HomeMy WebLinkAbout2013-028 Council Resolution•
•
•
CITY OF LINO LAKES
RESOLUTION NO. 13-28
RESOLUTION ACCEPTING BIDS AND AWARDING A CONSTRUCTION
CONTRACT, OTTER LAKE ROAD IMPROVEMENT PROJECT
WHEREAS, pursuant to an advertisement for bids for the construction of the Otter Lake Road
Improvement Project, bids were received, opened and tabulated according to law, and the
following bids were received complying with the advertisement:
Contractor
Arnt Construction Company, Inc.
Burschville Construction, Inc.
Omann Brothers, Inc.
Kuechle Underground
Frattalone Companies, Inc.
Douglas-Kerr Underground, LLC
T.A. Schifsky & Sons, Inc.
Forest Lake Contracting, Inc.
Dresel Contracting, Inc.
Northwest Asphalt, Inc.
Midwest Civil Constructors, LLC
Engineer's Estimate
Amount of bid
$326,366.20
$340,906.20
$369,791.89
$375,560.65
$378,650.40
$385,339.08
$386,947.15
$396,652.75
$398,836.50
$403,894.87
$429,902.75
$411,057.00
WHEREAS, it appears that Arnt Construction Company, Inc. is the lowest responsible bidder;
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Lino Lakes:
1. The Mayor and Clerk are hereby authorized and directed to enter into a contract with Arnt
Construct Company Inc., in the name of the City of Lino Lakes for the construction of the
Otter Lake Road Improvement Project according to the plans and specifications approved
by the City Council and on file in the office of the City Clerk.
2. The City Clerk is hereby authorized and directed to return forthwith to all bidder the Bid
Bonds made with their bids, except that the deposits of the successful bidder and the next
two lowest bidders shall be retained until a contract has been signed.
Adopted by the Council of the City of Lino Lakes this 11th day of March, 2013.
The motion for the adoption of the foregoing resolution was introduced by Council Member
O'Donnell and was duly seconded by Council Member Roeser and upon vote being taken
thereon, the following voted in favor thereof:
O'Donnell, Roeser, Rafferty, Stoesz, Reinert
The following voted against same:
none
ATTEST:
•
Jeff Rein - rt, Mayor
•
•
STAFF ORIGINATOR:
C. C. MEETING DATE:
TOPIC:
CITY COUNCIL
AGENDA ITEM 6B
Michael Grochala
March 11, 2006
i. Consider Resolution No. 13 -26 Approving Final Plat,
Forest View Acres 2 "d Addition
ii. Consider Resolution No. 13 -27, Approving Development
Agreement, Forest View Acres 2" Addition
VOTE REQUIRED: 3/5
INTRODUCTION
Staff is requesting City Council consideration of the Final Plat and Development Agreement for
Forest View Acres 2" Addition.
REVIEW DEADLINE: Application Deemed Complete - January 18, 2013
60 - Day Review Deadline - March 19, 2013
BACKGROUND
The City Council approved the preliminary plat for Forest View Acres 2 "d Addition, formerly
known as Rademacher Addition, on December 10, 2012 with Resolution No. 12 -129. Forest
View Acres 2 "d Addition is a 2 -lot commercial subdivision on the NE corner of Lake Drive and
Main Street.
The final plat is consistent with the approved preliminary plat. The City Attorney has reviewed
the title commitment. The City Engineer has prepared the development agreement. All other
conditions of preliminary plat approval have been addressed or are otherwise provided for in the
development agreement.
The Development Agreement provides for the submittal of fees and securities to cover City
review costs and ensure completion of the public and private improvements in accordance with
the approved plans. The agreement also requires the submittal of the following documents:
1. A Declaration for Maintenance of Storm Water Facilities must be executed for the
storm water treatment facilities located on the site in the form of Exhibit A,
attached hereto.
2. A Quit Claim Deed in favor of the City must be prepared and recorded for the
• trail easement along Lake Drive.
•
3. A Reciprocal Access, Operation and Maintenance Agreement between the two
newly created lots must be recorded concurrently with the plat. The Developer
shall provide to the City, for its approval, a copy of the agreement. Such
agreement shall at a minimum provide for; 1) ingress and egress across properties;
2) a proof of parking provision; 3) maintenance of private improvements (i.e.,
sanitary sewer, water main, snow removal, landscaping); 4) Provisions for
maintaining surface water management features including infiltration areas in
accordance with RCWD and City requirements.
4. The Rice Creek Watershed District must review and issue a permit for the project
prior to building permits being issued by the city for any new construction.
5. The Anoka County Highway Department must review and issue a permit for the
work within the County right -of -way prior to any construction.
6. Proof of Parking — A declaration requiring the owner to install additional parking
stalls upon finding of the City that such stalls are necessary to accommodate the
use must be recorded against the property.
RECOMMENDATION
Staff is recommending approval of the Final Plat of Forest View Acres 2nd Addition (Resolution
• No. 13 -26) with the following condition:
1. The developer shall submit an executed development agreement and all documents, fees
and securities required therein prior to release of the signed Final Plat.
Staff is recommending approval of the Development Agreement (Resolution No. 13 -27).
ATTACHMENTS
1. Resolution No. 13 -26
2. Forest View Acres 2nd Addition Final Plat
3. Resolution No. 13 -27
4. Development Agreement
•
NORTH
0 40 80
SCALE IN FEET
O DENOTES 1/2 INCH BY 14 INCH IRON MONUMENT
SET AND MARKED BY LICENSE NO. 47481.
® DENOTES ANOKA COUNTY MONUMENT
• DENOTES IRON MONUMENT FOUND AND MARKED
AS SHOWN.
® DENOTES ANOKA COUNTY RIGHT OF WAY
MONUMENT
—A— DENOTES RIGHT O5 ACCESS DEDICATED TO ANOKA
COUNTY
THE EAST LINE OF THE PLAT OF FOREST VIEW
ACRES I5 ASSUMED TO HAVE A BEARING OF SOUTH
00 DEGREES 00 MINUTES 25 SECONDS WEST.
• W 1/4 COR.. SEC. 4,
l TWP. 31, RG . 22
(A RED AND WHITE r S0.
STEEL TELSPAR MONUMENT)
FOREST VIEW ACRES SECOND ADDITION
44.
O y3
/ /,'"g N. UNE, LOT 5,
`
1./4'-'''. FOREST VIEW ACRES `‘ S89•59'35.E 282.41
[ . , ,,f 3538 -Pm. 1
''/-7;9:6',-'
Y -I _/ y r F OPEN IP -
,,pp6 ' 1 // /
�` /- , ' /1 / '\
r. / j O / I /
„9 / /��/
/gr y =4/S4r
J
/ry4f /� •� b
tl -_ _/ ____ 57.97
,' 58410'08T
1/ i .5055675'W
1
■
•
\ / l 18279 �� R•
r *zg
�>• DRAINAGE 9 UIUTY F.A.SEYENT
LOT 1
1
19472
I, 101;97 " I
• /. §g
% h
/
'S-
,/ 4'M10k
f' t�
1/
SW COR., SEC. 4, /
r . 31, RGE. 22
(CAST IRON MONUMENT)
/
1T•. P
4488
i• f e et
q e
aS L -26.20 —c:
6-T55 5r FW.IP
/ / b
r
Imo:
\\
\1
V\ g�
v
4
EAST 406.51
DRAINAGE: um1111Y EASEMENT-.
7
l
- ` FW.P
• PINCH TOP
O
L
LOT 2
27554
LOT
29
11
cc
U
•
5
0,
z
i
1 9104 P
~ , - - - - --
1
10171 A,89.59'3514
LOT
EASB1ENT FOR POTTER 519 PDIRPOSES PER Doc NO
MAIN STREET Ao71M'lE` : -- IIa
i'C.S.A.H. NO. 14j'` `Z _y — DRANALL d WI/1Y EASEMENT___'
15055 , 4 — — + N89•59'36'W 391.89
„
149 /29 A10 PER PARRA( RELEASE DOG NO 544244 �. .
S. UNE, SEC. 4, TWP. 31, RGE. 22
N8959:15'W 64191 --
9235
h
ATA A
aN
ss
y
29
T - - -r —� 8
_''- - L35J3i
A A A J7 A --Y ,
17 FW.P
$
(: •
N. UNE, ANOKA CO. I N89°59'35'W 367.98 I 9235_
HWY. R/W PLAT NO. 17 _ -- -- 10.00-4f-' `245
(EXCEPTION) - - • • •• •• ^ -•- •• • N00°00'25Ey J
N89°59'35'11
S. UNE, FOREST VIEW ACRES -- $
i
HAIN STREET
IC.S.A., ,. NO. 141
CITY OF LINO LAKES
COUNTY OF ANOKA
SEC. 4, T. 31, R. 22
KNOW ALL PERSONS BY THESE PRESENTS: That Rademacher Family Limited Partnership, a Minnesota Limited Partnership, owner of the following described property:
All of Lots 5, 6 and 7, FOREST VIEW ACRES
AND
All those parts of the vacated service road, and Lot 1, FOREST VIEW ACRES, lying South of the North line of Lot 5 extended Westerly to the highway right of way,
EXCEPT THEREFROM the following parcels:
Parcels 60 and 61, ANOKA COUNTY HIGHWAY RIGHT -OFWAY PLAT NO. 17, according to the map or plat thereof on file and of record in the Office of the Anoka
County Recorder.
Parcel 51, ANOKA COUNTY HIGHWAY RIGHT -OFWAY PLAT NO. 25, according to the map or plat thereof on file and of record in the Office of the Anoka County
Recorder.
The Northwesterly 30 feet of Lot 1, FOREST VIEW ACRES, lying South of the Westerly extension of the North line of Lot 5, FOREST VIEW ACRES.
Has caused the same to be surveyed and platted as FOREST VIEW ACRES SECOND ADDITION and does hereby dedicate to the public for public us the public way and
drainage and utility easements as shown on this plat. Also dedicating to the County of Anoka the right of access onto County State Aid Highway No. 14 and County
State Aid Highway No. 23 as shown on this plat.
In witness whereof said Rademacher Family Limited Partnership, a Minnesota Limited Partnership, Owner, has caused these presents to be signed this —day of
, 20 .
