HomeMy WebLinkAbout8A TH13 - Duluth Award Bid Report
4646 Dakota Street SE
Prior Lake, MN 55372
CITY COUNCIL AGENDA REPORT
MEETING DATE: JANUARY 22, 2019
AGENDA #: 8A
PREPARED BY: JASON WEDEL, PUBLIC WORKS DIRECTOR/CITY ENGINEER
PRESENTED BY: JASON WEDEL
AGENDA ITEM:
GOAL AREA AND
OBJECTIVE:
CONSIDER APPROVAL OF A RESOLUTION ACCEPTING BIDS AND
AWARDING THE CITY’S STANDARDIZED CONSTRUCTION CONTRACT
FOR THE DULUTH AVENUE INTERSECTION IMPROVEMENT PROJECT
(CITY PROJECT #TRN15-000003)
Transportation and Mobility
5. Focus on Key Corridors that take advantage of collaboration with state and
county projects
DISCUSSION: Introduction
The purpose of this agenda item is to ask the City Council to accept bids and
award a construction contract for the Duluth Avenue intersection improvements.
History
A feasibility report was originally prepared for the Duluth Avenue Intersection Im-
provement project in January 2015. The feasibility report was accepted, and the
project was ordered by the City Council on January 26, 2015. However, due to
projected tax levy impacts, the project construction was delayed.
Due to additional State funding becoming available, the feasibility report was up-
dated in 2018. The updated report included assessments to adjacent properties
that will benefit from the proposed improvements as part of the overall financing
of the project. The revised feasibility report was approved by the City Council on
February 5, 2018 and the public hearing was held on March 5, 2018. At the con-
clusion of the public hearing the City Council approved a resolution ordering the
updated project and the preparation of plans and specifications.
The Duluth Avenue Intersection Improvement Project includes widening the inter-
section to include dedicated left, thru, and right turn lanes on Duluth Avenue in
both directions at the intersection with TH13. It also includes the addition of a
right turn lane into the Holiday Station Store’s northerly entrance, the construc-
tion of a median on Duluth Avenue to restrict the access to the entrance for the
Village Lake Mall to right-in/right-out near the intersection, the construction of a
mini roundabout at the intersection of Duluth and Village Lake Drive, as well as
modifications to several of the southerly entrances to the Village Lake Mall prop-
erty and the realignment of the Toronto/Village Lake Drive intersection. The final
plans were approved by the City Council on July 16, 2018 and authorization for
advertising for bids was granted.
2
A bid opening was held on August 8, 2018. The City received two bids and the
low bid was $733,919.40 over the engineer’s estimate of $1,672,097.60. The ex-
planation for the low number of bidders and the higher than anticipated prices
was that bidding the project later in the year was problematic due to the abun-
dance of other projects contractors were working on in 2018 and they did not
have the capacity to take on new projects that late in the year. The bids were
presented to the City Council on August 20, 2018 and were subsequently re-
jected. The City Council directed staff to re-advertise the project in early 2019 in
an effort to secure better pricing.
Current Circumstances
The City received a total of six (6) bids on January 10, 2019. The bids have
been checked and tabulated. Northwest Asphalt submitted the low bid in the
amount of $2,088,959.32. The lowest bid was higher than the engineer’s esti-
mate of $1,678,860.85. The bid summary is provided as follows:
COMPANY BID AMOUNT
NORTHWEST ASPHALT $2,088,959.32
MCNAMARA CONTRACTING $2,156,684,.69
S.M. HENTGES & SONS, INC $2,192,720.59
MEYER CONTRACTING, INC $2,213,694.90
VALLEY PAVING, INC $2,217,903.15
RYAN CONTRACTING $2,264,606.00
ENGINEER’S ESTIMATE $1,672,097.60
Conclusion
The low bid is $416,861.72 above the Engineer’s Estimate. The biggest reason
for the overage is the signal system. Historically, signal systems have been ap-
proximately $250k. The bid price from Northwest for the Duluth signal is
$450k. This may be due to the increases in steel prices nationally.
Despite the overage, Staff and WSB are recommending acceptance of the low
bid. The City received six bids and they are grouped very closely together in
price, which is evidence that this is the best price the City is going to receive for
this project. The project was advertised and bid early in the year, which is typi-
cally the best time of year to bid projects. If the project were rebid later in the
year the prices would likely be higher. It is also critical to our local businesses
and residents to get this project completed this spring prior to the TH13 Recla-
mation project and the CR21/TH13 Intersection project occurring later this year.
ISSUES: Staff has worked diligently with both MnDOT and Scott County staff to develop a
construction schedule that will reduce the impact of this project with the local
3
businesses in the Village Lake area. The proposed construction staging for
TH13 this year involves starting at the southern limits and working north in short
segments. The segment of TH13 at Duluth is not scheduled for construction until
late June or early July. The intent will be to start the construction of Duluth Ave-
nue in mid-April, weather permitting, and be substantially complete with the con-
struction prior to that segment of TH13 being closed.
The current schedule for the County Road 21 and TH13 intersection project an-
ticipates construction starting in July. This schedule will also work well with the
proposed timing for the Duluth project being substantially complete by then.
FINANCIAL
IMPACT:
The City is receiving $710,000 in Cooperative Agreement funds from MnDOT for
this project. The project costs were broken down previously as shown below:
Right-of-Way Acquisition $ 310,380.00
Engineering $ 338,862.00
Previous Engineering Balance $ 32,559.75
Enhanced Communications $ 22,053.00
Construction $1,672,097.60
Total $2,375,952.35
The funding for this project was proposed to come from the following sources:
Special Assessments $ 163,025.00
Tax Levy $ 906,975.00
MSAS (State Aid) $ 595,952.35
MnDOT $ 710,000.00
Total $ 2,375,952.35
Based on the low bid, the total project cost is now $2,792,814.07. To cover the
additional cost, staff is recommending an increase to the Tax Levy component as
well as the use of additional MSAS funds. The revised funding for this project
would come from the following sources:
Special Assessments $ 163,025.00
Tax Levy $ 1,050,360.00
MSAS (State Aid) $ 869,429.07
MnDOT $ 710,000.00
Total $ 2,792,814.07
The City originally included this project in the bond sale in 2018 because con-
struction was anticipated that fall. Additional bonding needs for this project iden-
tified in 2018 and included as part of the 2018A bond issue included $22,053 to
cover the enhanced communications and $121,332 for property acquisition and
an expedited construction timeline. This brought the tax levy from $906,975 to
$1,050,360. The city has already received the bond proceeds.
The City receives approximately $800,000 a year in MSAS Construction funds.
At the end of 2018 the City had a balance of about $790,000 and will receive an
additional $800,000 in 2019. Anticipated use of MSAS funds in 2019 include
$869,429.07 for this project as well as $1,000,000 for the CR21/TH13 Intersec-
tion project and $60,000 for the Boudin St signal as part of the CSAH42/TH13
4
project. Based on these estimates, the City will need to request an advance on
MSAS funds of about $340,000 to cover the increased allocation for the Du-
luth/TH13 project.
