HomeMy WebLinkAbout#26 - Heritage Farms Street & Utility Improvements STAFF REPORT
DATE: December 15, 2020
REGULAR
AGENDA ITEM: Approve Amended Feasibility Report, Call for Improvement Hearing, Declare
Cost to be Assessed, and Call for Hearing on Proposed Assessment for the
Heritage Farms Street and Utility Improvements
SUBMITTED BY: Jack Griffin, City Engineer
REVIEWED BY: Kristina Handt, City Administrator
Sarah Sonsalla, City Attorney Marty Powers, Public Works Director
Chad Isakson, Project Engineer
ISSUE BEFORE COUNCIL: Should the City Council approve the Amended Feasibility Report for the
Heritage Farms Street and Utility Improvements and call for a Public Improvement Hearing to be held on
January 19, 2021? And should the City Council declare the cost to be assessed and call the Final Assessment
Hearing to also be held on January 19, 2021?
BACKGROUND: On August 4, 2020, the City Council ordered the preparation of the plans and
specifications to rebid the Heritage Farm Street and Utility Improvements for construction in 2021 after
rejecting bids received in April 2020. The scope of the improvements includes the extension of sanitary
sewer service to connect each of the 44 residential properties in the neighborhood, reconstruction of
approximately 1.2 miles of residential streets, minor storm sewer improvements, and replacement / upsizing
of a portion of the existing watermain to benefit the overall distribution system. The street segments selected
for improvements include:
• Lisbon Avenue North, from 30th Street to the south end;
• Lisbon Avenue Court North, from Lisbon Avenue to the end of cul-de-sac; and
• 30th Street Circle North, from 30th Street North to 30th Street North
• 30th Street North, from Lisbon Avenue North west approximately 300 feet
The scope of improvements remains consistent with the original feasibility report to extend public sanitary
sewer to serve the Heritage Farms subdivision, followed by a full reconstruction of the public streets
throughout the neighborhood. The sanitary sewer improvements were originally initiated by a petition of
32 of the 44 properties.
In addition, the scope of improvements for the rebid package incorporated several value engineering
changes to improve project costs, an alternative sanitary sewer design package for post bid consideration,
and the oversizing of the existing 6-inch and 8-inch watermain along 30th Street and Lisbon Avenue North
to a 12-inch trunk watermain. The ability to upsize this section of watermain will allow the future
development of a secondary transmission main for connecting the northern intermediate water supply
system to the growth area south of 10th Street. The secondary trunk watermain will serve to improve the
overall hydraulics of the water distribution system.
PROPOSAL DETAILS/ANALYSIS: Bids were received and opened electronically on December 1,
2020. The City received 9 bids for this project, with S R Widema, Inc. providing the lowest base bid and
alternate bid amount of $3,121,483.80 and $3,063,568.80 respectively. Staff utilized this information to
amend the original feasibility report with updated scope, financial information, and assessment rolls. The
amended report is attached for review.
The following summarizes the report findings and recommendations:
Sanitary Sewer:
• The project will extend municipal sanitary sewer service to 44 properties that are currently served by
on-site wastewater treatment systems.
• A base bid of gravity sewer to all property owners was bid in addition to an alternate, shallower, sewer
system that would place 7 homes on individual grinder pumps. The cost savings from the low bidder
for the alternate bid provides property owners a total overall savings of $16,200 (~$400 a home). The
base bid amount is recommended due to the limited savings while introducing 7 grinder stations into
the system.
• The one-time unit assessment for sanitary sewer is $22,100 per residential equivalent connection (REC)
based on the base bid contract amount, and will be levied over 20 years.
• Additional connection costs, in the estimated combined amount of $6,500, would be collected from
property owners at the time of connection to sewer. This amount is comprised of various permitting
and connection fees by the City and Met Council. If the property owner connects within one year of the
sewer being made available, the City’s incentive program applies, and the estimated combined fees
would be reduced to $4,500.
• Properties will also be directly responsible to pay a private plumbing contractor to make the service
connection for their property, from the right-of-way to their home. This cost is property specific.
• Lake Elmo ordinance requires properties to connect to sanitary sewer service within 2 years.
Street and Drainage Improvements:
• The improvements are consistent with final design work previously presented to the City Council,
including a combination of concrete curb types as recommended by city staff.
• Expansion of a local treatment pond on 30th Street North west of the improvements is required to meet
Valley Branch Watershed District permitting requirements and included in the project scope.
• Residential properties will be assessed on a per unit basis at 30% of the total city cost share for these
improvements. The street, and drainage assessment for each parcel on this project is $13,600 for 46
residential properties. The assessment will be levied over 15 years.
Watermain Improvements:
• Watermain improvements include repair and replacement of valves and hydrants, and include a portion
of the existing watermain infrastructure to be upsized to a 12-inch pipe as part of this project. These
improvements are not assessed for properties that are existing water service customers. The estimated
total costs are $454,400 for water system improvements.
FISCAL IMPACT: The estimated total project cost is $3,730,300 with the City cost share estimated to
be $2,132,300, including $1,677,900 for the street and drainage improvements and $454,400 for the water
system improvements. The remaining costs are proposed to be assessed against the benefitting properties
consistent with the City’s Special Assessment Policy including proposed assessments in the amount of
$625,600 for the street and drainage improvements and $972,400 for the sanitary sewer improvements.
RECOMMENDATION: Staff is recommending that the City Council approve a Resolution receiving the
Amended Feasibility Report and calling for the Public Improvement Hearing to be held on January 19,
2021. Staff is also recommending that the City Council approve a Resolution declaring the costs to be
assessed and calling a Hearing on the Proposed Assessment to also be held on January 19, 2021. The
suggested motions to approve these actions are as follows:
“Move to adopt Resolution No. 2020-102 Receiving the Amended Feasibility Report for the Heritage
Farms Street and Utility Improvements and Calling Hearing on Improvement
to be held on January 19, 2021.”
and
“Move to adopt Resolution No. 2020-103 Declaring Cost to be Assessed and Calling Hearing on
Proposed Assessment for the Heritage Farms Street and Utility Improvements
to be held on January 19, 2021.”
ATTACHMENTS:
1. A resolution receiving the amended feasibility report for the Heritage Farms Street and Utility
Improvements and calling a hearing on improvements.
2. Notice of Hearing on Improvement.
3. A resolution declaring costs to be assessed and calling hearing on proposed assessments for the
Heritage Farms Street and Utility Improvements.
