MGAL 150$55.00$8,250.00$45.00$6,750.00$36.75$5,512.50$24.70$3,705.0021 2131.502 CALCIUM CHLORIDE SOLUTION GAL 9490$0.90$8,541.00$1.25$11,862.50$1.50$14,235.00$1.30$12,337.0022 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 260$20.00$5,200.00$23.50$6,110.00$25.00$6,500.00$43.50$11,310.0023 2215.501 FULL DEPTH RECLAMATION S Y 35150$4.50$158,175.00$3.75$131,812.50$3.30$115,995.00$2.40$84,360.0024 2232.501 MILL BITUMINOUS STEP JOINT L F 565$4.00$2,260.00$2.60$1,469.00$2.50$1,412.50$2.45$1,384.25Page 1Denotes Corrected Figure
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Valley Paving - Shakopee Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 3520$2.00$7,040.00$1.50$5,280.00$2.50$8,800.00$1.85$6,512.0026 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,C) TON 4370$60.00$262,200.00$51.20$223,744.00$51.10$223,307.00$52.70$230,299.0027 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,C) TON 8740$58.00$506,920.00$50.35$440,059.00$48.85$426,949.00$50.40$440,496.0028 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B), 3.0" THICK S Y 540$30.00$16,200.00$27.00$14,580.00$31.65$17,091.00$35.20$19,008.0029 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$500.00$500.00$500.00$500.00$82.10$82.1030 2521.501 5" CONCRETE WALK S F 12220$8.00$97,760.00$4.50$54,990.00$4.33$52,912.60$5.40$65,988.0031 2521.501 6" CONCRETE WALK S F 4580$10.00$45,800.00$9.00$41,220.00$11.20$51,296.00$9.95$45,571.0032 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 15215$15.00$228,225.00$12.40$188,666.00$11.59$176,341.85$13.90$211,488.5033 2531.602 INSTALL CONCRETE APRON S Y 950$95.00$90,250.00$50.00$47,500.00$78.00$74,100.00$49.20$46,740.0034 2531.618 TRUNCATED DOMES S F 332$45.00$14,940.00$48.50$16,102.00$47.00$15,604.00$48.20$16,002.4035 2531.601 ADA COMPLIANCE SUPERVISOR L S 1$3,000.00$3,000.00$260.00$260.00$150.00$150.00$256.00$256.0036 2540.602 MAIL BOX (TEMPORARY) EACH 1$100.00$100.00$210.00$210.00$50.00$50.00$154.00$154.0037 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$14,000.00$14,000.00$29,500.00$29,500.00$30,200.00$30,200.0038 2565.602 RIGID PVC LOOP DETECTOR 6'X6' EACH 20$1,250.00$25,000.00$1,015.00$20,300.00$1,025.00$20,500.00$1,010.00$20,200.0039 2573.502 SILT FENCE, TYPE MS L F 2530$2.50$6,325.00$2.00$5,060.00$1.95$4,933.50$1.70$4,301.0040 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 250$5.00$1,250.00$3.20$800.00$3.50$875.00$3.10$775.0041 2573.535 STABILIZED CONSTRUCTION EXIT EACH 9$900.00$8,100.00$1.00$9.00$500.00$4,500.00$0.03$0.2742 2573.550 EROSION CONTROL SUPERVISOR LS 1$1,000.00$1,000.00$1,400.00$1,400.00$500.00$500.00$97.20$97.2043 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 60$3.00$180.00$5.50$330.00$1.25$75.00$5.15$309.0044 2574.525 BOULEVARD TOPSOIL BORROW C Y 50$35.00$1,750.00$52.00$2,600.00$40.00$2,000.00$46.20$2,310.0045 2575.535 WATER (TURF ESTABLISHMENT) MGAL 65$40.00$2,600.00$37.00$2,405.00$30.00$1,950.00$35.90$2,333.5046 2575.560 HYDROMULCH S Y 6300$12.00$75,600.00$6.00$37,800.00$5.03$31,689.00$5.45$34,335.0047 2575.571 RAPID STABILIZATION METHOD 3 MGAL 5$400.00$2,000.00$630.00$3,150.00$350.00$1,750.00$615.00$3,075.0048 2575.572 RAPID STABILIZATION METHOD 4 S Y 50$2.00$100.00$5.25$262.50$150.00$7,500.00$5.15$257.5049 2582.501 PAVT MSSG PAINT S F 885$2.50$2,212.50$2.60$2,301.00$2.50$2,212.50$2.55$2,256.7550 2582.502 4" SOLID LINE PAINT L F 27350$0.15$4,102.50$0.07$1,914.50$0.07$1,914.50$0.07$1,914.5051 2582.502 4" DBLE SOLID LINE PAINT L F 5690$0.30$1,707.00$0.15$853.50$0.14$796.60$0.14$796.6052 2582.502 4" BROKEN LINE PAINT L F 3680$0.25$920.00$0.10$368.00$0.07$257.60$0.07$257.6053 2582.502 12" SOLID LINE PAINT L F 860$1.75$1,505.00$1.65$1,419.00$1.60$1,376.00$1.65$1,419.0054 2582.502 24" SOLID LINE PAINT L F 350$2.50$875.00$2.50$875.00$2.40$840.00$2.45$857.5055 2582.503 CROSSWALK PAINT S F 288$3.00$864.00$2.00$576.00$1.80$518.40$1.85$532.80Total SCHEDULE A. SURFACE IMPROVEMENTS: $1,886,321.85 $1,445,586.00 $1,571,623.30 $1,577,217.72 SCHEDULE B. WATERMAIN IMPROVEMENTS 56 2021.501 MOBILIZATION LS 1$9,295.45$9,295.45$7,000.00$7,000.00$5,000.00$5,000.00$4,960.00$4,960.0057 2104.501 REMOVE WATER MAIN L F 480$8.00$3,840.00$6.00$2,880.00$10.00$4,800.00$13.30$6,384.00Page 2
