HomeMy WebLinkAbout6.g. Adopt Assessment Receive Bids Award Contract – 132nd Street Improvements, City Project 465I:\City Clerk\Agenda Items\Approved Items\6.g. Adopt Assessment Receive Bids Award Contract – 132nd Street Improvements, City
Project 465.docx
EXECUTIVE SUMMARY
City Council Regular Meeting: September 5, 2017
AGENDA ITEM: Adopt Assessment / Receive Bids / Award
Contract – 132nd Street Improvements,
City Project 465
AGENDA SECTION:
Consent
PREPARED BY: Mitch Hatcher, PE, Project Engineer AGENDA NO. 6.g.
ATTACHMENTS: Resolutions; Letter of Recommendation;
Bid Summary; Bid Tabulation APPROVED BY: LJM
RECOMMENDED ACTION: Motion to Adopt Resolutions Adopting the Assessment and
Receiving Bids and Awarding the Contract for 132nd Street Improvements, City Project 465
BACKGROUND
On Friday August, 25, 2017, ten bids were received for 132nd Street Improvements, City Project 465 and
read aloud publicly. The low bidder is Friedges Contracting, who submitted a bid in the amount of
$288,075.20. The total bid amount of $288,075.20 is 2% lower than the engineer’s estimated construction
cost of $294,080.00.
There are two assessments associated with the project. One is the developer to the south of 132nd Street,
Copper Creek Development, currently developing the first phase of Dunmore. This assessment was
collected through the Subdivision Agreement approved at the June 20, 2017 City Council meeting. The
second assessment is to the Hanson’s at 2925 132nd Street West. An assessment agreement was approved
at the October 6, 2015 City Council Meeting, and later signed by both parties.
It is anticipated that the 132nd Street Improvements will begin construction in mid-September with
substantial completion for streets and utilities by October 31, 2017.
SUMMARY
Staff recommends Council adopt the attached resolutions adopting the assessment, receiving the bids, and
awarding the contract for 132nd Street Improvements, City Project 465.
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2017-
A RESOLUTION ADOPTING THE ASSESSMENT ROLL
FOR 132ND STREET IMPROVEMENTS
CITY PROJECT 465
WHEREAS, pursuant to notice duly given as required by law, the City Council has met, heard and passed
upon all objections to the proposed assessment for the 132nd Street Improvements, City Project 465, and has
amended such proposed assessment as it deems just.
NOW THEREFORE BE IT RESOLVED by the City Council of the City of Rosemount, Minnesota, as
follows:
(1) Such proposed assessment in the amount of $10,000.00, a copy of which is in Clerk’s File dated
September 5, 2017, is hereby accepted and shall constitute the special assessment against the lands
named therein, and each tract of land therein is hereby found to be benefited by the proposed
improvement.
(2) Such assessments shall be as follows:
a. The assessments shall be payable in equal annual installments extending over a period of ten (10)
years, the first of said installments to be payable with general taxes for the year 2017, collectible with
such taxes during the year 2018.
b. To the first installment shall be added interest on the entire principal amount of the assessment from
October 31, 2017 until December 31 of the year in which such installment is payable. The interest rate
shall be set at either 3.49% per annum or 2 points above the City’s bond rate at the time the assessments
are certified to Dakota County Property Taxation & Records, whichever is less. To each subsequent
installment, when due there shall be added interest for one year at said rate on the unpaid principal
amount of the assessment.
c. The owner of any property so assessed may at any time prior to the certification of the assessment or
the first installment thereof to Dakota County Property Taxation & Records, pay the whole of the
principal amount of the assessment on such property with interest accrued to the date of payment to the
City Treasurer, except that no interest shall be charged if the entire assessment is paid by October 31,
2017; and such property owner may at any time prior to December 31 of any year pay to Dakota County
Property Taxation & Records the entire principal amount of the assessment remaining due with interest
accrued to December 31 of the year in which said payment is made. Payment must be received and
posted at the County by December 31; postmarks will not be accepted.
(3) On October 31, 2017, the City Clerk shall transmit a copy of this assessment roll to Dakota County
Property Taxation & Records to be extended on the tax list of the County.
ADOPTED this 5th day of September, 2017.
William H. Droste, Mayor
ATTEST:
Clarissa Hadler, City Clerk
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2017 –
A RESOLUTION RECEIVING BIDS AND AWARDING CONTRACT
FOR 132ND STREET IMPROVEMENTS, CITY PROJECT 465
BE IT RESOLVED, by the City Council of the City of Rosemount, Minnesota, as follows:
1. All bids on construction of the 132nd Street Improvements, City Project 465 are hereby
received and tabulated.
2. Based on the Base Bid, the bid of Friedges Contracting in the amount of $288,075.20 for the
construction of said improvements is in accordance with the plans and specifications and
advertisement for bids, and is the lowest responsible bid and shall be and hereby is accepted.
3. The Mayor and Clerk are hereby authorized and directed to enter into a contract with said
bidder for the construction of said improvements for and on behalf of the City of Rosemount.
4. The City Clerk is hereby authorized and directed to return forthwith to all bidders the deposits
made with their bids, except that the deposit of all successful bidder and the next two lowest
bidders shall be retained until a contract has been executed.
ADOPTED this 5th day of September, 2017.
William H. Droste, Mayor
ATTEST:
Clarissa Hadler, City Clerk
540 Gateway Boulevard | Suite 100 | Burnsville, MN 55337 | (952) 737-4660
Building a legacy – your legacy.