4. Notice of Hearing on Proposed Assessment.
5. Project Location Map.
6. Heritage Farms Street and Utility Improvements Feasibility Report, Amended December, 2020.
1
CITY OF LAKE ELMO
WASHINGTON COUNTY
STATE OF MINNESOTA
RESOLUTION NO. 2020-102
A RESOLUTION RECEIVING FEASIBILITY REPORT FOR HERITAGE
FARM STREET AND UTILITY IMPROVEMENTS AND CALLING
HEARING ON IMPROVEMENT
WHEREAS, pursuant to City Council authorization, a feasibility report was prepared by FOCUS
Engineering, Inc., dated September 2019, for the Heritage Farms Street and Utility Improvements, and
WHEREAS, pursuant to City Council authorization, adopted on August 4, 2020, an updated
design package was authorized for the Heritage Farms Street and Utility Improvements to be
competitively bid for construction in 2021, and
WHEREAS, the amended feasibility report has been completed by FOCUS Engineering, Inc.,
dated December 2020, and recommends that benefitting properties be assessed all or a portion of the cost
of the improvements pursuant to the city’s Special Assessment Policy and Minnesota Statutes, Chapter
429; and
WHEREAS, the amended feasibility report provides information regarding whether the proposed
improvement is necessary, cost-effective, and feasible; whether it should best be made as proposed or in
connection with some other improvement; the estimated cost of the improvements as recommended; and a
description of the methodology used to calculate individual assessments for affected parcels.
NOW, THEREFORE, BE IT RESOLVED,
1. That the City Council will consider the improvements in accordance with the report and the
assessments of the abutting properties for all or a portion of the cost of the improvements
pursuant to Minnesota Statues, Chapter 429 at an estimated total project cost of $3,730,300;
consisting of street, drainage, and storm sewer improvements at $2,303,500, sanitary sewer
improvements at $972,400, and water system improvements at $454,400.
2. A public hearing shall be held on such proposed improvements on the 19th day of January, 2021
and may be conducted in the Council Chambers of City Hall, or conducted by electronic means
pursuant to Minnesota Statutes Section 13D.021 because of the COVID-19 pandemic, during a
regularly scheduled City Council meeting at or approximately after 7:00 P.M. and the clerk shall
give mailed and published notice of such hearing and improvement as required by law.
ADOPTED BY THE LAKE ELMO CITY COUNCIL ON THE FIFTEENTH DAY OF
DECEMBER, 2020.
CITY OF LAKE ELMO
By: __________________________
Mike Pearson
(Seal) Mayor
ATTEST:
________________________________
Julie Johnson
City Clerk
CITY OF LAKE ELMO
NOTICE OF HEARING ON IMPROVEMENT
HERITAGE FARMS STREET AND UTILITY IMPROVEMENTS
Notice is hereby given that the City Council of Lake Elmo will conduct a public hearing
on Tuesday, January 19, 2021, at or approximately after 7:00 P.M. to consider the
making of the following improvements, pursuant to Minnesota Statutes, Sections 429.011
to 429.111;
Street, drainage and sanitary sewer improvements including new municipal sanitary
sewer service to replace individual on-site septic systems; a reconstructed
bituminous street with new concrete curb and gutter; and a repair or restoration of
the existing street drainage system for the following streets:
• Lisbon Avenue North, from 30th Street to the south end;
• Lisbon Avenue Court North, from Lisbon Avenue to the end of cul-de-sac; and
• 30th Street Circle North, from 30th Street North to 30th Street North.
Due to the ongoing COVID-19 pandemic, members of the City Council will either
participate in the meeting by telephone or other electronic means pursuant to Minnesota
Statutes, Section 13D.021, or in-person at the City Council’s regular meeting place at
Lake Elmo City Hall, 3800 Laverne Avenue North, Lake Elmo, Minnesota. The City will
provide an update on the meeting method/type for the hearing on the City’s website at
http://www.lakeelmo.org/ as the meeting gets closer and those details can be finalized
with certainty. Additionally, questions or comments related to the public hearing may be
emailed to Julie Johnson, City Clerk at jjohnson@lakeelmo.org, made by phone at
651.747.3914, or mailed to 3880 Laverne Avenue North, Suite 100, Lake Elmo, MN
55042. Comments submitted through these methods must be received by Tuesday,
January 19, 2021 at 12:00 p.m. in order to be considered during the hearing. Please
note that any emails, letters and attachments you send to the City are likely
considered public information and the City staff may use them in staff reports that
go to the City Council and/or the general public.
The area proposed to be assessed for these improvements include properties abutting the
above referenced streets or properties that gain direct driveway access from the above
referenced streets, and properties that receive access to the municipal sanitary sewer
system. The estimated total cost for the project is $3,730,300; consisting of street,
drainage, and storm sewer improvements at $2,303,500, sanitary sewer improvements at
$972,400, and water system improvements at $454,400. A reasonable estimate of the
impact of the assessment will be available at the hearing. Such persons as desiring to be
heard with reference to the proposed improvements will be heard at this meeting.
DATED: December 15, 2020
BY ORDER OF THE LAKE ELMO CITY COUNCIL
Mike Pearson, Mayor
(Published in the Stillwater Gazette on December 18, 2020 and December 25, 2020)
CITY OF LAKE ELMO
WASHINGTON COUNTY
STATE OF MINNESOTA
RESOLUTION NO. 2020-103
A RESOLUTION DECLARING COST TO BE ASSESSED AND CALLING
HEARING ON PROPOSED ASSESSMENT FOR HERITAGE FARM
STREET AND UTILITY IMPROVEMENTS
WHEREAS, estimated project costs have been calculated for the Heritage Farm Street and
Utility Improvements including street, drainage, watermain, and sanitary sewer improvements
along Lisbon Avenue North, Lisbon Avenue Court North, and 30th Street Circle North in the
Heritage Farm Development; and
WHEREAS, the estimated total cost of the improvements is $3,730,300.
WHEREAS, the City Clerk and City Engineer have prepared the proposed assessment roll
and will maintain said assessment roll on file in the City offices for public inspection.
NOW, THEREFORE, BE IT RESOLVED,
1. The portion of the cost of such street and drainage improvements to be paid by the City is
hereby declared to be $1,677,900, and the portion of the cost to be assessed against
benefited property owners is declared to be $625,600.
2. The portion of the cost of such sanitary sewer improvements to be paid by the City is hereby
declared to be $0.00, and the portion of the cost to be assessed against benefited property
owners is declared to be $972,400.
3. The portion of the cost of such watermain improvements to be paid by the City is hereby
declared to be $454,400, and the portion of the cost to be assessed against benefited
property owners is declared to be $0.00.
4. The City Clerk, with the assistance of the City Engineer, has calculated the proper amount
to be specially assessed for such improvements against every assessable lot, piece or parcel
of land to be benefited by the improvements, and the Clerk has filed a copy of such
proposed assessment in the City offices for public inspection.
5. Assessments shall be payable in equal annual installments extending over 15 years for
street and drainage improvements, and 20 years for sanitary sewer improvements, the first
of the installments to be payable on or before the first Monday in January, 2022 and shall
bear interest at the rate of 3.50 percent per annum from the date of the adoption of the
assessment resolution.