In 2020, the Transportation plan includes $1M in MSAS funds for the CSAH 42
(CR 83 to CR17) and Fish Point Road project. The City’s will also need to re-
quest an advance on MSAS funds for the 2020 project. No use of MSAS funding
is planned for 2021. Therefore, looking at the City’s long range Transportation
plan, the city will “catch up” on its MSAS funding allocation by the end of 2021.
Based on the current projects in the City’s long range Transportation plan, the
proposed increase in MSAS funding for the Duluth/TH13 project and the 2020
street projects will be covered.
ALTERNATIVES: 1. Motion and second to approve a Resolution accepting bids and awarding the
City’s Standardized Construction Contract to Northwest Asphalt for the Du-
luth Intersection Improvement Project (City Project #TRN15-000003).
2. Deny this item for a specific reason and provide staff with direction.
3. Table this item until some date in the future.
RECOMMENDED
MOTION:
A motion and a second for approval of Alternative #1.
4646 Dakota Street SE
Prior Lake, MN 55372
RESOLUTION 19-___
A RESOLUTION ACCEPTING BIDS AND AWARDING THE CITY’S STANDARDIZED
CONSTRUCTION CONTRACT FOR THE DULUTH AVENUE INTERSECTION
IMPROVEMENT PROJECT (TRN15-000003)
Motion By: Second By:
WHEREAS, Pursuant to an advertisement for bids for the Duluth Avenue Intersection Improvement
Project (City Project #TRN15-000003) which includes sanitary sewer, watermain, storm
sewer, aggregate base, concrete curb and gutter, bituminous pavement, turf restoration
and appurtenant work; and
WHEREAS, Bids were received, opened, and tabulated according to law; and
WHEREAS, The following bids were received complying with the advertisement:
COMPANY BID AMOUNT
NORTHWEST ASPHALT $2,088,933.32
MCNAMARA CONTRACTING $2,156,684.69
S.M. HENTGES & SONS, INC. $2,192,720.59
MEYER CONTRACTING $2,213,694.90
VALLEY PAVING, INC $2,217,903.15
RYAN CONTRACTING COMPANY $2,264,606.00
and;
WHEREAS,
Northwest Asphalt is the lowest responsible bidder.
NOW THEREFORE, BE IT HEREBY RESOLVED BY THE CITY COUNCIL OF PRIOR LAKE,
MINNESOTA as follows:
1. The recitals set forth above are incorporated herein.
2. Northwest Asphalt is the lowest responsible bidder.
3. The Mayor and City Manager are hereby authorized to enter into the City’s standard contract with
Northwest Asphalt in the name of the City of Prior Lake for the Duluth Avenue Intersection Improvement
Project (Project # TRN15-000003) in the amount of $2,088,933.32.
4. The City Manager is hereby authorized and directed to return to all bidders the deposits that
accompanied their respective bids.
5. The City Council authorizes funding for this project as shown:
2
Special Assessments $ 163,025.00
Tax Levy $ 1,050,360.00
MSAS (State Aid) $ 869,429.07
MnDOT $ 710,000.00
Total $ 2,792,814.07
6. Construction costs will be recorded in the Construction Fund (#501-43500.00-55050.00 TRN15-
000003) for the Duluth Avenue Intersection Improvement Project.
7. The City Council issued General Obligation Bonds for this project as part of the 2018A bond issuance
approved by the City Council in resolution 18-108 and established procedures relating to compliance
with reimbursement bond regulations in resolution 18-067.
8. Proceeds from the bond sale were deposited in the Construction Fund.
PASSED AND ADOPTED THIS 22nd DAY OF JANUARY 2019.
VOTE Briggs Thompson Burkart Braid Erickson
Aye ☐ ☐ ☐ ☐ ☐
Nay ☐ ☐ ☐ ☐ ☐
Abstain ☐ ☐ ☐ ☐ ☐
Absent ☐ ☐ ☐ ☐ ☐
______________________________
Frank Boyles, City Manager
PROJECT: TH 13 / Duluth Avenue Intersection Improvements
OWNER: City of Prior Lake, MN
WSB PROJECT NO.: 10097-000
CP: 15-001
SP 7001-98, SAP 201-113-004 &
SAP 201-122-002
Bids Opened: January 10, 2019, 2:00 p.m.
Contractor Addendum No. 1 Bid Security (5%) Grand Total Bid
1 Northwest Asphalt, Inc.X X $2,088,959.32
2 McNamara Contracting, Inc.X X $2,156,684.69
3 S.M. Hentges & Sons, Inc.X X $2,192,720.59
4 Meyer Contracting, Inc.X X $2,213,694.90
5 Valley Paving, Inc.X X $2,217,903.15
6 Ryan Contracting Company X X $2,264,606.00
Engineer's Opinion of Cost $1,678,860.85
Denotes corrected figure
Donald Sterna, PE Project Manager
BID TABULATION SUMMARY
I hereby certify that this is a true and correct tabulation of the bids as received on January 10, 2019.