Equal Opportunity Employer | wsbeng.com
K:\01928-710\Admin\Construction Admin\Bidding\20170828 CST LOR_hmcc_1928-710.docx
August 28, 2017
Honorable Mayor and City Council
City of Rosemount
2875 145th Street West
Rosemount, MN 55068
Re: 132nd Street Improvement Project
City Project No. 465
WSB Project No. 1928-710
Dear Mayor and Council Members:
Bids were received for the above-referenced project on Friday, August 25, 2017, and were opened and
read aloud. A total of ten bids were received. The bids were checked for mathematical accuracy and
tabulated. The Engineer’s Estimate was $294,080.00. The bid tabulation indicates the low bidder as
Friedges Contracting, Inc. of Lakeville, MN, in the amount of $288,075.20.
We recommend that the City consider these bids and award a contract to Friedges Contracting, Inc.
based on the results of the bids received.
Sincerely,
WSB & Associates, Inc.
Mitch Hatcher, PE
Project Manager
Enclosure
cc: Logan Martin, City of Rosemount
Clarissa Hadler, City of Rosemount
Brian Erickson, City of Rosemount
Erin Fasbender, City of Rosemount
Monica Heil, WSB & Associates, Inc.
MH/paa
PROJECT:
OWNER:
City of Rosemount, MN
WSB Project No.: 1928-710
Bids Opened: August 25, 2017, 10:00 a.m. local time
Contractor Bid Security (5%) Grand Total Bid
1 Friedges Contracting, Inc. X $288,075.20
2 McNamara Contracting, Inc. X $297,190.00
3 Ryan Contracting, Inc. X *$314,142.20
4 Danner, Inc. X *$318,995.00
5 Douglas-Kerr Underground, LLC X $335,548.13
6 Northdale Construction Company, Inc. X $362,795.61
7 Valley Paving, Inc. X $393,497.50
8 Alcon Construction Corp. X $401,460.70
9 Max Steininger, Inc. X $416,467.42
10 Midwest Civil Constructors, LLC X $488,920.00
Engineer's Opinion of Cost 294,080.00
*Denotes corrected figure
Mitch Hatcher, PE Project Manager
BID TABULATION SUMMARY
I hereby certify that this is a true and correct tabulation of the bids as received on August 25, 2017
132nd Street Improvement Project
City Project No. 465
K:\01928-710\Admin\Construction Admin\Bidding\20170828 CST Bid Summary 1928-710
8/28/2017 WSBProject Bid AbstractOwner: City of RosemountCity Project No.: 465Bid Opening: 08/25/2017 10:00 AMWSB Project No.: 1928-710 Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Friedges Contracting Co., LLC McNamara Contracting, Inc. Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A - SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION (5% MAXIMUM) LUMP SUM 1$13,000.00$13,000.00$7,500.00$7,500.00$12,000.00$12,000.00$15,000.00$15,000.002 2101.501 CLEARING ACRE 1$1,500.00$1,500.00$4,250.00$4,250.00$3,200.00$3,200.00$5,000.00$5,000.003 2101.506 GRUBBING ACRE 1$1,500.00$1,500.00$4,250.00$4,250.00$3,200.00$3,200.00$5,000.00$5,000.004 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 700$5.00$3,500.00$3.00$2,100.00$3.00$2,100.00$4.00$2,800.005 2104.509 REMOVE MAIL BOX EACH 1$50.00$50.00$250.00$250.00$50.00$50.00$50.00$50.006 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 50$10.00$500.00$5.00$250.00$2.00$100.00$5.00$250.007 2105.501 COMMON EXCAVATION C Y 4450$5.00$22,250.00$6.50$28,925.00$10.00$44,500.00$8.00$35,600.008 2105.521 GRANULAR BORROW (LV) C Y 200$6.00$1,200.00$11.00$2,200.00$13.00$2,600.00$5.00$1,000.009 2105.522 SELECT GRANULAR BORROW (CV) C Y 2600$13.50$35,100.00$11.00$28,600.00$13.00$33,800.00$15.00$39,000.0010 2112.501 SUBGRADE PREPARATION ROAD STA 7$350.00$2,450.00$200.00$1,400.00$500.00$3,500.00$250.00$1,750.0011 2211.501 AGGREGATE BASE CLASS 5 MOD TON 1250$17.50$21,875.00$12.00$15,000.00$20.00$25,000.00$15.00$18,750.0012 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 160$3.50$560.00$1.00$160.00$2.00$320.00$1.00$160.0013 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 360$64.00$23,040.00$52.00$18,720.00$50.00$18,000.00$50.00$18,000.0014 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 360$62.00$22,320.00$57.00$20,520.00$55.00$19,800.00$55.00$19,800.0015 2521.501 6" CONCRETE WALK S F 100$4.00$400.00$15.00$1,500.00$10.00$1,000.00$8.00$800.0016 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 1400$11.00$15,400.00$13.00$18,200.00$12.00$16,800.00$14.00$19,600.0017 2540.602 MAIL BOX EACH 1$125.00$125.00$250.00$250.00$200.00$200.00$300.00$300.0018 2545.523 4" NON-METALLIC