Loading...
HomeMy WebLinkAbout#16 - Accept Bids and Award Contract for Heritage Farms Street & Utilities STAFF REPORT DATE: January 19, 2021 REGULAR AGENDA ITEM: Accept Bids and Award Contract for the Heritage Farms Street and Utility Improvements SUBMITTED BY: Jack Griffin, City Engineer REVIEWED BY: Kristina Handt, City Administrator Marty Powers, Public Works Director Chad Isakson, Project Engineer ISSUE BEFORE COUNCIL: Should the City Council accept bids and award a contract for the Heritage Farms Street and Utility Improvements? BACKGROUND: On October 20, 2020, the City Council approved the plans and specifications for the Heritage Farms Street and Utility Improvements and authorized staff to advertise the project for bids. The improvements include the extension of sanitary sewer service to connect each of the 44 residential properties in the neighborhood. Improvements also include the reconstruction of approximately 1.2 miles of residential streets and minor storm sewer improvements. 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 The scope of improvements remains consistent with the plans that were approved by the City Council on October, 20 2020. The sanitary sewer improvements were initiated by a petition of 32 of the 44 properties. The Project was advertised on QuestCDN.com and in the Stillwater Gazette in accordance with the Minnesota Competitive Bidding requirements. 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. Contractor references for S R Weidema, Inc. were reviewed and verified. The City Engineer and the design engineer (TKDA) are therefore recommending, should the Council choose to Order the Improvements, that the City award the contract to the lowest responsible bidder, S R Weidema, Inc. for the base bid as outlined in the attached letter. Based on the contractor bids, staff prepared revised assessment rolls and scheduled a public improvement hearing and final assessment hearing to be held on January 19, 2021. The revised assessments will be presented to the City Council and impacted property owners so that an informed discussion and decision can be made regarding the financial feasibility of the proposed sanitary sewer improvements. The contractor bids may be held for 60 days (February 1, 2021) before the City must either award a contract or reject all contractor bids. FISCAL IMPACT: Approval of this resolution commits the council to enter into a construction contract for the project. 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. OPTIONS: Staff has identified three options for council consideration. 1. Accept bids, award a contract, and complete the improvements as planned, and based on the adopted final assessment roll. 2. Reject ALL bids that were received and direct the City Clerk to return all bid bonds. Provide staff direction regarding the future project scope and scheduling for future street and/or utility improvements. RECOMMENDATION: To accept the bids and award, staff is recommending that the City Council approve a resolution accepting bids and awarding a contract to S R Weidema, Inc. for the base bid in the amount of $3,121,483.80 for the Heritage Farms Street and Utility Improvements. The recommended motion for this action is as follows: “Move to approve Resolution No. 2021–010, accepting bids and awarding a contract to S R Weidema, Inc. for the base bid amount of $3,121,483.80 for the Heritage Farms Street and Utility Improvements.” To reject the bids, staff is recommending that Council approve a motion to receive contractor bids and rejecting all bids, officially cancelling the project for 2021. The recommended motion for this action is as follows: “Move to receive and reject all bids for the Heritage Farms Street and Utility Improvements.” ATTACHMENTS: 1. Resolution Accepting Bids and Awarding a Contract for the Heritage Farms Street and Utility Improvements. 2. Consultant’s Letter of Award Recommendation and Tabulation of Bids. 3. Project Schedule. CITY OF LAKE ELMO WASHINGTON COUNTY STATE OF MINNESOTA RESOLUTION NO. 2021-010 A RESOLUTION ACCEPTING BIDS AND AWARDING A CONTRACT FOR THE HERITAGE FARMS STREET AND UTILITY IMPROVEMENTS WHEREAS, pursuant to an advertisement for bids for the Heritage Farms Street and Utility Improvements, bids were received, opened, and tabulated according to law, and bids were received complying with the advertisement; and WHEREAS, bids were tabulated, checked and summarized to verify that all requirements of the submittal were met; and WHEREAS, the project engineer reviewed the bids and has provided a letter recommending the award of the contract to the lowest responsible bidder, S R Weidema, Inc., for the base bid amount of $3,121,483.80. NOW, THEREFORE, BE IT RESOLVED, 1. That the Mayor and City Clerk are hereby authorized and directed to enter into a Contract in the accordance with the above ordered Project, in the amount of the Contractor’s lowest responsible bid, and according to the plans and specifications thereof approved by the City Council. 2. The City Clerk is hereby authorized and directed to return forthwith to all bidders the deposits 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 LAKE ELMO CITY COUNCIL ON THE NINETEENTH DAY OF JANUARY, 2021. CITY OF LAKE ELMO By: __________________________ Charles Cadenhead (Seal) Mayor ATTEST: ________________________________ Julie Johnson City Clerk January 11, 2021 Honorable Mayor and City Council City of Lake Elmo 3880 Laverne Avenue North, Suite 100 Lake Elmo, MN 55042 Re: Heritage Farms Street and Utility Improvements City of Lake Elmo, Minnesota City Project No. 2019.121 TKDA Project No. 17652.000 Dear Mayor and City Council: On December 1, 2020, nine bids for the referenced project were received. The lowest bid was submitted by S.R. Weidema, Inc. Listed below is a summary of the bids received, and a complete Tabulation of Bids is enclosed for your information. Contractor Base Bid Alternate Bid S.R. Weidema, Inc. $3,121,483.80 $3,063,568.80 McNamara Contracting $3,287,411.51 $3,166,455.81 Park Construction Company $3,540,804.15 $3,393,676.95 A-1 Excavating Inc. $3,571,142.50 $3,368,552.00 Miller Excavating, Inc. $3,620,800.52 $3,408,777.03 RL Larson Excavating Inc. $3,755,558.70 $3,613,976.20 Geislinger & Sons $3,781,501.00 $3,634,720.50 Northdale Construction Company, Inc. $3,975,155.91 $3,610,985.98 Meyer Contracting Inc. $5,219,520.18 $4,861,996.01 Engineer’s Estimate $3,474,871.50 $3,333,280.50 Action Requested 1. Receive all bids submitted. 