6. A public hearing shall be held on the 19th day of January, 2021 and may be conducted in
the Council Chambers of City Hall, or conducted by electronic means pursuant to
Minnesota Statutes Section 13D.021 because of the COVID-19 pandemic, during a
regularly scheduled City Council meeting at or approximately after 7:00 P.M. to pass upon
such proposed assessment. All persons owning property affected by such improvement will
be given an opportunity to be heard with reference to such assessment.
7. The City Clerk is hereby directed to cause a notice of the hearing on the proposed
assessment to be published once in the official newspaper at least two weeks prior to the
hearing, and she shall state in the notice the total cost of the improvement. She shall also
cause mailed notice to be given to the owner of each parcel described in the assessment
roll not less than two weeks prior to the hearings.
8. The owner of any property so assessed may, at any time prior to certification of the
assessment to the county auditor, pay the entire assessment on such property, with interest
accrued to the date of payment, to the City Clerk. No interest shall be charged if the entire
assessment is paid before February 18, 2021. A property owner may at any time thereafter,
pay to the City Clerk the entire amount of the assessment remaining unpaid, with interest
accrued to December 31 of the year in which such payment is made. Such payment must
be made before October 31 or interest will be charged through December 31 of the
succeeding year.
ADOPTED BY THE LAKE ELMO CITY COUNCIL ON THE FIFTEENTH DAY OF
DECEMBER, 2020.
CITY OF LAKE ELMO
By: __________________________
Mike Pearson
(Seal) Mayor
ATTEST:
________________________________
Julie Johnson
City Clerk
CITY OF LAKE ELMO
NOTICE OF HEARING ON PROPOSED ASSESSMENT
HERITAGE FARM STREET AND UTILITY IMPROVEMENTS
Notice is hereby given that the City Council of Lake Elmo will conduct a public hearing
on Tuesday January 19, 2021 at or approximately after 7:00 P.M. on Tuesday, January
19, 2021, to consider, and possibly adopt, the proposed assessment against abutting
properties for the Heritage Farm Street and Utility Improvements. Adoption by the
Council of the proposed assessment may occur at the hearing. The following describes
the area proposed to be assessed:
Street, drainage and sanitary sewer improvements including new municipal sanitary
sewer service to replace individual on-site septic systems; a reconstructed
bituminous street with new concrete curb and gutter; and a repair or restoration of
the existing street drainage system for the following streets:
• Lisbon Avenue North, from 30th Street to the south end;
• Lisbon Avenue Court North, from Lisbon Avenue to the end of cul-de-sac; and
• 30th Street Circle North, from 30th Street North to 30th Street North
Due to the ongoing COVID-19 pandemic, members of the City Council will either
participate in the meeting by telephone or other electronic means pursuant to Minnesota
Statutes, Section 13D.021, or in-person at the City Council’s regular meeting place at
Lake Elmo City Hall, 3800 Laverne Avenue North, Lake Elmo, Minnesota. The City will
provide an update on the meeting method/type for the hearing on the City’s website at
http://www.lakeelmo.org/ as the meeting gets closer and those details can be finalized
with certainty. Additionally, questions or comments related to the public hearing may be
emailed to Julie Johnson, City Clerk at jjohnson@lakeelmo.org, made by phone at
651.747.3914, or mailed to 3880 Laverne Avenue North, Suite 100, Lake Elmo, MN
55042. Comments submitted through these methods must be received by Tuesday,
January 19, 2021 at 12:00 p.m. in order to be considered during the hearing. Please
note that any emails, letters and attachments you send to the City are likely
considered public information and the City staff may use them in staff reports that
go to the City Council and/or the general public.
You may at any time prior to certification of the assessment to the county auditor on
November 13, 2021, pay the entire assessment on such property to the City Clerk with
interest accrued to the date of payment. No interest shall be charged if the entire
assessment is paid to the City Clerk prior to February 18, 2021. You may at any time
thereafter, pay to the City Clerk the entire amount of the assessment remaining unpaid,
with interest accrued to December 31 of the year in which such payment is made. Such
payment must be made before October 31 (date assessment certified to County Auditor)
or interest will be charged through December 31 of the succeeding year. If you decide not
to prepay the assessment before the date given above the rate of interest that will apply is
3.50 percent per year.
Once assessments are certified to the County, the assessments are payable in equal annual
installments extending over a period of 15 years for street and drainage improvements
and 20 years for sanitary sewer improvements, the first of the installments to be payable
on or before the first Monday in January 2022 and will bear interest at the rate of 3.50
percent per annum from the date of adoption of the assessment resolution. To the first
installment shall be added interest on the entire assessment from the date of the
assessment resolution until December 31, 2021. To each subsequent installment when
due shall be added interest for one year on all unpaid installments.
The proposed assessment roll is on file for public inspection at the City Clerk’s office.
The total amount of the proposed street improvement assessment is $625,600. The total
amount of the proposed sanitary sewer improvement assessment is $972,400. The City
contribution for the overall improvement project is $2,132,300. Written or oral objections
will be considered at the meeting. No appeal may be taken as to the amount of an
assessment unless a written objection signed by the affected property owner is filed with
the municipal clerk prior to the assessment hearing or presented to the presiding officer at
the hearing. The Council may upon such notice consider any objection to the amount of a
proposed individual assessment at an adjourned meeting upon such further notice to the
affected property owners as it deems advisable.
An owner may appeal an assessment to district court pursuant to Minnesota Statutes,
Section 429.081 by serving notice of the appeal upon the Mayor or Clerk within 30 days
after the adoption of the assessment and filing such notice with the district court within
ten days after service upon the Mayor or Clerk.
The City Council is authorized in its discretion to defer the payment of an assessment for
any homestead property owned by a person for whom it would be a hardship to make
payment if the owner is 65 years of age or older and/or the owner is a person retired by
virtue of a permanent and total disability or by a person who is a member of the
Minnesota National Guard or other military reserves who is ordered into active military
service, as defined in section 190.05 subdivision 5b or 5c, as stated in the person’s
military orders, for whom it would be a hardship to make the payments. The owner must
request a deferment of the assessment at or before the public hearing at which the
assessment is adopted and make application on forms prescribed by the City Clerk within
30 days after the adoption.
Notwithstanding the standards and guidelines established by the City for determining a
hardship, a deferment of an assessment may be obtained pursuant to Minnesota Statutes
Section 435.193.
DATED: December 15, 2020
BY ORDER OF THE LAKE ELMO CITY COUNCIL
Mike Pearson, Mayor
(Published in the Stillwater Gazette on December 18, 2020)
LOCATION MAP
FIGURE NO. 1
HERITAGE FARM NEIGHBORHOOD
CITY OF
LAKE ELMO
HERITAGE FARM NEIGHBORHOOD
LEGEND
30TH ST CIR NVILLAGE PKWY NLAKE
ELMO
30TH ST N
LEGION AVE NLAKE ELMO AVENUELI
S
B
O
N
A
V
E
N
LIS
B
O
N
A
V
E
C
T
N
LISBON AVE NMANNING AVE N31ST ST N
LAVERNE CT NLAYTON CT N24TH ST N
City of Lake Elmo, MN. Project No: 2019.121
Heritage Farms Street and Utility Improvements PAGE 2
HERITAGE FARMS STREET AND UTILITY IMPROVEMENTS
CITY OF LAKE ELMO PROJECT NO. 2019.121
REPORT AMENDMENT
This document officially amends the Heritage Farms Street and Utility Improvements Feasibility Report
dated September 2019 that was adopted by the Lake Elmo City Council on September 17, 2019. The
purpose of this amendment is to revise the scope of work, assessments and update total project costs
based on contractor bids received on December 1, 2020.