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Valley Paving - Shakopee Northwest Asphalt, Inc. Park ConstructionCompany - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price58 2104.503 REMOVE RETAINING WALL S F 145$4.00$580.00$8.00$1,160.00$5.00$725.00$13.40$1,943.0059 2104.509 REMOVE HYDRANT EACH 3$450.00$1,350.00$300.00$900.00$200.00$600.00$846.00$2,538.0060 2105.601 DEWATERING LS 1$1,500.00$1,500.00$2,600.00$2,600.00$0.01$0.01$2,770.00$2,770.0061 2411.618 MODULAR BLOCK RETAINING WALL S F 145$35.00$5,075.00$30.00$4,350.00$32.50$4,712.50$62.90$9,120.5062 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 30$35.00$1,050.00$15.00$450.00$30.00$900.00$40.60$1,218.0063 2504.602 ADJUST VALVE BOX EACH 1$250.00$250.00$430.00$430.00$400.00$400.00$365.00$365.0064 2504.602 CONNECT TO EXISTING WATER MAIN EACH 6$1,400.00$8,400.00$1,600.00$9,600.00$1,000.00$6,000.00$915.00$5,490.0065 2504.602 HYDRANT EACH 3$4,300.00$12,900.00$5,700.00$17,100.00$4,355.00$13,065.00$4,170.00$12,510.0066 2504.602 6" GATE VALVE & BOX EACH 7$1,800.00$12,600.00$2,300.00$16,100.00$3,019.00$21,133.00$1,710.00$11,970.0067 2504.602 12" GATE VALVE & BOX EACH 2$4,000.00$8,000.00$4,200.00$8,400.00$3,604.00$7,208.00$3,220.00$6,440.0068 2504.602 IRRIGATION SYSTEM REPAIR EACH 14$500.00$7,000.00$210.00$2,940.00$425.00$5,950.00$257.00$3,598.0069 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 25$65.00$1,625.00$108.00$2,700.00$40.59$1,014.75$59.50$1,487.5070 2504.603 12" PVC WATERMAIN L F 464$46.00$21,344.00$50.00$23,200.00$47.76$22,160.64$73.20$33,964.8071 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 34$190.00$6,460.00$185.00$6,290.00$215.00$7,310.00$276.00$9,384.0072 2504.603 BOLT & VALVE BOX REPLACEMENT - VALVE EACH 16$2,450.00$39,200.00$2,350.00$37,600.00$2,400.00$38,400.00$2,750.00$44,000.0073 2504.603 BOLT & VALVE BOX REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 18$2,850.00$51,300.00$2,750.00$49,500.00$2,700.00$48,600.00$2,880.00$51,840.0074 2503.608 DUCTILE IRON FITTINGS LB 810$3.50$2,835.00$9.00$7,290.00$8.94$7,241.40$15.80$12,798.0075 2504.604 4" POLYSTYRENE INSULATION S Y 15$40.00$600.00$63.00$945.00$48.00$720.00$47.10$706.50Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $195,204.45 $201,435.00 $195,940.30 $223,487.30 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 76 2021.501 MOBILIZATION LS 1$441.00$441.00$2,500.00$2,500.00$100.00$100.00$1,650.00$1,650.0077 2104.509 REMOVE CASTING EACH 6$175.00$1,050.00$100.00$600.00$100.00$600.00$175.00$1,050.0078 2506.516 CASTING ASSEMBLY EACH 6$750.00$4,500.00$775.00$4,650.00$850.00$5,100.00$531.00$3,186.0079 2506.602 CHIMNEY SEALS EACH 9$180.00$1,620.00$200.00$1,800.00$225.00$2,025.00$276.00$2,484.0080 2506.522 ADJUST FRAME & RING CASTING EACH 3$550.00$1,650.00$650.00$1,950.00$550.00$1,650.00$747.00$2,241.00Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $9,261.00 $11,500.00 $9,475.00 $10,611.00 SCHEDULE D. STORM SEWER IMPROVEMENTS 81 2021.501 MOBILIZATION LS 1$6,580.20$6,580.20$5,000.00$5,000.00$2,000.00$2,000.00$4,960.00$4,960.0082 2104.501 REMOVE SEWER PIPE (STORM) L F 210$12.00$2,520.00$10.00$2,100.00$10.00$2,100.00$17.30$3,633.0083 2104.509 REMOVE DRAINAGE STRUCTURE EACH 10$500.00$5,000.00$400.00$4,000.00$450.00$4,500.00$324.00$3,240.0084 2105.601 DEWATERING LS 1$1,000.00$1,000.00$1,600.00$1,600.00$0.01$0.01$5,080.00$5,080.0085 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 68$46.00$3,128.00$39.50$2,686.00$47.13$3,204.84$81.10$5,514.8086 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 388$48.00$18,624.00$43.50$16,878.00$39.03$15,143.64$35.10$13,618.8087 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 168$54.00$9,072.00$47.00$7,896.00$46.52$7,815.36$61.60$10,348.8088 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 20$56.00$1,120.00$81.00$1,620.00$55.84$1,116.80$88.70$1,774.00Page 3