CONDUIT L F 100$10.00$1,000.00$10.00$1,000.00$7.00$700.00$6.00$600.0019 2563.601 TRAFFIC CONTROL LS 1$2,500.00$2,500.00$1,650.00$1,650.00$1,600.00$1,600.00$2,000.00$2,000.0020 2564.602 SIGN PANEL TYPE C SQ FT 20$25.00$500.00$70.00$1,400.00$70.00$1,400.00$65.00$1,300.0021 2564.602 SIGN PANEL TYPE D EACH 3$350.00$1,050.00$325.00$975.00$325.00$975.00$300.00$900.0022 2573.502 SILT FENCE, TYPE PREASSEMBLED LIN FT 1000$1.50$1,500.00$2.00$2,000.00$2.00$2,000.00$1.00$1,000.0023 2573.530 STORM DRAIN INLET PROTECTION EACH 8$375.00$3,000.00$200.00$1,600.00$100.00$800.00$100.00$800.0024 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1$1,500.00$1,500.00$1,200.00$1,200.00$1,000.00$1,000.00$300.00$300.00Page 1 of 9Project Name: 132nd Street Improvement Project*Denotes Corrected Figure
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Friedges Contracting Co., LLC McNamara Contracting, Inc. Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2575.501 SEEDING (INCL TOPSOIL & FERTILIZER) ACRE 1$1,000.00$1,000.00$1,500.00$1,500.00$3,000.00$3,000.00$800.00$800.0026 2575.502 SEED MIXTURE 25-131 POUND 150$3.00$450.00$3.00$450.00$4.00$600.00$5.00$750.0027 2575.560 HYDROMULCH S Y 2500$3.00$7,500.00$1.00$2,500.00$1.00$2,500.00$1.00$2,500.0028 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 1000$3.00$3,000.00$1.50$1,500.00$2.00$2,000.00$1.00$1,000.0029 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 4$75.00$300.00$55.00$220.00$60.00$240.00$50.00$200.0030 2582.501 PAVEMENT MESSAGE (RIGHT-THRU ARROW) PAINT EACH 4$75.00$300.00$80.00$320.00$80.00$320.00$75.00$300.0031 2582.502 4" SOLID LINE WHITE-PAINT L F 400$0.75$300.00$0.65$260.00$0.50$200.00$0.50$200.0032 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 1000$1.00$1,000.00$0.65$650.00$0.50$500.00$0.50$500.00Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $171,300.00 $204,005.00 $196,010.00 SCHEDULE B - SANITARY SEWER IMPROVEMENTS 33 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$0.01$0.10$20.00$200.00$0.01$0.1034 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1$8,000.00$8,000.00$15,000.00$15,000.00$1,400.00$1,400.00$10,000.00$10,000.0035 2503.603 8" PVC PIPE SEWER - SDR 26 LIN FT 45$200.00$9,000.00$150.00$6,750.00$80.00$3,600.00$200.00$9,000.0036 2503.603 TELEVISE SANITARY SEWER LIN FT 45$3.00$135.00$10.00$450.00$5.00$225.00$4.00$180.0037 2506.516 CASTING ASSEMBLY EACH 1$650.00$650.00$750.00$750.00$1,000.00$1,000.00$500.00$500.0038 2506.603 CONST 48" DIA SAN SEWER MANHOLE LIN FT 25$225.00$5,625.00$325.00$8,125.00$205.00$5,125.00$125.00$3,125.00Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $31,075.10 $11,550.00 $22,805.10 SCHEDULE C - WATERMAIN IMPROVEMENTS 39 2104.501 REMOVE WATERMAIN LIN FT 5$10.00$50.00$20.00$100.00$15.00$75.00$50.00$250.0040 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$0.01$0.10$20.00$200.00$0.01$0.1041 2504.602 CONNECT TO EXISTING WATERMAIN EACH 2$1,500.00$3,000.00$1,500.00$3,000.00$1,000.00$2,000.00$1.00$2.0042 2504.602 RELOCATE HYDRANT EACH 1$1,500.00$1,500.00$2,000.00$2,000.00$1,600.00$1,600.00$1,500.00$1,500.0043 2504.602 HYDRANT EACH 1$3,500.00$3,500.00$4,250.00$4,250.00$4,000.00$4,000.00$4,500.00$4,500.0044 2504.602 6" GATE VALVE AND BOX EACH 2$1,500.00$3,000.00$1,450.00$2,900.00$1,700.00$3,400.00$2,000.00$4,000.0045 2504.602 16" GATE VALVE AND BOX EACH 1$4,000.00$4,000.00$6,500.00$6,500.00$7,500.00$7,500.00$10,000.00$10,000.0046 2504.603 6" WATER MAIN-DUCT IRON CL 52 LIN FT 20$38.00$760.00$45.00$900.00$35.00$700.00$75.00$1,500.0047 2504.603 8" WATER MAIN-DUCT IRON CL 52 LIN FT 20$42.00$840.00$50.00$1,000.00$42.00$840.00$80.00$1,600.0048 2504.603 16" WATER MAIN-DUCT IRON CL 52 LIN FT 520$65.00$33,800.00$70.00$36,400.00$65.00$33,800.00$85.00$44,200.0049 2504.608 DUCTILE IRON FITTINGS LB 2000$3.00$6,000.00$4.00$8,000.00$2.50$5,000.00$3.00$6,000.00Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $65,050.10 $59,115.00 $73,552.10 SCHEDULE D - STORM SEWER IMPROVEMENTS 50 2104.501 REMOVE SEWER PIPE (STORM) L F 100$12.00$1,200.00$10.00$1,000.00$10.00$1,000.00$10.00$1,000.0051 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 335$40.00$13,400.00$35.00$11,725.00$32.00$10,720.00$40.00$13,400.0052 2503.541 CONNECT TO EXISTING STORM SEWER EACH 1$1,500.00$1,500.00$1,000.00$1,000.00$1,000.00$1,000.00$1,000.00$1,000.0053 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 15$350.00$5,250.00$265.00$3,975.00$390.00$5,850.00$225.00$3,375.00Page 2 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Friedges Contracting Co., LLC McNamara Contracting, Inc. Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price54 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3') EACH 1$1,600.00$1,600.00$1,750.00$1,750.00$1,950.00$1,950.00$1,800.00$1,800.0055 2506.516 CASTING ASSEMBLY EACH 2 $650.00 $1,300.00 $600.00 $1,200.00 $1,000.00 $2,000.00 $600.00 *$1,200.00Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $20,650.00 $22,520.00 *$21,775.00 Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $171,300.00 $204,005.00 $196,010.00 Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $31,075.10 $11,550.00 $22,805.10 Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $65,050.10 $59,115.00 $73,552.10 Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $20,650.00 $22,520.00 $21,775.00 Totals for Project 01928-71 $294,080.00 $288,075.20 $297,190.00 *$314,142.20 % of Estimate for Project 01928-71 -2.04% 1.06% 6.82%Page 3 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Danner, Inc. Douglas-Kerr Underground, LLC Northdale Construction Co., Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A - SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION (5% MAXIMUM) LUMP SUM 1$13,000.00$13,000.00$14,000.00$14,000.00$16,502.70$16,502.70$12,000.00$12,000.002 2101.501 CLEARING ACRE 1$1,500.00$1,500.00$4,500.00$4,500.00$4,000.00$4,000.00$5,150.00$5,150.003 2101.506 GRUBBING ACRE 1$1,500.00$1,500.00$4,500.00$4,500.00$3,000.00$3,000.00$2,060.00$2,060.004 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 700$5.00$3,500.00$0.25$175.00$3.25$2,275.00$2.50$1,750.005 2104.509 REMOVE MAIL BOX EACH 1$50.00$50.00$75.00$75.00$50.00$50.00$51.50$51.506 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 50$10.00$500.00$4.00*$200.00$3.00$150.00$5.00$250.007 2105.501 COMMON EXCAVATION C Y 4450$5.00$22,250.00$10.20$45,390.00$8.00$35,600.00$12.50$55,625.008 2105.521 GRANULAR BORROW (LV) C Y 200$6.00$1,200.00$12.00$2,400.00$15.55$3,110.00$15.25$3,050.009 2105.522 SELECT GRANULAR BORROW (CV) C Y 2600$13.50$35,100.00$14.50$37,700.00$20.20$52,520.00$15.25$39,650.0010 2112.501 SUBGRADE PREPARATION ROAD STA 7$350.00$2,450.00$135.00$945.00$200.00$1,400.00$200.00$1,400.0011 2211.501 AGGREGATE BASE CLASS 5 MOD TON 1250$17.50$21,875.00$6.00$7,500.00$15.00$18,750.00$12.47$15,587.5012 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 160$3.50$560.00$1.00$160.00$1.00$160.00$1.03$164.8013 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 360$64.00$23,040.00$50.00$18,000.00$50.00$18,000.00$51.50$18,540.0014 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 360$62.00$22,320.00$55.00$19,800.00$55.00$19,800.00$56.65$20,394.0015 2521.501 6" CONCRETE WALK S F 100$4.00$400.00$10.50$1,050.00$11.25$1,125.00$10.27$1,027.0016 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 1400$11.00$15,400.00$12.50$17,500.00$11.85$16,590.00$19.57$27,398.0017 2540.602 MAIL BOX EACH 1$125.00$125.00$75.00$75.00$150.00$150.00$154.50$154.5018 2545.523 4" NON-METALLIC CONDUIT L F 100$10.00$1,000.00$9.00$900.00$9.50$950.00$15.00$1,500.0019 2563.601 TRAFFIC CONTROL LS 1$2,500.00$2,500.00$5,400.00$5,400.00$19,070.00$19,070.00$1,236.00$1,236.0020 2564.602 SIGN PANEL TYPE C SQ FT 20$25.00$500.00$65.50$1,310.00$65.00$1,300.00$41.20$824.0021 2564.602 SIGN PANEL TYPE D EACH 3$350.00$1,050.00$75.00$225.00$300.00$900.00$257.50$772.5022 2573.502 SILT FENCE, TYPE PREASSEMBLED LIN FT 1000$1.50$1,500.00$2.00$2,000.00$1.95$1,950.00$2.42$2,420.0023 2573.530 STORM DRAIN INLET PROTECTION EACH 8$375.00$3,000.00$200.00$1,600.00$250.00$2,000.00$200.00$1,600.0024 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1$1,500.00$1,500.00$500.00$500.00$1,500.00$1,500.00$1,500.00$1,500.0025 2575.501 SEEDING (INCL TOPSOIL & FERTILIZER) ACRE 1$1,000.00$1,000.00$1,500.00$1,500.00$1,000.00$1,000.00$6,231.50$6,231.5026 2575.502 SEED MIXTURE 25-131 POUND 150$3.00$450.00$1.50$225.00$2.95$442.50$3.40$510.0027 2575.560 HYDROMULCH S Y 2500$3.00$7,500.00$2.25$5,625.00$1.00$2,500.00$0.79$1,975.0028 