Bids on the project were originally received on April 2, 2020 and the costs exceeded the original
feasibility report. The bids were rejected with the City Council directing staff to rebid the project at a
later date and complete a value engineering analysis based on feedback received from contractors.
The scope of improvements remains consistent with the original feasibility report to extend public
sanitary sewer to serve the Heritage Farms subdivision, followed by a full reconstruction of the public
streets throughout the neighborhood. In addition, the scope of improvements for the rebid package
incorporated several value engineering changes to improve project costs, an alternative sanitary sewer
design package for post bid consideration, and the oversizing of the existing 6‐inch and 8‐inch
watermain along 30th Street and Lisbon Avenue North to a 12‐inch trunk watermain. The ability to
upsize this section of watermain will allow the future development of a secondary transmission main for
connecting the northern intermediate water supply system to the growth area south of 10th Street. The
secondary trunk watermain will serve to improve the overall hydraulics of the water distribution system.
Contractor bids were received on December 1, 2020 for the re‐bid package. Based on the new bids, the
total estimated project cost is $3,730,300. The tables below breakdown the project costs by funding
source and corresponding assessment amounts. This amends all assessments and financial information
provided in the original feasibility report.
City of Lake Elmo, MN. Project No: 2019.121
Heritage Farms Street and Utility Improvements PAGE 3
Street and Storm Sewer
Improvements
Total Estimated
Project Costs
City Share of
Project Costs
Estimated Per Unit
Assessed Rate
Lisbon Avenue North,
Lisbon Avenue Court North, and
30th Street Circle North
$2,082,600 $1,457,000 $13,600
30th Street North (MSA Road) $220,900 $220,900 $0
Total Street Costs $2,303,500 $1,677,900
46 units * $13,600 =
$625,600
The unit assessment for street improvements is increased from $11,000 per unit presented in the
original feasibility report to $13,600.
Watermain Repair/Replacement
Improvements
Total Estimated
Project Costs
City Share of
Project Costs
Estimated Per Unit
Assessed Rate
Lisbon Avenue North,
Lisbon Avenue Court North, and
30th Street Circle North
$454,400 $454,400 $0
Watermain costs are funded 100% through the Water Enterprise Fund. Water main improvements are
related to repairs or upsizing of existing watermain to continue to provide service to existing users and
for watermain oversizing costs.
Sanitary Sewer Improvements Total Estimated
Project Costs
City Share of
Project Costs
Estimated Per Unit
Assessed Rate
Lisbon Avenue North,
Lisbon Avenue Court North, and
30th Street Circle North
$972,400 $0 $22,100
Total Sanitary Sewer Costs $972,400 $0 44 units * $22,100 =
$972,400
The unit assessment for the sanitary sewer improvements is increased from $20,500 per unit presented
in the original feasibility report to $22,100.
City of Lake Elmo, MN. Project No: 2019.121
Heritage Farms Street and Utility Improvements PAGE 4
The responsible low bidder assigned a disproportionately higher cost to the sanitary sewer portion of
the project compared to the 2nd and 3rd low bidders which were $296,000 and $138,000 lower in this
category respectively. In order to normalize the project costs for the purpose of the sanitary sewer
assessments, staff determined to allocate the mobilization, engineering, and fiscal costs to the street
and storm sewer total project costs, and watermain total project costs, but not the sanitary sewer total
project costs. This reallocation lowers the proposed sanitary sewer assessments (levied at 100% to
benefitting properties) while increasing the street and storm sewer assessments (levied at 30% to
benefitting properties). The cost normalization therefore also increases the city cost contributions.
Revisions resulting from this amendment are shown in the amended cost estimate for the proposed
improvements, and the amended preliminary assessment roll included in the Appendix.
City of Lake Elmo, MN. Project No: 2019.121
Heritage Farms Street and Utility Improvements PAGE 5
APPENDIX