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Valley Paving -Shakopee Northwest Asphalt, Inc. Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price89 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 8$80.00$640.00$100.00$800.00$66.35$530.80$160.00$1,280.0090 2503.603 CLEAN PIPE SEWER L F 150$15.00$2,250.00$13.00$1,950.00$5.00$750.00$15.40$2,310.0091 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 52$650.00$33,800.00$635.00$33,020.00$564.00$29,328.00$569.00$29,588.0092 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F 8$775.00$6,200.00$710.00$5,680.00$657.00$5,256.00$512.00$4,096.0093 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 3$2,000.00$6,000.00$2,250.00$6,750.00$1,670.00$5,010.00$1,890.00$5,670.0094 2506.522 ADJUST FRAME & RING CASTING EACH 36$550.00$19,800.00$650.00$23,400.00$150.00$5,400.00$182.00$6,552.0095 2506.602 GROUT CATCH BASIN OR MANHOLE EACH 5$500.00$2,500.00$200.00$1,000.00$350.00$1,750.00$299.00$1,495.0096 2506.602 CHIMNEY SEALS EACH 5$180.00$900.00$200.00$1,000.00$225.00$1,125.00$276.00$1,380.0097 2506.602 CONNECT TO EXISTING STRUCTURE EACH 2$1,200.00$2,400.00$900.00$1,800.00$800.00$1,600.00$1,130.00$2,260.0098 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 6$950.00$5,700.00$2,000.00$12,000.00$850.00$5,100.00$2,150.00$12,900.0099 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$1,500.00$1,500.00$2,100.00$2,100.00$1,125.00$1,125.00$2,100.00$2,100.00100 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 3$400.00$1,200.00$300.00$900.00$500.00$1,500.00$250.00$750.00101 2573.530 STORM DRAIN INLET PROTECTION EACH 55$150.00$8,250.00$120.00$6,600.00$100.00$5,500.00$140.00$7,700.00Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $138,184.20 $138,780.00 $99,855.45 $126,250.40 Total SCHEDULE A. SURFACE IMPROVEMENTS: $1,886,321.85 $1,445,586.00 $1,571,623.30 $1,577,217.72 Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $195,204.45 $201,435.00 $195,940.30 $223,487.30 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $9,261.00 $11,500.00 $9,475.00 $10,611.00 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $138,184.20 $138,780.00 $99,855.45 $126,250.40 Totals for Project R-010529-000 $2,228,971.50 $1,797,301.00 $1,876,894.05 $1,937,566.42 % of Estimate for Project R-010529-000 -19.37% -15.80% -13.07%Page 4
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) McNamara Contracting, Inc. 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$89,824.85$89,824.85$61,500.00$61,500.00$160,000.00$160,000.00$85,000.00$85,000.002 2101.502 CLEARING TREE 2$250.00$500.00$410.00$820.00$160.00$320.00$800.00$1,600.003 2101.507 GRUBBING TREE 2$250.00$500.00$260.00$520.00$210.00$420.00$800.00$1,600.004 2104.501 REMOVE CONCRETE CURB L F 15215$4.00$60,860.00$3.10$47,166.50$3.00$45,645.00$5.00$76,075.005 2104.503 REMOVE BITUMINOUS WALK S F 140$1.00$140.00$2.00$280.00$2.00$280.00$3.00$420.006 2104.503 REMOVE CONCRETE WALK S F 16800$2.00$33,600.00$1.50$25,200.00$1.00$16,800.00$2.50$42,000.007 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 740$8.50$6,290.00$4.50$3,330.00$17.00$12,580.00$10.00$7,400.008 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 520$6.00$3,120.00$4.25$2,210.00$6.00$3,120.00$8.00$4,160.009 2104.509 REMOVE SIGN EACH 40$30.00$1,200.00$25.00$1,000.00$27.00$1,080.00$40.00$1,600.0010 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 150$5.00$750.00$4.10$615.00$1.00$150.00$7.00$1,050.0011 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 715$5.00$3,575.00$1.75$1,251.25$1.00$715.00$5.00$3,575.0012 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$7,500.00$7,500.00$1,125.00$1,125.00$525.00$525.00$10,000.00$10,000.0013 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 1$150.00$150.00$130.00$130.00$125.00$125.00$50.00$50.0014 2105.501 COMMON EXCAVATION C Y 1240$22.00$27,280.00$21.00$26,040.00$0.01$12.40$22.00$27,280.0015 2105.507 SUBGRADE EXCAVATION C Y 330$30.00$9,900.00$12.25$4,042.50$27.00$8,910.00$32.00$10,560.0016 2104.515 