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 1000$3.00$3,000.00$1.75$1,750.00$2.00$2,000.00$1.34$1,340.0029 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 4$75.00$300.00$55.00$220.00$50.00$200.00$303.85$1,215.4030 2582.501 PAVEMENT MESSAGE (RIGHT-THRU ARROW) PAINT EACH 4$75.00$300.00$80.00$320.00$75.00$300.00$381.10$1,524.4031 2582.502 4" SOLID LINE WHITE-PAINT L F 400$0.75$300.00$0.50$200.00$0.50$200.00$1.70$680.0032 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 1000$1.00$1,000.00$0.50$500.00$0.50$500.00$3.40$3,400.00Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 *$196,245.00 $227,995.20 $230,981.10 SCHEDULE B - SANITARY SEWER IMPROVEMENTSPage 4 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Danner, Inc. Douglas-Kerr Underground, LLC Northdale Construction Co., Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price33 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$25.00$250.00$0.01$0.10$30.00$300.0034 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1$8,000.00$8,000.00$800.00$800.00$6,650.00$6,650.00$24,200.00$24,200.0035 2503.603 8" PVC PIPE SEWER - SDR 26 LIN FT 45$200.00$9,000.00$75.00$3,375.00$248.70$11,191.50$162.01$7,290.4536 2503.603 TELEVISE SANITARY SEWER LIN FT 45$3.00$135.00$15.00$675.00$11.15$501.75$10.00$450.0037 2506.516 CASTING ASSEMBLY EACH 1$650.00$650.00$700.00$700.00$1,063.45$1,063.45$1,157.47$1,157.4738 2506.603 CONST 48" DIA SAN SEWER MANHOLE LIN FT 25$225.00$5,625.00$275.00$6,875.00$168.95$4,223.75$398.25$9,956.25Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $12,675.00 $23,630.55 $43,354.17 SCHEDULE C - WATERMAIN IMPROVEMENTS 39 2104.501 REMOVE WATERMAIN LIN FT 5$10.00$50.00$25.00$125.00$0.01$0.05$10.00$50.0040 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$25.00$250.00$0.01$0.10$30.00$300.0041 2504.602 CONNECT TO EXISTING WATERMAIN EACH 2$1,500.00$3,000.00$2,000.00$4,000.00$0.01$0.02$2,892.73$5,785.4642 2504.602 RELOCATE HYDRANT EACH 1$1,500.00$1,500.00$2,000.00$2,000.00$2,685.30$2,685.30$1,327.92$1,327.9243 2504.602 HYDRANT EACH 1$3,500.00$3,500.00$4,900.00$4,900.00$3,729.95$3,729.95$3,931.23$3,931.2344 2504.602 6" GATE VALVE AND BOX EACH 2$1,500.00$3,000.00$1,710.00$3,420.00$1,170.75$2,341.50$1,378.75$2,757.5045 2504.602 16" GATE VALVE AND BOX EACH 1$4,000.00$4,000.00$10,400.00$10,400.00$6,933.95$6,933.95$8,199.15$8,199.1546 2504.603 6" WATER MAIN-DUCT IRON CL 52 LIN FT 20$38.00$760.00$65.00$1,300.00$61.45$1,229.00$43.06$861.2047 2504.603 8" WATER MAIN-DUCT IRON CL 52 LIN FT 20$42.00$840.00$65.00$1,300.00$46.15$923.00$48.86$977.2048 2504.603 16" WATER MAIN-DUCT IRON CL 52 LIN FT 520$65.00$33,800.00$87.00$45,240.00$69.60$36,192.00$65.76$34,195.2049 2504.608 DUCTILE IRON FITTINGS LB 2000$3.00$6,000.00$6.25$12,500.00$1.60$3,200.00$3.83$7,660.00Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $85,435.00 $57,234.87 $66,044.86 SCHEDULE D - STORM SEWER IMPROVEMENTS 50 2104.501 REMOVE SEWER PIPE (STORM) L F 100$12.00$1,200.00$8.00$800.00$0.01$1.00$10.00$1,000.0051 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 335$40.00$13,400.00$39.00$13,065.00$49.50$16,582.50$39.99$13,396.6552 2503.541 CONNECT TO EXISTING STORM SEWER EACH 1$1,500.00$1,500.00$800.00$800.00$0.01$0.01$1,268.75$1,268.7553 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 15$350.00$5,250.00$425.00$6,375.00$451.75$6,776.25$237.60$3,564.0054 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3') EACH 1$1,600.00$1,600.00$2,400.00$2,400.00$2,259.05$2,259.05$1,206.88$1,206.8855 2506.516 CASTING ASSEMBLY EACH 2$650.00$1,300.00$600.00$1,200.00$534.35$1,068.70$989.60$1,979.20Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $24,640.00 $26,687.51 $22,415.48 Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $196,245.00 $227,995.20 $230,981.10 Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $12,675.00 $23,630.55 $43,354.17 Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $85,435.00 $57,234.87 $66,044.86 Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $24,640.00 $26,687.51 $22,415.48 Totals for Project 01928-71 $294,080.00 *$318,995.00 $335,548.13 $362,795.61 % of Estimate for Project 01928-71 8.47% 14.10% 23.37%Page 5 