CITY OF LAKE ELMO, MN.DECEMBER 15, 2020HERITAGE FARM STREET AND UTILITY IMPROVEMENTSFINAL ASSESSMENT ROLLSTREET RECONSTRUCTIONPAGE 1 of 1NO. NAMEPIDSTREET AND DRAINAGE ASSESSMENT AMOUNT1 PIERPONT DANIEL & KARYN M WAGNER 2958 LISBON AVE N 2958 LISBON AVE NLAKE ELMO MN 55042 2402921120023$13,600.002 MATSCHI PAUL A & COLLEEN M 2932 LISBON AVE N 2932 LISBON AVE N LAKE ELMO MN 55042 2402921120024$13,600.003 JAMES EDWARD KELLY REV TRUST2902 LISBON AVE N 2902 LISBON AVE N LAKE ELMO MN 55042 2402921120025$13,600.004 BJUGSTAD BARRY S & TAMERA S 2874 LISBON AVE N 2874 LISBON AVE N LAKE ELMO MN 55042 2402921120026$13,600.005 NEUENFELDT ELLEN & D A YOUNG 2846 LISBON AVE N 2846 LISBON AVE N LAKE ELMO MN 55042 2402921120027$13,600.006 SCHUETTE DANIEL2818 LISBON AVE N 2818 LISBON AVE N LAKE ELMO MN 55042 2402921120028$13,600.007 BIRKHOLZ GLENN R & LORI J 2790 LISBON AVE N 2790 LISBON AVE N LAKE ELMO MN 55042 2402921120029$13,600.008 HOFFMAN DAVID & ELIZABETH 2750 LISBON AVE N 2750 LISBON AVE N LAKE ELMO MN 55042 2402921130008$13,600.009 HAFNER WILLIAM F JR & BERNADETTE R HAFNER 2718 LISBON AVE N 2718 LISBON AVE N LAKE ELMO MN 55042 2402921130009$13,600.0010 BILLINGSLEY REBECCA R & C B 2700 LISBON AVE N 2700 LISBON AVE N LAKE ELMO MN 55042 2402921130010$13,600.0011 OLDS JAMES D & SANDRA D 2684 LISBON AVE N 2684 LISBON AVE N LAKE ELMO MN 55042 2402921130011$13,600.0012 BEZDICEK MARK C 2662 LISBON AVE N 2662 LISBON AVE N LAKE ELMO MN 550422402921130012$13,600.0013 JOHN CHARLES SIEVERS REV TRUST2735 LISBON AVE N 2735 LISBON AVE N LAKE ELMO MN 55042 2402921130013$13,600.0014 LOEFFLER TODD M & FRICK MARY L2773 LISBON AVE N 2773 LISBON AVE N LAKE ELMO MN 55042 2402921120039$13,600.0015 SWENSON JOHN C 2795 LISBON AVE N 2795 LISBON AVE N LAKE ELMO MN 55042 2402921120040$13,600.0016 PEARSON MICHAEL J 2805 LISBON AVE N 2805 LISBON AVE N LAKE ELMO MN 55042 2402921120041$13,600.0017 ANDERSON JOEL T & WENDY A2820 LISBON AVE N 2820 LISBON AVE N LAKE ELMO MN 55042 2402921120042$13,600.0018 LAMMERS JOHN B & DEBORAH L 2823 LISBON AVE N 2823 LISBON AVE N LAKE ELMO MN 55042 2402921120034$13,600.0019 MUELLER BRANDON W & JULI 2867 LISBON AVE N 2867 LISBON AVE N LAKE ELMO MN 55042 2402921120035$13,600.0020 FRETAG CHRISTOPHER & JOAN 2899 LISBON AVE N 2899 LISBON AVE N LAKE ELMO MN 55042 2402921120036$13,600.0021 SOLSETH MICAH & ROBIN 2933 LISBON AVE N 2933 LISBON AVE N LAKE ELMO MN 55042 2402921120037$13,600.0022 PERNU JAMES M & VICKIE M 2965 LISBON AVE N 2965 LISBON AVE N LAKE ELMO MN 55042 2402921120038$13,600.0023 ERIKA LYNN CHRISTENSEN LIV TRUST2793 LISBON AVE CT N 2793 LISBON AVE CT N LAKE ELMO MN 55042 2402921110011$13,600.0024 BEHRMAN DAVID M & KELLEY A 2769 LISBON AVE CT N 2769 LISBON AVE CT N LAKE ELMO MN 55042 2402921110012$13,600.0025 KOLL STEVEN A & LYNN M 2753 LISBON AVE CT N 2753 LISBON AVE CT N LAKE ELMO MN 55042 2402921110013$13,600.0026 CHELMO BRIAN & LORI 2739 LISBON AVE CT N 2753 LISBON AVE CT N LAKE ELMO MN 55042 2402921110014$13,600.0027 BROCKTON DELRAE S & MANICHANH N BROCKTON 2721 LISBON AVE CT N 2721 LISBON AVE CT N LAKE ELMO MN 55042 2402921110015$13,600.0028 EGGUM BRANDON S & KATRINA M 2796 LISBON AVE CT N 2796 LISBON AVE CT N LAKE ELMO MN 55042 2402921110016$13,600.0029 PETERSON DANIEL J & JENNIFER S 2770 LISBON AVE CT N 2770 LISBON AVE CT N LAKE ELMO MN 55042 2402921110017$13,600.0030 PELLETIER MARK R & TONI L 2748 LISBON AVE CT N 2748 LISBON AVE CT NLAKE ELMO MN 55042 2402921110018$13,600.0031 DRYJANSKI LAURA & BRIAN 2722 LISBON AVE CT N 2722 LISBON AVE CT N LAKE ELMO MN 55042 2402921110019$13,600.0032 HANNIGAN RYAN J & TERI L 2706 LISBON AVE CT N 2706 LISBON AVE CT N LAKE ELMO MN 55042 2402921140006$13,600.0033 BAKER BRIAN K & PAMELA A 2672 LISBON AVE CT N 2672 LISBON AVE CT N LAKE ELMO MN 55042 2402921140007$13,600.0034 ANDRES KENNETH P & JOETTA L2660 LISBON AVE CT N 2660 LISBON AVE CT N LAKE ELMO MN 55042 2402921140008$13,600.0035 BEEDLE HEIDI J & CHRISTINE M KEEFE 2646 LISBON AVE CT N 2646 LISBON AVE CT N LAKE ELMO MN 55042 2402921140009$13,600.0036 CHENEY WILLIAM J & PAT A LINNER 2632 LISBON AVE CT N 2632 LISBON AVE CT N LAKE ELMO MN 55042 2402921140010$13,600.0037 BLENKUSH ALEXANDER & MORGAN SEXE 2986 30TH ST CIR N 2986 30TH ST CIR N LAKE ELMO MN 55042 2402921120030$13,600.0038 MENZEL STEVEN J & CYNTHIA A2978 30TH ST CIR N 2978 30TH ST CIR N LAKE ELMO MN 55042 2402921120031$13,600.0039 WINN MARK W & KELLY J 2972 30TH ST CIR N 2972 30TH ST CIR N LAKE ELMO MN 55042 2402921120032$13,600.0040 ARNEY MICHAEL F & ANN M 2964 30TH ST CIR N 2964 30TH ST CIR N LAKE ELMO MN 55042 2402921120033$13,600.0041 DIEBEL MIKE & TAYLOR 2952 30TH ST CIR N 2952 30TH ST CIR N LAKE ELMOMN 55042 2402921110010$13,600.0042 HAGEN CHAD 2944 30TH ST CIR N 27867 E SAVANNAH TRL LAKE BARRINGTON IL60010 2402921110009$13,600.0043 STROP BRIAN A & DENISE M 2930 30TH ST CIR N 2930 30TH ST CIR N LAKE ELMO MN 55042 2402921110008$13,600.0044 ANDERSON MICHAEL R & NANCY A 2918 30TH ST CIR N 2918 30TH ST CIR N LAKE ELMO MN 55042 2402921110007$13,600.0045 CITY OF LAKE ELMO ‐ HERITAGE FARMS PARK3880 LAVERNE AVE N LAKE ELMO MN 55042 2402921130006$13,600.0046 KRUEGERS MANNING FARM LLC 4452 LAKE ELMO AVE N LAKE ELMO MN 55042 2402921110022$13,600.00TOTAL $625,600.00ADDRESS MAILING ADDRESS
