Loading...
HomeMy WebLinkAbout2014-024 Council ResolutionCITY OF LINO LAKES RESOLUTION NO. 14-24 RESOLUTION ACCEPTING BIDS AND AWARDING A CONSTRUCTION CONTRACT, 21st AVENUE STREET AND UTILITY IMPROVEMENTS WHEREAS, pursuant to an advertisement for bids for the construction of the 21St Avenue Street and Utility Improvements, bids were received, opened and tabulated according to law, and the following bids were received complying with the advertisement: Contractor Amount of bid A-1 Excavating, Inc $841,971.00 LaTour Construction, Inc. $936,928.24 Amt Construction Company, Inc. $937,407.10 T.A. Schifsky & Sons, Inc. $987,097.30 Ryan Contracting Co. $1,011,783.50 Park Construction $1,071,526.60 Kuechle Underground, Inc. $1,117,305.70 R. L. Larson Excavating, Inc. $1,124,295.50 Geislinger & Sons, Inc. $1,144,158.00 Forest Lake Contracting, Inc. $1,174,195.70 Northwest Asphalt, Inc. $1,217,734.03 Engineer's Estimate $977,635.50 AND WHEREAS, it appears that A-1 Excavating, 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 A-1 Excavating, Inc., in the name of the City of Lino Lakes for the construction of the 21st Avenue Street and Utility Improvements 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 ',2M day of jtiIctrc , 2014. The motion for the adoption of the foregoing resolution was introduced by Council Member and was duly seconded by Council Member Kusteymarl and upon vote being taken thereon, the following voted in favor thereof: Rwser, kusfer'maci, R4erty, C-Ftesz, Refine rt The following voted against same: ATTEST: Julianne Bartell, ity CITY COUNCIL AGENDA ITEM 6B STAFF ORIGINATOR: Jason C. Wedel, City Engineer MEETING DATE: March 24, 2014 TOPIC: Resolution No. 14-24, Accepting bids and Awarding a Construction Contract, 21st Avenue Street and Utility Improvements VOTE REQUIRED: 3/5 Vote Required BACKGROUND Sealed bids were received and publicly opened at 10:00 a.m. on February 27, 2014. 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 Amount of bid A-1 Excavating, Inc $841,971.00 LaTour Construction, Inc. $936,928.24 Arnt Construction Company, Inc. $937,407.10 T.A. Schifsky & Sons, Inc. $987,097.30 Ryan Contracting Co. $1,011,783.50 Park Construction $1,071,526.60 Kuechle Underground, Inc. $1,117,305.70 R. L. Larson Excavating, Inc. $1,124,295.50 Geislinger & Sons, Inc. $1,144,158.00 Forest Lake Contracting, Inc. $1,174,195.70 Northwest Asphalt, Inc. $1,217,734.03 Engineer's Estimate $977,635.50 The low bid is a competitive bid for this project. A copy of the complete bid tabulation is attached. Construction is anticipated to begin as soon as the weather permits and the substantial completion date is August 15, 2014. The final wear course will be paved in 2015. The final completion date for this project is June 30, 2015. Based on the low bid shown above, the project cost breaks down as follows: Construction $ 841,971.00 Engineering $ 166,500.00 Wetland Bank Purchase $ 68,542.53 Total $1,077,013.53 The estimated project cost that was used to prepare the Petition and Waiver agreement with Alino LLC and the Joint Powers Agreement with the City of Centerville was $1,210,784. RECOMMENDATION Staff recommends adoption of Resolution 14-24 Accepting Bids and Awarding a Construction Contract for the 21St Avenue Street and Utility Improvements. ATTACHMENTS 1. Bid Tabulation Ar WSB 1,rsr�t°;aro, inc. WSB Project Bid Abstract Project Name: LINO - 21st Avenue Extension Contract No.: Client: City of Lino Lakes Project No.: 02029-11 Bid Opening: 2/27/2014 10:00 AM Owner: Minneapolis ( 2/27/2014 DENOTES CORRECTED FIGURE Project: 02029-11 - LINO - 21st Avenue ExtensionEngineers Estimate A-1 Excavating, Inc. Latour Construction Amt Construction Company Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price Sanitary Sewer Improvements 1 2021.501 MOBILIZATION LUMP SUM 1 $5,100.00 $5,100.00 $3,800.00 $3,800.00 $13,800.00 $13,800.00 $3,400.00 $3,400.00 2 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $30.00 $300.00 $25.00 $250.00 $31.00 $310.00 3 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1 $2,000.00 $2,000.00 $1,500.00 $1,500.00 $3,100.00 $3,100.00 $10,290.00 $10,290.00 4 2503.603 CONSTRUCT 8" OUTSIDE DROP LIN FT 45 $32.00 $1,440.00 $150.00 $6,750.00 $149.00 $6,705.00 $160.00 $7,200.00 5 2503.603 18" PVC PIPE SEWER - SDR 26 LIN FT 1260 $65.00 $81,900.00 $73.00 $91,980.00 $120.00 $151,200.00 $96.00 $120,960.00 6 2503.603 TELEVISE SANITARY SEWER LIN FT 1460 $2.75 $4,015.00 $0.80 $1,168.00 $1.15 $1,679.00 $2.30 $3,358.00 7 2503.603 8" PVC PIPE SEWER - SDR 35 LIN FT 235 $32.00 $7,520.00 $23.00 $5,405.00 $33.00 $7,755.00 $27.00 $6,345.00 8 2506.516 CASTING ASSEMBLY EACH 4 $750.00 $3,000.00 $545.00 $2,180.00 $950.00 $3,800.00 $790.00 $3,160.00 9 2506.603 CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE LIN FT 125 $250.00 $31,250.00 $180.00 $22,500.00 $144.00 $18,000.00 $154.00 $19,250.00 Total Sanitary Sewer Improvements: $136,345.00 $135,583.00 $206,289.00 $174,273.00 Storm Sewer Improvements 10 2021.501 MOBILIZATION LUMP SUM 1 $4,300.00 $4,300.00 $1,800.00 $1,800.00 $0.01 $0.01 $1,100.00 $1,100.00 11 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $24.00 $240.00 $25.00 $250.00 $1.00 $10.00 12 2501.515 15" RC PIPE APRON WITH TRASH GUARD EACH 5 $1,500.00 $7,500.00 $930.00 $4,650.00 $720.00 $3,600.00 $1,130.00 $5,650.00 13 2501.515 18" RC PIPE APRON WITH TRASH GUARD EACH 3 $2,000.00 $6,000.00 $1,020.00 $3,060.00 $800.00 $2,400.00 $1,200.00 $3,600.00 14 2501.602 SKIMMER EACH 3 $3,500.00 $10,500.00 $2,300.00 $6,900.00 $2,500.00 $7,500.00 $3,600.00 $10,800.00 15 2502.541 4" PERF PE PIPE DRAIN LIN FT 600 $10.00 $6,000.00 $5.00 $3,000.00 $6.40 $3,840.00 $8.00 $4,800.00 16 2503.541 12" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 80 $30.00 $2,400.00 $23.50 $1,880.00 $26.00 $2,080.00 $24.00 $1,920.00 17 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 550 $32.00 $17,600.00 $25.00 $13,750.00 $27.00 $14,850.00 $25.00 $13,750.00 18 2503.541 18" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 450 $35.00 $15,750.00 $28.00 $12,600.00 $29.50 $13,275.00 $28.00 $12,600.00 19 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1 $2,000.00 $2,000.00 $800.00 $800.00 $860.00 $860.00 $1,300.00 $1,300.00 20 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 32 $350.00 $11,200.00 $860.00 $27,520.00 $273.00 $8,736.00 $380.00 $12,160.00 21 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2')(3') EACH 4 $1,500.00 $6,000.00 $1,400.00 $5,600.00 $1,400.00 $5,600.00 $1,620.00 $6,480.00 22 2506.516 CASTING ASSEMBLY EACH 7 $750.00 $5,250.00 $520.00 $3,640.00 $610.00 $4,270.00 $640.00 $4,480.