2. Award the contract to the lowest responsible bidder, S.R. Weidema, for their Base Bid of $3,121,483.80. Please do not hesitate to call me with any questions or comments. Sincerely, Mark O. Byers, PE Project Engineer MOB:ksb Enclosure TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT 1 MOBILIZATION1 LS 150,000.00$ 150,000.00$ 140,000.00$ 140,000.00$ 160,500.00$ 160,500.00$ 307,500.00$ 307,500.00$ 2 TRAFFIC CONTROL1 LS 15,000.00$ 15,000.00$ 7,000.00$ 7,000.00$ 10,000.00$ 10,000.00$ 7,040.00$ 7,040.00$ 3 SILT FENCE2,990 LF 2.00$ 5,980.00$ 2.25$ 6,727.50$ 3.00$ 8,970.00$ 1.95$ 5,830.50$ 4 INLET PROTECTION37 EA 300.00$ 11,100.00$ 350.00$ 12,950.00$ 180.00$ 6,660.00$ 198.00$ 7,326.00$ 5 CLEARING60 EA 150.00$ 9,000.00$ 164.00$ 9,840.00$ 157.50$ 9,450.00$ 164.00$ 9,840.00$ 6 GRUBBING60 EA 100.00$ 6,000.00$ 55.00$ 3,300.00$ 52.50$ 3,150.00$ 109.00$ 6,540.00$ 7 IMPORT AND PLACE TOPSOIL BORROW 1,000 CY 22.00$ 22,000.00$ 30.00$ 30,000.00$ 47.25$ 47,250.00$ 35.00$ 35,000.00$ 8 TEMPORARY ROCK CONSTRUCTION ENTRANCE 3 EA 1,500.00$ 4,500.00$ 2,275.00$ 6,825.00$ 1,500.00$ 4,500.00$ 3,710.00$ 11,130.00$ 9 STREET SWEEPING62 HR 150.00$ 9,300.00$ 150.00$ 9,300.00$ 110.00$ 6,820.00$ 147.00$ 9,114.00$ 10 EXPLORATORY DIGGING15 HR 450.00$ 6,750.00$ 700.00$ 10,500.00$ 500.00$ 7,500.00$ 179.00$ 2,685.00$ 11 EROSION CONTROL BLANKET 426 SY 2.50$ 1,065.00$ 2.75$ 1,171.50$ 3.50$ 1,491.00$ 2.65$ 1,128.90$ 12 SEEDING1 AC 4,000.00$ 4,000.00$ 4,200.00$ 4,200.00$ 5,500.00$ 5,500.00$ 263.00$ 263.00$ 13 SODDING22,510 SY 5.50$ 123,805.00$ 8.05$ 181,205.50$ 5.25$ 118,177.50$ 10.00$ 225,100.00$ 14 REPAIR SANITARY SERVICE PIPE 50 LF 40.00$ 2,000.00$ 24.00$ 1,200.00$ 27.00$ 1,350.00$ 58.60$ 2,930.00$ 15CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP)1 EA 4,000.00$ 4,000.00$ 9,000.00$ 9,000.00$ 1,600.00$ 1,600.00$ 10,600.00$ 10,600.00$ 16 CONNECT TO EXISTING SANITARY SEWER 1 EA 3,500.00$ 3,500.00$ 3,000.00$ 3,000.00$ 1,600.00$ 1,600.00$ 3,040.00$ 3,040.00$ 17 8" PVC SDR 35 SANITARY SEWER (0'-10' DEPTH) 697 LF 65.00$ 45,305.00$ 85.00$ 59,245.00$ 34.50$ 24,046.50$ 32.90$ 22,931.30$ 18 8" PVC SDR 35 SANITARY SEWER (10'-15' DEPTH) 950 LF 80.00$ 76,000.00$ 85.00$ 80,750.00$ 41.00$ 38,950.00$ 42.60$ 40,470.00$ 19 8" PVC SDR 35 SANITARY SEWER (15'-20' DEPTH) 496 LF 80.00$ 39,680.00$ 85.00$ 42,160.00$ 52.00$ 25,792.00$ 70.30$ 34,868.80$ 20 8" PVC SDR 26 SANITARY SEWER (10'-15'' DEPTH) 27 LF 100.00$ 2,700.00$ 120.00$ 3,240.00$ 41.00$ 1,107.00$ 42.70$ 1,152.90$ 21 8" PVC SDR 26 SANITARY SEWER (15'-20' DEPTH) 884 LF 100.00$ 88,400.00$ 120.00$ 106,080.00$ 54.00$ 47,736.00$ 70.30$ 62,145.20$ 22 8" PVC SDR 26 SANITARY SEWER (20'-25' DEPTH) 722 LF 125.00$ 90,250.00$ 120.00$ 86,640.00$ 70.00$ 50,540.00$ 82.90$ 59,853.80$ 238" PVC C900 DR 14 SANITARY SEWER (15'-20' DEPTH)76 LF 175.00$ 13,300.00$ 190.00$ 14,440.00$ 61.50$ 4,674.00$ 77.50$ 5,890.00$ 248" PVC C900 DR 14 SANITARY SEWER (20'-25' DEPTH)382 LF 175.00$ 66,850.00$ 190.00$ 72,580.00$ 76.00$ 29,032.00$ 90.10$ 34,418.20$ 258" PVC C900 DR 14 SANITARY SEWER (25'-30' DEPTH)280 LF 225.00$ 63,000.00$ 190.00$ 53,200.00$ 88.00$ 24,640.00$ 110.00$ 30,800.00$ 268" PVC C900 DR 14 SANITARY SEWER (30'-35' DEPTH)420 LF 240.00$ 100,800.00$ 190.00$ 79,800.00$ 180.00$ 75,600.00$ 130.00$ 54,600.00$ 27 8" DUCTILE IRON PIPE SEWER CL 50 60 LF 175.00$ 10,500.00$ 125.00$ 7,500.00$ 56.00$ 3,360.00$ 59.30$ 3,558.00$ 288" PVC C-900 RJIB DR 14 SANITARY SEWER - DIRECTIONAL DRILLED140 LF 500.00$ 70,000.00$ 405.00$ 56,700.00$ 195.00$ 27,300.00$ 117.00$ 16,380.00$ 2948" DIAMETER SANITARY SEWER MANHOLE, TYPE 30137 EA 4,000.00$ 148,000.00$ 3,161.00$ 116,957.00$ 3,819.60$ 141,325.20$ 4,560.00$ 168,720.00$ 3048" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 3062 EA 6,500.00$ 13,000.00$ 4,808.00$ 9,616.00$ 7,628.00$ 15,256.00$ 6,440.00$ 12,880.00$ 31 EXCESS MANHOLE DEPTH 397 LF 200.00$ 79,400.00$ 183.00$ 72,651.00$ 150.00$ 59,550.00$ 178.00$ 70,666.00$ 32 8" SANITARY SEWER OUTSIDE DROP 21 LF 300.00$ 6,300.00$ 297.00$ 6,237.00$ 250.00$ 5,250.00$ 124.00$ 2,604.00$ 33 8"X4" PVC WYE BRANCH37 EA 300.00$ 11,100.00$ 215.00$ 7,955.00$ 195.00$ 7,215.00$ 381.00$ 14,097.00$ 34 4" PVC SCHED. 40 SANITARY SERVICE PIPE 1,704 LF 35.00$ 59,640.00$ 34.00$ 57,936.00$ 35.00$ 59,640.00$ 62.80$ 107,011.20$ UNITQUANTITYDESCRIPTIONITEM NO.SCHEDULE A - GENERALSCHEDULE B - SANITARY SEWERENGINEER'S ESTIMATE S.R. WEIDEMA, INC. MCNAMARA CONTRACTING PARK CONSTRUCTION CO. Page 1 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNITQUANTITYDESCRIPTIONITEM NO.ENGINEER'S ESTIMATE S.R. WEIDEMA, INC. MCNAMARA CONTRACTING PARK CONSTRUCTION CO. 35 4" PVC SCHED. 40 SANITARY SERVICE RISER PIPE 111 LF 40.00$ 4,440.00$ 22.00$ 2,442.00$ 16.00$ 1,776.00$ 42.30$ 4,695.30$ 364" PVC C900 DR 14 SANITARY SERVICE RISER PIPE95 LF 45.00$ 4,275.00$ 25.00$ 2,375.00$ 25.00$ 2,375.00$ 37.20$ 3,534.00$ 37 MJ DIP COMPACT FITTINGS 497 LB 10.00$ 4,970.00$ 8.00$ 3,976.00$ 6.00$ 2,982.00$ 7.40$ 3,677.80$ 38 REMOVAL OF UNSTABLE FOUNDATION MATERIAL 890 CY 5.00$ 4,450.00$ 0.01$ 8.90$ 6.00$ 5,340.00$ 10.30$ 9,167.00$ 39 ROCK FOUNDATION BORROW 890 CY 5.00$ 4,450.00$ 0.01$ 8.90$ 10.00$ 8,900.00$ 47.80$ 42,542.00$ 40 CLEAN AND TELEVISE SANITARY SEWER 5,134 LF 3.00$ 15,402.00$ 3.00$ 15,402.00$ 1.60$ 8,214.40$ 2.00$ 10,268.00$ 41 TEMPORARY WATER1 LS 30,000.00$ 30,000.00$ 18,000.00$ 18,000.00$ 20,000.00$ 20,000.00$ 7,780.00$ 7,780.00$ 42 WATERMAIN INSULATION40 SY 50.00$ 2,000.00$ 40.00$ 1,600.00$ 20.00$ 800.00$ 16.40$ 656.00$ 43 WATERMAIN OFFSET1 EA 3,000.00$ 3,000.00$ 2,055.00$ 2,055.00$ 5,200.00$ 5,200.00$ 3,850.00$ 3,850.00$ 44 REMOVE WATERMAIN PIPE 623 LF 12.00$ 7,476.00$ 8.00$ 4,984.00$ 11.00$ 6,853.00$ 14.90$ 9,282.70$ 45 REMOVE HYDRANT3 EA 500.00$ 1,500.00$ 400.00$ 1,200.00$ 300.00$ 900.00$ 743.00$ 2,229.00$ 46 REMOVE GATE VALVE AND BOX 6 EA 250.00$ 1,500.00$ 200.00$ 1,200.00$ 400.00$ 2,400.00$ 372.00$ 2,232.00$ 47 REMOVE WATER SERVICE PIPE 460 LF 10.00$ 4,600.00$ 5.00$ 2,300.00$ 13.00$ 5,980.00$ 9.90$ 4,554.00$ 48 ABANDON WATERMAIN1,780 LF 16.00$ 28,480.00$ 12.00$ 21,360.00$ 4.50$ 8,010.00$ 4.05$ 7,209.00$ 49 CONNECT TO EXISTING WATER MAIN 9 EA 2,000.00$ 18,000.00$ 1,200.00$ 10,800.00$ 1,300.00$ 11,700.00$ 2,530.00$ 22,770.00$ 50 CONNECT TO EXISTING WATER SERVICE 20 EA 250.00$ 5,000.00$ 250.00$ 5,000.00$ 350.00$ 7,000.00$ 1,700.00$ 34,000.00$ 51 HYDRANT7 EA 5,500.00$ 38,500.00$ 4,300.00$ 30,100.00$ 4,800.00$ 33,600.00$ 5,620.00$ 39,340.00$ 52 6" GATE VALVE AND BOX9 EA 1,800.00$ 16,200.00$ 1,083.00$ 9,747.00$ 2,200.00$ 19,800.00$ 1,640.00$ 14,760.00$ 53 CUT IN 6" GATE VALVE AND BOX 4 EA 3,000.00$ 12,000.00$ 1,903.00$ 7,612.00$ 4,150.00$ 16,600.00$ 3,720.00$ 14,880.00$ 54 12" GATE VALVE AND BOX4 EA 3,000.00$ 12,000.00$ 2,645.00$ 10,580.00$ 4,150.00$ 16,600.00$ 3,680.00$ 14,720.00$ 55 1" CORPORATION STOP20 EA 200.00$ 4,000.00$ 120.00$ 2,400.00$ 125.00$ 2,500.00$ 629.00$ 12,580.00$ 56 1" CURB STOP AND BOX20 EA 350.00$ 7,000.00$ 210.00$ 4,200.00$ 150.00$ 3,000.00$ 601.00$ 12,020.00$ 57 1" COPPER WATER SERVICE PIPE 790 LF 42.00$ 33,180.00$ 36.00$ 28,440.00$ 28.50$ 22,515.00$ 23.60$ 18,644.00$ 58 6" DIP CLASS 52 WATERMAIN 158 LF 60.00$ 9,480.00$ 31.00$ 4,898.00$ 50.00$ 7,900.00$ 46.60$ 7,362.80$ 59 12" DIP CLASS 52 WATERMAIN 2,306 LF 85.00$ 196,010.00$ 53.00$ 122,218.00$ 70.00$ 161,420.00$ 67.20$ 154,963.20$ 60 MJ DIP COMPACT FITTINGS 3,506 LB 10.00$ 35,060.00$ 7.00$ 24,542.00$ 7.50$ 26,295.00$ 14.80$ 51,888.80$ 61 OFF ROAD STRUCTURE MARKER 1 EA 200.00$ 200.00$ 91.00$ 91.00$ 150.00$ 150.00$ 95.00$ 95.00$ 62 REPAIR STORM SEWER PIPE 20 LF 50.00$ 1,000.00$ 97.00$ 1,940.00$ 45.00$ 900.00$ 68.40$ 1,368.00$ 63REMOVE AND DISPOSE OF EXISTING STORM SEWER937 LF 15.00$ 14,055.00$ 12.00$ 11,244.00$ 16.00$ 14,992.00$ 15.20$ 14,242.40$ 64REMOVE AND DISPOSE OF EXISTING SURGE BASIN1 EA 700.00$ 700.00$ 750.00$ 750.00$ 500.00$ 500.00$ 1,030.00$ 1,030.00$ 65REMOVE AND DISPOSE OF EXISTING HIGH CAPACITY CURB OPENING CATCH BASIN2 EA 600.00$ 1,200.00$ 200.00$ 400.00$ 500.00$ 1,000.00$ 223.00$ 446.00$ 66REMOVE AND DISPOSE OF EXISTING CATCH BASIN11 EA 600.00$ 6,600.00$ 500.00$ 5,500.00$ 425.00$ 4,675.00$ 389.00$ 4,279.00$ 67 CONNECT TO EXISTING STORM SEWER 3 EA 1,000.00$ 3,000.00$ 1,000.00$ 3,000.00$ 1,100.00$ 3,300.00$ 775.00$ 2,325.00$ 68 12" CP PIPE SEWER175 LF 