K:\010097-000\Admin\Construction Admin\Rebid\10097-000_Bid Abstract Summary_20190110
1/13/2019 WSBProject Bid AbstractProject Name: TH 13/Duluth AvenueIntersection ImprovementsContract No.: Client: City of Prior LakeProject No.: R-010097-000Bid Opening: Owner: MinneapolisProject: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Northwest Asphalt, Inc. McNamara Contracting, Inc. S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceBase Bid 1 2021.501 MOBILIZATION LS 1$90,000.00$90,000.00$100,250.00$100,250.00$112,500.00$112,500.00$108,000.00$108,000.002 2101.524 CLEARING TREE 7$325.00$2,275.00$275.00$1,925.00$181.00$1,267.00$330.00$2,310.003 2101.524 GRUBBING TREE 7$325.00$2,275.00$75.00$525.00$120.00$840.00$300.00$2,100.004 2102.518 PAVEMENT MARKING REMOVAL S F 682$2.50$1,705.00$2.00$1,364.00$2.00$1,364.00$5.00$3,410.005 2104.502 REMOVE BOLLARDS EACH 7$100.00$700.00$100.00$700.00$122.00$854.00$100.00$700.006 2104.502 REMOVE MANHOLE OR CATCH BASIN EACH 12$500.00$6,000.00$400.00$4,800.00$425.00$5,100.00$250.00$3,000.007 2104.502 REMOVE CASTING EACH 11$250.00$2,750.00$100.00$1,100.00$75.00$825.00$110.00$1,210.008 2104.502 REMOVE GATE VALVE & BOX EACH 1$750.00$750.00$200.00$200.00$250.00$250.00$375.00$375.009 2104.502 REMOVE HYDRANT EACH 1$1,000.00$1,000.00$300.00$300.00$800.00$800.00$600.00$600.0010 2104.502 REMOVE MARKER EACH 2$40.00$80.00$35.00$70.00$37.00$74.00$110.00$220.0011 2104.502 REMOVE SIGN TYPE C EACH 33$35.00$1,155.00$35.00$1,155.00$37.00$1,221.00$40.00$1,320.0012 2104.502 REMOVE SIGN TYPE SPECIAL EACH 1$45.00$45.00$35.00$35.00$37.00$37.00$100.00$100.0013 2104.502 REMOVE SIGNAL SYSTEM EACH 1$10,000.00$10,000.00$14,287.20$14,287.20$15,000.00$15,000.00$4,350.00$4,350.0014 2104.502 REMOVE LIGHT FOUNDATION EACH 4$350.00$1,400.00$540.00$2,160.00$575.00$2,300.00$460.00$1,840.0015 2104.502 SALVAGE LIGHT FOUNDATION EACH 2$450.00$900.00$540.00$1,080.00$575.00$1,150.00$460.00$920.0016 2104.502 SALVAGE ORNAMENTAL LIGHT EACH 1$250.00$250.00$350.00$350.00$375.00$375.00$700.00$700.0017 2104.502 SALVAGE LIGHTING UNIT EACH 6$500.00$3,000.00$306.00$1,836.00$325.00$1,950.00$550.00$3,300.0018 2104.502 SALVAGE SIGN TYPE SPECIAL EACH 5$150.00$750.00$35.00$175.00$37.00$185.00$100.00$500.0019 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 215$5.00$1,075.00$5.00$1,075.00$3.70$795.50$8.00$1,720.0020 2104.503 SAWING BIT PAVEMENT (FULL DEPTH) L F 3582$2.50$8,955.00$3.00$10,746.00$3.70$13,253.40$5.50$19,701.0021 2104.503 REMOVE PIPE CULVERTS L F 115$10.00$1,150.00$9.00$1,035.00$18.00$2,070.00$11.00$1,265.0022 2104.503 REMOVE WATER MAIN L F 35$15.00$525.00$12.00$420.00$18.00$630.00$15.00$525.0023 2104.503 REMOVE SEWER PIPE (STORM) L F 412$15.00$6,180.00$9.00$3,708.00$18.00$7,416.00$11.00$4,532.0024 2104.503 REMOVE SEWER PIPE (SANITARY) L F 98$15.00$1,470.00$10.00$980.00$14.00$1,372.00$17.00$1,666.001Denotes corrected figure.
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Northwest Asphalt, Inc. McNamara Contracting, Inc. S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2104.503 REMOVE CURB & GUTTER L F 4151$4.00$16,604.00$3.33$13,822.83$5.75$23,868.25$3.00$12,453.0026 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 8126$1.85$15,033.10$2.40$19,502.40$4.85$39,411.10$2.25$18,283.5027 2104.518 REMOVE CONCRETE WALK S F 10994$0.75$8,245.50$0.46$5,057.24$0.90$9,894.60$0.80$8,795.2028 2104.518 REMOVE BITUMINOUS WALK S F 3037$1.00$3,037.00$0.69$2,095.53$0.37$1,123.69$0.65$1,974.0529 2104.518 REMOVE CONCRETE PAVEMENT S F 4104$2.00$8,208.00$1.17$4,801.68$2.70$11,080.80$1.00$4,104.0030 2104.518 REMOVE BITUMINOUS MEDIAN S F 594$1.00$594.00$0.70$415.80$3.10$1,841.40$67.00$39,798.0031 2104.602 RELOCATE COMMERCIAL SIGN EACH 1$1,000.00$1,000.00$1,500.00$1,500.00$365.00$365.00$11,400.00$11,400.0032 2105.507 COMMON EXCAVATION (P) C Y 4275$11.00$47,025.00$30.49$130,344.75$31.00$132,525.00$19.00$81,225.0033 2105.507 SUBGRADE EXCAVATION (P) C Y 3592$12.00$43,104.00$13.50$48,492.00$16.00$57,472.00$18.50$66,452.0034 2105.507 GRANULAR BORROW (CV) (P) C Y 3594$17.00$61,098.00$18.75$67,387.50$20.00$71,880.00$22.10$79,427.4035 2105.507 SELECT GRANULAR BORROW (LV) C Y 25$18.00$450.00$25.00$625.00$28.00$700.00$24.00$600.0036 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 65$180.00$11,700.00$125.00$8,125.00$159.00$10,335.00$150.00$9,750.0037 2211.507 AGGREGATE BASE (CV) CLASS 6 (P) C Y 2801$28.00$78,428.00$28.88$80,892.88$50.00$140,050.00$27.00$75,627.0038 2211.509 AGGREGATE BASE CLASS 6 TON 300$18.00$5,400.00$15.82$4,746.00$25.00$7,500.00$15.00$4,500.0039 2232.504 MILL BITUMINOUS SURFACE (2.0") S Y 2278$3.75$8,542.50$2.40$5,467.20$5.50$12,529.00$2.55$5,808.9040 2301.502 DOWEL BAR EACH 273$10.00$2,730.00$12.00$3,276.00$15.00$4,095.00$11.50$3,139.5041 2301.602 DRILL & GROUT REINF BAR (EPOXY COATED) EACH 70$15.00$1,050.00$9.45$661.50$10.00$700.00$21.00$1,470.0042 2301.604 CONCRETE PAVEMENT (SPECIAL) S Y 440$65.00$28,600.00$96.75$42,570.00$94.00$41,360.00$90.00$39,600.0043 2360.504 TYPE SP 12.5 WEAR CRS MIX(2;B)2.0" THICK S Y 394$20.00$7,880.00$18.14$7,147.16$17.00$6,698.00$13.80$5,437.2044 