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate A-1 Excavating, Inc. Latour Construction Arnt Construction Company Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 23 2511.501 RANDOM RIPRAP CLASS III - GROUTED CU YD 30 $150.00 $4,500.00 $85.00 $2,550.00 $89.00 $2,670.00 $106.00 $3,180.00 24 2511.515 GEOTEXTILE FABRIC TYPE III SQ YD 80 $5.00 $400.00 $7.00 $560.00 $2.70 $216.00 $4.00 $320.00 Total Storm Sewer Improvements: $99,520.00 $88,550.00 $70,147.01 $82,150.00 Surface Improvements 25 2021.501 MOBILIZATION LUMP SUM 1 $25,800.00 $25,800.00 $11,500.00 $11,500.00 $14,800.00 $14,800.00 $26,000.00 $26,000.00 26 2101.501 CLEARING ACRE 1.41 $3,500.00 $4,935.00 $500.00 $705.00 $2,680.00 $3,778.80 $3,000.00 $4,230.00 27 2101.506 GRUBBING ACRE 1.41 $3,000.00 $4,230.00 $500.00 $705.00 $1,442.00 $2,033.22 $1,000.00 $1,410.00 28 2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 240 $5.00 $1,200.00 $2.00 $480.00 $5.50 $1,320.00 $1.00 $240.00 29 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 850 $5.00 $4,250.00 $1.00 $850.00 $2.40 $2,040.00 $1.60 $1,360.00 30 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 170 $5.00 $850.00 $2.00 $340.00 $5.10 $867.00 $4.00 $680.00 31 2105.501 COMMON EXCAVATION (P) CU YD 2500 $11.00 $27,500.00 $3.30 $8,250.00 $5.90 $14,750.00 $12.16 $30,400.00 32 2105.507 SUBGRADE EXCAVATION CU YD 220 $13.00 $2,860.00 $3.80 $836.00 $6.70 $1,474.00 $12.16 $2,675.20 33 2105.522 SELECT GRANULAR BORROW (CV) CU YD 3180 $12.00 $38,160.00 $14.80 $47,064.00 $13.70 $43,566.00 $13.40 $42,612.00 34 2105.523 COMMON BORROW (CV) CU YD 6000 $10.00 $60,000.00 $11.70 $70,200.00 $12.60 $75,600.00 $11.32 $67,920.00 35 2105.607 POND EXCAVATION (EV) CU YD 2100 $11.00 $23,100.00 $3.80 $7,980.00 $4.60 $9,660.00 $12.16 $25,536.00 36 2112.501 SUBGRADE PREPARATION ROAD STA 13 $200.00 $2,600.00 $75.00 $975.00 $412.00 $5,356.00 $200.00 $2,600.00 37 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 20 $150.00 $3,000.00 $75.00 $1,500.00 $124.00 $2,480.00 $20.00 $400.00 38 2130.501 WATER (DUST CONTROL) M GALLONS 10 $100.00 $1,000.00 $21.00 $210.00 $40.00 $400.00 $1.00 $10.00 39 2211.501 AGGREGATE BASE CLASS 5 TON 4200 $15.00 $63,000.00 $13.00 $54,600.00 $12.00 $50,400.00 $9.90 $41,580.00 40 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 420 $4.00 $1,680.00 $2.50 $1,050.00 $4.10 $1,722.00 $4.00 $1,680.00 41 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $70.00 $65,800.00 $69.80 $65,612.00 $70.00 $65,800.00 42 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $70.00 $65,800.00 $67.00 $62,980.00 $68.00 $63,920.00 43 2506.522 ADJUST FRAME & RING CASTING ( SANITARY) EACH 1 $500.00 $500.00 $175.00 $175.00 $480.00 $480.00 $610.00 $610.00 44 2521.501 6" CONCRETE WALK SQ FT 1570 $6.00 $9,420.00 $5.25 $8,242.50 $5.90 $9,263.00 $6.28 $9,859.60 45 2521.511 2.5" BITUMINOUS WALK SQ FT 8400 $4.00 $33,600.00 $2.20 $18,480.00 $3.00 $25,200.00 $2.26 $18,984.00 46 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 3300 $12.00 $39,600.00 $9.60 $31,680.00 $11.40 $37,620.00 $9.90 $32,670.00 47 2531.602 CONCRETE MEDIAN NOSE DESIGN 7113 EACH 2 $500.00 $1,000.00 $325.00 $650.00 $460.00 $920.00 $474.00 $948.00 48 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 20 $65.00 $1,300.00 $65.00 $1,300.00 $56.00 $1,120.00 $58.00 $1,160.00 49 2531.618 TRUNCATED DOMES SQ FT 128 $35.00 $4,480.00 $35.00 $4,480.00 $31.00 $3,968.00 $32.00 $4,096.00 50 2563.601 TRAFFIC CONTROL LUMP SUM 1 $500.00 $500.00 $1,500.00 $1,500.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 51 2563.602 TYPE III BARRICADES EACH 14 $300.00 $4,200.00 $150.00 $2,100.00 $250.00 $3,500.00 $250.00 $3,500.00 52 2564.531 SIGN PANELS TYPE C SQ FT 30 $50.00 $1,500.00 $35.00 $1,050.00 $33.00 $990.00 $32.50 $975.00 53 2564.602 PAVEMENT MESSAGE (THRU ARROW) EPDXY EACH 2 $250.00 $500.00 $150.00 $300.00 $129.00 $258.00 $125.00 $250.00 54 2564.602 SALVAGE AND REINSTALL SIGN EACH 1 $100.00 $100.00 $100.00 $100.00 $103.00 $103.00 $100.00 $100.00 55 2565.616 REVISE SIGNAL SYSTEM SYS 1 $30,000.00 $30,000.00 $12,000.00 $12,000.00 $13,000.00 $13,000.00 $12,800.00 $12,800.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate A-1 Excavating, Inc. Latour Construction Arnt Construction Company Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 56 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 3500 $3.00 $10,500.00 $1.40 $4,900.00 $1.50 $5,250.00 $1.80 $6,300.00 57 2573.530 STORM DRAIN INLET PROTECTION EACH 11 $160.00 $1,760.00 $80.00 $880.00 $147.00 $1,617.00 $50.00 $550.00 58 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1 $1,000.00 $1,000.00 $400.00 $400.00 $1,236.00 $1,236.00 $800.00 $800.00 59 2573.603 BIOROLL LIN FT 100 $5.00 $500.00 $5.50 $550.00 $3.35 $335.00 $3.70 $370.00 60 2575.502 SEED MIXTURE 260 POUND 110 $10.00 $1,100.00 $6.00 $660.00 $1.90 $209.00 $2.36 $259.60 61 2575.502 SEED MIXTURE 310 POUND 70 $10.00 $700.00 $7.00 $490.00 $20.00 $1,400.00 $19.00 $1,330.00 62 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) SQ YD 1900 $4.00 $7,600.00 $3.40 $6,460.00 $3.35 $6,365.00 $4.40 $8,360.00 63 2575.511 MULCH MATERIAL TYPE 1 TON 10 $250.00 $2,500.00 $210.00 $2,100.00 $150.00 $1,500.00 $210.00 $2,100.00 64 2575.519 DISK ANCHORING ACRE 1.6 $200.00 $320.00 $100.00 $160.00 $77.00 $123.20 $100.00 $160.00 65 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 SQ YD 3900 $5.00 $19,500.00 $1.20 $4,680.00 $1.00 $3,900.00 $1.00 $3,900.00 66 2575.605 SEEDING (INCL. TOPSOIL & FERTILIZER) ACRE 2.4 $2,500.00 $6,000.00 $2,800.00 $6,720.00 $360.00 $864.00 $210.00 $504.00 67 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 2 $200.00 $400.00 $100.00 $200.00 $72.00 $144.00 $70.00 $140.00 68 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 3 $200.00 $600.00 $100.00 $300.00 $72.00 $216.00 $70.00 $210.00 69 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 2 $200.00 $400.00 $100.00 $200.00 $72.00 $144.00 $70.00 $140.00 70 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) EPDXY EACH 3 $250.00 $750.00 $150.00 $450.00 $129.00 $387.00 $125.00 $375.00 71 2582.501 PAVEMENT MESSAGE (LEFT ARROW) EPDXY EACH 2 $250.00 $500.00 $150.00 $300.00 $129.00 $258.00 $125.00 $250.00 72 2582.502 4" SOLID LINE WHITE -PAINT LIN FT 530 $0.75 $397.50 $0.50 $265.00 $0.50 $265.00 $0.45 $238.50 73 2582.502 4" SOLID LINE YELLOW -PAINT LIN FT 400 $0.75 $300.00 $0.50 $200.00 $0.50 $200.00 $0.46 $184.00 74 2582.502 4" DOUBLE SOLID LINE YELLOW -PAINT LIN FT 1860 $1.50 $2,790.00 $1.00 $1,860.00 $0.95 $1,767.00 $0.92 $1,711.20 75 