VII.1. Award of Contract – Blake Road Improvements, City Project 2013-06; Stanley April 3, 2018 Council Report 2018-041
AWARD OF CONTRACT
BLAKE ROAD IMPROVEMENTS
CITY PROJECT 2013-06
Proposed Action
Staff recommends the following motion: adopt Resolution 2018-029 Awarding the Contract, Blake Road
Improvements, City Project 2013-06.
Overview
The bid opening for the Blake Road Improvements was held on March 6, 2018. This project involves
reconstruction of Blake Road (CSAH 20) from Boyce Street to State Trunk Highway 7 (TH 7) and trail and
sidewalk improvements along Blake Road from Boyce Street to the City Limit with Edina. Proposed
improvements include curb, pavement, water main, sanitary sewer, drainage, trail, sidewalk, signal, lighting,
landscaping and aesthetics. The low bid was $9,659,232.75, submitted by Eureka Construction, Inc. A total
of eight (8) bids were received. This contractor has a good reputation with previous similar projects in the
metro area. Staff is recommending award of the project contract to Eureka Construction, Inc.
Primary Issues to Consider
Bid Results and Analysis
Project Costs
Project Schedule
Recommendation
Supporting Information
Consultant Recommendation
Bid Tabulation
Resolutions 2018-029
_________________________________
Nate Stanley, P.E., City Engineer
Financial Impact: $9,659,232.75 Budgeted: Y/N _Yes___ Source: _Hennepin Co, PIR, State Aid and
Utility funds _Related Documents (CIP, ERP, etc.): CIP and Engr’s Estimate____
Notes: _________________________________________
Council Report 2018-041
Page 2
ANALYSIS OF ISSUES
• Bid Results and Analysis
Eureka Construction, Inc. $9,659,232.75
Park Construction Company $9,941,999.13
S.M. Hentges and Sons, Inc. $10,020,764.42
C.S. McCrossan Construction, Inc. $10,047,178.39
Geislinger & Sons, Inc. $10,129,595.79
S.R. Weidema, Inc. $10,760,120.20
Meyer Contracting, Inc. $10,783,183.94
Minger Construction Company, Inc. $12,600,795.71
All bids were submitted with required bid security made by qualified contractors. There were two bid
alternate scenarios which involved extending the warranty period for landscaping and staff is recommending
not including either with award of the contract. The engineer’s estimate for the base bid was
$10,855,441.50; the low bid is approximately 11% below the estimate. Eureka Construction is a reputable
contractor who has completed similar projects in the metro area.
• Project Costs
Based on the lowest responsible bid, indirect costs, and construction contingency (5%) the total estimated
project cost is $15,706,300. The following table provides a summary of the final proposed funding for the
project:
Funding
Source
Construction
w/Contingency
Engineering/
Administration
Right of
Way
MCES
Utilities
Overhead
Burial
Total
Hennepin
County $5,864,800 $1,415,400 $1,000,000 $8,280,200
PI-PIR/GO
Bonds 1,036,800 383,100 $887,000 2,306,900
State Aid
Fund 1,655,000 283,700 1,000,000 2,938,700
Storm Sewer
Fund 88,400 88,400
Sanitary
Sewer Fund 646,000 112,300 $142,300 900,600
Water
Fund 939,700 164,700 87,100 1,191,500
Total $10,142,300 $2,447,600 $2,000,000 $229,400 $887,000 $15,706,300
Costs that are the responsibility of the City have decreased from the previous estimate by $513,000, and the
overall project estimate has decreased by approximately $1.1 million.
To streamline work in the intersection of Blake Road and Lake Street this spring, the contractor for the
Council Report 2018-041
Page 3
Metropolitan Council (MCES) Lift Station Project agreed to complete the City water main and sanitary
sewer work within the intersection. The contractor already had plans to complete force main and storm
sewer crossings this spring, and it made sense for all parties to add the City utilities to the MCES project
scope. The costs to complete this work are listed in the above table under the MCES Utilities column. This
work was removed from the City’s Blake Road Improvements contract prior to advertising for bids.
• Project Schedule
Award Contract April 3, 2018
Begin Construction April 2017
Construction Complete November 2019
• Recommendation
Staff recommends awarding the contract for the Blake Road Improvements to Eureka Construction, Inc.
with adoption of Resolution 2018-029.
701 Xenia Avenue South | Suite 300 | Minneapolis, MN 55416 | (763) 541-4800
Building a legacy – your legacy.