SIGNED: , its
STATE OF MINNESOTA
COUNTY OF
This instrument was acknowledged before me this —day of
Notary Public, County, Minnesota
My Commission Expires
SURVEYOR'S CERTIFICATE
, 20 by , its
I Marcus F. Hampton do hereby certify that this plat was prepared by me or under my direct supervision; that I am a duly Licensed Land Surveyor in the State of
Minnesota; that this plat is a correct representation of the boundary survey; that all mathematical data and labels are correctly designated on this plat; that all
monuments depicted on this plat have been, or will be correctly set within one year; that all water boundaries and wet lands, as defined in Minnesota Statutes,
Section 505.01, Subd. 3, as of the date of this certificate are shown and labeled on this plat; and all public ways are shown and labeled on this plat.
Dated this day of , 20 .
Marcus F. Hampton, Licensed Land Surveyor, Minnesota License No. 47481
STATE OF MINNESOTA
COUNTY OF
This instrument was acknowledged before me this
Notary Public, County, Minnesota
My Commission Expires
CITY COUNCIL
UNO LAKES, MINNESOTA
day of , 20 , by Marcus F. Hampton, a Licensed Land Surveyor.
This plat of FOREST VIEW ACRES SECOND ADDITION was approved and accepted by the City Council of the City of Lino Lakes, Minnesota at a regular meeting thereof
held this day of , 20 , and said plat is in compliance with the provisions of Minnesota Statutes, Section 505.03, Subd.2.
City Council, Lino Lakes, Minnesota
By
ANOKA COUNTY SURVEYOR
, Mayor By: , Clerk
I hereby certify that in accordance with Minnesota Statutes, Section 505.021, Subd. 11, this plat has been reviewed and approved this day of
,20 .
By
Larry D. Hoium, Anoka County Surveyor
MFRA, INC.
ENGINEERING, PLANNING
AND LAND SURVEYING
CITY COUNCIL
AGENDA ITEM 6C
STAFF ORIGINATOR: Jason C. Wedel, City Engineer
MEETING DATE: June 11, 2012
TOPIC: Resolution No. 13 -28, Accepting bids and Awarding a
Construction Contract, Otter Lake Road Extension Project
VOTE REQUIRED: 3/5 Vote Required
BACKGROUND
Sealed bids were received and publicly opened at 10:00 a.m. on February 27, 2013. The results of
the bid opening are presented below. City Council action is required to award a construction
contract to the lowest responsible bidder.
Contractor
Arnt Construction Company, Inc.
Burschville Construction, Inc.
Omann Brothers, Inc.
Kuechle Underground
Frattalone Companies, Inc.
Douglas -Kerr Underground, LLC
T.A. Schifsky & Sons, Inc.
Forest Lake Contracting, Inc.
Dresel Contracting, Inc.
Northwest Asphalt, Inc.
Midwest Civil Constructors, LLC
Engineer's Estimate
Amount of bid
$326,366.20
$340,906.20
$369,791.89
$375,560.65
$378,650.40
$385,339.08
$386,947.15
$396,652.75
$398,836.50
$403,894.87
$429,902.75
$411,057.00
The low bids are competitive bids for this project. A copy of the complete bid tabulation is
attached as well as a letter of recommendation. The final completion date for this project is July
31, 2013.
RECOMMENDATION
Staff recommends adoption of Resolution 13 -28 Accepting Bids and Awarding a Construction
Contract for the Otter Lake Road Extension Project.
ATTACHMENTS
1. Bid Tabulation
2. Letter of Recommendation
•
WSB
& Assoc,
Gr
Project Name: LINO - Otter Lake Road
Extension
Client: City of Lino Lakes
Bid Opening: 2/27 /2013 10:00 AM
Contract No.:
Project No.: 02029 -19
Owner: Minneapolis
•
WSB
Project Bid Abstract
Denotes Corrected Figure
2/27/2013
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Arnt Construction Company
Burschville Construction, Inc.
Omann Brothers, Inc.
Item No.
Item
Units
Quantity
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
SCHEDULE A - SURFACE IMPROVEMENTS
1
2021.501
MOBILIZATION
LUMP SUM
1
$19,300.00
$19,300.00
$5,400.00
$5,400.00
$10,000.00
$10,000.00
$20,000.00
$20,000.00
2
2101.502
CLEARING
TREE
25
$150.00
$3,750.00
$1.00
$25.00
$0.01
$0.25
$10.22
$255.50
3
2101.507
GRUBBING
TREE
25
$200.00
$5,000.00
$1.00
$25.00
$0.01
$0.25
$10.22
$255.50
4
2102.501
PAVEMENT MARKING REMOVAL
SQ FT
560
$3.00
$1,680.00
$2.06
$1,153.60
$1.60
$896.00
$1.84
$1,030.40
5
2102.502
PAVEMENT MARKING REMOVAL
LIN FT
750
$2.00
$1,500.00
$0.52
$390.00
$0.80
$600.00
$0.61
$457.50
6
2104.501
REMOVE CURB AND GUTTER
LIN FT
50
$4.00
$200.00
$2.00
$100.00
$2.20
$110.00
$13.66
$683.00
7
2104.503
REMOVE CONCRETE WALK
SQ FT
200
$1.00
$200.00
$1.00
$200.00
$1.10
$220.00
$2.66
$532.00
8
2104.505
REMOVE BITUMINOUS PAVEMENT
SQ YD
160
$2.00
$320.00
$2.00
$320.00
$2.20
$352.00
$9.02
$1,443.20
9
2104.509
REMOVE SIGN
EACH
1
$50.00
$50.00
$26.00
$26.00
$16.00
$16.00
$25.55
$25.55
10
2104.511
SAWING CONCRETE PAVEMENT (FULL DEPTH)
LIN FT
10
$5.00
$50.00
$5.00
$50.00
$10.00
$100.00
$13.39
$133.90
11
2104.513
SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
LIN FT
155
$3.00
$465.00
$5.00
$775.00
$5.50
$852.50
$2.98
$461.90
12
2104.523
SALVAGE TEMPORARY BARRICADES
EACH
11
$200.00
$2,200.00
$50.00
$550.00
$42.00
$462.00
$76.65
$843.15
13
2104.523
SALVAGE SIGN
EACH
2
$75.00
$150.00
$26.00
$52.00
$16.00
$32.00
$25.55
$51.10
14
2105.507
SUBGRADE EXCAVATION (EV)
CU YD
250
$13.00
$3,250.00
$5.90
$1,475.00
$6.90
$1,725.00
$8.37
$2,092.50
15
2105.522
SELECT GRANULAR BORROW (CV)
CU YD
1720
$15.00
$25,800.00
$13.00
$22,360.00
$14.00
$24,080.00
$18.46
$31,751.20
16
2105.525
TOPSOIL BORROW (CV)
CU YD
100
$10.00
$1,000.00
$1.00
$100.00
$2.00
$200.00
$24.24
$2,424.00
17
2106.607
EXCAVATION - COMMON (P)
CU YD
3225
$10.00
$32,250.00
$5.90
$19,027.50
$6.90
$22,252.50
$6.06
$19,543.50
18
2112.501
SUBGRADE PREPARATION
ROAD STA
3.7
$210.00
$777.00
$100.00
$370.00
$340.00
$1,258.00
$275.50
$1,019.35
19
2123.610
STREET SWEEPER (WITH PICKUP BROOM)
HOUR
5
$100.00
$500.00
$125.00
$625.00
$110.00
$550.00
$125.00
$625.00
20
2130.501
WATER
M GALLONS
10
$30.00
$300.00
$30.00
$300.00
$32.00
$320.00
$50.00
$500.00
21
2211.501
AGGREGATE BASE CLASS 5
TON
2020
$12.00
$24,240.00
$11.70
$23,634.00
$12.25
$24,745.00
$13.66
$27,593.20
22
2357.502
BITUMINOUS MATERIAL FOR TACK COAT
GALLON
140
$5.00
$700.00
$3.14
$439.60
$3.50
$490.00
$2.75
$385.00
23
2360.501
TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)
TON
820
$65.00
$53,300.00
$71.00
$58,220.00
$70.82
$58,072.40
$79.40
$65,108.00
24
2521.501
6" CONCRETE WALK
SQ FT
450
$6.00
$2,700.00
$4.20
$1,890.00
$5.00
$2,250.00
$4.09
$1,840.50
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Arnt Construction
Company
Burschville
Construction, Inc.
Omann Brothers, Inc.