2582.502 4" DOUBLE SOLID LINE WHITE-EPDXY LIN FT 530 $1.00 $530.00 $0.75 $397.50 $0.60 $318.00 $0.60 $318.00 76 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 200 $1.00 $200.00 $0.75 $150.00 $0.60 $120.00 $0.60 $120.00 77 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 1860 $2.00 $3,720.00 $0.75 $1,395.00 $0.60 $1,116.00 $0.60 $1,116.00 Total Surface Improvements: $575,132.50 $454,620.00 $484,395.22 $495,842.10 Watermain Improvements 78 2021.501 MOBILIZATION LUMP SUM 1 $7,500.00 $7,500.00 $1,800.00 $1,800.00 $0.01 $0.01 $4,400.00 $4,400.00 79 2104.523 SALVAGE GATE VALVE & BOX EACH 2 $200.00 $400.00 $200.00 $400.00 $160.00 $320.00 $420.00 $840.00 80 2104.523 SALVAGE HYDRANT EACH 2 $200.00 $400.00 $250.00 $500.00 $370.00 $740.00 $705.00 $1,410.00 81 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $24.00 $240.00 $25.00 $250.00 $30.50 $305.00 82 2504.602 CONNECT TO EXISTING WATER MAIN EACH 2 $2,000.00 $4,000.00 $600.00 $1,200.00 $900.00 $1,800.00 $1,520.00 $3,040.00 83 2504.602 HYDRANT 6" GATE VALVE AND BOX EACH EACH 4 4 $4,500.00 $1,500.00 $18,000.00 $6,000.00 $3,350.00 $1,325.00 $13,400.00 $5,300.00 $3,600.00 $1,220.00 $14,400.00 $4,880.00 $3,298.00 $1,400.00 $13,192.00 $5,600.00 84 2504.602 85 2504.602 8" GATE VALVE AND BOX EACH 5 $1,750.00 $8,750.00 $1,775.00 $8,875.00 $1,945.00 $9,725.00 $1,960.00 $9,800.00 86 2504.602 16" GATE VALVE AND BOX EACH 2 $10,000.00 $20,000.00 $6,475.00 $12,950.00 $8,300.00 $16,600.00 $7,200.00 $14,400.00 87 2504.602 INSTALL SALVAGED HYDRANT EACH 1 $1,000.00 $1,000.00 $450.00 $450.00 $670.00 $670.00 $815.00 $815.00 88 2504.602 INSTALL SALVAGED GATE VALVE AND BOX EACH 1 $1,000.00 $1,000.00 $200.00 $200.00 $170.00 $170.00 $460.00 $460.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate A-1 Excavating, Inc. Latour Construction Arnt Construction Company Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 89 2504.603 6" WATER MAIN -DUCT IRON CL 52 LIN FT 124 $32.00 $3,968.00 $27.00 $3,348.00 $28.00 $3,472.00 $30.00 $3,720.00 90 2504.603 8" WATER MAIN -DUCT IRON CL 52 LIN FT 120 $35.00 $4,200.00 $34.00 $4,080.00 $38.00 $4,560.00 $37.00 $4,440.00 91 2504.603 8" WATER MAIN -PVC C900 LIN FT 450 $32.00 $14,400.00 $17.50 $7,875.00 $25.00 $11,250.00 $22.00 $9,900.00 92 2504.603 16" WATER MAIN -DUCT IRON CL 52 LIN FT 1300 $45.00 $58,500.00 $63.00 $81,900.00 $68.00 $88,400.00 $69.80 $90,740.00 93 2504.608 DUCTILE IRON FITTINGS POUND 4600 $4.00 $18,400.00 $4.50 $20,700.00 $4.10 $18,860.00 $4.80 $22,080.00 Total Watermain Improvements: $166,638.00 $163,218.00 $176,097.01 $185,142.00 Total Sanitary Sewer Improvements: $136,345.00 $135,583.00 $206,289.00 $174,273.00 Total Storni Sewer Improvements: $99,520.00 $88,550.00 $70,147.01 $82,150.00 Total Surface Improvements: $575,132.50 $454,620.00 $484,395.22 $495,842.10 Total Watermain Improvements: $166,638.00 $163,218.00 $176,097.01 $185,142.00 Totals for Project 02029-11 $977,635.50 $841,971.00 $936,928.24 $937,407.10 % of Estimate for Project 02029-11 -13.88% -4.16% -4.11% Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate T. A. Schifsky & Sons, Inc. Ryan Contracting Co. Park Construction Company - Mpls Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price Sanitary Sewer Improvements 1 2021.501 MOBILIZATION LUMP SUM 1 $5,100.00 $5,100.00 $4,000.00 $4,000.00 $5,000.00 $5,000.00 $11,000.00 $11,000.00 2 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $30.45 $304.50 $50.00 $500.00 $131.00 $1,310.00 3 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1 $2,000.00 $2,000.00 $10,290.00 $10,290.00 $10,000.00 $10,000.00 $2,100.00 $2,100.00 4 2503.603 CONSTRUCT 8" OUTSIDE DROP LIN FT 45 $32.00 $1,440.00 $161.70 $7,276.50 $150.00 $6,750.00 $407.00 $18,315.00 5 2503.603 18" PVC PIPE SEWER - SDR 26 LIN FT 1260 $65.00 $81,900.00 $96.90 $122,094.00 $160.00 $201,600.00 $163.00 $205,380.00 6 2503.603 TELEVISE SANITARY SEWER LIN FT 1460 $2.75 $4,015.00 $2.31 $3,372.60 $2.00 $2,920.00 $1.90 $2,774.00 7 2503.603 8" PVC PIPE SEWER - SDR 35 LIN FT 235 $32.00 $7,520.00 $27.30 $6,415.50 $60.00 $14,100.00 $38.30 $9,000.50 8 2506.516 CASTING ASSEMBLY EACH 4 $750.00 $3,000.00 $792.75 $3,171.00 $500.00 $2,000.00 $639.00 $2,556.00 9 2506.603 CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE LIN FT 125 $250.00 $31,250.00 $153.30 $19,162.50 $145.00 $18,125.00 $162.00 $20,250.00 $272,685.50 Total Sanitary Sewer Improvements: $136,345.00 $176,086.60 $260,995.00 Storm Sewer Improvements 10 2021.501 MOBILIZATION LUMP SUM 1 $4,300.00 $4,300.00 $4,000.00 $4,000.00 $1,000.00 $1,000.00 $3,500.00 $3,500.00 11 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $20.00 $200.00 $10.00 $100.00 $26.30 $263.00 12 2501.515 15" RC PIPE APRON WITH TRASH GUARD EACH 5 $1,500.00 $7,500.00 $1,134.00 $5,670.00 $800.00 $4,000.00 $816.00 $4,080.00 13 2501.515 18" RC PIPE APRON WITH TRASH GUARD EACH 3 $2,000.00 $6,000.00 $1,197.00 $3,591.00 $950.00 $2,850.00 $872.00 $2,616.00 14 2501.602 SKIMMER EACH 3 $3,500.00 $10,500.00 $3,622.50 $10,867.50 $3,500.00 $10,500.00 $2,600.00 $7,800.00 15 2502.541 4" PERF PE PIPE DRAIN LIN FT 600 $10.00 $6,000.00 $8.40 $5,040.00 $6.00 $3,600.00 $4.30 $2,580.00 16 2503.541 12" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 80 $30.00 $2,400.00 $24.15 $1,932.00 $36.00 $2,880.00 $24.50 $1,960.00 17 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 550 $32.00 $17,600.00 $25.20 $13,860.00 $37.00 $20,350.00 $26.20 $14,410.00 18 2503.541 18" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 450 $35.00 $15,750.00 $28.35 $12,757.50 $39.00 $17,550.00 $28.50 $12,825.00 19 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1 $2,000.00 $2,000.00 $1,312.50 $1,312.50 $500.00 $500.00 $1,050.00 $1,050.00 20 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 32 $350.00 $11,200.00 $378.00 $12,096.00 $150.00 $4,800.00 $274.00 $8,768.00 21 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 4 $1,500.00 $6,000.00 $1,611.75 $6,447.00 $1,500.00 $6,000.00 $867.00 $3,468.00 22 2506.516 CASTING ASSEMBLY EACH 7 $750.00 $5,250.00 $640.50 $4,483.50 $600.00 $4,200.00 $805.00 $5,635.00 23 2511.501 RANDOM RIPRAP CLASS III - GROUTED CU YD 30 $150.00 $4,500.00 $106.05 $3,181.50 $67.00 $2,010.00 $118.00 $3,540.00 24 2511.515 GEOTEXTILE FABRIC TYPE III SQ YD 80 $5.00 $400.00 $3.15 $252.00 $3.00 $240.00 $3.20 $256.00 Total Storm Sewer Improvements: $99,520.00 $85,690.50 $80,580.00 $72,751.00 Surface Improvements 25 2021.501 MOBILIZATION LUMP SUM 1 $25,800.00 $25,800.00 $26,000.00 $26,000.00 $7,000.00 $7,000.00 $23,000.00 $23,000.00 26 2101.501 CLEARING ACRE 1.41 $3,500.00 $4,935.00 $3,500.00 $4,935.00 $3,200.00 $4,512.00 $2,650.00 $3,736.50 27 2101.506 GRUBBING ACRE 1.41 $3,000.00 $4,230.00 $3,500.00 $4,935.00 $3,200.00 $4,512.00 $2,650.00 $3,736.50 28 2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 240 $5.00 $1,200.00 $4.00 $960.00 $3.00 $720.00 $2.50 $600.00 29 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 850 $5.00 $4,250.00 $3.00 $2,550.00 $2.00 $1,700.00 $2.45 $2,082.50 30 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 170 $5.00 $850.00 $2.50 $425.00 $5.00 $850.00 $5.10 $867.