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Valley Paving - Shakopee Alcon Construction Corp Max Steininger, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A - SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION (5% MAXIMUM) LUMP SUM 1$13,000.00$13,000.00$12,500.00$12,500.00$8,800.00$8,800.00$15,000.00$15,000.002 2101.501 CLEARING ACRE 1$1,500.00$1,500.00$5,900.00$5,900.00$5,000.00$5,000.00$3,745.43$3,745.433 2101.506 GRUBBING ACRE 1$1,500.00$1,500.00$1,350.00$1,350.00$2,000.00$2,000.00$3,745.43$3,745.434 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 700$5.00$3,500.00$3.00$2,100.00$4.00$2,800.00$4.13$2,891.005 2104.509 REMOVE MAIL BOX EACH 1$50.00$50.00$52.00$52.00$55.00$55.00$160.52$160.526 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 50$10.00$500.00$5.00$250.00$4.00$200.00$5.89$294.507 2105.501 COMMON EXCAVATION C Y 4450$5.00$22,250.00$11.50$51,175.00$14.30$63,635.00$14.75$65,637.508 2105.521 GRANULAR BORROW (LV) C Y 200$6.00$1,200.00$20.50$4,100.00$25.50$5,100.00$8.98$1,796.009 2105.522 SELECT GRANULAR BORROW (CV) C Y 2600$13.50$35,100.00$18.00$46,800.00$19.25$50,050.00$8.98$23,348.0010 2112.501 SUBGRADE PREPARATION ROAD STA 7$350.00$2,450.00$370.00$2,590.00$860.00$6,020.00$802.59$5,618.1311 2211.501 AGGREGATE BASE CLASS 5 MOD TON 1250$17.50$21,875.00$15.50$19,375.00$21.00$26,250.00$32.41$40,512.5012 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 160$3.50$560.00$2.50$400.00$4.93$788.80$5.57$891.2013 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 360$64.00$23,040.00$70.50$25,380.00$62.36$22,449.60$70.44$25,358.4014 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 360$62.00$22,320.00$68.00$24,480.00$58.47$21,049.20$66.05$23,778.0015 2521.501 6" CONCRETE WALK S F 100$4.00$400.00$9.00$900.00$10.00$1,000.00$9.10$910.0016 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 1400$11.00$15,400.00$21.00$29,400.00$18.50$25,900.00$20.33$28,462.0017 2540.602 MAIL BOX EACH 1$125.00$125.00$156.00$156.00$150.00$150.00$267.53$267.5318 2545.523 4" NON-METALLIC CONDUIT L F 100$10.00$1,000.00$15.00$1,500.00$13.00$1,300.00$18.73$1,873.0019 2563.601 TRAFFIC CONTROL LS 1$2,500.00$2,500.00$1,250.00$1,250.00$1,200.00$1,200.00$1,713.64$1,713.6420 2564.602 SIGN PANEL TYPE C SQ FT 20$25.00$500.00$42.00$840.00$40.00$800.00$74.26$1,485.2021 2564.602 SIGN PANEL TYPE D EACH 3$350.00$1,050.00$260.00$780.00$250.00$750.00$342.73$1,028.1922 2573.502 SILT FENCE, TYPE PREASSEMBLED LIN FT 1000$1.50$1,500.00$2.50$2,500.00$3.50$3,500.00$2.51$2,510.0023 2573.530 STORM DRAIN INLET PROTECTION EACH 8$375.00$3,000.00$150.00$1,200.00$180.00$1,440.00$160.52$1,284.1624 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1$1,500.00$1,500.00$1,250.00$1,250.00$985.00$985.00$1,605.18$1,605.1825 2575.501 SEEDING (INCL TOPSOIL & FERTILIZER) ACRE 1$1,000.00$1,000.00$25,000.00$25,000.00$5,000.00$5,000.00$6,474.24$6,474.2426 2575.502 SEED MIXTURE 25-131 POUND 150$3.00$450.00$3.50$525.00$10.00$1,500.00$3.53$529.5027 2575.560 HYDROMULCH S Y 2500$3.00$7,500.00$0.80$2,000.00$3.75$9,375.00$0.82$2,050.0028 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 1000$3.00$3,000.00$1.35$1,350.00$3.25$3,250.00$1.39$1,390.0029 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 4$75.00$300.00$47.00$188.00$50.00$200.00$64.65$258.6030 2582.501 PAVEMENT MESSAGE (RIGHT-THRU ARROW) PAINT EACH 4$75.00$300.00$94.00$376.00$75.00$300.00$96.98$387.9231 2582.502 4" SOLID LINE WHITE-PAINT L F 400$0.75$300.00$0.50$200.00$0.50$200.00$0.65$260.0032 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 1000$1.00$1,000.00$1.00$1,000.00$0.50$500.00$0.65$650.00Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $266,867.00 *$271,547.60 $265,915.77 SCHEDULE B - SANITARY SEWER IMPROVEMENTSPage 6 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Valley Paving -Shakopee Alcon Construction Corp Max Steininger, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price33 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$60.50$605.00$66.61$666.10$26.42$264.2034 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1$8,000.00$8,000.00$20,000.00$20,000.00$2,500.00$2,500.00$749.09$749.0935 2503.603 8" PVC PIPE SEWER - SDR 26 LIN FT 45$200.00$9,000.00$94.00$4,230.00$110.00$4,950.00$170.00$7,650.0036 