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4;C) TON 2373$65.00$154,245.00$83.54$198,240.42$90.00$213,570.00$94.00$223,062.0045 2402.503 PIPE RAILING L F 7$125.00$875.00$276.00$1,932.00$290.00$2,030.00$400.00$2,800.0046 2411.607 CONCRETE STEPS C Y 3$1,250.00$3,750.00$1,250.00$3,750.00$2,000.00$6,000.00$2,800.00$8,400.0047 2411.618 MODULAR BLOCK RETAINING WALL S F 819$38.00$31,122.00$30.50$24,979.50$32.00$26,208.00$32.00$26,208.0048 2451.507 FINE AGGREGATE BEDDING (CV) C Y 171$28.00$4,788.00$45.00$7,695.00$30.00$5,130.00$20.00$3,420.0049 2502.503 4" TP PIPE DRAIN L F 40$10.00$400.00$17.02$680.80$10.00$400.00$15.00$600.0050 2502.503 4" PERF PE PIPE DRAIN L F 441$10.00$4,410.00$16.98$7,488.18$15.00$6,615.00$9.00$3,969.0051 2503.503 15" RC PIPE SEWER DES 3006 L F 1057$28.00$29,596.00$48.22$50,968.54$52.00$54,964.00$53.00$56,021.0052 2503.503 18" RC PIPE SEWER DES 3006 L F 162$32.00$5,184.00$51.90$8,407.80$56.00$9,072.00$53.00$8,586.0053 2503.503 8" PVC PIPE SEWER L F 98$25.00$2,450.00$45.80$4,488.40$45.00$4,410.00$39.00$3,822.0054 2503.601 SANITARY SEWER BYPASS LS 1$5,000.00$5,000.00$1,000.00$1,000.00$1,300.00$1,300.00$2,600.00$2,600.0055 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 2$1,250.00$2,500.00$850.00$1,700.00$1,500.00$3,000.00$475.00$950.0056 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 23$15.00$345.00$25.00$575.00$100.00$2,300.00$82.00$1,886.0057 2504.602 CONNECT TO EXISTING WATER MAIN EACH 1$800.00$800.00$1,250.00$1,250.00$1,700.00$1,700.00$665.00$665.0058 2504.602 HYDRANT EACH 1$3,500.00$3,500.00$4,740.00$4,740.00$5,400.00$5,400.00$4,400.00$4,400.0059 2504.602 6" GATE VALVE & BOX EACH 1$2,000.00$2,000.00$1,973.00$1,973.00$2,000.00$2,000.00$1,800.00$1,800.002
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Northwest Asphalt, Inc. McNamara Contracting, Inc. S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price60 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 60$40.00$2,400.00$45.08$2,704.80$70.00$4,200.00$53.00$3,180.0061 2504.608 DUCTILE IRON FITTINGS LB 375$6.00$2,250.00$5.12$1,920.00$7.00$2,625.00$5.00$1,875.0062 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH 16$2,200.00$35,200.00$1,792.00$28,672.00$2,450.00$39,200.00$2,100.00$33,600.0063 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH 1$2,750.00$2,750.00$2,600.00$2,600.00$815.00$815.00$3,500.00$3,500.0064 2506.502 CASTING ASSEMBLY EACH 26$700.00$18,200.00$686.00$17,836.00$815.00$21,190.00$1,025.00$26,650.0065 2506.502 ADJUST FRAME & RING CASTING EACH 3$500.00$1,500.00$850.00$2,550.00$710.00$2,130.00$620.00$1,860.0066 2506.503 CONST DRAINAGE STRUCTURE DESIGN G L F 4$275.00$1,100.00$423.00$1,692.00$425.00$1,700.00$400.00$1,600.0067 2506.503 CONST DRAINAGE STRUCTURE DESIGN H L F 7$300.00$2,100.00$294.00$2,058.00$520.00$3,640.00$335.00$2,345.0068 2506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 3 L F 23$475.00$10,925.00$283.00$6,509.00$375.00$8,625.00$380.00$8,740.0069 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 L F 51$400.00$20,400.00$347.00$17,697.00$550.00$28,050.00$390.00$19,890.0070 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 L F 5$475.00$2,375.00$604.00$3,020.00$890.00$4,450.00$640.00$3,200.0071 2506.503 CONST DRAINAGE STRUCTURE DES 72-4020 L F 5$600.00$3,000.00$782.00$3,910.00$1,150.00$5,750.00$870.00$4,350.0072 2506.503 RECONSTRUCT DRAINAGE STRUCTURE L F 12$500.00$6,000.00$610.00$7,320.00$625.00$7,500.00$710.00$8,520.0073 2506.602 CONNECT INTO EXISTING STORM SEWER EACH 5$750.00$3,750.00$850.00$4,250.00$1,200.00$6,000.00$825.00$4,125.0074 2506.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 3$1,250.00$3,750.00$850.00$2,550.00$1,200.00$3,600.00$825.00$2,475.0075 2511.504 GEOTEXTILE FILTER TYPE 3 S Y 3$3.50$10.50$3.00$9.00$5.00$15.00$3.00$9.0076 2511.507 RANDOM RIPRAP CLASS II C Y 1$90.00$90.00$200.00$200.00$200.00$200.00$200.00$200.0077 2521.518 4" CONCRETE WALK S F 618$3.50$2,163.00$4.33$2,675.94$7.25$4,480.50$4.25$2,626.5078 2521.518 6" CONCRETE WALK S F 15039$4.25$63,915.75$6.00$90,234.00$7.60$114,296.40$11.00$165,429.0079 2521.518 3" BITUMINOUS WALK S F 3010$3.50$10,535.00$2.34$7,043.40$2.75$8,277.50$2.80$8,428.0080 2531.503 CONCRETE CURB & GUTTER DESIGN B424 L F 312$16.00$4,992.00$34.79$10,854.48$27.95$8,720.40$26.00$8,112.0081 2531.503 CONCRETE CURB & GUTTER DESIGN B612 L F 1358$17.00$23,086.00$17.58$23,873.64$20.60$27,974.80$35.00$47,530.0082 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F 3706$14.00$51,884.00$16.02$59,370.12$17.15$63,557.90$30.00$111,180.0083 2531.503 CONCRETE CURB & GUTTER DESIGN D412 L F 563$16.00$9,008.00$17.38$9,784.94$16.30$9,176.90$25.00$14,075.0084 2531.503 CONCRETE CURB & GUTTER DESIGN R424 L F 179$16.00$2,864.00$38.05$6,810.95$26.50$4,743.50$44.00$7,876.0085 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 45$45.00$2,025.00$56.27$2,532.15$62.40$2,808.00$105.00$4,725.0086 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 979$65.00$63,635.00$71.69$70,184.51$71.00$69,509.00$92.00$90,068.0087 2531.504 CONCRETE MEDIAN S Y 117$80.00$9,360.00$86.87$10,163.79$107.00$12,519.00$99.00$11,583.0088 