Equal Opportunity Employer | wsbeng.com
K:\01787-330\Admin\Construction Admin\1787-330 CST LTR RECMMDTN-N Stanley.docx
March 26, 2018
Nate Stanley, PE
City Engineer
City of Hopkins
1010 1st Street South
Hopkins, MN 55343
Re: Blake Road (CSAH 20) Reconstruction
S.A.P. 027-620-015, S.A.P. 132-020-018, S.A.P. 132-350-002 and S.A.P. 132-355-001
City of Hopkins, Hennepin County
WSB Project No. 1787-330
Dear Mr. Stanley:
Bids were received for the above-referenced project on Tuesday, March 6, 2018, and were opened and
read aloud. Eight bids were received. The bids were checked for mathematical accuracy and tabulated.
The recommended basis of award is the Base Bid (Schedule A + Schedule B). Please find enclosed the
bid tabulation indicating the low bidder as Eureka Construction, Inc., Lakeville, Minnesota, with a total bid
in the amount of $9,659,232.75.
We recommend that the City Council consider these bids and award a contract f or the Base Bid in the
amount of $9,659,232.75 to Eureka Construction, Inc. based on the results of the bids received.
Sincerely,
WSB & Associates, Inc.
Nicholas Hentges, PE
Project Manager
Enclosures
cc: Steve Stadler, Public Works Director
Mike Derr, Eureka Construction, Inc.
3/9/2018 WSBProject Bid AbstractProject Name: HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7)Contract No.: Client: City of HopkinsProject No.: 01787-33Bid Opening: 03/06/2018 10:00 AMOwner: MinneapolisProject: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company - MplsS. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSchedule A 1 2011.601 AS BUILT LS 1$10,000.00$10,000.00$1,850.00$1,850.00$1,800.00$1,800.00$1,700.00$1,700.002 2021.501 MOBILIZATION LS 1$600,000.00$600,000.00$450,000.00$450,000.00$735,000.00$735,000.00$570,589.00$570,589.003 2031.502 FIELD OFFICE TYPE D-MODIFIED EACH 1$50,000.00$50,000.00$56,700.00$56,700.00$79,000.00$79,000.00$59,000.00$59,000.004 2031.502 FIELD LABORATORY TYPE D EACH 1$20,000.00$20,000.00$5,000.00$5,000.00$1.00$1.00$21,420.00$21,420.005 2101.524 CLEARING TREE 39$320.00$12,480.00$100.00$3,900.00$101.00$3,939.00$102.00$3,978.006 2101.524 GRUBBING TREE 39$185.00$7,215.00$150.00$5,850.00$152.00$5,928.00$153.00$5,967.007 2102.503 PAVEMENT MARKING REMOVAL L F 28200$0.85$23,970.00$0.60$16,920.00$0.61$17,202.00$0.60$16,920.008 2102.518 PAVEMENT MARKING REMOVAL S F 626$3.00$1,878.00$2.00$1,252.00$1.80$1,126.80$2.00$1,252.009 2103.501 BUILDING REMOVAL LS 1$15,000.00$15,000.00$20,600.00$20,600.00$18,700.00$18,700.00$14,818.00$14,818.0010 2104.502 REMOVE CONCRETE APRON EACH 3$225.00$675.00$250.00$750.00$391.00$1,173.00$217.00$651.0011 2104.502 REMOVE ANCHORAGE ASSEMBLY-PLATE BEAM EACH 2$250.00$500.00$270.00$540.00$304.00$608.00$258.00$516.0012 2104.502 REMOVE BOLLARDS EACH 11$175.00$1,925.00$80.00$880.00$84.50$929.50$62.00$682.0013 2104.502 REMOVE POST EACH 3$50.00$150.00$130.00$390.00$158.00$474.00$64.00$192.0014 2104.502 REMOVE TWISTED END TREATMENT EACH 1$400.00$400.00$270.00$270.00$506.00$506.00$258.00$258.0015 2104.502 REMOVE MANHOLE OR CATCH BASIN EACH 79$350.00$27,650.00$410.00$32,390.00$511.00$40,369.00$287.00$22,673.0016 2104.502 