50.00$ 8,750.00$ 24.00$ 4,200.00$ 32.00$ 5,600.00$ 23.00$ 4,025.00$ 69 12" RC PIPE SEWER CLASS V 126 LF 55.00$ 6,930.00$ 35.00$ 4,410.00$ 40.00$ 5,040.00$ 48.00$ 6,048.00$ 70 15" RC PIPE SEWER CLASS V 1,938 LF 60.00$ 116,280.00$ 37.00$ 71,706.00$ 42.00$ 81,396.00$ 41.30$ 80,039.40$ 71 12" RC PIPE FLARED END SECTION CLASS V 1 EA 1,200.00$ 1,200.00$ 600.00$ 600.00$ 1,000.00$ 1,000.00$ 989.00$ 989.00$ SCHEDULE C - WATERMAINSCHEDULE D - STORM SEWERPage 2 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNITQUANTITYDESCRIPTIONITEM NO.ENGINEER'S ESTIMATE S.R. WEIDEMA, INC. MCNAMARA CONTRACTING PARK CONSTRUCTION CO. 72 15" RC PIPE FLARED END SECTION CLASS V 9 EA 1,300.00$ 11,700.00$ 700.00$ 6,300.00$ 1,100.00$ 9,900.00$ 1,030.00$ 9,270.00$ 73 18" RC PIPE FLARED END SECTION CLASS V 2 EA 1,400.00$ 2,800.00$ 800.00$ 1,600.00$ 1,200.00$ 2,400.00$ 1,080.00$ 2,160.00$ 74 PRE-REHABILITATION CCTV INSPECTION 240 LF 3.00$ 720.00$ 10.00$ 2,400.00$ 11.00$ 2,640.00$ 0.01$ 2.40$ 75 CIPP LINE 12" PIPE SEWER 240 LF 85.00$ 20,400.00$ 105.00$ 25,200.00$ 66.00$ 15,840.00$ 103.00$ 24,720.00$ 76 CATCH BASIN TYPE 4046 EA 2,250.00$ 13,500.00$ 1,898.00$ 11,388.00$ 2,000.00$ 12,000.00$ 2,520.00$ 15,120.00$ 77 CATCH BASIN MANHOLE WITH SUMP TYPE 405 3 EA 5,000.00$ 15,000.00$ 3,107.00$ 9,321.00$ 4,200.00$ 12,600.00$ 3,830.00$ 11,490.00$ 78 CATCH BASIN MANHOLE TYPE 406 16 EA 3,000.00$ 48,000.00$ 2,487.00$ 39,792.00$ 3,100.00$ 49,600.00$ 3,290.00$ 52,640.00$ 79 HIGH CAPACITY CURB OPENING CATCH BASIN 2 EA 5,000.00$ 10,000.00$ 3,360.00$ 6,720.00$ 5,050.00$ 10,100.00$ 4,180.00$ 8,360.00$ 80 RIP RAP CLASS II50 CY 95.00$ 4,750.00$ 105.00$ 5,250.00$ 125.00$ 6,250.00$ 108.00$ 5,400.00$ 81 CLEAN AND TELEVISE STORM SEWER 2,479 LF 3.00$ 7,437.00$ 3.25$ 8,056.75$ 1.60$ 3,966.40$ 2.90$ 7,189.10$ 82 DITCH GRADING450 LF 10.00$ 4,500.00$ 5.00$ 2,250.00$ 8.50$ 3,825.00$ 15.90$ 7,155.00$ 83 POND EXCAVATION180 CY 25.00$ 4,500.00$ 15.00$ 2,700.00$ 18.00$ 3,240.00$ 27.10$ 4,878.00$ 84 TEMPORARY ACCESS DRIVE 1 LS 15,000.00$ 15,000.00$ 12,000.00$ 12,000.00$ 22,400.00$ 22,400.00$ 8,350.00$ 8,350.00$ 85 SALVAGE AND REINSTALL MAILBOX 44 EA 150.00$ 6,600.00$ 110.00$ 4,840.00$ 115.50$ 5,082.00$ 124.00$ 5,456.00$ 86 SALVAGE SIGN11 EA 50.00$ 550.00$ 25.00$ 275.00$ 42.00$ 462.00$ 25.50$ 280.50$ 87 REMOVE SIGN12 EA 50.00$ 600.00$ 35.00$ 420.00$ 42.00$ 504.00$ 35.70$ 428.40$ 88 SAWCUT BITUMINOUS OR CONCRETE 375 LF 3.50$ 1,312.50$ 4.00$ 1,500.00$ 3.30$ 1,237.50$ 2.80$ 1,050.00$ 89REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT16,680 SY 2.50$ 41,700.00$ 3.00$ 50,040.00$ 5.10$ 85,068.00$ 2.20$ 36,696.00$ 90REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY)1,079 SY 6.00$ 6,474.00$ 5.00$ 5,395.00$ 11.70$ 12,624.30$ 11.30$ 12,192.70$ 91REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (WALK)180 SY 5.00$ 900.00$ 6.00$ 1,080.00$ 7.60$ 1,368.00$ 11.10$ 1,998.00$ 92REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (FLUME)3 EA 200.00$ 600.00$ 200.00$ 600.00$ 200.00$ 600.00$ 227.00$ 681.00$ 93REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (DRIVEWAY)197 SY 4.00$ 788.00$ 6.00$ 1,182.00$ 25.00$ 4,925.00$ 9.75$ 1,920.75$ 94REMOVE AND DISPOSE OF EXISTING CONCRETE CURB AND GUTTER1,125 LF 4.00$ 4,500.00$ 3.50$ 3,937.50$ 5.35$ 6,018.75$ 2.80$ 3,150.00$ 95REMOVE AND DISPOSE OF EXISTING CONCRETE VALLEY GUTTER230 LF 4.00$ 920.00$ 3.50$ 805.00$ 7.00$ 1,610.00$ 2.95$ 678.50$ 96 COMMON EXCAVATION (P) 18,070 CY 13.00$ 234,910.00$ 12.00$ 216,840.00$ 24.50$ 442,715.00$ 14.80$ 267,436.00$ 97 SELECT GRANULAR BORROW (P) 12,800 CY 19.00$ 243,200.00$ 18.00$ 230,400.00$ 24.00$ 307,200.00$ 25.00$ 320,000.00$ 98 GEOTEXTILE FABRIC TYPE 5 5,100 SY 2.00$ 10,200.00$ 1.15$ 5,865.00$ 1.05$ 5,355.00$ 1.65$ 8,415.00$ 99 SUBGRADE CORRECTION 300 CY 30.00$ 9,000.00$ 9.15$ 2,745.00$ 120.00$ 36,000.00$ 47.90$ 14,370.00$ 100 AGGREGATE BASE CLASS 6 (P) 2,560 CY 30.00$ 76,800.00$ 27.00$ 69,120.00$ 36.00$ 92,160.00$ 24.90$ 63,744.00$ 101 BITUMINOUS DRIVEWAY PAVEMENT 1,079 SY 30.00$ 32,370.00$ 30.00$ 32,370.00$ 36.50$ 39,383.50$ 48.50$ 52,331.50$ 102 TYPE SP 9.5 WEARING COURSE MIX (2,C) 1,159 TN 85.00$ 98,515.00$ 72.50$ 84,027.50$ 70.00$ 81,130.00$ 86.50$ 100,253.50$ 103TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)1,547 TN 75.00$ 116,025.00$ 66.50$ 102,875.50$ 62.00$ 95,914.00$ 78.00$ 120,666.00$ 104 TYPE SP 9.5 WEARING COURSE MIX (3,C) 154 TN 85.00$ 13,090.00$ 94.50$ 14,553.00$ 75.00$ 11,550.00$ 109.00$ 16,786.00$ 105TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)154 TN 75.00$ 11,550.00$ 93.50$ 14,399.00$ 80.00$ 12,320.00$ 91.00$ 14,014.00$ 106 BITUMINOUS WEDGE PAVING 475 TN 100.00$ 47,500.00$ 90.00$ 42,750.00$ 85.00$ 40,375.00$ 114.00$ 54,150.00$ 107 BITUMINOUS MATERIAL FOR TACK COAT 683 GAL 3.00$ 2,049.00$ 1.60$ 1,092.80$ 2.50$ 1,707.50$ 2.80$ 1,912.40$ SCHEDULE E - STREETSPage 3 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNITQUANTITYDESCRIPTIONITEM NO.ENGINEER'S ESTIMATE S.R. WEIDEMA, INC. MCNAMARA CONTRACTING PARK CONSTRUCTION CO. 108 CONCRETE CURB AND GUTTER DESIGN B618 8,790 LF 15.00$ 131,850.00$ 14.90$ 130,971.00$ 12.90$ 113,391.00$ 13.80$ 121,302.00$ 109CONCRETE CURB AND GUTTER DESIGN SURMOUNTABLE3,830 LF 15.00$ 57,450.00$ 15.05$ 57,641.50$ 13.30$ 50,939.00$ 13.30$ 50,939.00$ 110 6" CONCRETE FLUME2 EA 2,500.00$ 5,000.00$ 1,100.00$ 2,200.00$ 2,430.00$ 4,860.00$ 2,510.00$ 5,020.00$ 111 7" CONCRETE VALLEY GUTTER 151 SY 90.00$ 13,590.00$ 70.40$ 10,630.40$ 82.40$ 12,442.40$ 91.60$ 13,831.60$ 112 6" CONCRETE DRIVEWAY205 SY 80.00$ 16,400.00$ 73.35$ 15,036.75$ 79.80$ 16,359.00$ 79.70$ 16,338.50$ 113 CONCRETE PEDESTRIAN RAMP 6 EA 1,500.00$ 9,000.00$ 1,200.00$ 7,200.00$ 550.00$ 3,300.00$ 1,370.00$ 8,220.00$ 114 5" CONCRETE WALK280 SY 60.00$ 16,800.00$ 53.80$ 15,064.00$ 66.28$ 18,558.40$ 57.30$ 16,044.00$ 115 SPECIAL CONCRETE SURFACE FINISH 100 SF 40.00$ 4,000.00$ 20.00$ 2,000.00$ 40.95$ 4,095.00$ 36.20$ 3,620.00$ 116 TRUNCATED DOME PANELS 130 SF 60.00$ 7,800.00$ 50.00$ 6,500.00$ 45.00$ 5,850.00$ 62.00$ 8,060.00$ 117 4" PERFORATED PVC EDGE DRAIN 2,620 LF 17.00$ 44,540.00$ 10.00$ 26,200.00$ 13.00$ 34,060.00$ 5.15$ 13,493.00$ 118 DRAINTILE CLEANOUT33 EA 275.00$ 9,075.00$ 130.00$ 4,290.00$ 100.00$ 3,300.00$ 109.00$ 3,597.00$ 119 PRECAST CONCRETE HEADWALL 3 EA 400.00$ 1,200.00$ 365.00$ 1,095.00$ 400.00$ 1,200.00$ 306.00$ 918.00$ 120 ADJUST EXISTING MANHOLE CASTING 1 EA 550.00$ 550.00$ 400.00$ 400.00$ 3,308.26$ 3,308.26$ 441.00$ 441.00$ 121 FURNISH SIGN PANEL123 SF 45.00$ 5,535.00$ 30.00$ 3,690.00$ 50.00$ 6,150.00$ 30.60$ 3,763.80$ 122 INSTALL SIGN PANELS34 EA 200.00$ 6,800.00$ 175.00$ 5,950.00$ 160.00$ 5,440.00$ 179.00$ 6,086.00$ 123 4" DOUBLE SOLID YELLOW EPOXY 106 LF 2.50$ 265.00$ 2.05$ 217.30$ 2.10$ 222.60$ 2.05$ 217.30$ 124 4" SOLID LINE YELLOW EPOXY 250 LF 1.50$ 375.00$ 1.05$ 262.50$ 1.05$ 262.50$ 1.00$ 250.00$ 125 4" SOLID LINE WHITE EPOXY 504 LF 1.50$ 756.00$ 1.05$ 529.20$ 1.05$ 529.20$ 1.00$ 504.00$ 126 8" SOLID LINE YELLOW EPOXY 52 LF 6.00$ 312.00$ 6.15$ 319.80$ 6.30$ 327.60$ 4.00$ 208.00$ TOTAL BASE BID3,474,871.50$ 3,121,483.80$ 3,287,411.51$ 3,540,804.15$ 127 REPAIR SANITARY SERVICE PIPE 50 LF 40.00$ 2,000.00$ 30.00$ 1,500.00$ 27.00$ 1,350.00$ 58.60$ 2,930.00$ 128CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP)1 EA 4,000.00$ 4,000.00$ 9,200.00$ 9,200.00$ 1,600.00$ 1,600.00$ 10,200.00$ 10,200.00$ 129 CONNECT TO EXISTING SANITARY SEWER 1 EA 3,500.00$ 3,500.00$ 2,700.00$ 