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
25
2521.511
2.5" BITUMINOUS WALK
SQ FT
2200
$2.25
$4,950.00
$1.74
$3,828.00
$2.00
$4,400.00
$2.82
$6,204.00
26
2531.501
CONCRETE CURB & GUTTER DESIGN B618
LIN FT
360
$15.00
$5,400.00
$17.26
$6,213.60
$17.50
$6,300.00
$17.12
$6,163.20
27
2531.602
PEDESTRIAN CURB RAMP
EACH
2
$300.00
$600.00
$420.00
$840.00
$450.00
$900.00
$408.80
$817.60
28
2531.618
TRUNCATED DOMES
SQ FT
100
$40.00
$4,000.00
$36.00
$3,600.00
$36.75
$3,675.00
$35.77
$3,577.00
29
2535.501
BITUMINOUS CURB
LIN FT
365
$9.00
$3,285.00
$5.80
$2,117.00
$6.00
$2,190.00
$3.00
$1,095.00
30
2545.523
4" NON - METALLIC CONDUIT
LIN FT
400
$5.00
$2,000.00
$3.00
$1,200.00
$5.00
$2,000.00
$3.07
$1,228.00
31
2554.602
TEMPORARY BARRICADES
EACH
9
$500.00
$4,500.00
$150.00
$1,350.00
$105.00
$945.00
$153.30
$1,379.70
32
2563.601
TRAFFIC CONTROL
LUMP SUM
1
$5,000.00
$5,000.00
$2,500.00
$2,500.00
$2,000.00
$2,000.00
$1,788.50
$1,788.50
33
2564.531
SIGN PANELS TYPE C
SQ FT
27
$35.00
$945.00
$36.00
$972.00
$32.60
$880.20
$35.77
$965.79
34
2565.616
REVISE SIGNAL SYSTEM
SYSTEM
1
$40,000.00
$40,000.00
$30,170.00
$30,170.00
$31,000.00
$31,000.00
$32,193.00
$32,193.00
35
2573.502
SILT FENCE, TYPE PREASSEMBLED
LIN FT
1000
$3.50
$3,500.00
$1.60
$1,600.00
$1.60
$1,600.00
$1.79
$1,790.00
36
2573.530
STORM DRAIN INLET PROTECTION
EACH
7
$350.00
$2,450.00
$10.00
$70.00
$100.00
$700.00
$125.00
$875.00
37
2573.602
TEMPORARY ROCK CONSTRUCTION ENTRANCE
EACH
1
$2,500.00
$2,500.00
$100.00
$100.00
$750.00
$750.00
$400.00
$400.00
38
2575.501
SEEDING
ACRE
1.25
$10,000.00
$12,500.00
$900.00
$1,125.00
$920.00
$1,150.00
$178.85
$223.56
39
2575.502
SEED MIXTURE 260
POUND
70
$5.00
$350.00
$2.62
$183.40
$2.70
$189.00
$2.04
$142.80
40
2575.502
SEED MIXTURE 310
POUND
20
$8.00
$160.00
$17.20
$344.00
$17.60
$352.00
$20.44
$408.80
41
2575.505
SODDING TYPE SALT RESISTANT
SQ YD
240
$3.00
$720.00
$4.90
$1,176.00
$5.00
$1,200.00
$3.07
$736.80
42
2575.511
MULCH MATERIAL TYPE 1
TON
2
$250.00
$500.00
$550.00
$1,100.00
$550.00
$1,100.00
$357.70
$715.40
43
2575.523
EROSION CONTROL BLANKETS CATEGORY 3
SQ YD
1000
$3.00
$3,000.00
$1.40
$1,400.00
$1.40
$1,400.00
$0.92
$920.00
44
2575.532
FERTILIZER TYPE 2
POUND
200
$1.00
$200.00
$1.28y
$1.30
$260.00
$0.51
$102.00
45
2582.501
PAVEMENT MESSAGE (LEFT ARROW) POLY PREFORM
EACH
2
$250.00
$500.00
$256.00
$512.00
$270.00
$540.00
$408.80
$817.60
46
2582.501
PAVEMENT MESSAGE (RIGHT ARROW) POLY PREFORM
EACH
4
$250.00
$1,000.00
$256.00
$1,024.00
$270.00
$1,080.00
$408.80
$1,635.20
47
2582.501
PAVEMENT MESSAGE (RIGHT -THRU ARROW) POLY PREFORM
EACH
3
$275.00
$825.00
$512.00
$1,536.00
$540.00
$1,620.00
$664.30
$1,992.90
48
2582.502
4" SOLID LINE WHITE -EPDXY
LIN FT
1000
$1.00
$1,000.00
$0.96
$960.00
$1.00
$1,000.00
$0.26
$260.00
49
2582.502
12" SOLID LINE WHITE -EPDXY
LIN FT
50
$6.00
$300.00
$8.06
$403.00
$8.50
$425.00
$6.13
$306.50
50
2582.502
4" DOUBLE SOLID LINE YELLOW -EPDXY
LIN FT
240
$2.00
$480.00
$1.90
$456.00
$2.00
$480.00
$0.53
$127.20
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$217,720.10
$245,920.50
SCHEDULE B - SANITARY SEWER IMPROVEMENTS
51
2451.609
AGGREGATE FOUNDATION
TON
50
$10.00
$500.00
$26.00
$1,300.00
$0.01
$0.50
$26.57
$1,328.50
52
2503.602
CONNECT TO EXISTING SANITARY SEWER
EACH
1
$2,500.00
$2,500.00
$11,250.00
$11,250.00
$3,000.00
$3,000.00
$7,256.20
$7,256.20
53
2503.603
8" PVC PIPE SEWER - SDR 26
LIN FT
390
$38.00
$14,820.00
$42.00
$16,380.00
$60.00
$23,400.00
$42.92
$16,738.80
54
2503.603
TELEVISE SANITARY SEWER
LIN FT
390
$2.00
$780.00
$2.50
$975.00
$1.50
$585.00
$2.56
$998.40
55
2506.516
CASTING ASSEMBLY (MANHOLE)
EACH
2
$500.00
$1,000.00
$325.00
$650.00
$750.00
$1,500.00
$332.15
$664.30
56
2506.602
CHIMNEY SEAL
EACH
2
$200.00
$400.00
$145.00
$290.00
$150.00
$300.00
$148.19
$296.38
57
2506.603
CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE
LIN FT
43
$175.00
$7,525.00
$177.00
$7,611.00
$180.00
$7,740.00
$180.89
$7,778.27
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Arnt Construction
Company
Burschville Construction,
Inc.
Omann Brothers, Inc.
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$38,456.00
$36,525.50
$35,060.85
SCHEDULE C - WATER MAIN IMPROVEMENTS
58
2451.609
GRANULAR FOUNDATION AND /OR BEDDING
TON
50
$10.00
$500.00
$8.00
$400.00
$10.00
$500.00
$8.18
$409.00
59
2504.602
CONNECT TO EXISTING WATER MAIN
EACH
1
$1,000.00
$1,000.00
$2,800.00
$2,800.00
$1,000.00
$1,000.00
$1,890.70
$1,890.70
60
2504.602
HYDRANT
EACH
1
$3,000.00
$3,000.00
$3,000.00
$3,000.00
$3,450.00
$3,450.00
$3,066.00
$3,066.00
61
2504.602
16" BUTTERFLY VALVE AND BOX
EACH
2
$8,500.00
$17,000.00
$3,050.00
$6,100.00
$5,100.00
$10,200.00
$3,117.10
$6,234.20
62
2504.602
6" GATE VALVE AND BOX
EACH
1
$1,200.00
$1,200.00
$1,300.00
$1,300.00
$1,175.00
$1,175.00
$1,328.60
$1,328.60
63
2504.602
8" GATE VALVE AND BOX
EACH
2
$2,000.00
$4,000.00
$1,700.00
$3,400.00
$1,750.00
$3,500.00
$1,737.40
$3,474.80
64
2504.603
HYDRANT EXTENSION
LIN FT
1
$500.00
$500.00
$530.00
$530,00
$550.00
$550.00
$541.66
$541.66
65
2504.603
VALVE BOX EXTENSION
LIN FT
1
$100.00
$100.00
$100.00
$100.00
$150.00
$150.00
$86.87
$86.87
66
2504.603
16" WATER MAIN -DUCT IRON CL 52
LIN FT
370
$75.00
$27,750.00
$70.00
$25,900.00
$65.13
$24,098.10
$70.52
$26,092.40
67
2504.603
6" WATERMAIN DUCTILE IRON CL 52
LIN FT
5
$35.00
$175.00
$34.00
$170.00
$65.00
$325.00
$33.73
$168.65
68
2504.603
8" WATERMAIN DUCTILE IRON CL 52
LIN FT
120
$40.00
$4,800.00
$37.00
$4,440.00
$38.00
$4,560.00
$36.79
$4,414.80
69
2504.604
4" POLYSTYRENE INSULATION
SQ YD
25
$45.00
$1,125.00
$20.00
$500.00
$35.00
$875.00
$18.40
$460.00
70
2504.608
DUCTILE IRON FITTINGS
POUND
1500
$4.00
$6,000.00
$4.50
$6,750.00
$3.50
$5,250.00
$4.60
$6,900.00
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
$67,150.00
$55,390.00
$55,633.10
$55,067.68
SCHEDULE D - STORM SEWER IMPROVEMENTS
71
2105.511
COMMON CHANNEL EXCAVATION
CU YD
25
$15.00
$375.00
$5.90
$147.50
$6.90
$172.50
$10.22
$255.50
72
2105.607
POND EXCAVATION
CU YD
850
$10.00
$8,500.00
$5.90
$5,015.00
$6.90
$5,865.00
$9.10
$7,735.00
73
2501.515
18" RC PIPE APRON
EACH
1
$550.00
$550.00
$1,160.00
$1,160.00
$475.00
$475.00
$1,185.52
$1,185.52
74
2501.602
SKIMMER
EACH
1
$4,000.00
$4,000.00
$3,550.00
$3,550.00
$2,500.00
$2,500.00
$3,628.10
$3,628.10
75
2501.602
TRASH GUARD FOR 18" PIPE APRON
EACH
1
$300.00
$300.00
$250.00
$250.00
$280.00
$280.00
$255.50
$255.50
76
2502.541
4" PERF PE PIPE DRAIN
LIN FT
100
$15.00
$1,500.00
$1.00
$100.00
$9.00
$900.00
$5.11
$511.00
77
2503.541
15" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
360
$30.00
$10,800.00
$25.50
$9,180.00
$28.50
$10,260.00
$26.06
$9,381.60
78
2503.541
18" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
40
$32.00
$1,280.00
$28.00
$1,120.00
$31.00
$1,240.00
$28.62
$1,144.80
79
2506.501
CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
LIN FT
8.5
$250.00
$2,125.00
$250.00
$2,125.00
$340.00
$2,890.00
$255.50
$2,171.75
80
2506.502
CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
EACH
3
$1,300.00
$3,900.00
$1,480.00
$4,440.00
$1,300.00
$3,900.00
$1,512.56
$4,537.68
81
2506.516
CASTING ASSEMBLY (CATCH BASIN)
EACH
2
$500.00
$1,000.00
$560.00
$1,120.00
$500.00
$1,000.00
$572.32
$1,144.64
82
2511.501
RANDOM RIPRAP CLASS III
CU YD
16
$100.00
$1,600.00
$104.00
$1,664.00
$90.00
$1,440.00
$105.27
$1,684.32
83
2511.515
GEOTEXTILE FILTER TYPE IV
SQ YD
35
$3.00
$105.00
$3.00
$3.00
$105.00
$3.07
$107.45
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
$31,027.50
$33,742.86
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$217,720.10
$245,920.50
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$38,456.00
$36,525.50
$35,060.85
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
$67,150.00
$55,390.00
$55,633.10
$55,067.68
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Arnt Construction Company
Burschville Construction, Inc.