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate c • Schifsky &Sons, Ryan Contracting Co. Park mos Construction Company - Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 31 2105.501 COMMON EXCAVATION (P) CU YD 2500 $11.00 $27,500.00 $10.50 $26,250.00 $5.00 $12,500.00 $43.30 $108,250.00 32 2105.507 SUBGRADE EXCAVATION CU YD 220 $13.00 $2,860.00 $10.50 $2,310.00 $5.00 $1,100.00 $7.20 $1,584.00 33 2105.522 SELECT GRANULAR BORROW (CV) CU YD 3180 $12.00 $38,160.00 $15.60 $49,608.00 $20.00 $63,600.00 $19.40 $61,692.00 34 2105.523 COMMON BORROW (CV) CU YD 6000 $10.00 $60,000.00 $10.50 $63,000.00 $10.00 $60,000.00 $0.01 $60.00 35 2105.607 POND EXCAVATION (EV) CU YD 2100 $11.00 $23,100.00 $18.00 $37,800.00 $10.00 $21,000.00 $6.90 $14,490.00 36 2112.501 SUBGRADE PREPARATION ROAD STA 13 $200.00 $2,600.00 $200.00 $2,600.00 $200.00 $2,600.00 $354.00 $4,602.00 37 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 20 $150.00 $3,000.00 $100.00 $2,000.00 $120.00 $2,400.00 $150.00 $3,000.00 38 2130.501 WATER (DUST CONTROL) M GALLONS 10 $100.00 $1,000.00 $40.00 $400.00 $30.00 $300.00 $27.00 $270.00 39 2211.501 AGGREGATE BASE CLASS 5 TON 4200 $15.00 $63,000.00 $12.00 $50,400.00 $14.00 $58,800.00 $15.10 $63,420.00 40 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 420 $4.00 $1,680.00 $2.00 $840.00 $2.90 $1,218.00 $3.30 $1,386.00 41 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $69.50 $65,330.00 $65.25 $61,335.00 $70.00 $65,800.00 42 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $67.50 $63,450.00 $65.35 $61,429.00 $67.40 $63,356.00 43 2506.522 ADJUST FRAME & RING CASTING ( SANITARY) EACH 1 $500.00 $500.00 $609.00 $609.00 $500.00 $500.00 $252.00 $252.00 44 2521.501 6" CONCRETE WALK SQ FT 1570 $6.00 $9,420.00 $2.00 $3,140.00 $5.00 $7,850.00 $6.55 $10,283.50 45 2521.511 2.5" BITUMINOUS WALK SQ FT 8400 $4.00 $33,600.00 $2.10 $17,640.00 $2.30 $19,320.00 $2.00 $16,800.00 46 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 3300 $12.00 $39,600.00 $10.71 $35,343.00 $12.00 $39,600.00 $11.20 $36,960.00 47 2531.602 CONCRETE MEDIAN NOSE DESIGN 7113 EACH 2 $500.00 $1,000.00 $210.00 $420.00 $500.00 $1,000.00 $280.00 $560.00 48 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 20 $65.00 $1,300.00 $54.34 $1,086.80 $60.00 $1,200.00 $50.90 $1,018.00 49 2531.618 TRUNCATED DOMES SQ FT 128 $35.00 $4,480.00 $38.85 $4,972.80 $38.00 $4,864.00 $30.60 $3,916.80 50 2563.601 TRAFFIC CONTROL LUMP SUM 1 $500.00 $500.00 $3,000.00 $3,000.00 $1,400.00 $1,400.00 $1,410.00 $1,410.00 51 2563.602 TYPE III BARRICADES EACH 14 $300.00 $4,200.00 $257.25 $3,601.50 $250.00 $3,500.00 $253.00 $3,542.00 52 2564.531 SIGN PANELS TYPE C SQ FT 30 $50.00 $1,500.00 $34.65 $1,039.50 $33.00 $990.00 $32.80 $984.00 53 2564.602 PAVEMENT MESSAGE (THRU ARROW) EPDXY EACH 2 $250.00 $500.00 $131.25 $262.50 $200.00 $400.00 $174.00 $348.00 54 2564.602 SALVAGE AND REINSTALL SIGN EACH 1 $100.00 $100.00 $262.50 $262.50 $100.00 $100.00 $101.00 $101.00 55 2565.616 REVISE SIGNAL SYSTEM SYS 1 $30,000.00 $30,000.00 $13,125.00 $13,125.00 $12,000.00 $12,000.00 $12,000.00 $12,000.00 56 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 3500 $3.00 $10,500.00 $2.10 $7,350.00 $1.45 $5,075.00 $1.45 $5,075.00 57 2573.530 STORM DRAIN INLET PROTECTION EACH 11 $160.00 $1,760.00 $115.50 $1,270.50 $100.00 $1,100.00 $171.00 $1,881.00 58 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1 $1,000.00 $1,000.00 $892.50 $892.50 $500.00 $500.00 $9,850.00 $9,850.00 59 2573.603 BIOROLL LIN FT 100 $5.00 $500.00 $4.20 $420.00 $3.25 $325.00 $3.25 $325.00 60 2575.502 SEED MIXTURE 260 POUND 110 $10.00 $1,100.00 $3.15 $346.50 $1.85 $203.50 $1.85 $203.50 61 2575.502 SEED MIXTURE 310 POUND 70 $10.00 $700.00 $18.90 $1,323.00 $19.50 $1,365.00 $19.50 $1,365.00 62 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) SQ YD 1900 $4.00 $7,600.00 $6.83 $12,977.00 $3.25 $6,175.00 $3.25 $6,175.00 63 2575.511 MULCH MATERIAL TYPE 1 TON 10 $250.00 $2,500.00 $210.00 $2,100.00 $150.00 $1,500.00 $150.00 $1,500.00 64 2575.519 DISK ANCHORING ACRE 1.6 $200.00 $320.00 $315.00 $504.00 $75.00 $120.00 $75.00 $120.00 65 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 SQ YD 3900 $5.00 $19,500.00 $1.16 $4,524.00 $1.00 $3,900.00 $0.99 $3,861.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate T. A. Schifsky & Sons, Inc. Ryan Contracting Co. Park Construction Company - Mpls Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 66 2575.605 SEEDING (INCL. TOPSOIL & FERTILIZER) ACRE 2.4 $2,500.00 $6,000.00 $6,825.00 $16,380.00 $350.00 $840.00 $350.00 $840.00 67 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 2 $200.00 $400.00 $73.50 $147.00 $100.00 $200.00 $97.70 $195.40 68 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 3 $200.00 $600.00 $73.50 $220.50 $100.00 $300.00 $97.70 $293.10 69 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 2 $200.00 $400.00 $73.50 $147.00 $100.00 $200.00 $97.70 $195.40 70 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) EPDXY EACH 3 $250.00 $750.00 $131.25 $393.75 $200.00 $600.00 $174.00 $522.00 71 2582.501 PAVEMENT MESSAGE (LEFT ARROW) EPDXY EACH 2 $250.00 $500.00 $131.25 $262.50 $200.00 $400.00 $174.00 $348.00 72 2582.502 4" SOLID LINE WHITE -PAINT LIN FT 530 $0.75 $397.50 $0.47 $249.10 $0.50 $265.00 $0.63 $333.90 73 2582.502 4" SOLID LINE YELLOW -PAINT LIN FT 400 $0.75 $300.00 $0.48 $192.00 $0.50 $200.00 $0.64 $256.00 74 2582.502 4" DOUBLE SOLID LINE YELLOW -PAINT LIN FT 1860 $1.50 $2,790.00 $0.97 $1,804.20 $1.00 $1,860.00 $1.30 $2,418.00 75 2582.502 4" DOUBLE SOLID LINE WHITE-EPDXY LIN FT 530 $1.00 $530.00 $0.63 $333.90 $1.00 $530.00 $0.84 $445.20 76 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 200 $1.00 $200.00 $0.63 $126.00 $1.00 $200.00 $0.84 $168.00 77 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 1860 $2.00 $3,720.00 $0.63 $1,171.80 $1.00 $1,860.00 $0.84 $1,562.40 Total Surface Improvements: $575,132.50 $541,430.85 $486,018.50 $548,040.70 Watermain Improvements 78 2021.501 MOBILIZATION LUMP SUM 1 $7,500.00 $7,500.00 $4,000.00 $4,000.00 $1,000.00 $1,000.00 $8,250.00 $8,250.00 79 2104.523 SALVAGE GATE VALVE & BOX EACH 2 $200.00 $400.00 $420.00 $840.00 $300.00 $600.00 $176.00 $352.00 80 2104.523 SALVAGE HYDRANT EACH 2 $200.00 $400.00 $703.50 $1,407.00 $300.00 $600.00 $262.00 $524.00 81 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $30.45 $304.50 $10.00 $100.00 $26.30 $263.00 82 2504.602 CONNECT TO EXISTING WATER MAIN EACH 2 $2,000.00 $4,000.00 $1,522.50 $3,045.00 $1,000.00 $2,000.00 $524.00 $1,048.00 83 2504.602 HYDRANT EACH 4 $4,500.00 $18,000.00 $3,297.00 $13,188.00 $3,300.00 $13,200.00 $3,740.00 $14,960.00 84 2504.602 6" GATE VALVE AND BOX EACH 4 $1,500.00 $6,000.00 $1,401.75 $5,607.00 $1,400.00 $5,600.00 $1,360.00 $5,440.00 85 2504.602 8" GATE VALVE AND BOX EACH 5 $1,750.00 $8,750.00 $1,963.50 $9,817.50 $1,800.00 $9,000.00 $1,900.00 $9,500.00 86 2504.602 16" GATE VALVE AND BOX EACH 2 $10,000.00 $20,000.00 $7,098.00 $14,196.00 $6,500.00 $13,000.00 $7,130.00 $14,260.00 87 2504.602 INSTALL SALVAGED HYDRANT EACH 1 $1,000.00 $1,000.00 $813.75 $813.75 $500.00 $500.00 $627.00 $627.00 88 2504.602 INSTALL SALVAGED GATE VALVE AND BOX EACH 1 $1,000.00 $1,000.00 $441.00 $441.00 $200.00 $200.00 $131.00 $131.00 89 2504.603 6" WATER MAIN -DUCT IRON CL 52 LIN FT 124 $32.00 $3,968.00 $29.40 $3,645.60 $45.00 $5,580.00 $31.10 $3,856.40 90 2504.603 8" WATER MAIN -DUCT IRON CL 52 LIN FT 120 $35.00 $4,200.00 $36.75 $4,410.00 $48.00 $5,760.00 $36.90 $4,428.00 91 2504.603 8" WATER MAIN -PVC C900 LIN FT 450 $32.00 $14,400.00 $21.00 $9,450.00 $35.00 $15,750.00 $29.00 $13,050.00 92 2504.603 16" WATER MAIN -DUCT IRON CL 52 LIN FT 1300 $45.00 $58,500.00 $69.62 $90,506.00 $75.00 $97,500.00 $67.00 $87,100.00 93 2504.608 DUCTILE IRON FITTINGS POUND 4600 $4.00 $18,400.00 $4.83 $22,218.00 $3.00 $13,800.00 $3.10 $14,260.00 Total Watermain Improvements: $166,638.00 $183,889.35 $184,190.00 $178,049.40 Total Sanitary Sewer Improvements: $136,345.00 $176,086.60 $260,995.00 $272,685.50 Total Storm Sewer Improvements: $99,520.00 $85,690.50 $80,580.00 $72,751.00 Total Surface Improvements: $575,132.50 $541,430.85 $486,018.50 $548,040.70 Project: 02029-11 - LINO - 21st Avenue Extension Item No. Item Total Watermain Improvements: Totals for Project 02029-11 Engineers Estimate T. A. Schifsky & Sons, Inc. Ryan Contracting Co. Park Construction Company - Mpls Units (Quantity Unit Price Total Price Unit Price (Total Price Unit Price Total Price Unit Price (Total Priic178,049.40 e $166,638.00 $183,889.35 $184,190.00 $977,635.50 $987,097.30 $1,011,783.50 % of Estimate for Project 02029-11 0.97% 3.49% $1,071,526.60 9.60% Project: 02029-11 - LINO - 21st Avenue ExtensionEngineers Estimate Kuechle Underground R. L. Larson Excavating, Inc. Geislinger and Sons, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price Sanitary Sewer Improvements 1 2021.501 MOBILIZATION LUMP SUM 1 $5,100.00 $5,100.00 $11,000.00 $11,000.00 $30,000.00 $30,000.00 $15,000.00 $15,000.00 2 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $27.00 $270.00 $30.00 $300.00 $23.00 $230.00 3 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1 $2,000.00 $2,000.00 $13,000.00 $13,000.00 $10,000.00 $10,000.00 $5,000.00 $5,000.00 4 2503.603 CONSTRUCT 8" OUTSIDE DROP LIN FT 45 $32.00 $1,440.00 $142.00 $6,390.00 $250.00 $11,250.00 $100.00 $4,500.00 5 2503.603 18" PVC PIPE SEWER - SDR 26 LIN FT 1260 $65.00 $81,900.00 $170.00 $214,200.00 $120.00 $151,200.00 $120.00 $151,200.00 6 2503.603 TELEVISE SANITARY SEWER LIN FT 1460 $2.75 $4,015.00 $1.50 $2,190.00 $1.25 $1,825.00 $2.00 $2,920.00 7 2503.603 8" PVC PIPE SEWER - SDR 35 LIN FT 235 $32.00 $7,520.00 $67.00 $15,745.00 $60.00 $14,100.00 $100.00 $23,500.00 8 2506.516 CASTING ASSEMBLY EACH 4 $750.00 $3,000.00 $280.00 $1,120.00 $600.00 $2,400.00 $750.00 $3,000.00 9 2506.603 CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE LIN FT 125 $250.00 $31,250.00 $220.00 $27,500.00 $175.00 $21,875.00 $200.00 $25,000.00 Total Sanitary Sewer Improvements: $136,345.00 $291,415.00 $242,950.00 $230,350.00 Storm Sewer Improvements 10 2021.501 MOBILIZATION LUMP SUM 1 $4,300.00 $4,300.00 $500.00 $500.00 $1,000.00 $1,000.00 $15,000.00 $15,000.00 11 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $27.00 $270.00 $30.00 $300.00 $23.00 $230.00 12 2501.515 15" RC PIPE APRON WITH TRASH GUARD EACH 5 $1,500.00 $7,500.00 $910.00 $4,550.00 $750.00 $3,750.00 $1,200.00 $6,000.00 13 2501.515 18" RC PIPE APRON WITH TRASH GUARD EACH 3 $2,000.00 $6,000.00 $970.00 $2,910.00 $800.00 $2,400.00 $1,500.00 $4,500.00 14 2501.602 SKIMMER EACH 3 $3,500.00 $10,500.00 $4,900.00 $14,700.00 $2,600.00 $7,800.00 $7,500.00 $22,500.00 15 2502.541 4" PERF PE PIPE DRAIN LIN FT 600 $10.00 $6,000.00 $10.00 $6,000.00 $14.00 $8,400.00 $7.00 $4,200.00 16 2503.541 12" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 80 $30.00 $2,400.00 $35.00 $2,800.00 $36.00 $2,880.00 $53.00 $4,240.00 17 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 550 $32.00 $17,600.00 $36.00 $19,800.00 $38.00 $20,900.00 $55.00 $30,250.00 18 2503.541 18" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 450 $35.00 $15,750.00 $42.00 $18,900.00 $40.50 $18,225.00 $60.00 $27,000.00 19 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1 $2,000.00 $2,000.00 $1,300.00 $1,300.00 $600.00 $600.00 $2,500.00 $2,500.00 20 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 32 $350.00 $11,200.00 $470.00 $15,040.00 $370.00 $11,840.00 $300.00 $9,600.00 21 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 4 $1,500.00 $6,000.00 $2,100.00 $8,400.00 $1,600.00 $6,400.00 $1,000.00 $4,000.00 22 2506.516 CASTING ASSEMBLY EACH 7 $750.00 $5,250.00 $390.00 $2,730.00 $450.00 $3,150.00 $1,200.00 $8,400.00 23 2511.501 RANDOM RIPRAP CLASS III - GROUTED CU YD 30 $150.00 $4,500.00 $210.00 $6,300.00 $100.00 $3,000.00 $85.00 $2,550.00 24 2511.515 GEOTEXTILE FABRIC TYPE III SQ YD 80 $5.00 $400.00 $5.00 $400.00 $2.00 $160.00 $2.00 $160.00 Total Storm Sewer Improvements: $99,520.00 $104,600.00 $90,805.00 $141,130.00 Surface Improvements 25 2021.501 MOBILIZATION LUMP SUM 1 $25,800.00 $25,800.00 $14,000.00 $14,000.00 $50,000.00 $50,000.00 $15,000.00 $15,000.00 26 2101.501 CLEARING ACRE 1.41 $3,500.00 $4,935.00 $2,300.00 $3,243.00 $3,000.00 $4,230.00 $5,000.00 $7,050.00 27 2101.506 GRUBBING ACRE 1.41 $3,000.00 $4,230.00 $2,300.00 $3,243.00 $3,000.00 $4,230.00 $5,000.00 $7,050.00 28 2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 240 $5.00 $1,200.00 $3.90 $936.00 $3.00 $720.00 $5.00 $1,200.00 29 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 850 $5.00 $4,250.00 $3.25 $2,762.50 $2.00 $1,700.00 $4.00 $3,400.00 30 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 170 $5.00 $850.00 $3.40 $578.00 $6.00 $1,020.00 $5.00 $850.