2,700.00$ 1,600.00$ 1,600.00$ 3,040.00$ 3,040.00$ 130 8" PVC SDR 35 SANITARY SEWER (0'-10' DEPTH) 1211 LF 65.00$ 78,715.00$ 83.00$ 100,513.00$ 32.00$ 38,752.00$ 32.90$ 39,841.90$ 131 8" PVC SDR 35 SANITARY SEWER (10'-15' DEPTH) 2478LF 80.00$ 198,240.00$ 83.00$ 205,674.00$ 41.00$ 101,598.00$ 42.60$ 105,562.80$ 132 8" PVC SDR 26 SANITARY SEWER (10'-15' DEPTH) 5 LF 100.00$ 500.00$ 135.00$ 675.00$ 42.00$ 210.00$ 43.00$ 215.00$ 133 8" PVC SDR 26 SANITARY SEWER (15'-20' DEPTH) 308 LF 100.00$ 30,800.00$ 135.00$ 41,580.00$ 54.00$ 16,632.00$ 70.30$ 21,652.40$ 1348" PVC C900 DR 14 SANITARY SEWER (10'-15' DEPTH)47 LF 150.00$ 7,050.00$ 277.00$ 13,019.00$ 46.00$ 2,162.00$ 60.50$ 2,843.50$ 1358" PVC C900 DR 14 SANITARY SEWER (15'-20' DEPTH)70 LF 175.00$ 12,250.00$ 277.00$ 19,390.00$ 61.50$ 4,305.00$ 77.60$ 5,432.00$ 1368" PVC C900 DR 14 SANITARY SEWER (20'-25' DEPTH)302 LF 175.00$ 52,850.00$ 277.00$ 83,654.00$ 76.00$ 22,952.00$ 90.10$ 27,210.20$ 1378" PVC C900 DR 14 SANITARY SEWER (25'-30' DEPTH)426 LF 225.00$ 95,850.00$ 277.00$ 118,002.00$ 88.00$ 37,488.00$ 110.00$ 46,860.00$ 138 8" DUCTILE IRON PIPE SEWER CL 50 60 LF 175.00$ 10,500.00$ 131.00$ 7,860.00$ 54.00$ 3,240.00$ 59.30$ 3,558.00$ 1398" PVC C-900 RJIB DR 14 SANITARY SEWER - DIRECTIONAL DRILLED140 LF 500.00$ 70,000.00$ 350.00$ 49,000.00$ 195.00$ 27,300.00$ 117.00$ 16,380.00$ 14048" DIAMETER SANITARY SEWER MANHOLE, TYPE 30137 EA 4,000.00$ 148,000.00$ 2,907.00$ 107,559.00$ 3,819.60$ 141,325.20$ 4,020.00$ 148,740.00$ 14148" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 3062 EA 6,500.00$ 13,000.00$ 4,425.00$ 8,850.00$ 7,328.00$ 14,656.00$ 6,940.00$ 13,880.00$ SCHEDULE F - SANITARY SEWER ALTERNATE 1 Page 4 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNITQUANTITYDESCRIPTIONITEM NO.ENGINEER'S ESTIMATE S.R. WEIDEMA, INC. MCNAMARA CONTRACTING PARK CONSTRUCTION CO. 142 EXCESS MANHOLE DEPTH 252 LF 200.00$ 50,400.00$ 168.00$ 42,336.00$ 150.00$ 37,800.00$ 178.00$ 44,856.00$ 143 8" SANITARY SEWER OUTSIDE DROP 23 LF 300.00$ 6,900.00$ 244.00$ 5,612.00$ 225.00$ 5,175.00$ 124.00$ 2,852.00$ 144 8"X4" PVC WYE BRANCH39 EA 300.00$ 11,700.00$ 198.00$ 7,722.00$ 195.00$ 7,605.00$ 381.00$ 14,859.00$ 145 4" PVC SCHED. 40 SANITARY SERVICE PIPE 1660 LF 35.00$ 58,100.00$ 32.00$ 53,120.00$ 35.00$ 58,100.00$ 63.20$ 104,912.00$ 1464" PVC SCHED. 40 SANITARY SERVICE RISER PIPE20 LF 40.00$ 800.00$ 18.00$ 360.00$ 12.00$ 240.00$ 42.40$ 848.00$ 1474" PVC C900 DR 14 SANITARY SERVICE RISER PIPE55 LF 45.00$ 2,475.00$ 20.00$ 1,100.00$ 30.00$ 1,650.00$ 37.10$ 2,040.50$ 148 MJ DIP COMPACT FITTINGS 355 LB 10.00$ 3,550.00$ 8.00$ 2,840.00$ 6.00$ 2,130.00$ 7.40$ 2,627.00$ 149 REMOVAL OF UNSTABLE FOUNDATION MATERIAL 890 CY 5.00$ 4,450.00$ 0.01$ 8.90$ 7.00$ 6,230.00$ 10.30$ 9,167.00$ 150 ROCK FOUNDATION BORROW 890 CY 5.00$ 4,450.00$ 0.01$ 8.90$ 10.00$ 8,900.00$ 47.80$ 42,542.00$ 151 CLEAN AND TELEVISE SANITARY SEWER 5047 LF 3.00$ 15,141.00$ 3.00$ 15,141.00$ 1.60$ 8,075.20$ 2.00$ 10,094.00$ 152 1-1/4" CURB STOP AND BOX1 EA 500.00$ 500.00$ 360.00$ 360.00$ 700.00$ 700.00$ 1,030.00$ 1,030.00$ 153 1-1/4" HDPE IPS DR 11 SEWER SERVICE 110 LF 40.00$ 4,400.00$ 140.00$ 15,400.00$ 22.00$ 2,420.00$ 20.00$ 2,200.00$ 890,121.00$ 913,184.80$ 554,195.40$ 686,373.30$ 3,333,280.50$ 3,063,568.80$ 3,166,455.81$ 3,393,676.95$ TOTAL ALTERNATE BIDTOTAL ALTERNATE 1Page 5 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.0001 MOBILIZATION1 LS2 TRAFFIC CONTROL1 LS3 SILT FENCE2,990 LF4 INLET PROTECTION37 EA 5 CLEARING60 EA6 GRUBBING60 EA7 IMPORT AND PLACE TOPSOIL BORROW 1,000 CY8 TEMPORARY ROCK CONSTRUCTION ENTRANCE 3 EA9 STREET SWEEPING62 HR10 EXPLORATORY DIGGING15 HR11 EROSION CONTROL BLANKET 426 SY12 SEEDING1 AC13 SODDING22,510 SY14 REPAIR SANITARY SERVICE PIPE 50 LF15CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP)1 EA16 CONNECT TO EXISTING SANITARY SEWER 1 EA17 8" PVC SDR 35 SANITARY SEWER (0'-10' DEPTH) 697 LF18 8" PVC SDR 35 SANITARY SEWER (10'-15' DEPTH) 950 LF19 8" PVC SDR 35 SANITARY SEWER (15'-20' DEPTH) 496 LF20 8" PVC SDR 26 SANITARY SEWER (10'-15'' DEPTH) 27 LF21 8" PVC SDR 26 SANITARY SEWER (15'-20' DEPTH) 884 LF22 8" PVC SDR 26 SANITARY SEWER (20'-25' DEPTH) 722 LF238" PVC C900 DR 14 SANITARY SEWER (15'-20' DEPTH)76 LF248" PVC C900 DR 14 SANITARY SEWER (20'-25' DEPTH)382 LF258" PVC C900 DR 14 SANITARY SEWER (25'-30' DEPTH)280 LF268" PVC C900 DR 14 SANITARY SEWER (30'-35' DEPTH)420 LF27 8" DUCTILE IRON PIPE SEWER CL 50 60 LF288" PVC C-900 RJIB DR 14 SANITARY SEWER - DIRECTIONAL DRILLED140 LF2948" DIAMETER SANITARY SEWER MANHOLE, TYPE 30137 EA3048" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 3062 EA31 EXCESS MANHOLE DEPTH 397 LF32 8" SANITARY SEWER OUTSIDE DROP 21 LF33 8"X4" PVC WYE BRANCH37 EA34 4" PVC SCHED. 40 SANITARY SERVICE PIPE 1,704 LFUNITQUANTITYDESCRIPTIONITEM NO.SCHEDULE A - GENERALSCHEDULE B - SANITARY SEWER UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT 233,000.00$ 233,000.00$ 192,944.57$ 192,944.57$ 200,000.00$ 200,000.00$ 162,000.00$ 162,000.00$ 15,500.00$ 15,500.00$ 31,497.10$ 31,497.10$ 8,000.00$ 8,000.00$ 7,500.00$ 7,500.00$ 1.50$ 4,485.00$ 2.04$ 6,099.60$ 2.20$ 6,578.00$ 3.00$ 8,970.00$ 225.00$ 8,325.00$ 367.52$ 13,598.24$ 250.00$ 9,250.00$ 350.00$ 12,950.00$ 170.00$ 10,200.00$ 156.98$ 9,418.80$ 160.00$ 9,600.00$ 155.00$ 9,300.00$ 110.00$ 6,600.00$ 52.33$ 3,139.80$ 60.00$ 3,600.00$ 60.00$ 3,600.00$ 34.00$ 34,000.00$ 30.59$ 30,590.00$ 30.00$ 30,000.00$ 30.00$ 30,000.00$ 1,500.00$ 4,500.00$ 1,368.17$ 4,104.51$ 1,500.00$ 4,500.00$ 1,750.00$ 5,250.00$ 150.00$ 9,300.00$ 129.96$ 8,057.52$ 160.00$ 9,920.00$ 140.00$ 8,680.00$ 360.00$ 5,400.00$ 376.76$ 5,651.40$ 750.00$ 11,250.00$ 450.00$ 6,750.00$ 4.00$ 1,704.00$ 3.40$ 1,448.40$ 2.65$ 1,128.90$ 3.00$ 1,278.00$ 5,200.00$ 5,200.00$ 10,413.09$ 10,413.09$ 4,400.00$ 4,400.00$ 4,200.00$ 4,200.00$ 8.55$ 192,460.50$ 10.20$ 229,602.00$ 6.30$ 141,813.00$ 9.00$ 202,590.00$ 52.00$ 2,600.00$ 54.42$ 2,721.00$ 60.00$ 3,000.00$ 75.00$ 3,750.00$ 8,600.00$ 8,600.00$ 9,000.26$ 9,000.26$ 20,000.00$ 20,000.00$ 5,000.00$ 5,000.00$ 4,150.00$ 4,150.00$ 4,343.15$ 4,343.15$ 10,000.00$ 10,000.00$ 12,000.00$ 12,000.00$ 57.00$ 39,729.00$ 59.65$ 41,576.05$ 75.00$ 52,275.00$ 120.00$ 83,640.00$ 72.00$ 68,400.00$ 75.35$ 71,582.50$ 80.00$ 76,000.00$ 120.00$ 114,000.00$ 77.00$ 38,192.00$ 80.58$ 39,967.68$ 100.00$ 49,600.00$ 120.00$ 59,520.00$ 78.00$ 2,106.00$ 81.63$ 2,204.01$ 85.00$ 2,295.00$ 140.00$ 3,780.00$ 107.00$ 94,588.00$ 111.98$ 98,990.32$ 105.00$ 92,820.00$ 140.00$ 123,760.00$ 142.00$ 102,524.00$ 148.61$ 107,296.42$ 125.00$ 90,250.00$ 140.00$ 101,080.00$ 128.00$ 9,728.00$ 133.96$ 10,180.96$ 190.00$ 14,440.00$ 200.00$ 15,200.00$ 148.00$ 56,536.00$ 154.89$ 59,167.98$ 200.00$ 76,400.00$ 200.00$ 76,400.00$ 198.00$ 55,440.00$ 207.22$ 58,021.60$ 210.00$ 58,800.00$ 200.00$ 56,000.00$ 248.00$ 104,160.00$ 259.54$ 109,006.80$ 220.00$ 92,400.00$ 200.00$ 84,000.00$ 162.00$ 9,720.00$ 169.54$ 10,172.40$ 120.00$ 7,200.00$ 125.00$ 7,500.00$ 105.00$ 14,700.00$ 109.89$ 15,384.60$ 500.00$ 70,000.00$ 250.00$ 35,000.00$ 4,550.00$ 168,350.00$ 4,761.77$ 176,185.49$ 5,000.00$ 185,000.00$ 6,000.00$ 222,000.00$ 8,750.00$ 17,500.00$ 9,157.25$ 18,314.50$ 7,600.00$ 15,200.00$ 6,500.00$ 13,000.00$ 300.00$ 119,100.00$ 313.96$ 124,642.12$ 200.00$ 79,400.00$ 150.00$ 59,550.00$ 290.00$ 6,090.00$ 303.50$ 6,373.50$ 300.00$ 6,300.00$ 500.00$ 10,500.00$ 290.00$ 10,730.00$ 303.50$ 11,229.50$ 1,000.00$ 37,000.00$ 350.00$ 12,950.00$ 47.00$ 80,088.00$ 49.19$ 83,819.76$ 34.50$ 58,788.00$ 50.00$ 85,200.00$ RL LARSON EXCAVATING, INC. GEISLINGER & SONSA-1 EXCAVATING, INC. MILLER EXCAVATING, INC.Page 6 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.35 4" PVC SCHED. 