2531.618 TRUNCATED DOMES S F 624$65.00$40,560.00$35.10$21,902.40$45.00$28,080.00$55.00$34,320.0089 2540.602 MAIL BOX SUPPORT EACH 4$250.00$1,000.00$200.00$800.00$210.00$840.00$210.00$840.0090 2545.502 LIGHTING UNIT TYPE SPECIAL EACH 2$2,500.00$5,000.00$450.00$900.00$450.00$900.00$4,234.02$8,468.0491 2545.502 LIGHT FOUNDATION DESIGN E MODIFIED EACH 4$1,000.00$4,000.00$790.00$3,160.00$830.00$3,320.00$1,150.00$4,600.0092 2545.502 LIGHT FOUNDATION DESIGN STEEL E EACH 2$1,400.00$2,800.00$795.00$1,590.00$830.00$1,660.00$1,225.00$2,450.0093 2545.503 1.5" NON-METALLIC CONDUIT L F 700$8.00$5,600.00$4.90$3,430.00$5.25$3,675.00$4.00$2,800.0094 2545.503 2" NON-METALLIC CONDUIT L F 370$6.00$2,220.00$5.30$1,961.00$5.50$2,035.00$4.60$1,702.003
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Northwest Asphalt, Inc. McNamara Contracting, Inc. S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price95 2545.503 UNDERGROUND WIRE 1/C 6 AWG L F 3740$3.00$11,220.00$1.57$5,871.80$1.75$6,545.00$1.80$6,732.0096 2545.503 UNDERGROUND WIRE 1/C 8 AWG L F 1250$2.25$2,812.50$1.26$1,575.00$1.35$1,687.50$1.70$2,125.0097 2545.602 INSTALL LIGHTING UNIT EACH 4$500.00$2,000.00$335.00$1,340.00$360.00$1,440.00$965.00$3,860.0098 2545.602 INSTALL ORNAMENTAL LIGHT EACH 1$500.00$500.00$335.00$335.00$360.00$360.00$1,020.00$1,020.0099 2545.602 INSTALL LIGHT FOUNDATION EACH 2$500.00$1,000.00$437.00$874.00$460.00$920.00$765.00$1,530.00100 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$36,400.00$36,400.00$20,000.00$20,000.00$13,600.00$13,600.00101 2563.601 ALTERNATE PEDESTRIAN ROUTE LS 1$7,500.00$7,500.00$2,500.00$2,500.00$7,500.00$7,500.00$2,050.00$2,050.00102 2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UDAY 28$250.00$7,000.00$75.00$2,100.00$79.00$2,212.00$125.00$3,500.00103 2563.618 CONSTRUCTION SIGN-SPECIAL S F 80$35.00$2,800.00$20.00$1,600.00$21.00$1,680.00$25.00$2,000.00104 2564.502 INSTALL SIGN PANEL TYPE SPECIAL EACH 5$350.00$1,750.00$150.00$750.00$160.00$800.00$280.00$1,400.00105 2564.502 OBJECT MARKER TYPE X4-2 EACH 9$50.00$450.00$85.00$765.00$90.00$810.00$158.00$1,422.00106 2564.518 SIGN PANELS TYPE C S F 303$55.00$16,665.00$50.00$15,150.00$52.00$15,756.00$91.00$27,573.00107 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM LS 1$7,500.00$7,500.00$6,500.00$6,500.00$6,850.00$6,850.00$6,800.00$6,800.00108 2565.501 TRAFFIC CONTROL INTERCONNECT LS 1$15,000.00$15,000.00$3,056.00$3,056.00$3,200.00$3,200.00$5,500.00$5,500.00109 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM SYS 1$235,000.00$235,000.00$450,574.00$450,574.00$317,000.00$317,000.00$285,000.00$285,000.00110 2565.616 TEMPORARY SIGNAL SYSTEM SYS 1$80,000.00$80,000.00$126,867.00$126,867.00$83,000.00$83,000.00$101,500.00$101,500.00111 2571.524 CONIFEROUS TREE 6' HT B&B TREE 3$250.00$750.00$500.00$1,500.00$470.00$1,410.00$500.00$1,500.00112 2571.524 DECIDUOUS TREE 2.5" CAL B&B TREE 14$250.00$3,500.00$600.00$8,400.00$600.00$8,400.00$575.00$8,050.00113 2573.501 STABILIZED CONSTRUCTION EXIT LS 1$2,500.00$2,500.00$5,000.00$5,000.00$2,200.00$2,200.00$5,600.00$5,600.00114 2573.502 STORM DRAIN INLET PROTECTION EACH 46$275.00$12,650.00$150.00$6,900.00$200.00$9,200.00$120.00$5,520.00115 2573.503 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 2118$10.00$21,180.00$3.00$6,354.00$4.75$10,060.50$2.15$4,553.70116 2574.507 COMMON TOPSOIL BORROW C Y 137$24.00$3,288.00$33.81$4,631.97$32.00$4,384.00$27.00$3,699.00117 2574.508 FERTILIZER TYPE 3 LB 368$1.00$368.00$1.15$423.20$0.50$184.00$0.75$276.00118 2575.504 SODDING TYPE LAWN S Y 5826$3.50$20,391.00$5.10$29,712.60$6.25$36,412.50$6.60$38,451.60119 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 1772$3.50$6,202.00$1.75$3,101.00$1.60$2,835.20$1.55$2,746.60120 2575.505 SEEDING ACRE 0.45$2,500.00$1,125.00$950.00$427.50$750.00$337.50$1,150.00$517.50121 2575.508 SEED MIXTURE 25-151 LB 45$8.50$382.50$6.80$306.00$7.90$355.50$5.50$247.50122 2575.523 RAPID STABILIZATION METHOD 3 MGAL 9.5$450.00$4,275.00$590.00$5,605.00$450.00$4,275.00$700.00$6,650.00123 2575.604 MULCH MATERIAL TYPE 6 S Y 30$4.00$120.00$16.50$495.00$21.00$630.00$93.00$2,790.00124 2582.503 4" SOLID LINE MULTI COMP L F 2950$1.25$3,687.50$0.50$1,475.00$0.50$1,475.00$0.50$1,475.00125 2582.503 12" SOLID LINE MULTI COMP L F 35$3.00$105.00$2.97$103.95$3.10$108.50$3.00$105.00126 2582.503 4" BROKEN LINE MULTI COMP L F 341$3.00$1,023.00$0.50$170.50$0.50$170.50$0.50$170.50127 2582.503 4" DBLE SOLID LINE MULTI COMP L F 536$3.00$1,608.00$1.00$536.00$1.10$589.60$1.00$536.00128 2582.518 PAVT MSSG MULTI COMP GR IN S F 315$20.00$6,300.00$5.81$1,830.15$6.25$1,968.75$6.00$1,890.00129 2582.518 CROSSWALK MULTI COMP GR IN S F 1446$6.00$8,676.00$4.07$5,885.22$4.50$6,507.00$4.15$6,000.904
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Northwest Asphalt, Inc. McNamara Contracting, Inc. S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal Base Bid: $1,678,860.85 $2,088,959.32 $2,156,684.69 $2,192,720.59 Total Base Bid: $1,678,860.85 $2,088,959.32 $2,156,684.69 $2,192,720.59 Totals for Project R-010097-000 $1,678,860.85 $2,088,959.32 $2,156,684.69 $2,192,720.59 % of Estimate for Project R-010097-000 24.43% 28.46% 30.61%5