Omann Brothers, Inc.
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
�
$31,027.50
$33,742.86
Totals for Project 02029 -19
$411,057.00
ygg
$340,906.20
$369,791.89
of Estimate for Project 02029 -19
- 20.60%
- 17.07%
- 10.04%
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Kuechle Underground
Frattalone Companies, Inc.
Douglas -Kerr Underground, LLC
Item No.
Item
Units
Quantity
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
SCHEDULE A - SURFACE IMPROVEMENTS
1
2021.501
MOBILIZATION
LUMP SUM
1
$19,300.00
$19,300.00
$12,000.00
$12,000.00
$18,750.00
$18,750.00
$28,967.50
$28,967.50
2
2101.502
CLEARING
TREE
25
$150.00
$3,750.00
$10.00
$250.00
$18.00
$450.00
$10.00
$250.00
3
2101.507
GRUBBING
TREE
25
$200.00
$5,000.00
$10.00
$250.00
$18.00
$450.00
$10.00
$250.00
4
2102.501
PAVEMENT MARKING REMOVAL
SQ FT
560
$3.00
$1,680.00
$1.50
$840.00
$1.50
$840.00
$1.50
$840.00
5
2102.502
PAVEMENT MARKING REMOVAL
LIN FT
750
$2.00
$1,500.00
$0.75
$562.50
$0.75
$562.50
$0.75
$562.50
6
2104.501
REMOVE CURB AND GUTTER
LIN FT
50
$4.00
$200.00
$5.00
$250.00
$2.50
$125.00
$5.00
$250.00
7
2104.503
REMOVE CONCRETE WALK
SQ FT
200
$1.00
$200.00
$2.00
$400.00
$0.50
$100.00
$2.00
$400.00
8
2104.505
REMOVE BITUMINOUS PAVEMENT
SQ YD
160
$2.00
$320.00
$4.00
$640.00
$3.00
$480.00
$4.00
$640.00
9
2104.509
REMOVE SIGN
EACH
1
$50.00
$50.00
$15.00
$15.00
$15.00
$15.00
$15.00
$15.00
10
2104.511
SAWING CONCRETE PAVEMENT (FULL DEPTH)
LIN FT
10
$5.00
$50.00
$4.00
$40.00
$20.00
$200.00
$4.00
$40.00
11
2104.513
SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
LIN FT
155
$3.00
$465.00
$3.00
$465.00
$5.00
$775.00
$3.00
$465.00
12
2104.523
SALVAGE TEMPORARY BARRICADES
EACH
11
$200.00
$2,200.00
$40.00
$440.00
$40.00
$440.00
$40.00
$440.00
13
2104.523
SALVAGE SIGN
EACH
2
$75.00
$150.00
$15.00
$30.00
$15.00
$30.00
$15.00
$30.00
14
2105.507
SUBGRADE EXCAVATION (EV)
CU YD
250
$13.00
$3,250.00
$8.00
$2,000.00
$12.00
$3,000.00
$8.20
$2,050.00
15
2105.522
SELECT GRANULAR BORROW (CV)
CU YD
1720
$15.00
$25,800.00
$18.00
$30,960.00
$18.25
$31,390.00
$18.10
$31,132.00
16
2105.525
TOPSOIL BORROW (CV)
CU YD
100
$10.00
$1,000.00
$22.00
$2,200.00
$17.00
$1,700.00
$22.00
$2,200.00
17
2106.607
EXCAVATION - COMMON (P)
CU YD
3225
$10.00
$32,250.00
$5.50
$17,737.50
$8.05
$25,961.25
$5.50
$17,737.50
18
2112.501
SUBGRADE PREPARATION
ROAD STA
3.7
$210.00
$777.00
$250.00
$925.00
$600.00
$2,220.00
$250.00
$925.00
19
2123.610
STREET SWEEPER (WITH PICKUP BROOM)
HOUR
5
$100.00
$500.00
$125.00
$625.00
$150.00
$750.00
$150.00
$750.00
20
2130.501
WATER
M GALLONS
10
$30.00
$300.00
$40.00
$400.00
$100.00
$1,000.00
$40.00
$400.00
21
2211.501
AGGREGATE BASE CLASS 5
TON
2020
$12.00
$24,240.00
$18.00
$36,360.00
$14.65
$29,593.00
$18.40
$37,168.00
22
2357.502
BITUMINOUS MATERIAL FOR TACK COAT
GALLON
140
$5.00
$700.00
$3.05
$427.00
$3.05
$427.00
$3.05
$427.00
23
2360.501
TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)
TON
820
$65.00
$53,300.00
$69.00
$56,580.00
$68.82
$56,432.40
$68.85
$56,457.00
24
2521.501
6" CONCRETE WALK
SQ FT
450
$6.00
$2,700.00
$5.05
$2,272.50
$4.35
$1,957.50
$4.40
$1,980.00
25
2521.511
2.5" BITUMINOUS WALK
SQ FT
2200
$2.25
$4,950.00
$2.38
$5,236.00
$1.68
$3,696.00
$2.45
$5,390.00
26
2531.501
CONCRETE CURB & GUTTER DESIGN B618
LIN FT
360
$15.00
$5,400.00
$15.00
$5,400.00
$5.63
$2,026.80
$16.75
$6,030.00
27
2531.602
PEDESTRIAN CURB RAMP
EACH
2
$300.00
$600.00
$430.00
$860.00
$425.00
$850.00
$475.00
$950.00
28
2531.618
TRUNCATED DOMES
SQ FT
100
$40.00
$4,000.00
$40.00
$4,000.00
$40.00
$4,000.00
$35.00
$3,500.00
29
2535.501
BITUMINOUS CURB
LIN FT
365
$9.00
$3,285.00
$5.63
$2,054.95
$7.71
$2,814.15
$5.65
$2,062.25
30
2545.523
4" NON - METALLIC CONDUIT
LIN FT
400
$5.00
$2,000.00
$6.53
$2,612.00
$5.00
$2,000.00
$6.25
$2,500.00
31
2554.602
TEMPORARY BARRICADES
EACH
9
$500.00
$4,500.00
$100.00
$900.00
$100.00
$900.00
$100.00
$900.00
32
2563.601
TRAFFIC CONTROL
LUMP SUM
1
$5,000.00
$5,000.00
$1,400.00
$1,400.00
$22,200.00
$22,200.00
$1,400.00
$1,400.00
33
2564.531
SIGN PANELS TYPE C
SQ FT
27
$35.00
$945.00
$31.00
$837.00
$31.00
$837.00
$31.00
$837.00
34
2565.616
REVISE SIGNAL SYSTEM
SYSTEM
1
$40,000.00
$40,000.00
$32,000.00
$32,000.00
$23,040.00
$23,040.00
$31,500.00
$31,500.00
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Kuechle Underground
Frattalone Companies,
Inc.
Douglas -Ke r
Underground, LLC
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
35
2573.502
SILT FENCE, TYPE PREASSEMBLED
LIN FT
1000
$3.50
$3,500.00
$1.50
$1,500.00
$1.80
$1,800.00
$1.50
$1,500.00
36
2573.530
STORM DRAIN INLET PROTECTION
EACH
7
$350.00
$2,450.00
$150.00
$1,050.00
$150.00
$1,050.00
$175.00
$1,225.00
37
2573.602
TEMPORARY ROCK CONSTRUCTION ENTRANCE
EACH
1
$2,500.00
$2,500.00
$750.00
$750.00
$2,000.00
$2,000.00
$1,500.00
$1,500.00
38
2575.501
SEEDING
ACRE
1.25
$10,000.00
$12,500.00
$880.00
$1,100.00
$200.00
$250.00
$875.00
$1,093.75
39
2575.502
SEED MIXTURE 260
POUND
70
$5.00
$350.00
$2.55
$178.50
$3.75
$262.50
$2.55
$178.50
40
2575.502
SEED MIXTURE 310
POUND
20
$8.00
$160.00
$17.00
$340.00
$4.50
$90.00
$16.75
$335.00
41
2575.505
SODDING TYPE SALT RESISTANT
SQ YD
240
$3.00
$720.00
$4.65
$1,116.00
$8.50
$2,040.00
$4.65
$1,116.00
42
2575.511
MULCH MATERIAL TYPE 1
TON
2
$250.00
$500.00
$530.00
$1,060.00
$1,200.00
$2,400.00
$525.00
$1,050.00
43
2575.523
EROSION CONTROL BLANKETS CATEGORY 3
SQ YD
1000
$3.00
$3,000.00
$1.30
$1,300.00
$1.35
$1,350.00
$1.30
$1,300.00
44
2575.532
FERTILIZER TYPE 2
POUND
200
$1.00
$200.00
$1.25
$250.00
$1.30
$260.00
$1.25
$250.00
45
2582.501
PAVEMENT MESSAGE (LEFT ARROW) POLY PREFORM
EACH
2
$250.00
$500.00
$260.00
$520.00
$400.00
$800.00
$256.00
$512.00
46
2582.501
PAVEMENT MESSAGE (RIGHT ARROW) POLY PREFORM
EACH
4
$250.00
$1,000.00