EXPLORATORY EXCAVATION HOUR 6$250.00$1,500.00$140.00$840.00$700.00$4,200.00$200.00$1,200.0017 2105.522 SELECT GRANULAR BORROW (CV) C Y 210$23.00$4,830.00$26.50$5,565.00$12.00$2,520.00$30.00$6,300.0018 2105.543 STABILIZING AGGREGATE TON 150$32.00$4,800.00$29.75$4,462.50$0.01$1.50$30.00$4,500.0019 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 30$135.00$4,050.00$150.00$4,500.00$135.00$4,050.00$125.00$3,750.0020 2130.501 WATER MGAL 150$55.00$8,250.00$32.00$4,800.00$43.00$6,450.00$30.00$4,500.0021 2131.502 CALCIUM CHLORIDE SOLUTION GAL 9490$0.90$8,541.00$1.00$9,490.00$0.13$1,233.70$2.00$18,980.0022 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 260$20.00$5,200.00$23.00$5,980.00$0.01$2.60$28.00$7,280.0023 2215.501 FULL DEPTH RECLAMATION S Y 35150$4.50$158,175.00$4.30$151,145.00$10.00$351,500.00$6.00$210,900.0024 2232.501 MILL BITUMINOUS STEP JOINT L F 565$4.00$2,260.00$3.00$1,695.00$1.00$565.00$2.50$1,412.5025 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 3520$2.00$7,040.00$2.00$7,040.00$2.00$7,040.00$2.50$8,800.0026 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,C) TON 4370$60.00$262,200.00$58.90$257,393.00$40.00$174,800.00$51.10$223,307.0027 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,C) TON 8740$58.00$506,920.00$58.00$506,920.00$40.00$349,600.00$48.85$426,949.0028 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B), 3.0" THICK S Y 540$30.00$16,200.00$25.00$13,500.00$35.00$18,900.00$33.00$17,820.0029 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$3,580.00$3,580.00$1,000.00$1,000.00$1.00$1.0030 2521.501 5" CONCRETE WALK S F 12220$8.00$97,760.00$4.10$50,102.00$5.50$67,210.00$5.00$61,100.0031 2521.501 6" CONCRETE WALK S F 4580$10.00$45,800.00$7.75$35,495.00$10.50$48,090.00$12.00$54,960.0032 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 15215$15.00$228,225.00$12.10$184,101.50$11.00$167,365.00$18.00$273,870.0033 2531.602 INSTALL CONCRETE APRON S Y 950$95.00$90,250.00$60.00$57,000.00$60.00$57,000.00$100.00$95,000.0034 2531.618 TRUNCATED DOMES S F 332$45.00$14,940.00$43.25$14,359.00$40.00$13,280.00$50.00$16,600.00Page 5
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) McNamara Contracting, Inc. Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price35 2531.601 ADA COMPLIANCE SUPERVISOR L S 1$3,000.00$3,000.00$1,000.00$1,000.00$500.00$500.00$1.00$1.0036 2540.602 MAIL BOX (TEMPORARY) EACH 1$100.00$100.00$100.00$100.00$125.00$125.00$50.00$50.0037 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$45,000.00$45,000.00$40,000.00$40,000.00$150,000.00$150,000.0038 2565.602 RIGID PVC LOOP DETECTOR 6'X6' EACH 20$1,250.00$25,000.00$1,030.00$20,600.00$1,050.00$21,000.00$1,200.00$24,000.0039 2573.502 SILT FENCE, TYPE MS L F 2530$2.50$6,325.00$1.90$4,807.00$2.00$5,060.00$1.50$3,795.0040 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 250$5.00$1,250.00$2.75$687.50$4.00$1,000.00$3.00$750.0041 2573.535 STABILIZED CONSTRUCTION EXIT EACH 9$900.00$8,100.00$250.00$2,250.00$300.00$2,700.00$500.00$4,500.0042 2573.550 EROSION CONTROL SUPERVISOR LS 1$1,000.00$1,000.00$3,580.00$3,580.00$1,500.00$1,500.00$1.00$1.0043 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 60$3.00$180.00$2.25$135.00$8.00$480.00$4.00$240.0044 2574.525 BOULEVARD TOPSOIL BORROW C Y 50$35.00$1,750.00$55.00$2,750.00$27.00$1,350.00$35.00$1,750.0045 2575.535 WATER (TURF ESTABLISHMENT) MGAL 65$40.00$2,600.00$25.00$1,625.00$63.00$4,095.00$30.00$1,950.0046 2575.560 HYDROMULCH S Y 6300$12.00$75,600.00$1.00$6,300.00$7.50$47,250.00$2.30$14,490.0047 2575.571 RAPID STABILIZATION METHOD 3 MGAL 5$400.00$2,000.00$300.00$1,500.00$375.00$1,875.00$500.00$2,500.0048 2575.572 RAPID STABILIZATION METHOD 4 S Y 50$2.00$100.00$4.00$200.00$9.00$450.00$4.00$200.0049 2582.501 PAVT MSSG PAINT S F 885$2.50$2,212.50$4.00$3,540.00$2.50$2,212.50$2.50$2,212.5050 2582.502 4" SOLID LINE PAINT L F 27350$0.15$4,102.50$0.15$4,102.50$0.07$1,914.50$0.07$1,914.5051 2582.502 4" DBLE SOLID LINE PAINT L F 5690$0.30$1,707.00$0.32$1,820.80$0.15$853.50$0.14$796.6052 