40 SANITARY SERVICE RISER PIPE 111 LF364" PVC C900 DR 14 SANITARY SERVICE RISER PIPE95 LF37 MJ DIP COMPACT FITTINGS 497 LB38 REMOVAL OF UNSTABLE FOUNDATION MATERIAL 890 CY39 ROCK FOUNDATION BORROW 890 CY40 CLEAN AND TELEVISE SANITARY SEWER 5,134 LF41 TEMPORARY WATER1 LS42 WATERMAIN INSULATION40 SY43 WATERMAIN OFFSET1 EA44 REMOVE WATERMAIN PIPE 623 LF45 REMOVE HYDRANT3 EA46 REMOVE GATE VALVE AND BOX 6 EA47 REMOVE WATER SERVICE PIPE 460 LF48 ABANDON WATERMAIN1,780 LF49 CONNECT TO EXISTING WATER MAIN 9 EA50 CONNECT TO EXISTING WATER SERVICE 20 EA51 HYDRANT7 EA52 6" GATE VALVE AND BOX9 EA53 CUT IN 6" GATE VALVE AND BOX 4 EA54 12" GATE VALVE AND BOX4 EA55 1" CORPORATION STOP20 EA56 1" CURB STOP AND BOX20 EA57 1" COPPER WATER SERVICE PIPE 790 LF58 6" DIP CLASS 52 WATERMAIN 158 LF59 12" DIP CLASS 52 WATERMAIN 2,306 LF60 MJ DIP COMPACT FITTINGS 3,506 LB61 OFF ROAD STRUCTURE MARKER 1 EA62 REPAIR STORM SEWER PIPE 20 LF63REMOVE AND DISPOSE OF EXISTING STORM SEWER937 LF64REMOVE AND DISPOSE OF EXISTING SURGE BASIN1 EA65REMOVE AND DISPOSE OF EXISTING HIGH CAPACITY CURB OPENING CATCH BASIN2 EA66REMOVE AND DISPOSE OF EXISTING CATCH BASIN11 EA67 CONNECT TO EXISTING STORM SEWER 3 EA68 12" CP PIPE SEWER175 LF69 12" RC PIPE SEWER CLASS V 126 LF70 15" RC PIPE SEWER CLASS V 1,938 LF71 12" RC PIPE FLARED END SECTION CLASS V 1 EASCHEDULE C - WATERMAINSCHEDULE D - STORM SEWER UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT RL LARSON EXCAVATING, INC. GEISLINGER & SONSA-1 EXCAVATING, INC. MILLER EXCAVATING, INC.47.00$ 5,217.00$ 49.19$ 5,460.09$ 34.50$ 3,829.50$ 50.00$ 5,550.00$ 49.00$ 4,655.00$ 51.28$ 4,871.60$ 72.50$ 6,887.50$ 55.00$ 5,225.00$ 10.00$ 4,970.00$ 10.47$ 5,203.59$ 22.00$ 10,934.00$ 4.00$ 1,988.00$ 1.00$ 890.00$ 1.05$ 934.50$ 0.01$ 8.90$ 13.00$ 11,570.00$ 1.00$ 890.00$ 1.05$ 934.50$ 0.01$ 8.90$ 60.00$ 53,400.00$ 2.50$ 12,835.00$ 2.62$ 13,451.08$ 2.00$ 10,268.00$ 2.50$ 12,835.00$ 30,000.00$ 30,000.00$ 31,396.26$ 31,396.26$ 25,000.00$ 25,000.00$ 10,000.00$ 10,000.00$ 30.00$ 1,200.00$ 31.40$ 1,256.00$ 50.00$ 2,000.00$ 20.00$ 800.00$ 2,900.00$ 2,900.00$ 3,034.97$ 3,034.97$ 7,250.00$ 7,250.00$ 6,500.00$ 6,500.00$ 8.00$ 4,984.00$ 8.37$ 5,214.51$ 16.00$ 9,968.00$ 8.00$ 4,984.00$ 325.00$ 975.00$ 340.13$ 1,020.39$ 600.00$ 1,800.00$ 250.00$ 750.00$ 225.00$ 1,350.00$ 235.47$ 1,412.82$ 400.00$ 2,400.00$ 50.00$ 300.00$ 5.00$ 2,300.00$ 5.23$ 2,405.80$ 12.00$ 5,520.00$ 5.00$ 2,300.00$ 8.00$ 14,240.00$ 8.37$ 14,898.60$ 12.00$ 21,360.00$ 12.00$ 21,360.00$ 2,000.00$ 18,000.00$ 2,093.08$ 18,837.72$ 3,600.00$ 32,400.00$ 3,500.00$ 31,500.00$ 150.00$ 3,000.00$ 156.98$ 3,139.60$ 1,200.00$ 24,000.00$ 500.00$ 10,000.00$ 4,700.00$ 32,900.00$ 4,918.75$ 34,431.25$ 5,600.00$ 39,200.00$ 5,000.00$ 35,000.00$ 1,590.00$ 14,310.00$ 1,664.00$ 14,976.00$ 1,600.00$ 14,400.00$ 2,000.00$ 18,000.00$ 3,900.00$ 15,600.00$ 4,081.51$ 16,326.04$ 4,400.00$ 17,600.00$ 3,500.00$ 14,000.00$ 3,630.00$ 14,520.00$ 3,798.95$ 15,195.80$ 4,000.00$ 16,000.00$ 4,500.00$ 18,000.00$ 230.00$ 4,600.00$ 240.71$ 4,814.20$ 600.00$ 12,000.00$ 150.00$ 3,000.00$ 345.00$ 6,900.00$ 361.06$ 7,221.20$ 600.00$ 12,000.00$ 250.00$ 5,000.00$ 44.00$ 34,760.00$ 46.05$ 36,379.50$ 36.00$ 28,440.00$ 50.00$ 39,500.00$ 65.00$ 10,270.00$ 68.03$ 10,748.74$ 60.50$ 9,559.00$ 45.00$ 7,110.00$ 86.00$ 198,316.00$ 90.00$ 207,540.00$ 80.00$ 184,480.00$ 75.00$ 172,950.00$ 9.00$ 31,554.00$ 9.42$ 33,026.52$ 6.00$ 21,036.00$ 5.00$ 17,530.00$ 140.00$ 140.00$ 146.51$ 146.51$ 200.00$ 200.00$ 100.00$ 100.00$ 45.00$ 900.00$ 47.09$ 941.80$ 50.00$ 1,000.00$ 50.00$ 1,000.00$ 15.00$ 14,055.00$ 15.70$ 14,710.90$ 20.00$ 18,740.00$ 16.00$ 14,992.00$ 700.00$ 700.00$ 732.58$ 732.58$ 800.00$ 800.00$ 300.00$ 300.00$ 700.00$ 1,400.00$ 732.58$ 1,465.16$ 800.00$ 1,600.00$ 300.00$ 600.00$ 500.00$ 5,500.00$ 523.27$ 5,755.97$ 600.00$ 6,600.00$ 250.00$ 2,750.00$ 950.00$ 2,850.00$ 994.22$ 2,982.66$ 1,200.00$ 3,600.00$ 1,200.00$ 3,600.00$ 39.00$ 6,825.00$ 40.82$ 7,143.50$ 42.00$ 7,350.00$ 50.00$ 8,750.00$ 53.00$ 6,678.00$ 55.47$ 6,989.22$ 52.50$ 6,615.00$ 60.00$ 7,560.00$ 51.00$ 98,838.00$ 53.37$ 103,431.06$ 58.00$ 112,404.00$ 70.00$ 135,660.00$ 750.00$ 750.00$ 784.91$ 784.91$ 1,000.00$ 1,000.00$ 950.00$ 950.00$ Page 7 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.72 15" RC PIPE FLARED END SECTION CLASS V 9 EA73 18" RC PIPE FLARED END SECTION CLASS V 2 EA74 PRE-REHABILITATION CCTV INSPECTION 240 LF75 CIPP LINE 12" PIPE SEWER 240 LF76 CATCH BASIN TYPE 4046 EA77 CATCH BASIN MANHOLE WITH SUMP TYPE 405 3 EA78 CATCH BASIN MANHOLE TYPE 406 16 EA79 HIGH CAPACITY CURB OPENING CATCH BASIN 2 EA80 RIP RAP CLASS II50 CY81 CLEAN AND TELEVISE STORM SEWER 2,479 LF82 DITCH GRADING450 LF83 POND EXCAVATION180 CY84 TEMPORARY ACCESS DRIVE 1 LS85 SALVAGE AND REINSTALL MAILBOX 44 EA86 SALVAGE SIGN11 EA87 REMOVE SIGN12 EA88 SAWCUT BITUMINOUS OR CONCRETE 375 LF89REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT16,680 SY90REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY)1,079 SY91REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (WALK)180 SY92REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (FLUME)3 EA93REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (DRIVEWAY)197 SY94REMOVE AND DISPOSE OF EXISTING CONCRETE CURB AND GUTTER1,125 LF95REMOVE AND DISPOSE OF EXISTING CONCRETE VALLEY GUTTER230 LF96 COMMON EXCAVATION (P) 18,070 CY97 SELECT GRANULAR BORROW (P) 12,800 CY98 GEOTEXTILE FABRIC TYPE 5 5,100 SY99 SUBGRADE CORRECTION 300 CY100 AGGREGATE BASE CLASS 6 (P) 2,560 CY101 BITUMINOUS DRIVEWAY PAVEMENT 1,079 SY102 TYPE SP 9.5 WEARING COURSE MIX (2,C) 1,159 TN103TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)1,547 TN104 TYPE SP 9.5 WEARING COURSE MIX (3,C) 154 TN105TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)154 TN106 BITUMINOUS WEDGE PAVING 475 TN107 BITUMINOUS MATERIAL FOR TACK COAT 683 GALSCHEDULE E - STREETS UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT RL LARSON EXCAVATING, INC. GEISLINGER & SONSA-1 EXCAVATING, INC. MILLER EXCAVATING, INC.1,100.00$ 9,900.00$ 1,151.20$ 10,360.80$ 1,200.00$ 10,800.00$ 1,000.00$ 9,000.00$ 1,425.00$ 2,850.00$ 1,491.33$ 2,982.66$ 1,400.00$ 2,800.00$ 1,100.00$ 2,200.00$ 3.00$ 720.00$ 3.14$ 753.60$ 12.75$ 3,060.00$ 3.00$ 720.00$ 110.00$ 26,400.00$ 115.12$ 27,628.80$ 135.00$ 32,400.00$ 105.00$ 25,200.00$ 1,875.00$ 11,250.00$ 1,962.27$ 11,773.62$ 2,500.00$ 15,000.00$ 2,500.00$ 15,000.00$ 3,050.00$ 9,150.00$ 3,191.95$ 9,575.85$ 4,950.00$ 14,850.00$ 3,200.00$ 9,600.00$ 2,450.00$ 39,200.00$ 2,564.03$ 41,024.48$ 3,000.00$ 48,000.00$ 3,500.00$ 56,000.00$ 4,050.00$ 8,100.00$ 4,238.50$ 8,477.00$ 6,000.00$ 12,000.00$ 5,000.00$ 10,000.00$ 85.00$ 4,250.00$ 122.24$ 6,112.00$ 80.00$ 4,000.00$ 65.00$ 3,250.00$ 3.00$ 7,437.00$ 2.51$ 6,222.29$ 3.00$ 7,437.00$ 4.00$ 9,916.00$ 15.00$ 6,750.00$ 6.30$ 2,835.00$ 6.00$ 2,700.00$ 25.00$ 11,250.00$ 20.00$ 3,600.00$ 28.57$ 5,142.60$ 25.00$ 4,500.00$ 35.00$ 6,300.00$ 13,000.00$ 13,000.00$ 10,964.31$ 10,964.31$ 12,000.00$ 12,000.00$ 15,000.00$ 15,000.00$ 125.00$ 5,500.00$ 115.12$ 5,065.28$ 150.00$ 6,600.00$ 125.00$ 5,500.00$ 240.00$ 2,640.00$ 26.16$ 287.76$ 30.00$ 330.00$ 230.00$ 2,530.00$ 35.00$ 420.00$ 