$260.00
$1,040.00
$400.00
$1,600.00
$256.00
$1,024.00
47
2582.501
PAVEMENT MESSAGE (RIGHT -THRU ARROW) POLY PREFORM
EACH
3
$275.00
$825.00
$510.00
$1,530.00
$650.00
$1,950.00
$512.00
$1,536.00
48
2582.502
4" SOLID LINE WHITE -EPDXY
LIN FT
1000
$1.00
$1,000.00
$0.95
$950.00
$0.25
$250.00
$0.95
$950.00
49
2582.502
12" SOLID LINE WHITE -EPDXY
LIN FT
50
$6.00
$300.00
$8.00
$400.00
$6.00
$300.00
$8.10
$405.00
50
2582.502
4" DOUBLE SOLID LINE YELLOW -EPDXY
LIN FT
240
$2.00
$480.00
$1.90
$456.00
$0.52
$124.80
$1.90
$456.00
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$235,509.95
$256,539.90
$253,877.00
SCHEDULE B - SANITARY SEWER IMPROVEMENTS
51
2451.609
AGGREGATE FOUNDATION
TON
50
$10.00
$500.00
$15.00
$750.00
$42.14
$2,107.00
$31.25
$1,562.50
52
2503.602
CONNECT TO EXISTING SANITARY SEWER
EACH
1
$2,500.00
$2,500.00
$600.00
$600.00
$1,530.00
$1,530.00
$3,900.00
$3,900.00
53
2503.603
8" PVC PIPE SEWER - SDR 26
LIN FT
390
$38.00
$14,820.00
$51.00
$19,890.00
$22.30
$8,697.00
$54.90
$21,411.00
54
2503.603
TELEVISE SANITARY SEWER
LIN FT
390
$2.00
$780.00
$1.50
$585.00
$3.20
$1,248.00
$2.00
$780.00
55
2506.516
CASTING ASSEMBLY (MANHOLE)
EACH
2
$500.00
$1,000.00
$700.00
$1,400.00
$480.00
$960.00
$696.40
$1,392.80
56
2506.602
CHIMNEY SEAL
EACH
2
$200.00
$400.00
$140.00
$280.00
$744.00
$1,488.00
$233.90
$467.80
57
2506.603
CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE
LIN FT
43
$175.00
$7,525.00
$150.00
$6,450.00
$152.20
$6,544.60
$234.35
$10,077.05
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$29,955.00
$22,574.60
$39,591.15
SCHEDULE C - WATER MAIN IMPROVEMENTS
58
2451.609
GRANULAR FOUNDATION AND /OR BEDDING
TON
50
$10.00
$500.00
$13.00
$650.00
$11.05
$552.50
$11.20
$560.00
59
2504.602
CONNECT TO EXISTING WATER MAIN
EACH
1
$1,000.00
$1,000.00
$1,200.00
$1,200.00
$2,310.00
$2,310.00
$1,560.00
$1,560.00
60
2504.602
HYDRANT
EACH
1
$3,000.00
$3,000.00
$4,000.00
$4,000.00
$3,830.00
$3,830.00
$3,656.30
$3,656.30
61
2504.602
16" BUTTERFLY VALVE AND BOX
EACH
2
$8,500.00
$17,000.00
$3,500.00
$7,000.00
$2,660.00
$5,320.00
$3,809.65
$7,619.30
62
2504.602
6" GATE VALVE AND BOX
EACH
1
$1,200.00
$1,200.00
$1,400.00
$1,400.00
$1,110.00
$1,110.00
$1,292.15
$1,292.15
63
2504.602
8" GATE VALVE AND BOX
EACH
2
$2,000.00
$4,000.00
$2,100.00
$4,200.00
$1,560.00
$3,120.00
$1,754.25
$3,508.50
64
2504.603
HYDRANT EXTENSION
LIN FT
1
$500.00
$500.00
$730.00
$730.00
$570.00
$570.00
$593.30
$593.30
65
2504.603
VALVE BOX EXTENSION
LIN FT
1
$100.00
$100.00
$200.00
$200.00
$90.00
$90.00
$92.00
$92.00
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Kuechle Underground
Frattalone Companies,
Inc.
Douglas -Kerr Underground,
LLC
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
66
2504.603
16" WATER MAIN -DUCT IRON CL 52
LIN FT
370
$75.00
$27,750.00
$92.00
$34,040.00
$81.00
$29,970.00
$73.20
$27,084.00
67
2504.603
6" WATERMAIN DUCTILE IRON CL 52
LIN FT
5
$35.00
$175.00
$46.00
$230.00
$95.45
$477.25
$32.45
$162.25
68
2504.603
8" WATERMAIN DUCTILE IRON CL 52
LIN FT
120
$40.00
$4,800.00
$54.00
$6,480.00
$54.25
$6,510.00
$38.65
$4,638.00
69
2504.604
4" POLYSTYRENE INSULATION
SQ YD
25
$45.00
$1,125.00
$21.00
$525.00
$18.25
$456.25
$30.60
$765.00
70
2504.608
DUCTILE IRON FITTINGS
POUND
1500
$4.00
$6,000.00
$6.30
$9,450.00
$3.10
$4,650.00
$4.14
$6,210.00
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
$67,150.00
$70,105.00
$58,966.00
$57,740.80
SCHEDULE D - STORM SEWER IMPROVEMENTS
71
2105.511
COMMON CHANNEL EXCAVATION
CU YD
25
$15.00
$375.00
$10.00
$250.00
$20.00
$500.00
$10.00
$250.00
72
2105.607
POND EXCAVATION
CU YD
850
$10.00
$8,500.00
$9.00
$7,650.00
$10.80
$9,180.00
$8.90
$7,565.00
73
2501.515
18" RC PIPE APRON
EACH
1
$550.00
$550.00
$550.00
$550.00
$650.00
$650.00
$732.25
$732.25
74
2501.602
SKIMMER
EACH
1
$4,000.00
$4,000.00
$2,500.00
$2,500.00
$9,520.00
$9,520.00
$2,600.00
$2,600.00
75
2501.602
TRASH GUARD FOR 18" PIPE APRON
EACH
1
$300.00
$300.00
$190.00
$190.00
$243.00
$243.00
$484.25
$484.25
76
2502.541
4" PERF PE PIPE DRAIN
LIN FT
100
$15.00
$1,500.00
$5.50
$550.00
$6.40
$640.00
$9.90
$990.00
77
2503.541
15" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
360
$30.00
$10,800.00
$41.00
$14,760.00
$26.70
$9,612.00
$26.05
$9,378.00
78
2503.541
18" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
40
$32.00
$1,280.00
$46.00
$1,840.00
$29.25
$1,170.00
$28.20
$1,128.00
79
2506.501
CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
LIN FT
8.5
$250.00
$2,125.00
$450.00
$3,825.00
$232.00
$1,972.00
$376.95
$3,204.08
80
2506.502
CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
EACH
3
$1,300.00
$3,900.00
$1,900.00
$5,700.00
$1,155.00
$3,465.00
$1,654.30
$4,962.90
81
2506.516
CASTING ASSEMBLY (CATCH BASIN)
EACH
2
$500.00
$1,000.00
$410.00
$820.00
$809.40
$1,618.80
$476.00
$952.00
82
2511.501
RANDOM RIPRAP CLASS III
CU YD
16
$100.00
$1,600.00
$79.00
$1,264.00
$122.10
$1,953.60
$103.40
$1,654.40
83
2511.515
GEOTEXTILE FILTER TYPE IV
SQ YD
35
$3.00
$105.00
$2.62
$91.70
$1.30
$45.50
$6.55
$229.25
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
$39,990.70
$40,569.90
$34,130.13
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$235,509.95
$256,539.90
$253,877.00
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$29,955.00
$22,574.60
$39,591.15
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
$67,150.00
$70,105.00
$58,966.00
$57,740.80
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
$39,990.70
$40,569.90
$34,130.13
Totals for Project 02029 -19
$411,057.00
$375,560.65
$378,650.40
$385,339.08
% of Estimate for Project 02029 -19
-8.64%
-7.88%
-6.26%
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
T. A. Schifsky & Sons, Inc.
Forest Lake Contracting, Inc.
Dresel Contracting, Inc.
Item No.