2582.502 4" BROKEN LINE PAINT L F 3680$0.25$920.00$0.16$588.80$0.07$257.60$0.07$257.6053 2582.502 12" SOLID LINE PAINT L F 860$1.75$1,505.00$1.50$1,290.00$1.70$1,462.00$1.60$1,376.0054 2582.502 24" SOLID LINE PAINT L F 350$2.50$875.00$4.01$1,403.50$2.50$875.00$2.40$840.0055 2582.503 CROSSWALK PAINT S F 288$3.00$864.00$2.00$576.00$2.00$576.00$1.80$518.40Total SCHEDULE A. SURFACE IMPROVEMENTS: $1,886,321.85 $1,597,054.35 $1,661,026.30 $1,921,742.10 SCHEDULE B. WATERMAIN IMPROVEMENTS 56 2021.501 MOBILIZATION LS 1$9,295.45$9,295.45$2,532.00$2,532.00$5,000.00$5,000.00$10,900.00$10,900.0057 2104.501 REMOVE WATER MAIN L F 480$8.00$3,840.00$9.10$4,368.00$8.00$3,840.00$10.00$4,800.0058 2104.503 REMOVE RETAINING WALL S F 145$4.00$580.00$10.00$1,450.00$5.25$761.25$10.00$1,450.0059 2104.509 REMOVE HYDRANT EACH 3$450.00$1,350.00$376.00$1,128.00$375.00$1,125.00$500.00$1,500.0060 2105.601 DEWATERING LS 1$1,500.00$1,500.00$0.01$0.01$500.00$500.00$1.00$1.0061 2411.618 MODULAR BLOCK RETAINING WALL S F 145$35.00$5,075.00$41.00$5,945.00$29.00$4,205.00$40.00$5,800.0062 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 30$35.00$1,050.00$45.25$1,357.50$23.00$690.00$30.00$900.0063 2504.602 ADJUST VALVE BOX EACH 1$250.00$250.00$2.18$2.18$450.00$450.00$250.00$250.0064 2504.602 CONNECT TO EXISTING WATER MAIN EACH 6$1,400.00$8,400.00$2,006.00$12,036.00$1,250.00$7,500.00$2,000.00$12,000.0065 2504.602 HYDRANT EACH 3$4,300.00$12,900.00$5,598.00$16,794.00$4,000.00$12,000.00$4,500.00$13,500.0066 2504.602 6" GATE VALVE & BOX EACH 7$1,800.00$12,600.00$4,092.00$28,644.00$2,800.00$19,600.00$3,600.00$25,200.0067 2504.602 12" GATE VALVE & BOX EACH 2$4,000.00$8,000.00$3,911.00$7,822.00$3,850.00$7,700.00$3,600.00$7,200.00Page 6
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) McNamara Contracting, Inc. Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price68 2504.602 IRRIGATION SYSTEM REPAIR EACH 14$500.00$7,000.00$175.50$2,457.00$200.00$2,800.00$750.00$10,500.0069 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 25$65.00$1,625.00$68.25$1,706.25$65.00$1,625.00$60.00$1,500.0070 2504.603 12" PVC WATERMAIN L F 464$46.00$21,344.00$84.90$39,393.60$46.00$21,344.00$52.00$24,128.0071 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 34$190.00$6,460.00$163.75$5,567.50$215.00$7,310.00$250.00$8,500.0072 2504.603 BOLT & VALVE BOX REPLACEMENT - VALVE EACH 16$2,450.00$39,200.00$2,423.00$38,768.00$2,100.00$33,600.00$2,500.00$40,000.0073 2504.603 BOLT & VALVE BOX REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 18$2,850.00$51,300.00$2,548.00$45,864.00$2,700.00$48,600.00$3,000.00$54,000.0074 2503.608 DUCTILE IRON FITTINGS LB 810$3.50$2,835.00$12.50$10,125.00$9.00$7,290.00$8.00$6,480.0075 2504.604 4" POLYSTYRENE INSULATION S Y 15$40.00$600.00$53.00$795.00$60.00$900.00$40.00$600.00Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $195,204.45 $226,755.04 $186,840.25 $229,209.00 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 76 2021.501 MOBILIZATION LS 1$441.00$441.00$0.01$0.01$15,000.00$15,000.00$320.00$320.0077 2104.509 REMOVE CASTING EACH 6$175.00$1,050.00$163.00$978.00$65.00$390.00$100.00$600.0078 2506.516 CASTING ASSEMBLY EACH 6$750.00$4,500.00$676.00$4,056.00$825.00$4,950.00$450.00$2,700.0079 2506.602 CHIMNEY SEALS EACH 9$180.00$1,620.00$528.00$4,752.00$150.00$1,350.00$250.00$2,250.0080 2506.522 ADJUST FRAME & RING CASTING EACH 3$550.00$1,650.00$380.00$1,140.00$525.00$1,575.00$300.00$900.00Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $9,261.00 $10,926.01 $23,265.00 $6,770.00 SCHEDULE D. STORM SEWER IMPROVEMENTS 81 2021.501 MOBILIZATION LS 1$6,580.20$6,580.20$1,216.00$1,216.00$4,000.00$4,000.00$5,500.00$5,500.0082 2104.501 REMOVE SEWER PIPE (STORM) L F 210$12.00$2,520.00$14.25$2,992.50$10.00$2,100.00$15.00$3,150.0083 2104.509 REMOVE DRAINAGE STRUCTURE EACH 10$500.00$5,000.00$516.75$5,167.50$450.00$4,500.00$500.00$5,000.0084 2105.601 DEWATERING LS 1$1,000.00$1,000.00$0.01$0.01$500.00$500.00$1.00$1.0085 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 