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Meyer Contracting, Inc. Valley Paving Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceBase Bid 1 2021.501 MOBILIZATION LS 1$90,000.00$90,000.00$109,754.00$109,754.00$110,000.00$110,000.00$100,000.00$100,000.002 2101.524 CLEARING TREE 7$325.00$2,275.00$173.00$1,211.00$185.00$1,295.00$600.00$4,200.003 2101.524 GRUBBING TREE 7$325.00$2,275.00$115.00$805.00$125.00$875.00$400.00$2,800.004 2102.518 PAVEMENT MARKING REMOVAL S F 682$2.50$1,705.00$5.00$3,410.00$5.25$3,580.50$6.00$4,092.005 2104.502 REMOVE BOLLARDS EACH 7$100.00$700.00$124.50$871.50$250.00$1,750.00$200.00$1,400.006 2104.502 REMOVE MANHOLE OR CATCH BASIN EACH 12$500.00$6,000.00$627.00$7,524.00$630.00$7,560.00$600.00$7,200.007 2104.502 REMOVE CASTING EACH 11$250.00$2,750.00$104.50$1,149.50$235.00$2,585.00$100.00$1,100.008 2104.502 REMOVE GATE VALVE & BOX EACH 1$750.00$750.00$219.50$219.50$200.00$200.00$1,000.00$1,000.009 2104.502 REMOVE HYDRANT EACH 1$1,000.00$1,000.00$17.75$17.75$1,700.00$1,700.00$1,000.00$1,000.0010 2104.502 REMOVE MARKER EACH 2$40.00$80.00$33.25$66.50$37.00$74.00$100.00$200.0011 2104.502 REMOVE SIGN TYPE C EACH 33$35.00$1,155.00$38.00$1,254.00$42.00$1,386.00$50.00$1,650.0012 2104.502 REMOVE SIGN TYPE SPECIAL EACH 1$45.00$45.00$100.00$100.00$105.00$105.00$300.00$300.0013 2104.502 REMOVE SIGNAL SYSTEM EACH 1$10,000.00$10,000.00$4,250.00$4,250.00$20,000.00$20,000.00$5,000.00$5,000.0014 2104.502 REMOVE LIGHT FOUNDATION EACH 4$350.00$1,400.00$450.00$1,800.00$565.00$2,260.00$1,000.00$4,000.0015 2104.502 SALVAGE LIGHT FOUNDATION EACH 2$450.00$900.00$450.00$900.00$565.00$1,130.00$1,000.00$2,000.0016 2104.502 SALVAGE ORNAMENTAL LIGHT EACH 1$250.00$250.00$675.00$675.00$370.00$370.00$1,000.00$1,000.0017 2104.502 SALVAGE LIGHTING UNIT EACH 6$500.00$3,000.00$525.00$3,150.00$320.00$1,920.00$600.00$3,600.0018 2104.502 SALVAGE SIGN TYPE SPECIAL EACH 5$150.00$750.00$100.00$500.00$105.00$525.00$100.00$500.0019 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 215$5.00$1,075.00$5.00$1,075.00$5.50$1,182.50$10.00$2,150.0020 2104.503 SAWING BIT PAVEMENT (FULL DEPTH) L F 3582$2.50$8,955.00$1.90$6,805.80$2.50$8,955.00$3.00$10,746.0021 2104.503 REMOVE PIPE CULVERTS L F 115$10.00$1,150.00$17.50$2,012.50$17.00$1,955.00$16.00$1,840.0022 2104.503 REMOVE WATER MAIN L F 35$15.00$525.00$17.50$612.50$21.00$735.00$50.00$1,750.0023 2104.503 REMOVE SEWER PIPE (STORM) L F 412$15.00$6,180.00$27.00$11,124.00$17.00$7,004.00$16.00$6,592.0024 2104.503 REMOVE SEWER PIPE (SANITARY) L F 98$15.00$1,470.00$51.75$5,071.50$21.00$2,058.00$20.00$1,960.0025 2104.503 REMOVE CURB & GUTTER L F 4151$4.00$16,604.00$3.70$15,358.70$6.00$24,906.00$4.00$16,604.0026 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 8126$1.85$15,033.10$4.00$32,504.00$5.50$44,693.00$5.00$40,630.0027 2104.518 REMOVE CONCRETE WALK S F 10994$0.75$8,245.50$0.70$7,695.80$1.10$12,093.40$2.00$21,988.0028 2104.518 REMOVE BITUMINOUS WALK S F 3037$1.00$3,037.00$0.45$1,366.65$1.10$3,340.70$2.00$6,074.0029 2104.518 REMOVE CONCRETE PAVEMENT S F 4104$2.00$8,208.00$1.10$4,514.40$1.80$7,387.20$2.00$8,208.0030 2104.518 REMOVE BITUMINOUS MEDIAN S F 594$1.00$594.00$0.50$297.00$1.80$1,069.20$2.00$1,188.0031 2104.602 RELOCATE COMMERCIAL SIGN EACH 1$1,000.00$1,000.00$1,428.00$1,428.00$550.00$550.00$10,000.00$10,000.0032 2105.507 COMMON EXCAVATION (P) C Y 4275$11.00$47,025.00$23.75$101,531.25$30.20$129,105.00$30.00$128,250.0033 2105.507 SUBGRADE EXCAVATION (P) C Y 3592$12.00$43,104.00$15.00$53,880.00$20.70$74,354.40$30.00$107,760.0034 2105.507 GRANULAR BORROW (CV) (P) C Y 3594$17.00$61,098.00$34.00$122,196.00$21.15$76,013.10$30.00$107,820.006
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Meyer Contracting, Inc. Valley Paving Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price35 2105.507 SELECT GRANULAR BORROW (LV) C Y 25$18.00$450.00$76.00$1,900.00$48.00$1,200.00$25.00$625.0036 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 65$180.00$11,700.00$125.00$8,125.00$150.00$9,750.00$130.00$8,450.0037 2211.507 AGGREGATE BASE (CV) CLASS 6 (P) C Y 2801$28.00$78,428.00$52.25$146,352.25$40.50$113,440.50$40.00$112,040.0038 2211.509 AGGREGATE BASE CLASS 6 TON 300$18.00$5,400.00$38.25$11,475.00$33.00$9,900.00$25.00$7,500.0039 2232.504 MILL BITUMINOUS SURFACE (2.0") S Y 2278$3.75$8,542.50$5.90$13,440.20$5.00$11,390.00$4.00$9,112.0040 2301.502 DOWEL BAR EACH 273$10.00$2,730.00$12.00$3,276.00$9.25$2,525.25$10.00$2,730.0041 2301.602 DRILL & GROUT REINF BAR (EPOXY COATED) EACH 70$15.00$1,050.00$9.50$665.00$16.00$1,120.00$15.00$1,050.0042 2301.604 CONCRETE PAVEMENT (SPECIAL) S Y 440$65.00$28,600.00$96.75$42,570.00$89.00$39,160.00$125.00$55,000.0043 2360.504 TYPE SP 12.5 WEAR CRS MIX(2;B)2.0" THICK S Y 394$20.00$7,880.00$18.00$7,092.00$28.00$11,032.00$30.00$11,820.0044 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4;C) TON 2373$65.00$154,245.00$87.00$206,451.00$87.00$206,451.00$77.00$182,721.0045 2402.503 PIPE