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate Kuechle Underground R cL. Larson Excavating, Geislinger and Sons, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 31 2105.501 COMMON EXCAVATION (P) CU YD 2500 $11.00 $27,500.00 $4.70 $11,750.00 $13.50 $33,750.00 $7.00 $17,500.00 32 2105.507 SUBGRADE EXCAVATION CU YD 220 $13.00 $2,860.00 $5.02 $1,104.40 $14.00 $3,080.00 $7.00 $1,540.00 33 2105.522 SELECT GRANULAR BORROW (CV) CU YD 3180 $12.00 $38,160.00 $17.00 $54,060.00 $18.00 $57,240.00 $20.00 $63,600.00 34 2105.523 COMMON BORROW (CV) CU YD 6000 $10.00 $60,000.00 $16.00 $96,000.00 $18.00 $108,000.00 $20.00 $120,000.00 35 2105.607 POND EXCAVATION (EV) CU YD 2100 $11.00 $23,100.00 $4.20 $8,820.00 $6.50 $13,650.00 $7.00 $14,700.00 36 2112.501 SUBGRADE PREPARATION ROAD STA 13 $200.00 $2,600.00 $210.00 $2,730.00 $450.00 $5,850.00 $300.00 $3,900.00 37 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 20 $150.00 $3,000.00 $130.00 $2,600.00 $125.00 $2,500.00 $110.00 $2,200.00 38 2130.501 WATER (DUST CONTROL) M GALLONS 10 $100.00 $1,000.00 $80.00 $800.00 $45.00 $450.00 $50.00 $500.00 39 2211.501 AGGREGATE BASE CLASS 5 TON 4200 $15.00 $63,000.00 $14.00 $58,800.00 $18.00 $75,600.00 $12.00 $50,400.00 40 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 420 $4.00 $1,680.00 $2.90 $1,218.00 $3.00 $1,260.00 $2.50 $1,050.00 41 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $66.00 $62,040.00 $68.50 $64,390.00 $70.00 $65,800.00 42 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $66.00 $62,040.00 $68.50 $64,390.00 $66.00 $62,040.00 43 2506.522 ADJUST FRAME & RING CASTING ( SANITARY) EACH 1 $500.00 $500.00 $500.00 $500.00 $300.00 $300.00 $500.00 $500.00 44 2521.501 6" CONCRETE WALK SQ FT 1570 $6.00 $9,420.00 $5.58 $8,760.60 $6.00 $9,420.00 $6.00 $9,420.00 45 2521.511 2.5" BITUMINOUS WALK SQ FT 8400 $4.00 $33,600.00 $3.46 $29,064.00 $2.00 $16,800.00 $2.00 $16,800.00 46 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 3300 $12.00 $39,600.00 $10.00 $33,000.00 $10.00 $33,000.00 $10.00 $33,000.00 47 2531.602 CONCRETE MEDIAN NOSE DESIGN 7113 EACH 2 $500.00 $1,000.00 $500.00 $1,000.00 $500.00 $1,000.00 $300.00 $600.00 48 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 20 $65.00 $1,300.00 $61.00 $1,220.00 $56.00 $1,120.00 $50.00 $1,000.00 49 2531.618 TRUNCATED DOMES SQ FT 128 $35.00 $4,480.00 $31.00 $3,968.00 $32.00 $4,096.00 $32.00 $4,096.00 50 2563.601 TRAFFIC CONTROL LUMP SUM 1 $500.00 $500.00 $1,400.00 $1,400.00 $1,500.00 $1,500.00 $2,000.00 $2,000.00 51 2563.602 TYPE III BARRICADES EACH 14 $300.00 $4,200.00 $250.00 $3,500.00 $265.00 $3,710.00 $300.00 $4,200.00 52 2564.531 SIGN PANELS TYPE C SQ FT 30 $50.00 $1,500.00 $33.00 $990.00 $34.00 $1,020.00 $33.00 $990.00 53 2564.602 PAVEMENT MESSAGE (THRU ARROW) EPDXY EACH 2 $250.00 $500.00 $125.00 $250.00 $125.00 $250.00 $125.00 $250.00 54 2564.602 SALVAGE AND REINSTALL SIGN EACH 1 $100.00 $100.00 $100.00 $100.00 $110.00 $110.00 $100.00 $100.00 55 2565.616 REVISE SIGNAL SYSTEM SYS 1 $30,000.00 $30,000.00 $12,000.00 $12,000.00 $12,500.00 $12,500.00 $13,000.00 $13,000.00 56 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 3500 $3.00 $10,500.00 $1.45 $5,075.00 $1.50 $5,250.00 $2.00 $7,000.00 57 2573.530 STORM DRAIN INLET PROTECTION EACH 11 $160.00 $1,760.00 $50.00 $550.00 $250.00 $2,750.00 $150.00 $1,650.00 58 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1 $1,000.00 $1,000.00 $350.00 $350.00 $1,000.00 $1,000.00 $1,500.00 $1,500.00 59 2573.603 BIOROLL LIN FT 100 $5.00 $500.00 $3.25 $325.00 $3.50 $350.00 $4.00 $400.00 60 2575.502 SEED MIXTURE 260 POUND 110 $10.00 $1,100.00 $1.85 $203.50 $2.00 $220.00 $2.50 $275.00 61 2575.502 SEED MIXTURE 310 POUND 70 $10.00 $700.00 $20.00 $1,400.00 $20.00 $1,400.00 $18.50 $1,295.00 62 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) SQ YD 1900 $4.00 $7,600.00 $3.25 $6,175.00 $3.50 $6,650.00 $4.00 $7,600.00 63 2575.511 MULCH MATERIAL TYPE 1 TON 10 $250.00 $2,500.00 $150.00 $1,500.00 $160.00 $1,600.00 $200.00 $2,000.00 64 2575.519 DISK ANCHORING ACRE 1.6 $200.00 $320.00 $75.00 $120.00 $80.00 $128.00 $100.00 $160.00 65 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 SQ YD 3900 $5.00 $19,500.00 $1.00 $3,900.00 $1.05 $4,095.00 $2.00 $7,800.00 r i Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate Kuechle Underground R. L. Larson Excavating, Inc. Geislinger and Sons, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 66 2575.605 SEEDING (INCL. TOPSOIL & FERTILIZER) ACRE 2.4 $2,500.00 $6,000.00 $350.00 $840.00 $400.00 8960.00 $200.00 $480.00 67 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 2 $200.00 $400.00 $70.00 $140.00 $75.00 $150.00 $70.00 $140.00 68 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 3 $200.00 $600.00 $70.00 $210.00 $75.00 $225.00 $70.00 $210.00 69 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 2 $200.00 $400.00 $70.00 $140.00 $75.00 $150.00 $70.00 $140.00 70 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) EPDXY EACH 3 $250.00 $750.00 $125.00 $375.00 $130.00 $390.00 $125.00 $375.00 71 2582.501 PAVEMENT MESSAGE (LEFT ARROW) EPDXY EACH 2 $250.00 $500.00 $125.00 8250.00 $130.00 $260.00 $125.00 $250.00 72 2582.502 4" SOLID LINE WHITE -PAINT LIN FT 530 $0.75 $397.50 $0.45 $238.50 $0.50 $265.00 $0.50 $265.00 73 2582.502 4" SOLID LINE YELLOW -PAINT LIN FT 400 $0.75 $300.00 $0.46 $184.00 $0.50 $200.00 $0.50 $200.00 74 2582.502 4" DOUBLE SOLID LINE YELLOW -PAINT LIN FT 1860 $1.50 $2,790.00 $0.92 $1,711.20 $1.00 $1,860.00 $1.00 $1,860.00 75 2582.502 4" DOUBLE SOLID LINE WHITE-EPDXY LIN FT 530 $1.00 $530.00 $0.60 $318.00 $0.65 $344.50 $0.60 $318.00 76 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 200 $1.00 $200.00 $0.60 $120.00 $0.65 $130.00 $0.60 $120.00 77 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 1860 $2.00 $3,720.00 $0.60 $1,116.00 $0.65 $1,209.00 $0.60 $1,116.00 Total Surface Improvements: $575,132.50 $507,718.70 $606,472.50 $558,890.00 Watermain Improvements 78 2021.501 MOBILIZATION LUMP SUM 1 $7,500.00 $7,500.00 $10,000.00 $10,000.00 $1,000.00 $1,000.00 $15,000.00 $15,000.00 79 2104.523 SALVAGE GATE VALVE & BOX EACH 2 $200.00 $400.00 $125.00 $250.00 $200.00 $400.00 $250.00 $500.00 80 2104.523 SALVAGE HYDRANT EACH 2 $200.00 $400.00 $250.00 $500.00 $400.00 $800.00 $1,000.00 $2,000.00 81 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $27.00 $270.00 $30.00 $300.00 $23.00 $230.00 82 2504.602 CONNECT TO EXISTING WATER MAIN