68$46.00$3,128.00$69.00$4,692.00$45.00$3,060.00$45.00$3,060.0086 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 388$48.00$18,624.00$48.00$18,624.00$48.00$18,624.00$45.00$17,460.0087 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 168$54.00$9,072.00$51.00$8,568.00$52.00$8,736.00$54.00$9,072.0088 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 20$56.00$1,120.00$67.00$1,340.00$80.00$1,600.00$60.00$1,200.0089 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 8$80.00$640.00$70.00$560.00$100.00$800.00$100.00$800.0090 2503.603 CLEAN PIPE SEWER L F 150$15.00$2,250.00$24.00$3,600.00$13.00$1,950.00$5.00$750.0091 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 52$650.00$33,800.00$610.00$31,720.00$600.00$31,200.00$325.00$16,900.0092 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F 8$775.00$6,200.00$703.00$5,624.00$700.00$5,600.00$550.00$4,400.0093 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 3$2,000.00$6,000.00$1,760.00$5,280.00$2,300.00$6,900.00$2,200.00$6,600.0094 2506.522 ADJUST FRAME & RING CASTING EACH 36$550.00$19,800.00$256.00$9,216.00$500.00$18,000.00$400.00$14,400.0095 2506.602 GROUT CATCH BASIN OR MANHOLE EACH 5$500.00$2,500.00$466.00$2,330.00$350.00$1,750.00$500.00$2,500.0096 2506.602 CHIMNEY SEALS EACH 5$180.00$900.00$575.00$2,875.00$150.00$750.00$250.00$1,250.0097 2506.602 CONNECT TO EXISTING STRUCTURE EACH 2$1,200.00$2,400.00$1,292.00$2,584.00$1,200.00$2,400.00$2,000.00$4,000.0098 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 6$950.00$5,700.00$1,245.00$7,470.00$1,600.00$9,600.00$1,300.00$7,800.00Page 7
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) McNamara Contracting,Inc. Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price99 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$1,500.00$1,500.00$1,458.00$1,458.00$1,300.00$1,300.00$2,200.00$2,200.00100 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 3$400.00$1,200.00$545.00$1,635.00$425.00$1,275.00$500.00$1,500.00101 2573.530 STORM DRAIN INLET PROTECTION EACH 55$150.00$8,250.00$125.00$6,875.00$200.00$11,000.00$150.00$8,250.00Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $138,184.20 $123,827.01 $135,645.00 $115,793.00 Total SCHEDULE A. SURFACE IMPROVEMENTS: $1,886,321.85 $1,597,054.35 $1,661,026.30 $1,921,742.10 Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $195,204.45 $226,755.04 $186,840.25 $229,209.00 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $9,261.00 $10,926.01 $23,265.00 $6,770.00 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $138,184.20 $123,827.01 $135,645.00 $115,793.00 Totals for Project R-010529-000 $2,228,971.50 $1,958,562.41 $2,006,776.55 $2,273,514.10 % of Estimate for Project R-010529-000 -12.13% -9.97% 2.00%Page 8
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Bituminous Roadways, Inc. Minneapolis Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A. SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$89,824.85$89,824.85$87,000.00$87,000.002 2101.502 CLEARING TREE 2$250.00$500.00$369.00$738.003 2101.507 GRUBBING TREE 2$250.00$500.00$369.00$738.004 2104.501 REMOVE CONCRETE CURB L F 15215$4.00$60,860.00$5.90$89,768.505 2104.503 REMOVE BITUMINOUS WALK S F 140$1.00$140.00$0.90$126.006 2104.503 REMOVE CONCRETE WALK S F 16800$2.00$33,600.00$1.10$18,480.007 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 740$8.50$6,290.00$18.00$13,320.008 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 520$6.00$3,120.00$8.30$4,316.009 2104.509 REMOVE SIGN EACH 40$30.00$1,200.00$26.50$1,060.0010 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 150$5.00$750.00$3.70$555.0011 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 715$5.00$3,575.00$2.60$1,859.0012 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$7,500.00$7,500.00$545.00$545.0013 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 1$150.00$150.00$79.00$79.0014 2105.501 COMMON EXCAVATION C Y 1240$22.00$27,280.00$26.50$32,860.0015 2105.507 SUBGRADE EXCAVATION C Y 330$30.00$9,900.00$23.50$7,755.0016 