36.63$ 439.56$ 50.00$ 600.00$ 30.00$ 360.00$ 5.00$ 1,875.00$ 2.64$ 990.00$ 4.50$ 1,687.50$ 5.00$ 1,875.00$ 4.25$ 70,890.00$ 3.90$ 65,052.00$ 4.25$ 70,890.00$ 4.00$ 66,720.00$ 6.00$ 6,474.00$ 5.65$ 6,096.35$ 7.00$ 7,553.00$ 5.00$ 5,395.00$ 5.00$ 900.00$ 4.24$ 763.20$ 9.00$ 1,620.00$ 5.00$ 900.00$ 53.00$ 159.00$ 47.83$ 143.49$ 200.00$ 600.00$ 40.00$ 120.00$ 3.00$ 591.00$ 2.49$ 490.53$ 9.00$ 1,773.00$ 5.00$ 985.00$ 4.00$ 4,500.00$ 3.71$ 4,173.75$ 3.50$ 3,937.50$ 5.00$ 5,625.00$ 4.00$ 920.00$ 3.71$ 853.30$ 5.00$ 1,150.00$ 5.00$ 1,150.00$ 13.50$ 243,945.00$ 12.51$ 226,055.70$ 18.25$ 329,777.50$ 15.00$ 271,050.00$ 17.50$ 224,000.00$ 16.03$ 205,184.00$ 20.25$ 259,200.00$ 19.00$ 243,200.00$ 2.02$ 10,302.00$ 1.62$ 8,262.00$ 2.25$ 11,475.00$ 2.00$ 10,200.00$ 30.00$ 9,000.00$ 27.61$ 8,283.00$ 15.00$ 4,500.00$ 36.00$ 10,800.00$ 28.70$ 73,472.00$ 26.26$ 67,225.60$ 34.00$ 87,040.00$ 29.00$ 74,240.00$ 29.00$ 31,291.00$ 26.69$ 28,798.51$ 31.00$ 33,449.00$ 25.00$ 26,975.00$ 76.00$ 88,084.00$ 75.87$ 87,933.33$ 74.00$ 85,766.00$ 73.00$ 84,607.00$ 69.00$ 106,743.00$ 69.60$ 107,671.20$ 70.00$ 108,290.00$ 67.00$ 103,649.00$ 98.00$ 15,092.00$ 98.90$ 15,230.60$ 85.00$ 13,090.00$ 95.00$ 14,630.00$ 97.00$ 14,938.00$ 97.85$ 15,068.90$ 85.00$ 13,090.00$ 94.00$ 14,476.00$ 93.00$ 44,175.00$ 103.82$ 49,314.50$ 74.00$ 35,150.00$ 91.00$ 43,225.00$ 1.80$ 1,229.40$ 1.67$ 1,140.61$ 3.00$ 2,049.00$ 2.00$ 1,366.00$ Page 8 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.108 CONCRETE CURB AND GUTTER DESIGN B618 8,790 LF109CONCRETE CURB AND GUTTER DESIGN SURMOUNTABLE3,830 LF110 6" CONCRETE FLUME2 EA111 7" CONCRETE VALLEY GUTTER 151 SY112 6" CONCRETE DRIVEWAY205 SY113 CONCRETE PEDESTRIAN RAMP 6 EA114 5" CONCRETE WALK280 SY115 SPECIAL CONCRETE SURFACE FINISH 100 SF116 TRUNCATED DOME PANELS 130 SF117 4" PERFORATED PVC EDGE DRAIN 2,620 LF118 DRAINTILE CLEANOUT33 EA119 PRECAST CONCRETE HEADWALL 3 EA120 ADJUST EXISTING MANHOLE CASTING 1 EA121 FURNISH SIGN PANEL123 SF122 INSTALL SIGN PANELS34 EA123 4" DOUBLE SOLID YELLOW EPOXY 106 LF124 4" SOLID LINE YELLOW EPOXY 250 LF125 4" SOLID LINE WHITE EPOXY 504 LF126 8" SOLID LINE YELLOW EPOXY 52 LFTOTAL BASE BID127 REPAIR SANITARY SERVICE PIPE 50 LF128CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP)1 EA 129 CONNECT TO EXISTING SANITARY SEWER 1 EA130 8" PVC SDR 35 SANITARY SEWER (0'-10' DEPTH) 1211 LF131 8" PVC SDR 35 SANITARY SEWER (10'-15' DEPTH) 2478LF132 8" PVC SDR 26 SANITARY SEWER (10'-15' DEPTH) 5 LF133 8" PVC SDR 26 SANITARY SEWER (15'-20' DEPTH) 308 LF1348" PVC C900 DR 14 SANITARY SEWER (10'-15' DEPTH)47 LF1358" PVC C900 DR 14 SANITARY SEWER (15'-20' DEPTH)70 LF1368" PVC C900 DR 14 SANITARY SEWER (20'-25' DEPTH)302 LF1378" PVC C900 DR 14 SANITARY SEWER (25'-30' DEPTH)426 LF138 8" DUCTILE IRON PIPE SEWER CL 50 60 LF1398" PVC C-900 RJIB DR 14 SANITARY SEWER - DIRECTIONAL DRILLED140 LF14048" DIAMETER SANITARY SEWER MANHOLE, TYPE 30137 EA14148" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 3062 EASCHEDULE F - SANITARY SEWER ALTERNATE 1 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT RL LARSON EXCAVATING, INC. GEISLINGER & SONSA-1 EXCAVATING, INC. MILLER EXCAVATING, INC.14.50$ 127,455.00$ 14.92$ 131,146.80$ 13.50$ 118,665.00$ 14.50$ 127,455.00$ 14.50$ 55,535.00$ 15.13$ 57,947.90$ 14.00$ 53,620.00$ 14.50$ 55,535.00$ 1,875.00$ 3,750.00$ 2,080.46$ 4,160.92$ 2,550.00$ 5,100.00$ 1,500.00$ 3,000.00$ 76.00$ 11,476.00$ 89.95$ 13,582.45$ 86.50$ 13,061.50$ 76.00$ 11,476.00$ 70.00$ 14,350.00$ 64.09$ 13,138.45$ 72.50$ 14,862.50$ 68.00$ 13,940.00$ 1,270.00$ 7,620.00$ 1,893.18$ 11,359.08$ 600.00$ 3,600.00$ 1,300.00$ 7,800.00$ 65.50$ 18,340.00$ 61.98$ 17,354.40$ 60.00$ 16,800.00$ 50.00$ 14,000.00$ 22.00$ 2,200.00$ 78.49$ 7,849.00$ 44.00$ 4,400.00$ 25.00$ 2,500.00$ 55.00$ 7,150.00$ 57.56$ 7,482.80$ 47.25$ 6,142.50$ 52.00$ 6,760.00$ 18.00$ 47,160.00$ 15.51$ 40,636.20$ 13.00$ 34,060.00$ 9.00$ 23,580.00$ 310.00$ 10,230.00$ 282.60$ 9,325.80$ 185.00$ 6,105.00$ 250.00$ 8,250.00$ 290.00$ 870.00$ 263.87$ 791.61$ 300.00$ 900.00$ 500.00$ 1,500.00$ 550.00$ 550.00$ 258.65$ 258.65$ 850.00$ 850.00$ 500.00$ 500.00$ 45.00$ 5,535.00$ 31.40$ 3,862.20$ 35.00$ 4,305.00$ 41.00$ 5,043.00$ 100.00$ 3,400.00$ 183.15$ 6,227.10$ 200.00$ 6,800.00$ 100.00$ 3,400.00$ 2.20$ 233.20$ 2.09$ 221.54$ 2.50$ 265.00$ 3.00$ 318.00$ 1.10$ 275.00$ 1.05$ 262.50$ 1.50$ 375.00$ 1.00$ 250.00$ 1.10$ 554.40$ 1.05$ 529.20$ 1.50$ 756.00$ 1.00$ 504.00$ 4.50$ 234.00$ 6.28$ 326.56$ 5.00$ 260.00$ 7.00$ 364.00$ 3,571,142.50$ 3,620,800.52$ 3,755,558.70$ 3,781,501.00$ 52.00$ 2,600.00$ 54.42$ 2,721.00$ 60.00$ 3,000.00$ 75.00$ 3,750.00$ 8,600.00$ 8,600.00$ 9,000.26$ 9,000.26$ 18,000.00$ 18,000.00$ 5,000.00$ 5,000.00$ 4,150.00$ 4,150.00$ 4,343.15$ 4,343.15$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 56.00$ 67,816.00$ 58.61$ 70,976.71$ 78.00$ 94,458.00$ 110.00$ 133,210.00$ 71.00$ 175,938.00$ 74.30$ 184,115.40$ 80.00$ 198,240.00$ 110.00$ 272,580.00$ 72.00$ 360.00$ 75.35$ 376.75$ 85.00$ 425.00$ 140.00$ 700.00$ 97.00$ 29,876.00$ 101.51$ 31,265.08$ 105.00$ 32,340.00$ 140.00$ 43,120.00$ 123.00$ 5,781.00$ 128.72$ 6,049.84$ 190.00$ 8,930.00$ 175.00$ 8,225.00$ 123.00$ 8,610.00$ 128.72$ 9,010.40$ 190.00$ 13,300.00$ 175.00$ 12,250.00$ 148.00$ 44,696.00$ 154.89$ 46,776.78$ 200.00$ 60,400.00$ 175.00$ 52,850.00$ 198.00$ 84,348.00$ 207.22$ 88,275.72$ 210.00$ 89,460.00$ 175.00$ 74,550.00$ 162.00$ 9,720.00$ 169.54$ 10,172.40$ 120.00$ 7,200.00$ 125.00$ 7,500.00$ 105.00$ 14,700.00$ 109.89$ 15,384.60$ 500.00$ 70,000.00$ 250.00$ 35,000.00$ 4,550.00$ 168,350.00$ 4,761.77$ 176,185.49$ 5,000.00$ 185,000.00$ 6,000.00$ 222,000.00$ 8,550.00$ 17,100.00$ 8,947.94$ 17,895.88$ 7,600.00$ 15,200.00$ 6,500.00$ 13,000.00$ Page 9 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.142 EXCESS MANHOLE DEPTH 252 LF143 8" SANITARY SEWER OUTSIDE DROP 23 LF144 8"X4" PVC WYE BRANCH39 EA145 4" PVC SCHED. 40 SANITARY SERVICE PIPE 1660 LF1464" PVC SCHED. 40 SANITARY SERVICE RISER PIPE20 LF1474" PVC C900 DR 14 SANITARY SERVICE RISER PIPE55 LF148 MJ DIP COMPACT FITTINGS 355 LB149 REMOVAL OF UNSTABLE FOUNDATION MATERIAL 890 CY150 ROCK FOUNDATION BORROW 890 CY151 CLEAN AND TELEVISE SANITARY SEWER 5047 LF152 1-1/4" CURB STOP AND BOX1 EA153 1-1/4" HDPE IPS DR 11 SEWER SERVICE 110 LFTOTAL ALTERNATE BIDTOTAL ALTERNATE 1 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT RL LARSON EXCAVATING, INC. GEISLINGER & SONSA-1 EXCAVATING, INC. MILLER EXCAVATING, INC.300.00$ 75,600.00$ 313.96$ 79,117.92$ 200.00$ 50,400.00$ 150.00$ 37,800.00$ 290.00$ 6,670.00$ 303.50$ 6,980.50$ 300.00$ 6,900.00$ 500.00$ 11,500.00$ 290.00$ 11,310.00$ 303.50$ 11,836.50$ 1,000.00$ 39,000.00$ 350.00$ 13,650.00$ 47.00$ 78,020.00$ 49.19$ 81,655.40$ 34.50$ 57,270.00$ 50.00$ 83,000.00$ 47.00$ 940.00$ 49.19$ 983.80$ 34.50$ 690.00$ 50.00$ 1,000.00$ 49.00$ 2,695.00$ 51.28$ 2,820.40$ 72.50$ 3,987.50$ 55.00$ 3,025.00$ 10.00$ 3,550.00$ 10.47$ 3,716.85$ 22.00$ 7,810.00$ 4.00$ 1,420.00$ 1.00$ 890.00$ 1.05$ 934.50$ 0.01$ 8.90$ 13.00$ 11,570.00$ 1.00$ 890.00$ 1.05$ 934.50$ 0.01$ 8.90$ 60.00$ 53,400.00$ 2.50$ 12,617.50$ 2.62$ 13,223.14$ 2.00$ 10,094.00$ 2.50$ 12,617.50$ 550.00$ 550.00$ 575.60$ 575.60$ 1,000.00$ 1,000.00$ 500.00$ 500.00$ 32.00$ 3,520.00$ 33.49$ 3,683.90$ 40.00$ 4,400.00$ 40.00$ 4,400.00$ 839,897.50$ 879,012.47$ 987,522.30$ 1,127,617.50$ 3,368,552.00$ 3,408,777.03$ 3,613,976.20$ 3,634,720.50$ Page 10 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.0001 