CITY OF LAKE ELMO, MN.DECEMBER 15, 2020HERITAGE FARM STREET AND UTILITY IMPROVEMENTSFINAL ASSESSMENT ROLLSANITARY SEWER EXTENSIONPAGE 1 of 1NO. NAMEPIDSANITARY SEWER ASSESSMENT AMOUNT1 PIERPONT DANIEL & KARYN M WAGNER 2958 LISBON AVE N 2958 LISBON AVE NLAKE ELMO MN 55042 2402921120023$22,100.002 MATSCHI PAUL A & COLLEEN M 2932 LISBON AVE N 2932 LISBON AVE N LAKE ELMO MN 55042 2402921120024$22,100.003 JAMES EDWARD KELLY REV TRUST2902 LISBON AVE N 2902 LISBON AVE N LAKE ELMO MN 55042 2402921120025$22,100.004 BJUGSTAD BARRY S & TAMERA S 2874 LISBON AVE N 2874 LISBON AVE N LAKE ELMO MN 55042 2402921120026$22,100.005 NEUENFELDT ELLEN & D A YOUNG 2846 LISBON AVE N 2846 LISBON AVE N LAKE ELMO MN 55042 2402921120027$22,100.006 SCHUETTE DANIEL2818 LISBON AVE N 2818 LISBON AVE N LAKE ELMO MN 55042 2402921120028$22,100.007 BIRKHOLZ GLENN R & LORI J 2790 LISBON AVE N 2790 LISBON AVE N LAKE ELMO MN 55042 2402921120029$22,100.008 HOFFMAN DAVID & ELIZABETH 2750 LISBON AVE N 2750 LISBON AVE N LAKE ELMO MN 55042 2402921130008$22,100.009 HAFNER WILLIAM F JR & BERNADETTE R HAFNER 2718 LISBON AVE N 2718 LISBON AVE N LAKE ELMO MN 55042 2402921130009$22,100.0010 BILLINGSLEY REBECCA R & C B 2700 LISBON AVE N 2700 LISBON AVE N LAKE ELMO MN 55042 2402921130010$22,100.0011 OLDS JAMES D & SANDRA D 2684 LISBON AVE N 2684 LISBON AVE N LAKE ELMO MN 55042 2402921130011$22,100.0012 BEZDICEK MARK C 2662 LISBON AVE N 2662 LISBON AVE N LAKE ELMO MN 550422402921130012$22,100.0013 JOHN CHARLES SIEVERS REV TRUST2735 LISBON AVE N 2735 LISBON AVE N LAKE ELMO MN 55042 2402921130013$22,100.0014 LOEFFLER TODD M & FRICK MARY L2773 LISBON AVE N 2773 LISBON AVE N LAKE ELMO MN 55042 2402921120039$22,100.0015 SWENSON JOHN C 2795 LISBON AVE N 2795 LISBON AVE N LAKE ELMO MN 55042 2402921120040$22,100.0016 PEARSON MICHAEL J 2805 LISBON AVE N 2805 LISBON AVE N LAKE ELMO MN 55042 2402921120041$22,100.0017 ANDERSON JOEL T & WENDY A2820 LISBON AVE N 2820 LISBON AVE N LAKE ELMO MN 55042 2402921120042$22,100.0018 LAMMERS JOHN B & DEBORAH L 2823 LISBON AVE N 2823 LISBON AVE N LAKE ELMO MN 55042 2402921120034$22,100.0019 MUELLER BRANDON W & JULI 2867 LISBON AVE N 2867 LISBON AVE N LAKE ELMO MN 55042 2402921120035$22,100.0020 FRETAG CHRISTOPHER & JOAN 2899 LISBON AVE N 2899 LISBON AVE N LAKE ELMO MN 55042 2402921120036$22,100.0021 SOLSETH MICAH & ROBIN 2933 LISBON AVE N 2933 LISBON AVE N LAKE ELMO MN 55042 2402921120037$22,100.0022 PERNU JAMES M & VICKIE M 2965 LISBON AVE N 2965 LISBON AVE N LAKE ELMO MN 55042 2402921120038$22,100.0023 ERIKA LYNN CHRISTENSEN LIV TRUST2793 LISBON AVE CT N 2793 LISBON AVE CT N LAKE ELMO MN 55042 2402921110011$22,100.0024 BEHRMAN DAVID M & KELLEY A 2769 LISBON AVE CT N 2769 LISBON AVE CT N LAKE ELMO MN 55042 2402921110012$22,100.0025 KOLL STEVEN A & LYNN M 2753 LISBON AVE CT N 2753 LISBON AVE CT N LAKE ELMO MN 55042 2402921110013$22,100.0026 CHELMO BRIAN & LORI 2739 LISBON AVE CT N 2753 LISBON AVE CT N LAKE ELMO MN 55042 2402921110014$22,100.0027 BROCKTON DELRAE S & MANICHANH N BROCKTON 2721 LISBON AVE CT N 2721 LISBON AVE CT N LAKE ELMO MN 55042 2402921110015$22,100.0028 EGGUM BRANDON S & KATRINA M 2796 LISBON AVE CT N 2796 LISBON AVE CT N LAKE ELMO MN 55042 2402921110016$22,100.0029 PETERSON DANIEL J & JENNIFER S 2770 LISBON AVE CT N 2770 LISBON AVE CT N LAKE ELMO MN 55042 2402921110017$22,100.0030 PELLETIER MARK R & TONI L 2748 LISBON AVE CT N 2748 LISBON AVE CT NLAKE ELMO MN 55042 2402921110018$22,100.0031 DRYJANSKI LAURA & BRIAN 2722 LISBON AVE CT N 2722 LISBON AVE CT N LAKE ELMO MN 55042 2402921110019$22,100.0032 HANNIGAN RYAN J & TERI L 2706 LISBON AVE CT N 2706 LISBON AVE CT N LAKE ELMO MN 55042 2402921140006$22,100.0033 BAKER BRIAN K & PAMELA A 2672 LISBON AVE CT N 2672 LISBON AVE CT N LAKE ELMO MN 55042 2402921140007$22,100.0034 ANDRES KENNETH P & JOETTA L2660 LISBON AVE CT N 2660 LISBON AVE CT N LAKE ELMO MN 55042 2402921140008$22,100.0035 BEEDLE HEIDI J & CHRISTINE M KEEFE 2646 LISBON AVE CT N 2646 LISBON AVE CT N LAKE ELMO MN 55042 2402921140009$22,100.0036 CHENEY WILLIAM J & PAT A LINNER 2632 LISBON AVE CT N 2632 LISBON AVE CT N LAKE ELMO MN 55042 2402921140010$22,100.0037 BLENKUSH ALEXANDER & MORGAN SEXE 2986 30TH ST CIR N 2986 30TH ST CIR N LAKE ELMO MN 55042 2402921120030$22,100.0038 MENZEL STEVEN J & CYNTHIA A2978 30TH ST CIR N 2978 30TH ST CIR N LAKE ELMO MN 55042 2402921120031$22,100.0039 WINN MARK W & KELLY J 2972 30TH ST CIR N 2972 30TH ST CIR N LAKE ELMO MN 55042 2402921120032$22,100.0040 ARNEY MICHAEL F & ANN M 2964 30TH ST CIR N 2964 30TH ST CIR N LAKE ELMO MN 55042 2402921120033$22,100.0041 DIEBEL MIKE & TAYLOR 2952 30TH ST CIR N 2952 30TH ST CIR N LAKE ELMOMN 55042 2402921110010$22,100.0042 HAGEN CHAD 2944 30TH ST CIR N 27867 E SAVANNAH TRL LAKE BARRINGTON IL60010 2402921110009$22,100.0043 STROP BRIAN A & DENISE M 2930 30TH ST CIR N 2930 30TH ST CIR N LAKE ELMO MN 55042 2402921110008$22,100.0044 ANDERSON MICHAEL R & NANCY A 2918 30TH ST CIR N 2918 30TH ST CIR N LAKE ELMO MN 55042 2402921110007$22,100.00TOTAL $972,400.00ADDRESS MAILING ADDRESS