2104.515 EXPLORATORY EXCAVATION HOUR 6$250.00$1,500.00$161.00$966.0017 2105.522 SELECT GRANULAR BORROW (CV) C Y 210$23.00$4,830.00$69.00$14,490.0018 2105.543 STABILIZING AGGREGATE TON 150$32.00$4,800.00$43.00$6,450.0019 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 30$135.00$4,050.00$155.00$4,650.0020 2130.501 WATER MGAL 150$55.00$8,250.00$105.00$15,750.0021 2131.502 CALCIUM CHLORIDE SOLUTION GAL 9490$0.90$8,541.00$0.80$7,592.0022 2211.502 AGGREGATE BASE (LV) CLASS 5 C Y 260$20.00$5,200.00$79.50$20,670.0023 2215.501 FULL DEPTH RECLAMATION S Y 35150$4.50$158,175.00$6.40$224,960.0024 2232.501 MILL BITUMINOUS STEP JOINT L F 565$4.00$2,260.00$2.80$1,582.0025 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 3520$2.00$7,040.00$3.30$11,616.0026 2360.501 TYPE SP 9.5 WEARING COURSE MIX (3,C) TON 4370$60.00$262,200.00$63.50$277,495.0027 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (3,C) TON 8740$58.00$506,920.00$60.50$528,770.0028 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B), 3.0" THICK S Y 540$30.00$16,200.00$26.50$14,310.0029 2505.601 UTILITY COORDINATION LS 1$10,000.00$10,000.00$4,680.00$4,680.0030 2521.501 5" CONCRETE WALK S F 12220$8.00$97,760.00$4.70$57,434.0031 2521.501 6" CONCRETE WALK S F 4580$10.00$45,800.00$8.70$39,846.0032 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 15215$15.00$228,225.00$14.00$213,010.0033 2531.602 INSTALL CONCRETE APRON S Y 950$95.00$90,250.00$79.50$75,525.0034 2531.618 TRUNCATED DOMES S F 332$45.00$14,940.00$47.00$15,604.00Page 9
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Bituminous Roadways, Inc. Minneapolis Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price35 2531.601 ADA COMPLIANCE SUPERVISOR L S 1$3,000.00$3,000.00$1,053.00$1,053.0036 2540.602 MAIL BOX (TEMPORARY) EACH 1$100.00$100.00$105.00$105.0037 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$51,861.00$51,861.0038 2565.602 RIGID PVC LOOP DETECTOR 6'X6' EACH 20$1,250.00$25,000.00$1,737.00$34,740.0039 2573.502 SILT FENCE, TYPE MS L F 2530$2.50$6,325.00$2.00$5,060.0040 2573.533 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 250$5.00$1,250.00$2.70$675.0041 2573.535 STABILIZED CONSTRUCTION EXIT EACH 9$900.00$8,100.00$948.00$8,532.0042 2573.550 EROSION CONTROL SUPERVISOR LS 1$1,000.00$1,000.00$16,381.00$16,381.0043 2575.523 EROSION CONTROL BLANKET CATEGORY 3N/2S STRAW S Y 60$3.00$180.00$3.30$198.0044 2574.525 BOULEVARD TOPSOIL BORROW C Y 50$35.00$1,750.00$59.00$2,950.0045 2575.535 WATER (TURF ESTABLISHMENT) MGAL 65$40.00$2,600.00$80.00$5,200.0046 2575.560 HYDROMULCH S Y 6300$12.00$75,600.00$1.80$11,340.0047 2575.571 RAPID STABILIZATION METHOD 3 MGAL 5$400.00$2,000.00$1,443.00$7,215.0048 2575.572 RAPID STABILIZATION METHOD 4 S Y 50$2.00$100.00$11.00$550.0049 2582.501 PAVT MSSG PAINT S F 885$2.50$2,212.50$4.20$3,717.0050 2582.502 4" SOLID LINE PAINT L F 27350$0.15$4,102.50$0.15$4,102.5051 2582.502 4" DBLE SOLID LINE PAINT L F 5690$0.30$1,707.00$0.35$1,991.5052 2582.502 4" BROKEN LINE PAINT L F 3680$0.25$920.00$0.15$552.0053 2582.502 12" SOLID LINE PAINT L F 860$1.75$1,505.00$1.60$1,376.0054 2582.502 24" SOLID LINE PAINT L F 350$2.50$875.00$4.20$1,470.0055 2582.503 CROSSWALK PAINT S F 288$3.00$864.00$2.10$604.80Total SCHEDULE A. SURFACE IMPROVEMENTS: $1,886,321.85 $1,954,273.30 SCHEDULE B. WATERMAIN IMPROVEMENTS 56 2021.501 MOBILIZATION LS 1$9,295.45$9,295.45$41,296.00$41,296.0057 2104.501 REMOVE WATER MAIN L F 480$8.00$3,840.00$6.40$3,072.0058 2104.503 REMOVE RETAINING WALL S F 145$4.00$580.00$18.35$2,660.7559 2104.509 REMOVE HYDRANT EACH 3$450.00$1,350.00$535.00$1,605.0060 2105.601 DEWATERING LS 1$1,500.00$1,500.00$40,154.00$40,154.0061 2411.618 MODULAR BLOCK RETAINING WALL S F 145$35.00$5,075.00$119.00$17,255.0062 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 30$35.00$1,050.00$48.00$1,440.0063 2504.602 ADJUST VALVE BOX EACH 1$250.00$250.00$234.00$234.0064 2504.602 CONNECT TO EXISTING WATER MAIN EACH 6$1,400.00$8,400.00$2,297.00$13,782.0065 2504.602 HYDRANT EACH 3$4,300.00$12,900.00$5,541.00$16,623.0066 2504.602 6" GATE VALVE & BOX EACH 7$1,800.00$12,600.00$2,249.00$15,743.0067 2504.602 12" GATE VALVE & BOX EACH 2$4,000.00$8,000.00$5,675.00$11,350.00Page 10