MOBILIZATION1 LS2 TRAFFIC CONTROL1 LS3 SILT FENCE2,990 LF4 INLET PROTECTION37 EA 5 CLEARING60 EA6 GRUBBING60 EA7 IMPORT AND PLACE TOPSOIL BORROW 1,000 CY8 TEMPORARY ROCK CONSTRUCTION ENTRANCE 3 EA9 STREET SWEEPING62 HR10 EXPLORATORY DIGGING15 HR11 EROSION CONTROL BLANKET 426 SY12 SEEDING1 AC13 SODDING22,510 SY14 REPAIR SANITARY SERVICE PIPE 50 LF15CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP)1 EA16 CONNECT TO EXISTING SANITARY SEWER 1 EA17 8" PVC SDR 35 SANITARY SEWER (0'-10' DEPTH) 697 LF18 8" PVC SDR 35 SANITARY SEWER (10'-15' DEPTH) 950 LF19 8" PVC SDR 35 SANITARY SEWER (15'-20' DEPTH) 496 LF20 8" PVC SDR 26 SANITARY SEWER (10'-15'' DEPTH) 27 LF21 8" PVC SDR 26 SANITARY SEWER (15'-20' DEPTH) 884 LF22 8" PVC SDR 26 SANITARY SEWER (20'-25' DEPTH) 722 LF238" PVC C900 DR 14 SANITARY SEWER (15'-20' DEPTH)76 LF248" PVC C900 DR 14 SANITARY SEWER (20'-25' DEPTH)382 LF258" PVC C900 DR 14 SANITARY SEWER (25'-30' DEPTH)280 LF268" PVC C900 DR 14 SANITARY SEWER (30'-35' DEPTH)420 LF27 8" DUCTILE IRON PIPE SEWER CL 50 60 LF288" PVC C-900 RJIB DR 14 SANITARY SEWER - DIRECTIONAL DRILLED140 LF2948" DIAMETER SANITARY SEWER MANHOLE, TYPE 30137 EA3048" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 3062 EA31 EXCESS MANHOLE DEPTH 397 LF32 8" SANITARY SEWER OUTSIDE DROP 21 LF33 8"X4" PVC WYE BRANCH37 EA34 4" PVC SCHED. 40 SANITARY SERVICE PIPE 1,704 LFUNITQUANTITYDESCRIPTIONITEM NO.SCHEDULE A - GENERALSCHEDULE B - SANITARY SEWER UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT 113,832.50$ 113,832.50$ 274,300.00$ 274,300.00$ 5,250.00$ 5,250.00$ 3,400.00$ 3,400.00$ 2.63$ 7,863.70$ 3.64$ 10,883.60$ 332.52$ 12,303.24$ 240.42$ 8,895.54$ 157.50$ 9,450.00$ 168.75$ 10,125.00$ 52.50$ 3,150.00$ 56.25$ 3,375.00$ 35.75$ 35,750.00$ 65.00$ 65,000.00$ 2,375.00$ 7,125.00$ 1,600.00$ 4,800.00$ 133.88$ 8,300.56$ 125.00$ 7,750.00$ 1,187.50$ 17,812.50$ 275.00$ 4,125.00$ 2.63$ 1,120.38$ 2.61$ 1,111.86$ 4,725.00$ 4,725.00$ 4,347.22$ 4,347.22$ 5.78$ 130,107.80$ 8.39$ 188,858.90$ 74.08$ 3,704.00$ 307.33$ 15,366.50$ 9,930.00$ 9,930.00$ 3,913.99$ 3,913.99$ 9,521.50$ 9,521.50$ 1,044.69$ 1,044.69$ 46.90$ 32,689.30$ 47.46$ 33,079.62$ 56.40$ 53,580.00$ 65.01$ 61,759.50$ 186.80$ 92,652.80$ 142.92$ 70,888.32$ 57.85$ 1,561.95$ 66.83$ 1,804.41$ 188.25$ 166,413.00$ 142.92$ 126,341.28$ 219.92$ 158,782.24$ 196.43$ 141,822.46$ 194.47$ 14,779.72$ 149.79$ 11,384.04$ 226.13$ 86,381.66$ 210.32$ 80,342.24$ 226.13$ 63,316.40$ 253.51$ 70,982.80$ 226.13$ 94,974.60$ 310.36$ 130,351.20$ 237.56$ 14,253.60$ 284.80$ 17,088.00$ 263.47$ 36,885.80$ 312.62$ 43,766.80$ 3,633.13$ 134,425.81$ 4,822.61$ 178,436.57$ 6,551.38$ 13,102.76$ 5,486.48$ 10,972.96$ 172.42$ 68,450.74$ 384.36$ 152,590.92$ 194.10$ 4,076.10$ 717.63$ 15,070.23$ 391.13$ 14,471.81$ 1,790.47$ 66,247.39$ 46.92$ 79,951.68$ 106.42$ 181,339.68$ MEYER CONTRACTING, INC. NORTHDALE CONSTRUCTION COMPANY, INC. Page 11 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.35 4" PVC SCHED. 40 SANITARY SERVICE RISER PIPE 111 LF364" PVC C900 DR 14 SANITARY SERVICE RISER PIPE95 LF37 MJ DIP COMPACT FITTINGS 497 LB38 REMOVAL OF UNSTABLE FOUNDATION MATERIAL 890 CY39 ROCK FOUNDATION BORROW 890 CY40 CLEAN AND TELEVISE SANITARY SEWER 5,134 LF41 TEMPORARY WATER1 LS42 WATERMAIN INSULATION40 SY43 WATERMAIN OFFSET1 EA44 REMOVE WATERMAIN PIPE 623 LF45 REMOVE HYDRANT3 EA46 REMOVE GATE VALVE AND BOX 6 EA47 REMOVE WATER SERVICE PIPE 460 LF48 ABANDON WATERMAIN1,780 LF49 CONNECT TO EXISTING WATER MAIN 9 EA50 CONNECT TO EXISTING WATER SERVICE 20 EA51 HYDRANT7 EA52 6" GATE VALVE AND BOX9 EA53 CUT IN 6" GATE VALVE AND BOX 4 EA54 12" GATE VALVE AND BOX4 EA55 1" CORPORATION STOP20 EA56 1" CURB STOP AND BOX20 EA57 1" COPPER WATER SERVICE PIPE 790 LF58 6" DIP CLASS 52 WATERMAIN 158 LF59 12" DIP CLASS 52 WATERMAIN 2,306 LF60 MJ DIP COMPACT FITTINGS 3,506 LB61 OFF ROAD STRUCTURE MARKER 1 EA62 REPAIR STORM SEWER PIPE 20 LF63REMOVE AND DISPOSE OF EXISTING STORM SEWER937 LF64REMOVE AND DISPOSE OF EXISTING SURGE BASIN1 EA65REMOVE AND DISPOSE OF EXISTING HIGH CAPACITY CURB OPENING CATCH BASIN2 EA66REMOVE AND DISPOSE OF EXISTING CATCH BASIN11 EA67 CONNECT TO EXISTING STORM SEWER 3 EA68 12" CP PIPE SEWER175 LF69 12" RC PIPE SEWER CLASS V 126 LF70 15" RC PIPE SEWER CLASS V 1,938 LF71 12" RC PIPE FLARED END SECTION CLASS V 1 EASCHEDULE C - WATERMAINSCHEDULE D - STORM SEWER UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT MEYER CONTRACTING, INC. NORTHDALE CONSTRUCTION COMPANY, INC. 60.35$ 6,698.85$ 176.52$ 19,593.72$ 60.10$ 5,709.50$ 177.39$ 16,852.05$ 8.52$ 4,234.44$ 13.35$ 6,634.95$ 28.50$ 25,365.00$ 30.30$ 26,967.00$ 4.75$ 4,227.50$ 554.32$ 493,344.80$ 1.71$ 8,779.14$ 1.51$ 7,752.34$ 63,333.33$ 63,333.33$ 17,692.04$ 17,692.04$ 33.34$ 1,333.60$ 42.68$ 1,707.20$ 4,750.14$ 4,750.14$ 7,340.83$ 7,340.83$ 4.75$ 2,959.25$ 15.97$ 9,949.31$ 380.00$ 1,140.00$ 599.62$ 1,798.86$ 142.49$ 854.94$ 199.88$ 1,199.28$ 0.95$ 437.00$ 23.10$ 10,626.00$ 7.13$ 12,691.40$ 8.60$ 15,308.00$ 1,725.00$ 15,525.00$ 1,557.67$ 14,019.03$ 506.25$ 10,125.00$ 520.77$ 10,415.40$ 4,471.79$ 31,302.53$ 6,705.54$ 46,938.78$ 1,433.13$ 12,898.17$ 2,371.51$ 21,343.59$ 2,883.01$ 11,532.04$ 6,528.51$ 26,114.04$ 3,335.58$ 13,342.32$ 5,059.25$ 20,237.00$ 213.45$ 4,269.00$ 1,014.84$ 20,296.80$ 455.95$ 9,119.00$ 713.70$ 14,274.00$ 49.11$ 38,796.90$ 45.16$ 35,676.40$ 55.82$ 8,819.56$ 82.58$ 13,047.64$ 79.71$ 183,811.26$ 102.08$ 235,396.48$ 9.24$ 32,395.44$ 17.18$ 60,233.08$ 291.25$ 291.25$ 150.00$ 150.00$ 100.00$ 2,000.00$ 258.24$ 5,164.80$ 11.88$ 11,131.56$ 23.68$ 22,188.16$ 950.00$ 950.00$ 555.34$ 555.34$ 950.00$ 1,900.00$ 554.39$ 1,108.78$ 570.00$ 6,270.00$ 554.46$ 6,099.06$ 1,187.50$ 3,562.50$ 1,945.75$ 5,837.25$ 47.05$ 8,233.75$ 51.92$ 9,086.00$ 58.81$ 7,410.06$ 95.84$ 12,075.84$ 58.99$ 114,322.62$ 64.94$ 125,853.72$ 799.65$ 799.65$ 2,618.98$ 2,618.98$ Page 12 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.72 15" RC PIPE FLARED END SECTION CLASS V 9 EA73 18" RC PIPE FLARED END SECTION CLASS V 2 EA74 PRE-REHABILITATION CCTV INSPECTION 240 LF75 CIPP LINE 12" PIPE SEWER 240 LF76 CATCH BASIN TYPE 4046 EA77 CATCH BASIN MANHOLE WITH SUMP TYPE 405 3 EA78 CATCH BASIN MANHOLE TYPE 406 16 EA79 HIGH CAPACITY CURB OPENING CATCH BASIN 2 EA80 RIP RAP CLASS II50 CY81 CLEAN AND TELEVISE STORM SEWER 2,479 LF82 DITCH GRADING450 LF83 POND EXCAVATION180 CY84 TEMPORARY ACCESS DRIVE 1 LS85 SALVAGE AND REINSTALL MAILBOX 44 EA86 SALVAGE SIGN11 EA87 REMOVE SIGN12 EA88 SAWCUT BITUMINOUS OR CONCRETE 375 LF89REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT16,680 SY90REMOVE AND DISPOSE OF EXISTING BITUMINOUS PAVEMENT (DRIVEWAY)1,079 SY91REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (WALK)180 SY92REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (FLUME)3 EA93REMOVE AND DISPOSE OF EXISTING CONCRETE PAVEMENT (DRIVEWAY)197 SY94REMOVE AND DISPOSE OF EXISTING CONCRETE CURB AND GUTTER1,125 LF95REMOVE AND DISPOSE OF EXISTING CONCRETE VALLEY GUTTER230 LF96 COMMON EXCAVATION (P) 18,070 CY97 SELECT GRANULAR BORROW (P) 12,800 CY98 GEOTEXTILE FABRIC TYPE 5 5,100 SY99 SUBGRADE CORRECTION 300 CY100 AGGREGATE BASE CLASS 6 (P) 2,560 CY101 BITUMINOUS DRIVEWAY PAVEMENT 1,079 SY102 TYPE SP 9.5 WEARING COURSE MIX (2,C) 1,159 TN103TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C)1,547 TN104 TYPE SP 9.5 WEARING COURSE MIX (3,C) 154 TN105TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)154 TN106 