EACH 2 $2,000.00 $4,000.00 $1,400.00 $2,800.00 $1,000.00 $2,000.00 $3,500.00 $7,000.00 83 2504.602 HYDRANT EACH 4 $4,500.00 $18,000.00 $4,200.00 $16,800.00 $3,800.00 $15,200.00 $4,500.00 $18,000.00 84 2504.602 6" GATE VALVE AND BOX EACH 4 $1,500.00 $6,000.00 $1,500.00 $6,000.00 $1,300.00 $5,200.00 $2,000.00 $8,000.00 85 2504.602 8" GATE VALVE AND BOX EACH 5 $1,750.00 $8,750.00 $2,300.00 $11,500.00 $1,800.00 $9,000.00 $2,500.00 $12,500.00 86 2504.602 16" GATE VALVE AND BOX EACH 2 $10,000.00 $20,000.00 $7,500.00 $15,000.00 $6,500.00 $13,000.00 $7,500.00 $15,000.00 87 2504.602 INSTALL SALVAGED HYDRANT EACH 1 $1,000.00 $1,000.00 $930.00 $930.00 $800.00 $800.00 $1,750.00 $1,750.00 88 2504.602 INSTALL SALVAGED GATE VALVE AND BOX EACH 1 $1,000.00 $1,000.00 $490.00 $490.00 $100.00 $100.00 $1,000.00 $1,000.00 89 2504.603 6" WATER MAIN -DUCT IRON CL 52 LIN FT 124 $32.00 $3,968.00 $37.00 $4,588.00 $34.50 $4,278.00 $42.00 $5,208.00 90 2504.603 8" WATER MAIN -DUCT IRON CL 52 LIN FT 120 $35.00 $4,200.00 $44.00 $5,280.00 $42.00 $5,040.00 $50.00 $6,000.00 91 2504.603 8" WATER MAIN -PVC C900 LIN FT 450 $32.00 $14,400.00 $29.00 $13,050.00 $30.00 $13,500.00 $30.00 $13,500.00 92 2504.603 16" WATER MAIN -DUCT IRON CL 52 LIN FT 1300 $45.00 $58,500.00 $79.00 $102,700.00 $74.00 $96,200.00 $69.00 $89,700.00 93 2504.608 DUCTILE IRON FITTINGS POUND 4600 $4.00 $18,400.00 $5.09 $23,414.00 $3.75 $17,250.00 $4.00 $18,400.00 Total Watermain Improvements: $166,638.00 $213,572.00 $184,068.00 $213,788.00 Total Sanitary Sewer Improvements: $136,345.00 $291,415.00 $242,950.00 $230,350.00 Total Storm Sewer Improvements: $99,520.00 $104,600.00 $90,805.00 $141,130.00 Total Surface Improvements: $575,132.50 $507,718.70 $606,472.50 $558,890.00 1 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate Kuechle Underground R. L. Larson Excavating, Inc. Geislinger and Sons, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price Total Watermain Improvements: $166,638.00 $213,572.00 $184,068.00 $213,788.00 Totals for Project 02029-11 $977,635.50 $1,117,305.70 $1,124,295.50 $1,144,158.00 % of Estimate for Project 02029-11 14.29% 15.00% 17.03% 1 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate Forest Lake Contracting, Inc. Northwest Asphalt, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Sanitary Sewer Improvements 1 2021.501 MOBILIZATION LUMP SUM 1 $5,100.00 $5,100.00 $30,000.00 $30,000.00 $103,208.00 $103,208.00 2 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $30.00 $300.00 $30.00 $300.00 3 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1 $2,000.00 $2,000.00 $12,000.00 $12,000.00 $12,000.00 $12,000.00 4 2503.603 CONSTRUCT 8" OUTSIDE DROP LIN FT 45 $32.00 $1,440.00 $400.00 $18,000.00 $285.00 $12,825.00 5 2503.603 18" PVC PIPE SEWER - SDR 26 LIN FT 1260 $65.00 $81,900.00 $162.00 $204,120.00 $191.57 $241,378.20 6 2503.603 TELEVISE SANITARY SEWER LIN FT 1460 $2.75 $4,015.00 $1.00 $1,460.00 $2.00 $2,920.00 7 2503.603 8" PVC PIPE SEWER - SDR 35 LIN FT 235 $32.00 $7,520.00 $40.00 $9,400.00 $42.43 $9,971.05 8 2506.516 CASTING ASSEMBLY EACH 4 $750.00 $3,000.00 $500.00 $2,000.00 $565.00 $2,260.00 9 2506.603 CONSTRUCT 48" DIAMETER SANITARY SEWER MANHOLE LIN FT 125 $250.00 $31,250.00 $200.00 $25,000.00 $152.00 $19,000.00 Total Sanitary Sewer Improvements: $136,345.00 $302,280.00 $403,862.25 Storm Sewer Improvements 10 2021.501 MOBILIZATION LUMP SUM 1 $4,300.00 $4,300.00 $10,000.00 $10,000.00 $1,000.00 $1,000.00 11 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $30.00 $300.00 $30.00 $300.00 12 2501.515 15" RC PIPE APRON WITH TRASH GUARD EACH 5 $1,500.00 $7,500.00 $1,100.00 $5,500.00 $730.00 $3,650.00 13 2501.515 18" RC PIPE APRON WITH TRASH GUARD EACH 3 $2,000.00 $6,000.00 $1,200.00 $3,600.00 $863.00 $2,589.00 14 2501.602 SKIMMER EACH 3 $3,500.00 $10,500.00 $3,500.00 $10,500.00 $2,320.00 $6,960.00 15 2502.541 4" PERF PE PIPE DRAIN LIN FT 600 $10.00 $6,000.00 $12.00 $7,200.00 $15.14 $9,084.00 16 2503.541 12" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 80 $30.00 $2,400.00 $40.00 $3,200.00 $31.09 $2,487.20 17 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 550 $32.00 $17,600.00 $45.00 $24,750.00 $32.61 $17,935.50 18 2503.541 18" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 450 $35.00 $15,750.00 $50.00 $22,500.00 $33.69 $15,160.50 19 2503.602 CONNECT TO EXISTING STORM SEWER EACH 1 $2,000.00 $2,000.00 $1,000.00 $1,000.00 $700.00 $700.00 20 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 32 $350.00 $11,200.00 $400.00 $12,800.00 $250.00 $8,000.00 21 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3') EACH 4 $1,500.00 $6,000.00 $2,000.00 $8,000.00 $1,551.00 $6,204.00 22 2506.516 CASTING ASSEMBLY EACH 7 $750.00 $5,250.00 $500.00 $3,500.00 $705.00 $4,935.00 23 2511.501 RANDOM RIPRAP CLASS III - GROUTED CU YD 30 $150.00 $4,500.00 $90.00 $2,700.00 $135.00 $4,050.00 24 2511.515 GEOTEXTILE FABRIC TYPE III SQ YD 80 $5.00 $400.00 $4.00 $320.00 $3.50 $280.00 Total Storm Sewer Improvements: $99,520.00 $115,870.00 $83,335.20 Surface Improvements 25 2021.501 MOBILIZATION LUMP SUM 1 $25,800.00 $25,800.00 $10,000.00 $10,000.00 $5,000.00 $5,000.00 26 2101.501 CLEARING ACRE 1.41 $3,500.00 $4,935.00 $3,000.00 $4,230.00 $2,750.00 $3,877.50 27 2101.506 GRUBBING ACRE 1.41 $3,000.00 $4,230.00 $3,000.00 $4,230.00 $2,750.00 $3,877.50 28 2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 240 $5.00 $1,200.00 $5.00 $1,200.00 $3.50 $840.00 29 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 850 $5.00 $4,250.00 $4.00 $3,400.00 $3.00 $2,550.00 30 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 170 $5.00 $850.00 $4.00 $680.00 $3.00 $510.