2503.603 TELEVISE SANITARY SEWER LIN FT 45$3.00$135.00$9.40$423.00$10.00$450.00$7.09$319.0537 2506.516 CASTING ASSEMBLY EACH 1$650.00$650.00$680.00$680.00$850.00$850.00$612.98$612.9838 2506.603 CONST 48" DIA SAN SEWER MANHOLE LIN FT 25$225.00$5,625.00$450.00$11,250.00$500.00$12,500.00$520.00$13,000.00Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $37,188.00 $21,916.10 $22,595.32 SCHEDULE C - WATERMAIN IMPROVEMENTS 39 2104.501 REMOVE WATERMAIN LIN FT 5$10.00$50.00$10.50$52.50$12.80$64.00$7.74$38.7040 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$60.50$605.00$39.00$390.00$26.42$264.2041 2504.602 CONNECT TO EXISTING WATERMAIN EACH 2$1,500.00$3,000.00$1,250.00$2,500.00$1,930.00$3,860.00$1,083.42$2,166.8442 2504.602 RELOCATE HYDRANT EACH 1$1,500.00$1,500.00$3,300.00$3,300.00$2,000.00$2,000.00$2,009.75$2,009.7543 2504.602 HYDRANT EACH 1$3,500.00$3,500.00$5,000.00$5,000.00$5,263.00$5,263.00$4,982.43$4,982.4344 2504.602 6" GATE VALVE AND BOX EACH 2$1,500.00$3,000.00$1,950.00$3,900.00$1,613.00$3,226.00$1,619.92$3,239.8445 2504.602 16" GATE VALVE AND BOX EACH 1$4,000.00$4,000.00$8,400.00$8,400.00$7,628.00$7,628.00$8,642.58$8,642.5846 2504.603 6" WATER MAIN-DUCT IRON CL 52 LIN FT 20$38.00$760.00$43.00$860.00$81.00$1,620.00$57.88$1,157.6047 2504.603 8" WATER MAIN-DUCT IRON CL 52 LIN FT 20$42.00$840.00$46.00$920.00$87.00$1,740.00$64.41$1,288.2048 2504.603 16" WATER MAIN-DUCT IRON CL 52 LIN FT 520$65.00$33,800.00$70.00$36,400.00$77.00$40,040.00$137.00$71,240.0049 2504.608 DUCTILE IRON FITTINGS LB 2000$3.00$6,000.00$2.05$4,100.00$7.50$15,000.00$5.31$10,620.00Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $66,037.50 $80,831.00 $105,650.14 SCHEDULE D - STORM SEWER IMPROVEMENTS 50 2104.501 REMOVE SEWER PIPE (STORM) L F 100$12.00$1,200.00$6.25$625.00$13.00$1,300.00$5.03$503.0051 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 335$40.00$13,400.00$36.00$12,060.00$40.00$13,400.00$39.94$13,379.9052 2503.541 CONNECT TO EXISTING STORM SEWER EACH 1$1,500.00$1,500.00$650.00$650.00$1,074.00$1,074.00$474.94$474.9453 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 15$350.00$5,250.00$390.00$5,850.00$532.00$7,980.00$326.80$4,902.0054 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3') EACH 1$1,600.00$1,600.00$2,020.00$2,020.00$1,644.00$1,644.00$1,820.39$1,820.3955 2506.516 CASTING ASSEMBLY EACH 2$650.00$1,300.00$1,100.00$2,200.00$884.00$1,768.00$612.98$1,225.96Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $23,405.00 $27,166.00 $22,306.19 Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $266,867.00 $271,547.60 $265,915.77 Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $37,188.00 $21,916.10 $22,595.32 Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $66,037.50 $80,831.00 $105,650.14 Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $23,405.00 $27,166.00 $22,306.19 Totals for Project 01928-71 $294,080.00 $393,497.50 $401,460.70 $416,467.42 % of Estimate for Project 01928-71 33.81% 36.51% 41.62%Page 7 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Midwest Civil Constructors, LLC Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A - SURFACE IMPROVEMENTS 1 2021.501 MOBILIZATION (5% MAXIMUM) LUMP SUM 1$13,000.00$13,000.00$22,000.00$22,000.002 2101.501 CLEARING ACRE 1$1,500.00$1,500.00$3,000.00$3,000.003 2101.506 GRUBBING ACRE 1$1,500.00$1,500.00$3,000.00$3,000.004 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 700$5.00$3,500.00$6.00$4,200.005 2104.509 REMOVE MAIL BOX EACH 1$50.00$50.00$200.00$200.006 2104.513 SAWING BIT PAVEMENT (FULL DEPTH) L F 50$10.00$500.00$8.00$400.007 2105.501 COMMON EXCAVATION C Y 4450$5.00$22,250.00$23.00$102,350.008 2105.521 GRANULAR BORROW (LV) C Y 200$6.00$1,200.00$20.00$4,000.009 2105.522 SELECT GRANULAR BORROW (CV) C Y 2600$13.50$35,100.00$21.00$54,600.0010 2112.501 SUBGRADE PREPARATION ROAD STA 7$350.00$2,450.00$500.00$3,500.0011 2211.501 AGGREGATE BASE CLASS 5 MOD TON 1250$17.50$21,875.00$22.00$27,500.0012 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 160$3.50$560.00$5.00$800.0013 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 360$64.00$23,040.00$63.00$22,680.0014 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C) TON 360$62.00$22,320.00$59.00$21,240.0015 2521.501 