Item
Units
Quantity
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
SCHEDULE A - SURFACE IMPROVEMENTS
1
2021.501
MOBILIZATION
LUMP SUM
1
$19,300.00
$19,300.00
$15,587.00
$15,587.00
$28,000.00
$28,000.00
$20,000.00
$20,000.00
2
2101.502
CLEARING
TREE
25
$150.00
$3,750.00
$10.00
$250.00
$0.01
$0.25
$10.00
$250.00
3
2101.507
GRUBBING
TREE
25
$200.00
$5,000.00
$10.00
$250.00
$0.01
$0.25
$10.00
$250.00
4
2102.501
PAVEMENT MARKING REMOVAL
SQ FT
560
$3.00
$1,680.00
$1.89
$1,058.40
$1.50
$840.00
$1.65
$924.00
5
2102.502
PAVEMENT MARKING REMOVAL
LIN FT
750
$2.00
$1,500.00
$0.63
$472.50
$0.75
$562.50
$0.80
$600.00
6
2104.501
REMOVE CURB AND GUTTER
LIN FT
50
$4.00
$200.00
$5.25
$262.50
$5.00
$250.00
$3.00
$150.00
7
2104.503
REMOVE CONCRETE WALK
SQ FT
200
$1.00
$200.00
$2.10
$420.00
$2.00
$400.00
$2.00
$400.00
8
2104.505
REMOVE BITUMINOUS PAVEMENT
SQ YD
160
$2.00
$320.00
$3.15
$504.00
$4.00
$640.00
$2.00
$320.00
9
2104.509
REMOVE SIGN
EACH
1
$50.00
$50.00
$26.25
$26.25
$15.00
$15.00
$20.00
$20.00
10
2104.511
SAWING CONCRETE PAVEMENT (FULL DEPTH)
LIN FT
10
$5.00
$50.00
$25.00
$250.00
$10.00
$100.00
$10.00
$100.00
11
2104.513
SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
LIN FT
155
$3.00
$465.00
$5.00
$775.00
$5.00
$775.00
$3.00
$465.00
12
2104.523
SALVAGE TEMPORARY BARRICADES
EACH
11
$200.00
$2,200.00
$78.75
$866.25
$40.00
$440.00
$50.00
$550.00
13
2104.523
SALVAGE SIGN
EACH
2
$75.00
$150.00
$26.25
$52.50
$15.00
$30.00
$20.00
$40.00
14
2105,507
SUBGRADE EXCAVATION (EV)
CU YD
250
$13.00
$3,250.00
$15.75
$3,937.50
$13.00
$3,250.00
$25.00
$6,250.00
15
2105.522
SELECT GRANULAR BORROW (CV)
CU YD
1720
$15.00
$25,800.00
$12.60
$21,672.00
$13.00
$22,360.00
$14.00
$24,080.00
16
2105.525
TOPSOIL BORROW (CV)
CU YD
100
$10.00
$1,000.00
$16.00
$1,600.00
$0.01
$1.00
$20.00
$2,000.00
17
2106.607
EXCAVATION - COMMON (P)
CU YD
3225
$10.00
$32,250.00
$13.00
$41,925.00
$13.00
$41,925.00
$8.00
$25,800.00
18
2112.501
SUBGRADE PREPARATION
ROAD STA
3.7
$210.00
$777.00
$300.00
$1,110.00
$650.00
$2,405.00
$325.00
$1,202.50
19
2123.610
STREET SWEEPER (WITH PICKUP BROOM)
HOUR
5
$100.00
$500.00
$150.00
$750.00
$125.00
$625.00
$150.00
$750.00
20
2130.501
WATER
M GALLONS
10
$30.00
$300.00
$1.00
$10.00
$40.00
$400.00
$50.00
$500.00
21
2211.501
AGGREGATE BASE CLASS 5
TON
2020
$12.00
$24,240.00
$13.00
$26,260.00
$16.00
$32,320.00
$13.50
$27,270.00
22
2357.502
BITUMINOUS MATERIAL FOR TACK COAT
GALLON
140
$5.00
$700.00
$3.00
$420.00
$3.05
$427.00
$4.00
$560.00
23
2360.501
TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)
TON
820
$65.00
$53,300.00
$74.00
$60,680.00
$72.00
$59,040.00
$70.00
$57,400.00
24
2521.501
6" CONCRETE WALK
SQ FT
450
$6.00
$2,700.00
$6.92
$3,114.00
$6.00
$2,700.00
$4.50
$2,025.00
25
2521.511
2.5" BITUMINOUS WALK
SQ FT
2200
$2.25
$4,950.00
$1.70
$3,740.00
$3.80
$8,360.00
$3.00
$6,600.00
26
2531.501
CONCRETE CURB & GUTTER DESIGN B618
LIN FT
360
$15.00
$5,400.00
$18.08
$6,508.80
$17.00
$6,120.00
$18.00
$6,480.00
27
2531.602
PEDESTRIAN CURB RAMP
EACH
2
$300.00
$600.00
$182.70
$365.40
$500.00
$1,000.00
$500.00
$1,000.00
28
2531.618
TRUNCATED DOMES
SQ FT
100
$40.00
$4,000.00
$40.95
$4,095.00
$40.00
$4,000.00
$40.00
$4,000.00
29
2535.501
BITUMINOUS CURB
LIN FT
365
$9.00
$3,285.00
$4.80
$1,752.00
$6.00
$2,190.00
$6.00
$2,190.00
30
2545.523
4" NON - METALLIC CONDUIT
LIN FT
400
$5.00
$2,000.00
$5.25
$2,100.00
$10.00
$4,000.00
$5.00
$2,000.00
31
2554.602
TEMPORARY BARRICADES
EACH
9
$500.00
$4,500.00
$157.50
$1,417.50
$100.00
$900.00
$125.00
$1,125.00
32
2563.601
TRAFFIC CONTROL
LUMP SUM
1
$5,000.00
$5,000.00
$5,000.00
$5,000.00
$2,000.00
$2,000.00
$1,600.00
$1,600.00
33
2564.531
SIGN PANELS TYPE C
SQ FT
27
$35.00
$945.00
$36.75
$992.25
$31.00
$837.00
$35.00
$945.00
34
2565.616
REVISE SIGNAL SYSTEM
SYSTEM
1
$40,000.00
$40,000.00
$30,000.00
$30,000.00
$30,000.00
$30,000.00
$32,500.00
$32,500.00
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
T. A. Schifsky & Sons,
Inc.
Forest Lake Contracting,
Inc.
Dresel Contracting, Inc.
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
35
2573.502
SILT FENCE, TYPE PREASSEMBLED
LIN FT
1000
$3.50
$3,500.00
$2.00
$2,000.00
$1.50
$1,500.00
$1.85
$1,850.00
36
2573.530
STORM DRAIN INLET PROTECTION
EACH
7
$350.00
$2,450.00
$110.00
$770.00
$125.00
$875.00
$165.00
$1,155.00
37
2573.602
TEMPORARY ROCK CONSTRUCTION ENTRANCE
EACH
1
$2,500.00
$2,500.00
$750.00
$750.00
$1,200.00
$1,200.00
$1,200.00
$1,200.00
38
2575.501
SEEDING
ACRE
1.25
$10,000.00
$12,500.00
$1,000.00
$1,250.00
$875.00
$1,093.75
$900.00
$1,125.00
39
2575.502
SEED MIXTURE 260
POUND
70
$5.00
$350.00
$3.00
$210.00
$3.00
$210.00
$3.00
$210.00
40
2575.502
SEED MIXTURE 310
POUND
20
$8.00
$160.00
$18.00
$360.00
$17.00
$340.00
$18.00
$360.00
41
2575.505
SODDING TYPE SALT RESISTANT
SQ YD
240
$3.00
$720.00
$6.00
$1,440.00
$5.00
$1,200.00
$5.00
$1,200.00
42
2575.511
MULCH MATERIAL TYPE 1
TON
2
$250.00
$500.00
$550.00
$1,100.00
$525.00
$1,050.00
$600.00
$1,200.00
43
2575.523
EROSION CONTROL BLANKETS CATEGORY 3
SQ YD
1000
$3.00
$3,000.00
$1.50
$1,500.00
$1.30
$1,300.00
$2.00
$2,000.00
44
2575.532
FERTILIZER TYPE 2
POUND
200
$1.00
$200.00
$1.50
$300.00
$1.25
$250.00
$1.30
$260.00
45
2582.501
PAVEMENT MESSAGE (LEFT ARROW) POLY PREFORM
EACH
2
$250.00
$500.00
$420.00
$840.00
$256.00
$512.00
$300.00
$600.00
46
2582.501
PAVEMENT MESSAGE (RIGHT ARROW) POLY PREFORM
EACH
4
$250.00
$1,000.00
$420.00
$1,680.00
$256.00
$1,024.00
$300.00
$1,200.00
47
2582.501
PAVEMENT MESSAGE (RIGHT -THRU ARROW) POLY PREFORM
EACH
3
$275.00
$825.00
$682.50
$2,047.50
$512.00
$1,536.00
$650.00
$1,950.00
48
2582.502
4" SOLID LINE WHITE -EPDXY
LIN FT
1000
$1.00
$1,000.00
$0.26
$260.00
$0.95
$950.00
$1.00
$1,000.00
49
2582.502
12" SOLID LINE WHITE -EPDXY
LIN FT
50
$6.00
$300.00
$6.30
$315.00
$8.06
$403.00
$9.00
$450.00
50
2582.502
4" DOUBLE SOLID LINE YELLOW -EPDXY
LIN FT
240
$2.00
$480.00
$0.55
$132.00
$1.90
$456.00
$2.00
$480.00
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$253,178.35
$270,812.75
$246,586.50
SCHEDULE B - SANITARY SEWER IMPROVEMENTS
51
2451.609
AGGREGATE FOUNDATION
TON
50
$10.00
$500.00
$27.30
$1,365.00
$35.00
$1,750.00
$35.00
$1,750.00
52
2503.602
CONNECT TO EXISTING SANITARY SEWER
EACH
1
$2,500.00
$2,500.00
$7,455.00
$7,455.00
$2,000.00
$2,000.00
$2,500.00
$2,500.00
53
2503.603
8" PVC PIPE SEWER - SDR 26
LIN FT
390
$38.00
$14,820.00
$44.10
$17,199.00
$43.00
$16,770.00
$40.00
$15,600.00
54
2503.603
TELEVISE SANITARY SEWER
LIN FT
390
$2.00
$780.00
$2.63
$1,025.70
$3.00
$1,170.00
$2.00
$780.00
55
2506.516
CASTING ASSEMBLY (MANHOLE)
EACH
2
$500.00
$1,000.00
$341.25
$682.50
$350.00
$700.00
$650.00
$1,300.00
56
2506.602
CHIMNEY SEAL
EACH
2
$200.00
$400.00
$152.25
$304.50
$200.00
$400.00
$350.00
$700.00
57
2506.603
CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE
LIN FT
43
$175.00
$7,525.00
$185.85
$7,991.55
$180.00
$7,740.00
$285.00
$12,255.00
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$36,023.25
$30,530.00
$34,885.00
SCHEDULE C - WATER MAIN IMPROVEMENTS
58
2451.609
GRANULAR FOUNDATION AND /OR BEDDING
TON
50
$10.00
$500.00
$8.40
$420.00
$35.00
$1,750.00
$22.00
$1,100.00
59
2504.602
CONNECT TO EXISTING WATER MAIN
EACH
1
$1,000.00
$1,000.00
$1,942.50
$1,942.50
$750.00
$750.00
$1,500.00
$1,500.00
60
2504.602
HYDRANT
EACH
1
$3,000.00
$3,000.00
$3,150.00
$3,150.00
$3,900.00
$3,900.00
$3,850.00
$3,850.00
61
2504.602
16" BUTTERFLY VALVE AND BOX
EACH
2
$8,500.00
$17,000.00
$3,202.50
$6,405.00
$2,700.00
$5,400.00
$3,850.00
$7,700.00
62
2504.602
6" GATE VALVE AND BOX
EACH
1
$1,200.00
$1,200.00
$1,365.00
$1,365.00
$1,200.00
$1,200.00
$1,500.00
$1,500.00
63
2504.602
8" GATE VALVE AND BOX
EACH
2
$2,000.00
$4,000.00
$1,785.00
$3,570.00
$1,600.00
$3,200.00
$3,250.00
$6,500.00
64
2504.603
HYDRANT EXTENSION
LIN FT
1
$500.00
$500.00
$566.50
$566.50
$650.00
$650.00
$850.00
$850.00
65
2504.603
VALVE BOX EXTENSION
LIN FT
1
$100.00
$100.00
$89.25
$89.25
$50.00
$50.00
$100.00
$100.00
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$36,023.25
$30,530.00
$34,885.00
2504.603
6" WATERMAIN DUCTILE IRON CL 52
LIN FT
5
$35.00
$175.00
$34.65
$173.25
$46.00
$230.00
$200.00
$1,000.00
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Item No.
Item
Engineers Estimate
T. A. Schifsky & Sons, Inc.
Forest Lake Contracting, Inc.