Heritage Farms Street and Utility Improvements
Owner: City of Lake Elmo
Item Description Unit Quantity Unit Price Extension
GENERAL
MOBILIZATION LUMP SUM 1 140,000.00$ $140,000.00
TRAFFIC CONTROL LUMP SUM 1 7,000.00$ $7,000.00
SANITARY SEWER
REPAIR SANITARY SERVICE PIPE LIN FT 50 $24.00 $1,200.00
CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP) EACH 1 $9,000.00 $9,000.00
CONNECT TO EXISTING SANITARY SEWER EACH 1 $3,000.00 $3,000.00
8" PVC SDR 35 SANITARY SEWER (0'‐10' DEPTH) LIN FT 697 $85.00 $59,245.00
8" PVC SDR 35 SANITARY SEWER (10'‐15' DEPTH) LIN FT 950 $85.00 $80,750.00
8" PVC SDR 35 SANITARY SEWER (15'‐20' DEPTH) LIN FT 496 $85.00 $42,160.00
8" PVC SDR 26 SANITARY SEWER (10'‐15'' DEPTH) LIN FT 27 $120.00 $3,240.00
8" PVC SDR 26 SANITARY SEWER (15'‐20' DEPTH) LIN FT 884 $120.00 $106,080.00
8" PVC SDR 26 SANITARY SEWER (20'‐25' DEPTH) LIN FT 722 $120.00 $86,640.00
8" PVC C900 DR 14 SANITARY SEWER (15'‐20' DEPTH) LIN FT 76 $190.00 $14,440.00
8" PVC C900 DR 14 SANITARY SEWER (20'‐25' DEPTH) LIN FT 382 $190.00 $72,580.00
8" PVC C900 DR 14 SANITARY SEWER (25'‐30' DEPTH) LIN FT 280 $190.00 $53,200.00
8" PVC C900 DR 14 SANITARY SEWER (30'‐35' DEPTH) LIN FT 420 $190.00 $79,800.00
8" DUCTILE IRON PIPE SEWER CL 50 LIN FT 60 $125.00 $7,500.00
8" PVC C‐900 RJIB DR 14 SANITARY SEWER ‐ DIRECTIONAL DRILLED LIN FT 140 $405.00 $56,700.00
48" DIAMETER SANITARY SEWER MANHOLE, TYPE 301 EACH 37 $3,161.00 $116,957.00
48" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 306 EACH 2 $4,808.00 $9,616.00
EXCESS MANHOLE DEPTH LIN FT 397 $183.00 $72,651.00
8" SANITARY SEWER OUTSIDE DROP LIN FT 21 $297.00 $6,237.00
8"X4" PVC WYE BRANCH EACH 37 $215.00 $7,955.00
4" PVC SCHED. 40 SANITARY SERVICE PIPE LIN FT 1704 $34.00 $57,936.00
4" PVC SCHED. 40 SANITARY SERVICE RISER PIPE LIN FT 111 $22.00 $2,442.00
4" PVC C900 DR 14 SANITARY SERVICE RISER PIPE LIN FT 95 $25.00 $2,375.00
MJ DIP COMPACT FITTINGS POUNDS 497 $8.00 $3,976.00
REMOVAL OF UNSTABLE FOUNDATION MATERIAL CU YD 890 $0.01 $8.90
ROCK FOUNDATION BORROW CU YD 890 $0.01 $8.90
CLEAN AND TELEVISE SANITARY SEWER LIN FT 5134 $3.00 $15,402.00
Contingency $1,000.00
TOTAL SANITARY SEWER COST $972,400
WATERMAIN
MOBILIZATION (SHARE) LS 0.187 $26,180.00
TRAFFIC CONTROL (SHARE) LS 0.187 $1,309.00
TEMPORARY WATER LUMP SUM 1 $18,000.00 $18,000.00
WATERMAIN INSULATION SQ YD 40 $40.00 $1,600.00
WATERMAIN OFFSET EACH 1 $2,055.00 $2,055.00
REMOVE WATERMAIN PIPE LIN FT 623 $8.00 $4,984.00
REMOVE HYDRANT EACH 3 $400.00 $1,200.00
REMOVE GATE VALVE AND BOX EACH 6 $200.00 $1,200.00
REMOVE WATER SERVICE PIPE LIN FT 460 $5.00 $2,300.00
ABANDON WATERMAIN LIN FT 1780 $12.00 $21,360.00
CONNECT TO EXISTING WATER MAIN EACH 9 $1,200.00 $10,800.00
CONNECT TO EXISTING WATER SERVICE EACH 20 $250.00 $5,000.00
HYDRANT EACH 7 $4,300.00 $30,100.00
6" GATE VALVE AND BOX EACH 9 $1,083.00 $9,747.00
CUT IN 6" GATE VALVE AND BOX EACH 4 $1,903.00 $7,612.00
12" GATE VALVE AND BOX EACH 4 $2,645.00 $10,580.00
1" CORPORATION STOP EACH 20 $120.00 $2,400.00
1" CURB STOP AND BOX EACH 20 $210.00 $4,200.00
1" COPPER WATER SERVICE PIPE LIN FT 790 $36.00 $28,440.00
6" DIP CLASS 52 WATERMAIN LIN FT 158 $31.00 $4,898.00
12" DIP CLASS 52 WATERMAIN LIN FT 2306 $53.00 $122,218.00
MJ DIP COMPACT FITTINGS POUNDS 3506 $7.00 $24,542.00
OFF ROAD STRUCTURE MARKER EACH 1 $91.00 $91.00
$340,816.00
Contingency $11,220.00
Engineering Services $61,205.10
Construction Observation $22,253.00
Easement and Right‐of‐Way Acquisition $1,215.50
Wetland Delineation, Televising, NNG Investigation $1,181.09
Geotechnical Engineering $5,497.80
Legal, Fiscal & Administration $11,033.00
TOTAL WATERMAIN COST $454,421
STREET AND STORM SEWER
MOBILIZATION (SHARE) LS 0.813 $113,820.00
TRAFFIC CONTROL (SHARE) LS 0.813 $5,691.00
REPAIR STORM SEWER PIPE LIN FT 20 $97.00 $1,940.00
REMOVE AND DISPOSE OF EXISTING STORM SEWER LIN FT 937 $12.00 $11,244.00
REMOVE AND DISPOSE OF EXISTING SURGE BASIN EACH 1 $750.00 $750.00
REMOVE AND DISPOSE OF EXISTING HIGH CAPACITY CURB OPENING CATCH BA EACH 2 $200.00 $400.00
REMOVE AND DISPOSE OF EXISTING CATCH BASIN EACH 11 $500.00 $5,500.00
CONNECT TO EXISTING STORM SEWER EACH 3 $1,000.00 $3,000.00