RAILING L F 7$125.00$875.00$276.00$1,932.00$290.00$2,030.00$300.00$2,100.0046 2411.607 CONCRETE STEPS C Y 3$1,250.00$3,750.00$1,218.00$3,654.00$1,600.00$4,800.00$1,500.00$4,500.0047 2411.618 MODULAR BLOCK RETAINING WALL S F 819$38.00$31,122.00$36.75$30,098.25$31.00$25,389.00$40.00$32,760.0048 2451.507 FINE AGGREGATE BEDDING (CV) C Y 171$28.00$4,788.00$52.50$8,977.50$44.00$7,524.00$40.00$6,840.0049 2502.503 4" TP PIPE DRAIN L F 40$10.00$400.00$75.00$3,000.00$28.00$1,120.00$20.00$800.0050 2502.503 4" PERF PE PIPE DRAIN L F 441$10.00$4,410.00$11.00$4,851.00$28.00$12,348.00$20.00$8,820.0051 2503.503 15" RC PIPE SEWER DES 3006 L F 1057$28.00$29,596.00$79.00$83,503.00$50.50$53,378.50$50.00$52,850.0052 2503.503 18" RC PIPE SEWER DES 3006 L F 162$32.00$5,184.00$91.75$14,863.50$56.50$9,153.00$60.00$9,720.0053 2503.503 8" PVC PIPE SEWER L F 98$25.00$2,450.00$49.25$4,826.50$46.50$4,557.00$90.00$8,820.0054 2503.601 SANITARY SEWER BYPASS LS 1$5,000.00$5,000.00$5,430.00$5,430.00$8,000.00$8,000.00$2,500.00$2,500.0055 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 2$1,250.00$2,500.00$1,118.00$2,236.00$1,700.00$3,400.00$5,000.00$10,000.0056 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 23$15.00$345.00$165.50$3,806.50$83.00$1,909.00$25.00$575.0057 2504.602 CONNECT TO EXISTING WATER MAIN EACH 1$800.00$800.00$4,002.00$4,002.00$2,900.00$2,900.00$5,000.00$5,000.0058 2504.602 HYDRANT EACH 1$3,500.00$3,500.00$8,314.00$8,314.00$5,800.00$5,800.00$6,000.00$6,000.0059 2504.602 6" GATE VALVE & BOX EACH 1$2,000.00$2,000.00$3,108.00$3,108.00$2,600.00$2,600.00$3,000.00$3,000.0060 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 60$40.00$2,400.00$87.00$5,220.00$51.00$3,060.00$60.00$3,600.0061 2504.608 DUCTILE IRON FITTINGS LB 375$6.00$2,250.00$9.80$3,675.00$5.00$1,875.00$8.00$3,000.0062 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH 16$2,200.00$35,200.00$2,600.00$41,600.00$3,425.00$54,800.00$2,500.00$40,000.0063 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH 1$2,750.00$2,750.00$3,311.00$3,311.00$4,300.00$4,300.00$4,000.00$4,000.0064 2506.502 CASTING ASSEMBLY EACH 26$700.00$18,200.00$1,207.00$31,382.00$1,000.00$26,000.00$600.00$15,600.0065 2506.502 ADJUST FRAME & RING CASTING EACH 3$500.00$1,500.00$1,371.00$4,113.00$1,050.00$3,150.00$500.00$1,500.0066 2506.503 CONST DRAINAGE STRUCTURE DESIGN G L F 4$275.00$1,100.00$925.50$3,702.00$585.00$2,340.00$500.00$2,000.0067 2506.503 CONST DRAINAGE STRUCTURE DESIGN H L F 7$300.00$2,100.00$620.00$4,340.00$550.00$3,850.00$500.00$3,500.0068 2506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 3 L F 23$475.00$10,925.00$465.50$10,706.50$500.00$11,500.00$350.00$8,050.0069 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 L F 51$400.00$20,400.00$675.50$34,450.50$610.00$31,110.00$300.00$15,300.007
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Meyer Contracting, Inc. Valley Paving Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price70 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 L F 5$475.00$2,375.00$1,220.00$6,100.00$935.00$4,675.00$600.00$3,000.0071 2506.503 CONST DRAINAGE STRUCTURE DES 72-4020 L F 5$600.00$3,000.00$1,762.00$8,810.00$1,200.00$6,000.00$800.00$4,000.0072 2506.503 RECONSTRUCT DRAINAGE STRUCTURE L F 12$500.00$6,000.00$1,873.00$22,476.00$865.00$10,380.00$400.00$4,800.0073 2506.602 CONNECT INTO EXISTING STORM SEWER EACH 5$750.00$3,750.00$4,669.00$23,345.00$840.00$4,200.00$1,000.00$5,000.0074 2506.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 3$1,250.00$3,750.00$2,201.00$6,603.00$840.00$2,520.00$1,500.00$4,500.0075 2511.504 GEOTEXTILE FILTER TYPE 3 S Y 3$3.50$10.50$14.00$42.00$10.00$30.00$10.00$30.0076 2511.507 RANDOM RIPRAP CLASS II C Y 1$90.00$90.00$724.00$724.00$200.00$200.00$100.00$100.0077 2521.518 4" CONCRETE WALK S F 618$3.50$2,163.00$4.30$2,657.40$7.50$4,635.00$7.00$4,326.0078 2521.518 6" CONCRETE WALK S F 15039$4.25$63,915.75$6.00$90,234.00$6.60$99,257.40$8.00$120,312.0079 2521.518 3" BITUMINOUS WALK S F 3010$3.50$10,535.00$3.00$9,030.00$3.10$9,331.00$4.00$12,040.0080 2531.503 CONCRETE CURB & GUTTER DESIGN B424 L F 312$16.00$4,992.00$34.75$10,842.00$35.00$10,920.00$22.00$6,864.0081 2531.503 CONCRETE CURB & GUTTER DESIGN B612 L F 1358$17.00$23,086.00$17.50$23,765.00$22.50$30,555.00$18.00$24,444.0082 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F 3706$14.00$51,884.00$16.00$59,296.00$19.00$70,414.00$19.00$70,414.0083 2531.503 CONCRETE CURB & GUTTER DESIGN D412 L F 563$16.00$9,008.00$17.50$9,852.50$18.00$10,134.00$18.00$10,134.0084 2531.503 CONCRETE CURB & GUTTER DESIGN R424 L F 179$16.00$2,864.00$38.00$6,802.00$26.00$4,654.00$28.00$5,012.0085 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 45$45.00$2,025.00$56.25$2,531.25$75.00$3,375.00$90.00$4,050.0086 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 979$65.00$63,635.00$71.75$70,243.25$83.00$81,257.00$100.00$97,900.0087 2531.504 CONCRETE MEDIAN S Y 117$80.00$9,360.00$86.75$10,149.75$130.00$15,210.00$75.00$8,775.0088 2531.618 TRUNCATED DOMES S F 624$65.00$40,560.00$35.00$21,840.00$51.00$31,824.00$50.00$31,200.0089 