Dresel Contracting, Inc.
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
66
67
2504.603
16" WATER MAIN -DUCT IRON CL 52
LIN FT
370
$75.00
$27,750.00
$72.45
$26,806.50
$82.00
$30,340.00
$85.00
$31,450.00
68
69
2504.603
8" WATERMAIN DUCTILE IRON CL 52
LIN FT
120
$40.00
$4,800.00
$37.80
$4,536.00
$46.00
$5,520.00
$55.00
$6,600.00
2504.604
4" POLYSTYRENE INSULATION
SQ YD
25
$45.00
$1,125.00
$18.90
$472.50
$29.00
$725.00
$20.00
$500.00
70
2504.608
DUCTILE IRON FITTINGS
POUND
1500
$4.00
$6,000.00
$4.73
$7,095.00
$2.50
$3,750.00
$3.00
$4,500.00
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
SCHEDULE D - STORM SEWER IMPROVEMENTS
$67,150.00
$56,591.50
$57,465.00
$67,150.00
71
72
2105.511
COMMON CHANNEL EXCAVATION
CU YD
25
$15.00
$375.00
$40.00
$1,000.00
$25.00
$625.00
$85.00
$2,125.00
73
2105.607
POND EXCAVATION
CU YD
850
$10.00
$8,500.00
$16.00
$13,600.00
$13.00
$11,050.00
$15.00
$12,750.00
2501.515
18" RC PIPE APRON
EACH
1
$550.00
$550.00
$1,218.00
$1,218.00
$725.00
$725.00
$650.00
$650.00
74
75
2501.602
SKIMMER
EACH
1
$4,000.00
$4,000.00
$3,727.50
$3,727.50
$3,200.00
$3,200.00
$3,500.00
$3,500.00
2501.602
TRASH GUARD FOR 18" PIPE APRON
EACH
1
$300.00
$300.00
$262.50
$262.50
$400.00
$400.00
$450.00
$450.00
76
2502.541
4" PERF PE PIPE DRAIN
LIN FT
100
$15.00
$1,500.00
$5.25
$525.00
$12.00
$1,200.00
$5.00
$500.00
77
78
2503.541
15" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
360
$30.00
$10,800.00
$26.78
$9,640.80
$31.00
$11,160.00
$45.00
$16,200.00
79
2503.541
2506.501
18" RC PIPE SEWER DESIGN 3006 CLASS V
CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
LIN FT
40
$32.00
$1,280.00
$29.40
$1,176.00
$32.00
$1,280.00
$65.00
$2,600.00
80
LIN FT
8.5
$250.00
$2,125.00
$262.50
$2,231.25
$330.00
$2,805.00
$350.00
$2,975.00
81
2506.502
CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
EACH
3
$1,300.00
$3,900.00
$1,554.00
$4,662.00
$800.00
$2,400.00
$1,450.00
$4,350.00
82
2506.516
CASTING ASSEMBLY (CATCH BASIN)
EACH
2
$500.00
$1,000.00
$588.00
$1,176.00
$625.00
$1,250.00
$650.00
$1,300.00
83
2511.501
RANDOM RIPRAP CLASS III
CU YD
16
$100.00
$1,600.00
$110.00
$1,760.00
$105.00
$1,680.00
$165.00
$2,640.00
2511.515
GEOTEXTILE FILTER TYPE IV
SQ YD
35
$3.00
$105.00
$5.00
$175.00
$2.00
$70.00
$5.00
$175.00
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
$41,154.05
$37,845.00
$50,215.00
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$253,178.35
$270,812.75
$246,586.50
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$67,150.00
$56,591.50
$57,465.00
$67,150.00
$36,035.00
$41,154.05
$37,845.00
$50,215.00
Totals for Project 02029 -19
$411,057.00
$386,947.15
$396,652.75
$398,836.50
% of Estimate for Project 02029 -19
-5.87%
-3.50%
-2.97%
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Northwest Asphalt, Inc.
Midwest Civil Constructors, LLC
Item No.
Item
Units
Quantity
Unit Price Total Price
Unit Price Total Price
Unit Price Total Price
SCHEDULE A - SURFACE IMPROVEMENTS
1
2021.501
MOBILIZATION
LUMP SUM
1
$19,300.00
$19,300.00
$14,435.00
$14,435.00
$20,000.00
$20,000.00
2
2101.502
CLEARING
TREE
25
$150.00
$3,750.00
$73.50
$1,837.50
$10.00
$250.00
3
2101.507
GRUBBING
TREE
25
$200.00
$5,000.00
$73.50
$1,837.50
$10.00
$250.00
4
2102.501
PAVEMENT MARKING REMOVAL
SQ FT
560
$3.00
$1,680.00
$1.50
$840.00
$1.50
$840.00
5
2102.502
PAVEMENT MARKING REMOVAL
UN FT
750
$2.00
$1,500.00
$0.75
$562.50
$0.75
$562.50
6
2104.501
REMOVE CURB AND GUTTER
UN FT
50
$4.00
$200.00
$4.00
$200.00
$2.00
$100.00
7
2104.503
REMOVE CONCRETE WALK
SQ FT
200
$1.00
$200.00
$1.00
$200.00
$0.75
$150.00
8
2104.505
REMOVE BITUMINOUS PAVEMENT
SQ YD
160
$2.00
$320.00
$2.50
$400.00
$2.00
$320.00
9
2104.509
REMOVE SIGN
EACH
1
$50.00
$50.00
$15.00
$15.00
$15.00
$15.00
10
2104.511
SAWING CONCRETE PAVEMENT (FULL DEPTH)
LIN FT
10
$5.00
$50.00
$4.00
$40.00
$10.00
$100.00
11
2104.513
SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
LIN FT
155
$3.00
$465.00
$3.00
$465.00
$3.00
$465.00
12
2104.523
SALVAGE TEMPORARY BARRICADES
EACH
11
$200.00
$2,200.00
$40.00
$440.00
$40.00
$440.00
13
2104.523
SALVAGE SIGN
EACH
2
$75.00
$150.00
$15.00
$30.00
$15.00
$30.00
14
2105.507
SUBGRADE EXCAVATION (EV)
CU YD
250
$13.00
$3,250.00
$12.70
$3,175.00
$8.50
$2,125.00
15
2105.522
SELECT GRANULAR BORROW (CV)
CU YD
1720
$15.00
$25,800.00
$17.70
$30,444.00
$16.50
$28,380.00
16
2105.525
TOPSOIL BORROW (CV)
CU YD
100
$10.00
$1,000.00
$30.00
$3,000.00
$10.00
$1,000.00
17
2106.607
EXCAVATION - COMMON (P)
CU YD
3225
$10.00
$32,250.00
$12.70
$40,957.50
$11.70
$37,732.50
18
2112.501
SUBGRADE PREPARATION
ROAD STA
3.7
$210.00
$777.00
$445.00
$1,646.50
$150.00
$555.00
19
2123.610
STREET SWEEPER (WITH PICKUP BROOM)
HOUR
5
$100.00
$500.00
$125.00
$625.00
$125.00
$625.00
20
2130.501
WATER
M GALLONS
10
$30.00
$300.00
$50.00
$500.00
$40.00
$400.00
21
2211.501
AGGREGATE BASE CLASS 5
TON
2020
$12.00
$24,240.00
$13.12
$26,502.40
$13.00
$26,260.00
22
2357.502
BITUMINOUS MATERIAL FOR TACK COAT
GALLON
140
$5.00
$700.00
$3.00
$420.00
$3.05
$427.00
23
2360.501
TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)
TON
820
$65.00
$53,300.00
$71.75
$58,835.00
$69.00
$56,580.00
24
2521.501
6" CONCRETE WALK
SQ FT
450
$6.00
$2,700.00
$7.20
$3,240.00
$6.50
$2,925.00
25
2521.511
2.5" BITUMINOUS WALK
SQ FT
2200
$2.25
$4,950.00
$2.62
$5,764.00
$1.70
$3,740.00
26
2531.501
CONCRETE CURB & GUTTER DESIGN B618
LIN FT
360
$15.00
$5,400.00
$17.91
$6,447.60
$13.75
$4,950.00
27
2531.602
PEDESTRIAN CURB RAMP
EACH
2
$300.00
$600.00
$224.01
$448.02
$400.00
$800.00
28
2531.618
TRUNCATED DOMES
SQ FT
100
$40.00
$4,000.00
$39.00
$3,900.00
$37.00
$3,700.00
29
2535.501
BITUMINOUS CURB
LIN FT
365
$9.00
$3,285.00
$7.00
$2,555.00
$5.70
$2,080.50
30
2545.523
4" NON - METALLIC CONDUIT
LIN FT
400
$5.00
$2,000.00
$5.00
$2,000.00
$5.00
$2,000.00
31
2554.602
TEMPORARY BARRICADES
EACH
9
$500.00
$4,500.00
$100.00
$900.00
$100.00
$900.00
32
2563.601
TRAFFIC CONTROL
LUMP SUM
1
$5,000.00
$5,000.00
$1,400.00
$1,400.00
$3,000.00
$3,000.00
33
2564.531
SIGN PANELS TYPE C
SQ FT
27
$35.00
$945.00
$31.00
$837.00
$31.00
$837.00
34
2565.616
REVISE SIGNAL SYSTEM
SYSTEM
1
$40,000.00
$40,000.00
$32,500.00
$32,500.00
$31,500.00
$31,500.00
•
•
•
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Northwest Asphalt, Inc.