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate Forest Lake Contracting, Inc. Northwest Asphalt, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price 31 2105.501 COMMON EXCAVATION (P) CU YD 2500 $11.00 $27,500.00 $9.00 $22,500.00 $16.00 $40,000.00 32 2105.507 SUBGRADE EXCAVATION CU YD 220 $13.00 $2,860.00 $9.00 $1,980.00 $20.00 $4,400.00 33 2105.522 SELECT GRANULAR BORROW (CV) CU YD 3180 $12.00 $38,160.00 $18.00 $57,240.00 $18.00 $57,240.00 34 2105.523 COMMON BORROW (CV) CU YD 6000 $10.00 $60,000.00 $16.00 $96,000.00 $16.75 $100,500.00 35 2105.607 POND EXCAVATION (EV) CU YD 2100 $11.00 $23,100.00 $9.00 $18,900.00 $12.00 $25,200.00 36 2112.501 SUBGRADE PREPARATION ROAD STA 13 $200.00 $2,600.00 $800.00 $10,400.00 $300.00 $3,900.00 37 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 20 $150.00 $3,000.00 $95.00 $1,900.00 $120.00 $2,400.00 38 2130.501 WATER (DUST CONTROL) M GALLONS 10 $100.00 $1,000.00 $20.00 $200.00 $25.00 $250.00 39 2211.501 AGGREGATE BASE CLASS 5 TON 4200 $15.00 $63,000.00 $14.00 $58,800.00 $14.13 $59,346.00 40 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 420 $4.00 $1,680.00 $4.00 $1,680.00 $3.50 $1,470.00 41 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $68.00 $63,920.00 $67.95 $63,873.00 42 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) TON 940 $65.00 $61,100.00 $65.00 $61,100.00 $65.25 $61,335.00 43 2506.522 ADJUST FRAME & RING CASTING ( SANITARY) EACH 1 $500.00 $500.00 $500.00 $500.00 $750.00 $750.00 44 2521.501 6" CONCRETE WALK SQ FT 1570 $6.00 $9,420.00 $8.00 $12,560.00 $5.20 $8,164.00 45 2521.511 2.5" BITUMINOUS WALK SQ FT 8400 $4.00 $33,600.00 $3.00 $25,200.00 $2.17 $18,228.00 46 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 3300 $12.00 $39,600.00 $9.50 $31,350.00 $9.45 $31,185.00 47 2531.602 CONCRETE MEDIAN NOSE DESIGN 7113 EACH 2 $500.00 $1,000.00 $450.00 $900.00 $350.00 $700.00 48 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 20 $65.00 $1,300.00 $54.00 $1,080.00 $58.50 $1,170.00 49 2531.618 TRUNCATED DOMES SQ FT 128 $35.00 $4,480.00 $30.00 $3,840.00 $40.00 $5,120.00 50 2563.601 TRAFFIC CONTROL LUMP SUM 1 $500.00 $500.00 $1,400.00 $1,400.00 $1,400.00 $1,400.00 51 2563.602 TYPE III BARRICADES EACH 14 $300.00 $4,200.00 $245.00 $3,430.00 $245.00 $3,430.00 52 2564.531 SIGN PANELS TYPE C SQ FT 30 $50.00 $1,500.00 $32.50 $975.00 $32.50 $975.00 53 2564.602 PAVEMENT MESSAGE (THRU ARROW) EPDXY EACH 2 $250.00 $500.00 $125.00 $250.00 $125.00 $250.00 54 2564.602 SALVAGE AND REINSTALL SIGN EACH 1 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 55 2565.616 REVISE SIGNAL SYSTEM SYS 1 $30,000.00 $30,000.00 $10,000.00 $10,000.00 $12,000.00 $12,000.00 56 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 3500 $3.00 $10,500.00 $1.50 $5,250.00 $1.75 $6,125.00 57 2573.530 STORM DRAIN INLET PROTECTION EACH 11 $160.00 $1,760.00 $100.00 $1,100.00 $100.00 $1,100.00 58 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 59 2573.603 BIOROLL LIN FT 100 $5.00 $500.00 $3.25 $325.00 $3.50 $350.00 60 2575.502 SEED MIXTURE 260 POUND 110 $10.00 $1,100.00 $1.85 $203.50 $2.25 $247.50 61 2575.502 SEED MIXTURE 310 POUND 70 $10.00 $700.00 $19.45 $1,361.50 $18.50 $1,295.00 62 2575.505 SODDING, TYPE LAWN (INCL. TOPSOIL & FERT.) SQ YD 1900 $4.00 $7,600.00 $3.25 $6,175.00 $5.66 $10,754.00 63 2575.511 MULCH MATERIAL TYPE 1 TON 10 $250.00 $2,500.00 $150.00 $1,500.00 $200.00 $2,000.00 64 2575.519 DISK ANCHORING ACRE 1.6 $200.00 $320.00 $75.00 $120.00 $100.00 $160.00 65 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 SQ YD 3900 $5.00 $19,500.00 $0.99 $3,861.00 $0.95 $3,705.00 Project: 02029-11 - LINO - 21st Avenue Extension Engineers Estimate Forest Lake Contracting, Inc. Northwest Asphalt, Inc. Item No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price 66 2575.605 SEEDING (INCL. TOPSOIL & FERTILIZER) ACRE 2.4 $2,500.00 $6,000.00 $350.00 $840.00 $200.00 $480.00 67 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 2 $200.00 $400.00 $70.00 $140.00 $70.00 $140.00 68 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 3 $200.00 $600.00 $70.00 $210.00 $70.00 $210.00 69 2582.501 PAVEMENT MESSAGE (THRU ARROW) PAINT EACH 2 $200.00 $400.00 $70.00 $140.00 $70.00 $140.00 70 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) EPDXY EACH 3 $250.00 $750.00 $125.00 $375.00 $125.00 $375.00 71 2582.501 PAVEMENT MESSAGE (LEFT ARROW) EPDXY EACH 2 $250.00 $500.00 $125.00 $250.00 $125.00 $250.00 72 2582.502 4" SOLID LINE WHITE -PAINT LIN FT 530 $0.75 $397.50 $0.45 $238.50 $0.45 $238.50 73 2582.502 4" SOLID LINE YELLOW -PAINT LIN FT 400 $0.75 $300.00 $0.46 $184.00 $0.46 $184.00 74 2582.502 4" DOUBLE SOLID LINE YELLOW -PAINT LIN FT 1860 $1.50 $2,790.00 $0.92 $1,711.20 $0.92 $1,711.20 75 2582.502 4" DOUBLE SOLID LINE WHITE-EPDXY LIN FT 530 $1.00 $530.00 $0.60 $318.00 $0.60 $318.00 76 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 200 $1.00 $200.00 $0.60 $120.00 $0.60 $120.00 77 2582.502 4" DOUBLE SOLID LINE YELLOW-EPDXY LIN FT 1860 $2.00 $3,720.00 $0.60 $1,116.00 $0.60 $1,116.00 Total Surface Improvements: $575,132.50 $536,483.70 $552,060.20 Watermain Improvements 78 2021.501 MOBILIZATION LUMP SUM 1 $7,500.00 $7,500.00 $5,000.00 $5,000.00 $1,000.00 $1,000.00 79 2104.523 SALVAGE GATE VALVE & BOX EACH 2 $200.00 $400.00 $175.00 $350.00 $200.00 $400.00 80 2104.523 SALVAGE HYDRANT EACH 2 $200.00 $400.00 $550.00 $1,100.00 $300.00 $600.00 81 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10 $12.00 $120.00 $24.00 $240.00 $30.00 $300.00 82 2504.602 CONNECT TO EXISTING WATER MAIN EACH 2 $2,000.00 $4,000.00 $900.00 $1,800.00 $1,800.00 $3,600.00 83 2504.602 HYDRANT EACH 4 $4,500.00 $18,000.00 $3,900.00 $15,600.00 $3,090.00 $12,360.00 84 2504.602 6" GATE VALVE AND BOX EACH 4 $1,500.00 $6,000.00 $1,600.00 $6,400.00 $1,200.00 $4,800.00 85 2504.602 8" GATE VALVE AND BOX EACH 5 $1,750.00 $8,750.00 $2,200.00 $11,000.00 $1,652.00 $8,260.00 86 2504.602 16" GATE VALVE AND BOX EACH 2 $10,000.00 $20,000.00 $7,000.00 $14,000.00 $6,682.00 $13,364.00 87 2504.602 INSTALL SALVAGED HYDRANT EACH 1 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,100.00 $1,100.00 88 2504.602 INSTALL SALVAGED GATE VALVE AND BOX EACH 1 $1,000.00 $1,000.00 $450.00 $450.00 $350.00 $350.00 89 2504.603 6" WATER MAIN -DUCT IRON CL 52 LIN FT 124 $32.00 $3,968.00 $48.00 $5,952.00 $38.17 $4,733.08 90 2504.603 8" WATER MAIN -DUCT IRON CL 52 LIN FT 120 $35.00 $4,200.00 $55.00 $6,600.00 $43.29 $5,194.80 91 2504.603 8" WATER MAIN -PVC C900 LIN FT 450 $32.00 $14,400.00 $28.00 $12,600.00 $29.83 $13,423.50 92 2504.603 16" WATER MAIN -DUCT IRON CL 52 LIN FT 1300 $45.00 $58,500.00 $90.00 $117,000.00 $69.65 $90,545.00 93 2504.608 DUCTILE IRON FITTINGS POUND 4600 $4.00 $18,400.00 $4.45 $20,470.00 $4.01 $18,446.00 Total Watermain Improvements: $166,638.00 $219,562.00 $178,476.38 Total Sanitary Sewer Improvements: $136,345.00 $302,280.00 $403,862.25 Total Storm Sewer Improvements: $99,520.00 $115,870.00 $83,335.20 Total Surface Improvements: $575,132.50 $536,483.70 $552,060.20 Item No. Project: 02029-11 - LINO - 21st Avenue Extension Item Engineers Estimate Forest Lake Contracting, Inc. Northwest Asphalt, Inc. Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Total Watermain Improvements: $166,638.00 $219,562.00 $178,476.38 Totals for Project 02029-11 $977,635.50 $1,174,195.70 $1,217,734.03 % of Estimate for Project 02029-11 20.11% 24.56% I hereby certify that this is an exact reproduction of bids received. Certified By: Date: February 27, 2014 License No. 26768