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Bituminous Roadways, Inc. Minneapolis Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price68 2504.602 IRRIGATION SYSTEM REPAIR EACH 14$500.00$7,000.00$369.00$5,166.0069 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 25$65.00$1,625.00$60.00$1,500.0070 2504.603 12" PVC WATERMAIN L F 464$46.00$21,344.00$73.00$33,872.0071 2504.603 SACRIFICIAL ANODE BAG (32 LB) EACH 34$190.00$6,460.00$268.00$9,112.0072 2504.603 BOLT & VALVE BOX REPLACEMENT - VALVE EACH 16$2,450.00$39,200.00$3,523.00$56,368.0073 2504.603 BOLT & VALVE BOX REPLACEMENT - HYDRANT & HYDRANT VALVE EACH 18$2,850.00$51,300.00$4,744.00$85,392.0074 2503.608 DUCTILE IRON FITTINGS LB 810$3.50$2,835.00$6.40$5,184.0075 2504.604 4" POLYSTYRENE INSULATION S Y 15$40.00$600.00$42.00$630.00Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $195,204.45 $362,438.75 SCHEDULE C. SANITARY SEWER IMPROVEMENTS 76 2021.501 MOBILIZATION LS 1$441.00$441.00$7,544.00$7,544.0077 2104.509 REMOVE CASTING EACH 6$175.00$1,050.00$105.00$630.0078 2506.516 CASTING ASSEMBLY EACH 6$750.00$4,500.00$695.00$4,170.0079 2506.602 CHIMNEY SEALS EACH 9$180.00$1,620.00$223.00$2,007.0080 2506.522 ADJUST FRAME & RING CASTING EACH 3$550.00$1,650.00$627.00$1,881.00Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $9,261.00 $16,232.00 SCHEDULE D. STORM SEWER IMPROVEMENTS 81 2021.501 MOBILIZATION LS 1$6,580.20$6,580.20$7,544.00$7,544.0082 2104.501 REMOVE SEWER PIPE (STORM) L F 210$12.00$2,520.00$10.50$2,205.0083 2104.509 REMOVE DRAINAGE STRUCTURE EACH 10$500.00$5,000.00$535.00$5,350.0084 2105.601 DEWATERING LS 1$1,000.00$1,000.00$2,950.00$2,950.0085 2503.541 12" RC PIPE SEWER DES 3006 CL V L F 68$46.00$3,128.00$39.50$2,686.0086 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 388$48.00$18,624.00$42.00$16,296.0087 2503.541 18" RC PIPE SEWER DES 3006 CL III L F 168$54.00$9,072.00$45.00$7,560.0088 2503.541 21" RC PIPE SEWER DES 3006 CL III L F 20$56.00$1,120.00$49.50$990.0089 2503.541 24" RC PIPE SEWER DES 3006 CL III L F 8$80.00$640.00$53.50$428.0090 2503.603 CLEAN PIPE SEWER L F 150$15.00$2,250.00$4.20$630.0091 2506.501 CONST DRAINAGE STRUCTURE DES 48-4020 L F 52$650.00$33,800.00$444.00$23,088.0092 2506.501 CONST DRAINAGE STRUCTURE DES 60-4020 L F 8$775.00$6,200.00$530.00$4,240.0093 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 3$2,000.00$6,000.00$1,874.00$5,622.0094 2506.522 ADJUST FRAME & RING CASTING EACH 36$550.00$19,800.00$346.00$12,456.0095 2506.602 GROUT CATCH BASIN OR MANHOLE EACH 5$500.00$2,500.00$321.00$1,605.0096 2506.602 CHIMNEY SEALS EACH 5$180.00$900.00$223.00$1,115.0097 2506.602 CONNECT TO EXISTING STRUCTURE EACH 2$1,200.00$2,400.00$589.00$1,178.0098 2506.603 6" TOP SLAB FOR 48-4020 STRUCTURE EACH 6$950.00$5,700.00$1,221.00$7,326.00Page 11
Project: R-010529-000 - Kenrick Avenue Improvement Project Engineers Estimate Bituminous Roadways, Inc. Minneapolis Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price99 2506.603 8" TOP SLAB FOR 60-4020 STRUCTURE EACH 1$1,500.00$1,500.00$1,686.00$1,686.00100 2506.603 STRUCTURE INTERIOR CONCRETE WORK - RE-GROUT DOGHOUSES EACH 3$400.00$1,200.00$450.00$1,350.00101 2573.530 STORM DRAIN INLET PROTECTION EACH 55$150.00$8,250.00$158.00$8,690.00Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $138,184.20 $114,995.00 Total SCHEDULE A. SURFACE IMPROVEMENTS: $1,886,321.85 $1,954,273.30 Total SCHEDULE B. WATERMAIN IMPROVEMENTS: $195,204.45 $362,438.75 Total SCHEDULE C. SANITARY SEWER IMPROVEMENTS: $9,261.00 $16,232.00 Total SCHEDULE D. STORM SEWER IMPROVEMENTS: $138,184.20 $114,995.00 Totals for Project R-010529-000 $2,228,971.50 $2,447,939.05 % of Estimate for Project R-010529-000 9.82%I hereby certify that this is an exact reproduction of bids received.Certified By: License No. 47497Date: March 7, 2018Page 12