Midwest Civil Constructors, LLC
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
35
2573.502
SILT FENCE, TYPE PREASSEMBLED
LIN FT
1000
$3.50
$3,500.00
$1.50
$1,500.00
$1.50
$1,500.00
36
2573.530
STORM DRAIN INLET PROTECTION
EACH
7
$350.00
$2,450.00
$100.00
$700.00
$125.00
$875.00
37
2573.602
TEMPORARY ROCK CONSTRUCTION ENTRANCE
EACH
1
$2,500.00
$2,500.00
$1,000.00
$1,000.00
$2,500.00
$2,500.00
38
2575.501
SEEDING
ACRE
1.25
$10,000.00
$12,500.00
$875.00
$1,093.75
$875.00
$1,093.75
39
2575.502
SEED MIXTURE 260
POUND
70
$5.00
$350.00
$2.55
$178.50
$2.55
$178.50
40
2575.502
SEED MIXTURE 310
POUND
20
$8.00
$160.00
$16.75
$335.00
$16.75
$335.00
41
2575.505
SODDING TYPE SALT RESISTANT
SQ YD
240
$3.00
$720.00
$4.65
$1,116.00
$8.00
$1,920.00
42
2575.511
MULCH MATERIAL TYPE 1
TON
2
$250.00
$500.00
$525.00
$1,050.00
$525.00
$1,050.00
43
2575.523
EROSION CONTROL BLANKETS CATEGORY 3
SQ YD
1000
$3.00
$3,000.00
$1.30
$1,300.00
$1.30
$1,300.00
44
2575.532
FERTILIZER TYPE 2
POUND
200
$1.00
$200.00
$1.25
$250.00
$1.25
$250.00
45
2582.501
PAVEMENT MESSAGE (LEFT ARROW) POLY PREFORM
EACH
2
$250.00
$500.00
$256.00
$512.00
$256.00
$512.00
46
2582.501
PAVEMENT MESSAGE (RIGHT ARROW) POLY PREFORM
EACH
4
$250.00
$1,000.00
$256.00
$1,024.00
$256.00
$1,024.00
47
2582.501
PAVEMENT MESSAGE (RIGHT -THRU ARROW) POLY PREFORM
EACH
3
$275.00
$825.00
$512.00
$1,536.00
$512.00
$1,536.00
48
2582.502
4" SOLID LINE WHITE -EPDXY
LIN FT
1000
$1.00
$1,000.00
$0.95
$950.00
$1.00
$1,000.00
49
2582.502
12" SOLID LINE WHITE -EPDXY
LIN FT
50
$6.00
$300.00
$8.06
$403.00
$9.00
$450.00
50
2582.502
4" DOUBLE SOLID LINE YELLOW -EPDXY
LIN FT
240
$2.00
$480.00
$1.90
$456.00
$2.00
$480.00
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$260,803.77
$250,043.75
SCHEDULE B - SANITARY SEWER IMPROVEMENTS
51
2451.609
AGGREGATE FOUNDATION
TON
50
$10.00
$500.00
$25.00
$1,250.00
$35.00
$1,750.00
52
2503.602
CONNECT TO EXISTING SANITARY SEWER
EACH
1
$2,500.00
$2,500.00
$4,000.00
$4,000.00
$1,500.00
$1,500.00
53
2503.603
8" PVC PIPE SEWER - SDR 26
LIN FT
390
$38.00
$14,820.00
$83.71
$32,646.90
$110.00
$42,900.00
54
2503.603
TELEVISE SANITARY SEWER
LIN FT
390
$2.00
$780.00
$2.00
$780.00
$1.85
$721.50
55
2506.516
CASTING ASSEMBLY (MANHOLE)
EACH
2
$500.00
$1,000.00
$600.00
$1,200.00
$400.00
$800.00
56
2506.602
CHIMNEY SEAL
EACH
2
$200.00
$400.00
$200.00
$400.00
$200.00
$400.00
57
2506.603
CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE
LIN FT
43
$175.00
$7,525.00
$133.00
$5,719.00
$170.00
$7,310.00
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
$55,381.50
SCHEDULE C - WATER MAIN IMPROVEMENTS
58
2451.609
GRANULAR FOUNDATION AND /OR BEDDING
TON
50
$10.00
$500.00
$25.00
$1,250.00
$35.00
$1,750.00
59
2504.602
CONNECT TO EXISTING WATER MAIN
EACH
1
$1,000.00
$1,000.00
$1,500.00
$1,500.00
$1,500.00
$1,500.00
60
2504.602
HYDRANT
EACH
1
$3,000.00
$3,000.00
$2,915.00
$2,915.00
$4,750.00
$4,750.00
61
2504.602
16" BUTTERFLY VALVE AND BOX
EACH
2
$8,500.00
$17,000.00
$3,035.00
$6,070.00
$4,700.00
$9,400.00
62
2504.602
6" GATE VALVE AND BOX
EACH
1
$1,200.00
$1,200.00
$1,168.00
$1,168.00
$2,050.00
$2,050.00
63
2504.602
8" GATE VALVE AND BOX
EACH
2
$2,000.00
$4,000.00
$1,552.00
$3,104.00
$2,850.00
$5,700.00
64
2504.603
HYDRANT EXTENSION
LIN FT
1
$500.00
$500.00
$540.00
$540.00
$1,170.00
$1,170.00
65
2504.603
VALVE BOX EXTENSION
LIN FT
1
$100.00
$100.00
$100.00
$100.00
$355.00
$355.00
•
•
•
I hereby certify that this is an exact reproduction of bids received.
Certifi
Date: February 27, 2013
License No. 26768
Project: 02029 -19 - LINO - Otter Lake Road Extension
Engineers Estimate
Northwest Asphalt, Inc.
Midwest Civil Constructors, LLC
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
66
2504.603
16" WATER MAIN -DUCT IRON CL 52
LIN FT
370
$75.00
$27,750.00
$71.70
$26,529.00
$97.00
$35,890.00
67
2504.603
6" WATERMAIN DUCTILE IRON CL 52
LIN FT
5
$35.00
$175.00
$49.58
$247.90
$123.00
$615.00
68
2504.603
8" WATERMAIN DUCTILE IRON CL 52
LIN FT
120
$40.00
$4,800.00
$39.04
$4,684.80
$65.00
$7,800.00
69
2504.604
4" POLYSTYRENE INSULATION
SQ YD
25
$45.00
$1,125.00
$26.00
$650.00
$33.00
$825.00
70
2504.608
DUCTILE IRON FITTINGS
POUND
1500
$4.00
$6,000.00
$3.53
$5,295.00
$4.50
$6,750.00
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
$67,150.00
$54,053.70
$78,555.00
SCHEDULE D - STORM SEWER IMPROVEMENTS
71
2105.511
COMMON CHANNEL EXCAVATION
CU YD
25
$15.00
$375.00
$20.00
$500.00
$18.00
$450.00
72
2105.607
POND EXCAVATION
CU YD
850
$10.00
$8,500.00
$12.70
$10,795.00
$11.70
$9,945.00
73
2501.515
18" RC PIPE APRON
EACH
1
$550.00
$550.00
$570.00
$570.00
$709.00
$709.00
74
2501.602
SKIMMER
EACH
1
$4,000.00
$4,000.00
$6,500.00
$6,500.00
$7,000.00
$7,000.00
75
2501.602
TRASH GUARD FOR 18" PIPE APRON
EACH
1
$300.00
$300.00
$281.00
$281.00
$263.00
$263.00
76
2502.541
4" PERF PE PIPE DRAIN
LIN FT
100
$15.00
$1,500.00
$14.95
$1,495.00
$9.00
$900.00
77
2503.541
15" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
360
$30.00
$10,800.00
$32.60
$11,736.00
$46.00
$16,560.00
78
2503.541
18" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
40
$32.00
$1,280.00
$36.05
$1,442.00
$49.00
$1,960.00
79
2506.501
CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 -4020
LIN FT
8.5
$250.00
$2,125.00
$255.00
$2,167.50
$335.00
$2,847.50
80
2506.502
CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1
EACH
3
$1,300.00
$3,900.00
$1,600.00
$4,800.00
$941.00
$2,823.00
81
2506.516
CASTING ASSEMBLY (CATCH BASIN)
EACH
2
$500.00
$1,000.00
$525.00
$1,050.00
$500.00
$1,000.00
82
2511.501
RANDOM RIPRAP CLASS III
CU YD
16
$100.00
$1,600.00
$100.00
$1,600.00
$85.00
$1,360.00
83
2511.515
GEOTEXTILE FILTER TYPE IV
SQ YD
35
$3.00
$105.00
$3.00
$105.00
$3.00
$105.00
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
$43,041.50
$45,922.50
Total SCHEDULE A - SURFACE IMPROVEMENTS:
$280,347.00
$260,803.77
$250,043.75
Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS:
$27,525.00
4 r9 D
$55,381.50
Total SCHEDULE C - WATER MAIN IMPROVEMENTS:
$67,150.00
$54,053.70
$78,555.00
Total SCHEDULE D - STORM SEWER IMPROVEMENTS:
$36,035.00
$43,041.50
$45,922.50
Totals for Project 02029 -19
$411,057.00
$429,902.75
% of Estimate for Project 02029 -19
-1.74%
4.58%
I hereby certify that this is an exact reproduction of bids received.
Certifi
Date: February 27, 2013
License No. 26768
A
WSB
& Assoc- engineering• planning. environmental • construction 701 Xenia Avenue South
Suite 300
Minneapolis, MN 55416
Tel: 763 - 541 -4800
Fax: 763 -541 -1700
February 27, 2013
Honorable Mayor and City Council
City of Lino Lakes
600 Town Center Parkway
Lino Lakes, MN 55014
Re: Otter Lake Road Extension
City of Lino Lakes
S.A.P. 210 - 114 -001
WSB Project No. 2029 -19
Dear Mayor and Council Members:
Bids were received for the above - referenced project on Wednesday, February 27, 2013, and were
opened and read aloud. Eleven bids were received. The bids were checked for mathematical
accuracy and tabulated. Please find enclosed the bid tabulation indicating the low bid as
submitted by Arnt Construction Company, Inc., Hugo, Minnesota, in the amount of $326,366.20.
The Engineer's Estimate for the project was $411,057.00.
We recommend that the City Council consider these bids and award a contract in the amount of
$326,366.20 to Arnt Construction Company, Inc. based on the results of the bids received.
Sincerely,
WSB & Associates, Inc.
ason C. Wedel, PE
City Engineer
Enclosures
cc: Nicholas Arnt, Arnt Construction Company, Inc.
all
St. Cloud • Minneapolis • St. Paul
Equal Opportunity Employer
wsbeng.com
S: \CITY COUNCIL\STAFF REPORTS\2013 Staff Reports \03 March 2013\March 11Utem 6C Attachment 2.doc