2540.602 MAIL BOX SUPPORT EACH 4$250.00$1,000.00$200.00$800.00$210.00$840.00$300.00$1,200.0090 2545.502 LIGHTING UNIT TYPE SPECIAL EACH 2$2,500.00$5,000.00$4,151.00$8,302.00$435.00$870.00$4,200.00$8,400.0091 2545.502 LIGHT FOUNDATION DESIGN E MODIFIED EACH 4$1,000.00$4,000.00$1,120.00$4,480.00$825.00$3,300.00$1,200.00$4,800.0092 2545.502 LIGHT FOUNDATION DESIGN STEEL E EACH 2$1,400.00$2,800.00$1,200.00$2,400.00$830.00$1,660.00$1,200.00$2,400.0093 2545.503 1.5" NON-METALLIC CONDUIT L F 700$8.00$5,600.00$4.00$2,800.00$5.15$3,605.00$4.00$2,800.0094 2545.503 2" NON-METALLIC CONDUIT L F 370$6.00$2,220.00$4.50$1,665.00$5.50$2,035.00$5.00$1,850.0095 2545.503 UNDERGROUND WIRE 1/C 6 AWG L F 3740$3.00$11,220.00$1.80$6,732.00$1.65$6,171.00$2.00$7,480.0096 2545.503 UNDERGROUND WIRE 1/C 8 AWG L F 1250$2.25$2,812.50$1.70$2,125.00$1.35$1,687.50$2.00$2,500.0097 2545.602 INSTALL LIGHTING UNIT EACH 4$500.00$2,000.00$945.00$3,780.00$350.00$1,400.00$950.00$3,800.0098 2545.602 INSTALL ORNAMENTAL LIGHT EACH 1$500.00$500.00$1,000.00$1,000.00$350.00$350.00$1,000.00$1,000.0099 2545.602 INSTALL LIGHT FOUNDATION EACH 2$500.00$1,000.00$750.00$1,500.00$460.00$920.00$750.00$1,500.00100 2563.601 TRAFFIC CONTROL LS 1$25,000.00$25,000.00$13,300.00$13,300.00$26,000.00$26,000.00$25,000.00$25,000.00101 2563.601 ALTERNATE PEDESTRIAN ROUTE LS 1$7,500.00$7,500.00$2,000.00$2,000.00$2,100.00$2,100.00$5,000.00$5,000.00102 2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UDAY 28$250.00$7,000.00$125.00$3,500.00$135.00$3,780.00$130.00$3,640.00103 2563.618 CONSTRUCTION SIGN-SPECIAL S F 80$35.00$2,800.00$25.00$2,000.00$27.00$2,160.00$30.00$2,400.00104 2564.502 INSTALL SIGN PANEL TYPE SPECIAL EACH 5$350.00$1,750.00$175.00$875.00$183.00$915.00$150.00$750.008
Project: R-010097-000 - TH 13/Duluth Avenue Intersection Improvements Engineers Estimate Meyer Contracting, Inc. Valley Paving Ryan Contracting Company Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price105 2564.502 OBJECT MARKER TYPE X4-2 EACH 9$50.00$450.00$75.00$675.00$79.00$711.00$100.00$900.00106 2564.518 SIGN PANELS TYPE C S F 303$55.00$16,665.00$49.50$14,998.50$52.00$15,756.00$50.00$15,150.00107 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM LS 1$7,500.00$7,500.00$6,500.00$6,500.00$6,800.00$6,800.00$6,500.00$6,500.00108 2565.501 TRAFFIC CONTROL INTERCONNECT LS 1$15,000.00$15,000.00$5,315.00$5,315.00$3,200.00$3,200.00$6,000.00$6,000.00109 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM SYS 1$235,000.00$235,000.00$278,896.00$278,896.00$314,000.00$314,000.00$300,000.00$300,000.00110 2565.616 TEMPORARY SIGNAL SYSTEM SYS 1$80,000.00$80,000.00$99,516.00$99,516.00$80,400.00$80,400.00$100,000.00$100,000.00111 2571.524 CONIFEROUS TREE 6' HT B&B TREE 3$250.00$750.00$425.00$1,275.00$700.00$2,100.00$800.00$2,400.00112 2571.524 DECIDUOUS TREE 2.5" CAL B&B TREE 14$250.00$3,500.00$490.00$6,860.00$730.00$10,220.00$800.00$11,200.00113 2573.501 STABILIZED CONSTRUCTION EXIT LS 1$2,500.00$2,500.00$4,978.00$4,978.00$1.00$1.00$1,500.00$1,500.00114 2573.502 STORM DRAIN INLET PROTECTION EACH 46$275.00$12,650.00$233.00$10,718.00$160.00$7,360.00$100.00$4,600.00115 2573.503 SEDIMENT CONTROL LOG TYPE WOOD FIBER L F 2118$10.00$21,180.00$1.60$3,388.80$4.25$9,001.50$3.00$6,354.00116 2574.507 COMMON TOPSOIL BORROW C Y 137$24.00$3,288.00$118.50$16,234.50$66.00$9,042.00$50.00$6,850.00117 2574.508 FERTILIZER TYPE 3 LB 368$1.00$368.00$0.65$239.20$1.60$588.80$1.00$368.00118 2575.504 SODDING TYPE LAWN S Y 5826$3.50$20,391.00$6.00$34,956.00$6.00$34,956.00$5.00$29,130.00119 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 1772$3.50$6,202.00$1.30$2,303.60$2.05$3,632.60$2.00$3,544.00120 2575.505 SEEDING ACRE 0.45$2,500.00$1,125.00$250.00$112.50$7,800.00$3,510.00$2,000.00$900.00121 2575.508 SEED MIXTURE 25-151 LB 45$8.50$382.50$4.00$180.00$4.00$180.00$10.00$450.00122 2575.523 RAPID STABILIZATION METHOD 3 MGAL 9.5$450.00$4,275.00$150.00$1,425.00$220.00$2,090.00$500.00$4,750.00123 2575.604 MULCH MATERIAL TYPE 6 S Y 30$4.00$120.00$30.00$900.00$32.00$960.00$3.00$90.00124 2582.503 4" SOLID LINE MULTI COMP L F 2950$1.25$3,687.50$0.50$1,475.00$0.52$1,534.00$1.00$2,950.00125 2582.503 12" SOLID LINE MULTI COMP L F 35$3.00$105.00$3.00$105.00$4.00$140.00$13.00$455.00126 2582.503 4" BROKEN LINE MULTI COMP L F 341$3.00$1,023.00$0.50$170.50$0.60$204.60$1.00$341.00127 2582.503 4" DBLE SOLID LINE MULTI COMP L F 536$3.00$1,608.00$1.00$536.00$1.00$536.00$2.00$1,072.00128 2582.518 PAVT MSSG MULTI COMP GR IN S F 315$20.00$6,300.00$5.80$1,827.00$6.00$1,890.00$8.00$2,520.00129 2582.518 CROSSWALK MULTI COMP GR IN S F 1446$6.00$8,676.00$4.10$5,928.60$4.25$6,145.50$6.00$8,676.00Total Base Bid: $1,678,860.85 $2,213,694.90 $2,217,903.15 $2,264,606.00 Total Base Bid: $1,678,860.85 $2,213,694.90 $2,217,903.15 $2,264,606.00 Totals for Project R-010097-000 $1,678,860.85 $2,213,694.90 $2,217,903.15 $2,264,606.00 % of Estimate for Project R-010097-000 31.86% 32.11% 34.89%I hereby certify that this is an exact reproduction of bids received.Certified By: License No. 19103 Date: January 10, 20199