6" CONCRETE WALK S F 100$4.00$400.00$8.00$800.0016 2531.501 CONCRETE CURB & GUTTER DESIGN B618 L F 1400$11.00$15,400.00$15.00$21,000.0017 2540.602 MAIL BOX EACH 1$125.00$125.00$300.00$300.0018 2545.523 4" NON-METALLIC CONDUIT L F 100$10.00$1,000.00$15.00$1,500.0019 2563.601 TRAFFIC CONTROL LS 1$2,500.00$2,500.00$7,500.00$7,500.0020 2564.602 SIGN PANEL TYPE C SQ FT 20$25.00$500.00$65.00$1,300.0021 2564.602 SIGN PANEL TYPE D EACH 3$350.00$1,050.00$300.00$900.0022 2573.502 SILT FENCE, TYPE PREASSEMBLED LIN FT 1000$1.50$1,500.00$2.50$2,500.0023 2573.530 STORM DRAIN INLET PROTECTION EACH 8$375.00$3,000.00$200.00$1,600.0024 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1$1,500.00$1,500.00$2,500.00$2,500.0025 2575.501 SEEDING (INCL TOPSOIL & FERTILIZER) ACRE 1$1,000.00$1,000.00$300.00$300.0026 2575.502 SEED MIXTURE 25-131 POUND 150$3.00$450.00$3.00$450.0027 2575.560 HYDROMULCH S Y 2500$3.00$7,500.00$3.00$7,500.0028 2575.523 EROSION CONTROL BLANKETS CATEGORY 3 S Y 1000$3.00$3,000.00$1.50$1,500.0029 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 4$75.00$300.00$50.00$200.0030 2582.501 PAVEMENT MESSAGE (RIGHT-THRU ARROW) PAINT EACH 4$75.00$300.00$75.00$300.0031 2582.502 4" SOLID LINE WHITE-PAINT L F 400$0.75$300.00$0.50$200.0032 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 1000$1.00$1,000.00$0.50$500.00Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $320,320.00 SCHEDULE B - SANITARY SEWER IMPROVEMENTSPage 8 of 9
Project: 01928-71 - RSMT - 132nd Street Improvements Engineers Estimate Midwest Civil Constructors, LLC Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal Price33 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$60.00$600.0034 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 1$8,000.00$8,000.00$20,000.00$20,000.0035 2503.603 8" PVC PIPE SEWER - SDR 26 LIN FT 45$200.00$9,000.00$200.00$9,000.0036 2503.603 TELEVISE SANITARY SEWER LIN FT 45$3.00$135.00$15.00$675.0037 2506.516 CASTING ASSEMBLY EACH 1$650.00$650.00$840.00$840.0038 2506.603 CONST 48" DIA SAN SEWER MANHOLE LIN FT 25$225.00$5,625.00$330.00$8,250.00Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $39,365.00 SCHEDULE C - WATERMAIN IMPROVEMENTS 39 2104.501 REMOVE WATERMAIN LIN FT 5$10.00$50.00$35.00$175.0040 2451.602 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$60.00$600.0041 2504.602 CONNECT TO EXISTING WATERMAIN EACH 2$1,500.00$3,000.00$3,700.00$7,400.0042 2504.602 RELOCATE HYDRANT EACH 1$1,500.00$1,500.00$4,000.00$4,000.0043 2504.602 HYDRANT EACH 1$3,500.00$3,500.00$6,500.00$6,500.0044 2504.602 6" GATE VALVE AND BOX EACH 2$1,500.00$3,000.00$2,400.00$4,800.0045 2504.602 16" GATE VALVE AND BOX EACH 1$4,000.00$4,000.00$10,400.00$10,400.0046 2504.603 6" WATER MAIN-DUCT IRON CL 52 LIN FT 20$38.00$760.00$93.00$1,860.0047 2504.603 8" WATER MAIN-DUCT IRON CL 52 LIN FT 20$42.00$840.00$101.00$2,020.0048 2504.603 16" WATER MAIN-DUCT IRON CL 52 LIN FT 520$65.00$33,800.00$98.00$50,960.0049 2504.608 DUCTILE IRON FITTINGS LB 2000$3.00$6,000.00$3.00$6,000.00Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $94,715.00 SCHEDULE D - STORM SEWER IMPROVEMENTS 50 2104.501 REMOVE SEWER PIPE (STORM) L F 100$12.00$1,200.00$10.00$1,000.0051 2503.541 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT 335$40.00$13,400.00$58.00$19,430.0052 2503.541 CONNECT TO EXISTING STORM SEWER EACH 1$1,500.00$1,500.00$2,000.00$2,000.0053 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 15$350.00$5,250.00$450.00$6,750.0054 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3') EACH 1$1,600.00$1,600.00$3,400.00$3,400.0055 2506.516 CASTING ASSEMBLY EACH 2$650.00$1,300.00$970.00$1,940.00Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $34,520.00 Total SCHEDULE A - SURFACE IMPROVEMENTS: $189,670.00 $320,320.00 Total SCHEDULE B - SANITARY SEWER IMPROVEMENTS: $23,560.00 $39,365.00 Total SCHEDULE C - WATERMAIN IMPROVEMENTS: $56,600.00 $94,715.00 Total SCHEDULE D - STORM SEWER IMPROVEMENTS: $24,250.00 $34,520.00 Totals for Project 01928-71 $294,080.00 $488,920.00 % of Estimate for Project 01928-71 66.25%I hereby certify that this is an exact reproduction of bids received.Certified By: _______________________________ Date: August 28, 2017Page 9 of 9License No.: 54444