BITUMINOUS WEDGE PAVING 475 TN107 BITUMINOUS MATERIAL FOR TACK COAT 683 GALSCHEDULE E - STREETS UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT MEYER CONTRACTING, INC. NORTHDALE CONSTRUCTION COMPANY, INC. 832.98$ 7,496.82$ 1,294.21$ 11,647.89$ 928.84$ 1,857.68$ 2,490.00$ 4,980.00$ 0.01$ 2.40$ 10.00$ 2,400.00$ 106.05$ 25,452.00$ 62.50$ 15,000.00$ 2,520.50$ 15,123.00$ 3,828.90$ 22,973.40$ 3,719.13$ 11,157.39$ 11,628.79$ 34,886.37$ 3,093.48$ 49,495.68$ 4,311.49$ 68,983.84$ 4,754.37$ 9,508.74$ 6,839.36$ 13,678.72$ 118.75$ 5,937.50$ 248.41$ 12,420.50$ 1.71$ 4,239.09$ 1.51$ 3,743.29$ 23.75$ 10,687.50$ 2.58$ 1,161.00$ 47.50$ 8,550.00$ 32.19$ 5,794.20$ 38,000.00$ 38,000.00$ 10,591.71$ 10,591.71$ 115.50$ 5,082.00$ 110.00$ 4,840.00$ 52.50$ 577.50$ 225.00$ 2,475.00$ 52.50$ 630.00$ 25.00$ 300.00$ 5.25$ 1,968.75$ 6.10$ 2,287.50$ 2.88$ 48,038.40$ 4.56$ 76,060.80$ 4.75$ 5,125.25$ 4.65$ 5,017.35$ 9.50$ 1,710.00$ 8.04$ 1,447.20$ 950.00$ 2,850.00$ 146.91$ 440.73$ 9.50$ 1,871.50$ 8.06$ 1,587.82$ 3.80$ 4,275.00$ 3.58$ 4,027.50$ 9.50$ 2,185.00$ 3.58$ 823.40$ 28.50$ 514,995.00$ 19.41$ 350,738.70$ 22.65$ 289,920.00$ 33.50$ 428,800.00$ 2.39$ 12,189.00$ 1.97$ 10,047.00$ 28.50$ 8,550.00$ 66.05$ 19,815.00$ 33.30$ 85,248.00$ 49.72$ 127,283.20$ 40.00$ 43,160.00$ 31.20$ 33,664.80$ 73.50$ 85,186.50$ 73.77$ 85,499.43$ 69.30$ 107,207.10$ 67.67$ 104,685.49$ 84.00$ 12,936.00$ 96.16$ 14,808.64$ 84.00$ 12,936.00$ 95.14$ 14,651.56$ 73.50$ 34,912.50$ 91.58$ 43,500.50$ 2.42$ 1,652.86$ 1.63$ 1,113.29$ Page 13 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.108 CONCRETE CURB AND GUTTER DESIGN B618 8,790 LF109CONCRETE CURB AND GUTTER DESIGN SURMOUNTABLE3,830 LF110 6" CONCRETE FLUME2 EA111 7" CONCRETE VALLEY GUTTER 151 SY112 6" CONCRETE DRIVEWAY205 SY113 CONCRETE PEDESTRIAN RAMP 6 EA114 5" CONCRETE WALK280 SY115 SPECIAL CONCRETE SURFACE FINISH 100 SF116 TRUNCATED DOME PANELS 130 SF117 4" PERFORATED PVC EDGE DRAIN 2,620 LF118 DRAINTILE CLEANOUT33 EA119 PRECAST CONCRETE HEADWALL 3 EA120 ADJUST EXISTING MANHOLE CASTING 1 EA121 FURNISH SIGN PANEL123 SF122 INSTALL SIGN PANELS34 EA123 4" DOUBLE SOLID YELLOW EPOXY 106 LF124 4" SOLID LINE YELLOW EPOXY 250 LF125 4" SOLID LINE WHITE EPOXY 504 LF126 8" SOLID LINE YELLOW EPOXY 52 LFTOTAL BASE BID127 REPAIR SANITARY SERVICE PIPE 50 LF128CONNECT TO EXISTING SANITARY SEWER MANHOLE (OUTSIDE DROP)1 EA 129 CONNECT TO EXISTING SANITARY SEWER 1 EA130 8" PVC SDR 35 SANITARY SEWER (0'-10' DEPTH) 1211 LF131 8" PVC SDR 35 SANITARY SEWER (10'-15' DEPTH) 2478LF132 8" PVC SDR 26 SANITARY SEWER (10'-15' DEPTH) 5 LF133 8" PVC SDR 26 SANITARY SEWER (15'-20' DEPTH) 308 LF1348" PVC C900 DR 14 SANITARY SEWER (10'-15' DEPTH)47 LF1358" PVC C900 DR 14 SANITARY SEWER (15'-20' DEPTH)70 LF1368" PVC C900 DR 14 SANITARY SEWER (20'-25' DEPTH)302 LF1378" PVC C900 DR 14 SANITARY SEWER (25'-30' DEPTH)426 LF138 8" DUCTILE IRON PIPE SEWER CL 50 60 LF1398" PVC C-900 RJIB DR 14 SANITARY SEWER - DIRECTIONAL DRILLED140 LF14048" DIAMETER SANITARY SEWER MANHOLE, TYPE 30137 EA14148" DIAMETER SANITARY SEWER DROP MANHOLE, TYPE 3062 EASCHEDULE F - SANITARY SEWER ALTERNATE 1 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT MEYER CONTRACTING, INC. NORTHDALE CONSTRUCTION COMPANY, INC. 13.55$ 119,104.50$ 14.40$ 126,576.00$ 13.97$ 53,505.10$ 14.40$ 55,152.00$ 3,501.50$ 7,003.00$ 1,459.23$ 2,918.46$ 91.27$ 13,781.77$ 64.79$ 9,783.29$ 91.24$ 18,704.20$ 70.49$ 14,450.45$ 815.00$ 4,890.00$ 1,237.62$ 7,425.72$ 78.33$ 21,932.40$ 67.40$ 18,872.00$ 43.00$ 4,300.00$ 20.57$ 2,057.00$ 49.15$ 6,389.50$ 51.42$ 6,684.60$ 18.37$ 48,129.40$ 20.44$ 53,552.80$ 255.53$ 8,432.49$ 615.25$ 20,303.25$ 318.13$ 954.39$ 362.82$ 1,088.46$ 851.25$ 851.25$ 491.13$ 491.13$ 63.00$ 7,749.00$ 40.00$ 4,920.00$ 157.50$ 5,355.00$ 95.00$ 3,230.00$ 2.10$ 222.60$ 4.48$ 474.88$ 1.05$ 262.50$ 2.24$ 560.00$ 1.05$ 529.20$ 2.24$ 1,128.96$ 6.30$ 327.60$ 11.79$ 613.08$ 3,975,155.91$ 5,219,520.18$ 74.08$ 3,704.00$ 307.33$ 15,366.50$ 10,037.50$ 10,037.50$ 3,913.99$ 3,913.99$ 9,521.50$ 9,521.50$ 1,044.69$ 1,044.69$ 46.84$ 56,723.24$ 47.46$ 57,474.06$ 56.34$ 139,610.52$ 65.01$ 161,094.78$ 57.85$ 289.25$ 66.58$ 332.90$ 191.11$ 58,861.88$ 142.92$ 44,019.36$ 64.08$ 3,011.76$ 85.76$ 4,030.72$ 197.34$ 13,813.80$ 149.79$ 10,485.30$ 229.00$ 69,158.00$ 210.32$ 63,516.64$ 229.00$ 97,554.00$ 253.50$ 107,991.00$ 240.42$ 14,425.20$ 284.80$ 17,088.00$ 263.57$ 36,899.80$ 275.98$ 38,637.20$ 3,633.13$ 134,425.81$ 4,822.61$ 178,436.57$ 6,551.38$ 13,102.76$ 5,486.48$ 10,972.96$ Page 14 of 15 TABULATION OF BIDSHERITAGE FARMS STREET AND UTILITY IMPROVEMENTSCITY OF LAKE ELMO, MINNESOTACITY PROJECT NO. 2019.121TKDA PROJECT NO. 17652.000UNITQUANTITYDESCRIPTIONITEM NO.142 EXCESS MANHOLE DEPTH 252 LF143 8" SANITARY SEWER OUTSIDE DROP 23 LF144 8"X4" PVC WYE BRANCH39 EA145 4" PVC SCHED. 40 SANITARY SERVICE PIPE 1660 LF1464" PVC SCHED. 40 SANITARY SERVICE RISER PIPE20 LF1474" PVC C900 DR 14 SANITARY SERVICE RISER PIPE55 LF148 MJ DIP COMPACT FITTINGS 355 LB149 REMOVAL OF UNSTABLE FOUNDATION MATERIAL 890 CY150 ROCK FOUNDATION BORROW 890 CY151 CLEAN AND TELEVISE SANITARY SEWER 5047 LF152 1-1/4" CURB STOP AND BOX1 EA153 1-1/4" HDPE IPS DR 11 SEWER SERVICE 110 LFTOTAL ALTERNATE BIDTOTAL ALTERNATE 1 UNIT PRICE TOTAL AMOUNT UNIT PRICE TOTAL AMOUNT MEYER CONTRACTING, INC. NORTHDALE CONSTRUCTION COMPANY, INC. 172.42$ 43,449.84$ 384.36$ 96,858.72$ 194.10$ 4,464.30$ 873.60$ 20,092.80$ 391.13$ 15,254.07$ 1,790.47$ 69,828.33$ 42.25$ 70,135.00$ 106.42$ 176,657.20$ 69.40$ 1,388.00$ 176.52$ 3,530.40$ 69.40$ 3,817.00$ 177.39$ 9,756.45$ 8.52$ 3,024.60$ 13.35$ 4,739.25$ 28.50$ 25,365.00$ 30.30$ 26,967.00$ 4.75$ 4,227.50$ 554.32$ 493,344.80$ 1.47$ 7,419.09$ 1.51$ 7,620.97$ 519.15$ 519.15$ 924.50$ 924.50$ 41.34$ 4,547.40$ 31.72$ 3,489.20$ 844,749.97$ 1,628,214.29$ 3,610,985.98$ 4,861,996.01$ Page 15 of 15 PROJECT SCHEDULE  CITY OF LAKE ELMO    HERITAGE FARMS STREET AND UTILITY IMPROVEMENTS  PROJECT NO. 2019.121  FOCUS ENGINEERING, inc.  Cara Geheren, P.E.   651.300.4261  Jack Griffin, P.E.                651.300.4264  Ryan Stempski, P.E.  651.300.4267  Chad Isakson, P.E.  651.300.4283                   JULY 16, 2019    Council ordered preparation of Feasibility Report.      SEPTEMBER 17, 2019  Presentation of  Feasibility  Report.  Council accepted  Report  and  called  for  Improvement Hearing.       OCTOBER 15, 2019  Public Improvement Hearing. Council ordered the preparation of Plans and  Specifications.      MARCH 4, 2020  Council  approved  Plans  and  Specifications  and  ordered  Advertisement  for  Bids; Declared Costs to be Assessed and Called for Hearing on Assessment.      APRIL 2, 2020      Received Contractor Bids.      APRIL 21, 2020  Council rejected bids. Directed Staff to rebid project at a later date.       OCTOBER 20, 2020  Council approves Revised Plans and Specifications and orders Advertisement  for Bids.      DECEMBER 1, 2020  Receive Contractor Bids.      DECEMBER 15, 2020  Review  Bids  and  Proposed  Assessments.  Council  Declares  Costs  to  be  Assessed and Calls for Improvement Hearing and Hearing on Assessment.      JANUARY 19, 2021  Final Assessment Hearing. Council Orders the Improvement; accepts Bids and  awards Contract; and adopts the Final Assessment Roll.        MAY 19, 2021    Conduct Pre‐Construction Meeting and issue Notice to Proceed.   OCTOBER, 2021    Substantial Completion.   JUNE 30, 2022     Final Completion.