12" CP PIPE SEWER LIN FT 175 $24.00 $4,200.00
12" RC PIPE SEWER CLASS V LIN FT 126 $35.00 $4,410.00
15" RC PIPE SEWER CLASS V LIN FT 1938 $37.00 $71,706.00
12" RC PIPE FLARED END SECTION CLASS V EACH 1 $600.00 $600.00
15" RC PIPE FLARED END SECTION CLASS V EACH 9 $700.00 $6,300.00
18" RC PIPE FLARED END SECTION CLASS V EACH 2 $800.00 $1,600.00
PRE‐REHABILITATION CCTV INSPECTION LIN FT 240 $10.00 $2,400.00
CIPP LINE 12" PIPE SEWER LIN FT 240 $105.00 $25,200.00
CATCH BASIN TYPE 404 EACH 6 $1,898.00 $11,388.00
CATCH BASIN MANHOLE WITH SUMP TYPE 405 EACH 3 $3,107.00 $9,321.00
CATCH BASIN MANHOLE TYPE 406 EACH 16 $2,487.00 $39,792.00
HIGH CAPACITY CURB OPENING CATCH BASIN EACH 2 $3,360.00 $6,720.00
RIP RAP CLASS II CU YD 50 $105.00 $5,250.00
CLEAN AND TELEVISE STORM SEWER LIN FT 2479 $3.25 $8,056.75
DITCH GRADING LIN FT 450 $5.00 $2,250.00
POND EXCAVATION CU YD 180 $15.00 $2,700.00
TEMPORARY ACCESS DRIVE LUMP SUM 1 $12,000.00 $12,000.00
SALVAGE AND REINSTALL MAILBOX EACH 44 $110.00 $4,840.00
SALVAGE SIGN EACH 11 $25.00 $275.00
REMOVE SIGN EACH 12 $35.00 $420.00
SAWCUT BITUMINOUS OR CONCRETE LIN FT 375 $4.00 $1,500.00
REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT SQ YD 16680 $3.00 $50,040.00
REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY) SQ YD 1079 $5.00 $5,395.00
REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (WALK) SQ YD 180 $6.00 $1,080.00
REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (FLUME) EACH 3 $200.00 $600.00
REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (DRIVEWAY) SQ YD 197 $6.00 $1,182.00
REMOVE AND DISPOSE OF EXISTING CONCRETE CURB AND GUTTER LIN FT 1125 $3.50 $3,937.50
REMOVE AND DISPOSE OF EXISTING CONCRETE VALLEY GUTTER LIN FT 230 $3.50 $805.00
COMMON EXCAVATION (P) CU YD 18070 $12.00 $216,840.00
SELECT GRANULAR BORROW (P) CU YD 12800 $18.00 $230,400.00
GEOTEXTILE FABRIC TYPE 5 SQ YD 5100 $1.15 $5,865.00
SUBGRADE CORRECTION CU YD 300 $9.15 $2,745.00
AGGREGATE BASE CLASS 6 (P) CU YD 2560 $27.00 $69,120.00
BITUMINOUS DRIVEWAY PAVEMENT SQ YD 1079 $30.00 $32,370.00
TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 1159 $72.50 $84,027.50
TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C) TON 1547 $66.50 $102,875.50
TYPE SP 9.5 WEARING COURSE MIX (3,C) TON 154 $94.50 $14,553.00
TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C) TON 154 $93.50 $14,399.00
BITUMINOUS WEDGE PAVING TON 475 $90.00 $42,750.00
BITUMINOUS MATERIAL FOR TACK COAT GALLON 683 $1.60 $1,092.80
CONCRETE CURB AND GUTTER DESIGN B618 LIN FT 8790 $14.90 $130,971.00
CONCRETE CURB AND GUTTER DESIGN SURMOUNTABLE LIN FT 3830 $15.05 $57,641.50
6" CONCRETE FLUME EACH 2 $1,100.00 $2,200.00
7" CONCRETE VALLEY GUTTER SQ YD 151 $70.40 $10,630.40
6" CONCRETE DRIVEWAY SQ YD 205 $73.35 $15,036.75
CONCRETE PEDESTRIAN RAMP EACH 6 $1,200.00 $7,200.00
5" CONCRETE WALK SQ YD 280 $53.80 $15,064.00
SPECIAL CONCRETE SURFACE FINISH SQ FT 100 $20.00 $2,000.00
TRUNCATED DOME PANELS SQ FT 130 $50.00 $6,500.00
4" PERFORATED PVC EDGE DRAIN LIN FT 2620 $10.00 $26,200.00
DRAINTILE CLEANOUT EACH 33 $130.00 $4,290.00
PRECAST CONCRETE HEADWALL EACH 3 $365.00 $1,095.00
ADJUST EXISTING MANHOLE CASTING EACH 1 $400.00 $400.00
FURNISH SIGN PANEL SQ FT 123 $30.00 $3,690.00
INSTALL SIGN PANELS EACH 34 $175.00 $5,950.00
4" DOUBLE SOLID YELLOW EPOXY LIN FT 106 $2.05 $217.30
4" SOLID LINE YELLOW EPOXY LIN FT 250 $1.05 $262.50
4" SOLID LINE WHITE EPOXY LIN FT 504 $1.05 $529.20
8" SOLID LINE YELLOW EPOXY LIN FT 52 $6.15 $319.80
SILT FENCE LIN FT 2990 $2.25 $6,727.50
INLET PROTECTION EACH 37 $350.00 $12,950.00
CLEARING EACH 60 $164.00 $9,840.00
GRUBBING EACH 60 $55.00 $3,300.00
IMPORT AND PLACE TOPSOIL BORROW CU YD 1000 $30.00 $30,000.00
TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 3 $2,275.00 $6,825.00
STREET SWEEPING HOUR 62 $150.00 $9,300.00
EXPLORATORY DIGGING HOUR 15 $700.00 $10,500.00
EROSION CONTROL BLANKET SQ YD 426 $2.75 $1,171.50
SEEDING ACRE 1.00 $4,200.00 $4,200.00
SODDING SQ YD 22510 $8.05 $181,205.50
$1,809,568.00
Contingency $48,780.00
Engineering Services $266,094.90
Construction Observation $96,747.00
Easement and Right‐of‐Way Acquisition $5,284.50
Wetland Delineation, Televising, NNG Investigation $5,134.91
Geotechnical Engineering $23,902.20
Legal, Fiscal & Administration $47,967.00
TOTAL STREET AND STORM SEWER COST $2,303,478.51
CONSTRUCTION TOTAL $3,122,784
Contingency $60,000
Engineering Services $327,300
Construction Observation $119,000
Easement and Right‐of‐Way Acquisition $6,500
Wetland Delineation, Televising, NNG Investigation $6,316
Geotechnical Engineering $29,400
Legal, Fiscal & Administration $59,000
TOTAL PROJECT COST $3,730,300