REMOVE MANHOLE EACH 18$550.00$9,900.00$410.00$7,380.00$586.00$10,548.00$412.00$7,416.0017 2104.502 REMOVE CASTING EACH 8$250.00$2,000.00$170.00$1,360.00$117.00$936.00$155.00$1,240.0018 2104.502 REMOVE GATE VALVE & BOX EACH 41$165.00$6,765.00$340.00$13,940.00$120.00$4,920.00$111.00$4,551.0019 2104.502 REMOVE HYDRANT EACH 10$400.00$4,000.00$450.00$4,500.00$359.00$3,590.00$291.00$2,910.0020 2104.502 REMOVE MARKER EACH 3$35.00$105.00$25.00$75.00$25.30$75.90$26.00$78.0021 2104.502 REMOVE SIGN TYPE C EACH 93$40.00$3,720.00$25.00$2,325.00$25.30$2,352.90$26.00$2,418.0022 2104.502 REMOVE SIGN TYPE D EACH 2$60.00$120.00$50.00$100.00$50.60$101.20$51.00$102.0023 2104.502 REMOVE SIGN TYPE SPECIAL EACH 5$75.00$375.00$25.00$125.00$25.30$126.50$26.00$130.0024 2104.502 REMOVE SIGN TYPE SPECIAL 1 EACH 1$350.00$350.00$2,000.00$2,000.00$463.00$463.00$3,570.00$3,570.00Page 1DENOTES CORRECTED FIGURE
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company -Mpls S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price25 2104.502 REMOVE SIGNAL SYSTEM B EACH 1$10,000.00$10,000.00$4,000.00$4,000.00$1,580.00$1,580.00$4,080.00$4,080.0026 2104.502 REMOVE SIGNAL SYSTEM C EACH 1$10,000.00$10,000.00$4,000.00$4,000.00$1,580.00$1,580.00$4,080.00$4,080.0027 2104.502 REMOVE SIGNAL SYSTEM D EACH 1$12,500.00$12,500.00$4,000.00$4,000.00$1,580.00$1,580.00$4,080.00$4,080.0028 2104.502 REMOVE LIGHT FOUNDATION EACH 2$450.00$900.00$450.00$900.00$396.00$792.00$739.50$1,479.0029 2104.502 REMOVE ENERGY ABSORBING TERMINAL EACH 2$320.00$640.00$280.00$560.00$152.00$304.00$264.00$528.0030 2104.502 SALVAGE BOULDER EACH 11$65.00$715.00$100.00$1,100.00$65.70$722.70$112.00$1,232.0031 2104.502 SALVAGE LIGHTING UNIT EACH 2$550.00$1,100.00$750.00$1,500.00$759.00$1,518.00$765.00$1,530.0032 2104.502 SALVAGE SIGN PANEL TYPE C EACH 6$35.00$210.00$25.00$150.00$25.30$151.80$26.00$156.0033 2104.502 SALVAGE SIGN PANEL TYPE SPECIAL EACH 4$53.00$212.00$25.00$100.00$25.30$101.20$26.00$104.0034 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 263$4.50$1,183.50$4.00$1,052.00$3.90$1,025.70$4.00$1,052.0035 2104.503 SAWING BIT PAVEMENT (FULL DEPTH) L F 26383$2.00$52,766.00$1.50$39,574.50$1.70$44,851.10$1.70$44,851.1036 2104.503 REMOVE WATER MAIN L F 5284$7.25$38,309.00$14.00$73,976.00$11.00$58,124.00$8.40$44,385.6037 2104.503 REMOVE SEWER PIPE (STORM) L F 5379$15.00$80,685.00$18.00$96,822.00$15.60$83,912.40$11.00$59,169.0038 2104.503 REMOVE SEWER PIPE (SANITARY) L F 3343$14.00$46,802.00$14.00$46,802.00$8.95$29,919.85$11.00$36,773.0039 2104.503 REMOVE CURB & GUTTER L F 13941$4.60$64,128.60$2.50$34,852.50$3.25$45,308.25$0.20$2,788.2040 2104.503 REMOVE RETAINING WALL L F 33$25.00$825.00$17.00$561.00$19.70$650.10$10.00$330.0041 2104.503 REMOVE CONCRETE RETAINING WALL L F 170$17.00$2,890.00$44.00$7,480.00$19.90$3,383.00$19.00$3,230.0042 2104.503 REMOVE WOOD RETAINING WALL L F 94$14.00$1,316.00$8.50$799.00$9.85$925.90$0.60$56.4043 2104.503 REMOVE STONE RETAINING WALL L F 147$30.00$4,410.00$13.00$1,911.00$16.70$2,454.90$9.00$1,323.0044 2104.503 REMOVE WOOD FENCE L F 135$1.00$135.00$7.00$945.00$7.05$951.75$4.00$540.0045 2104.503 REMOVE GUARDRAIL-PLATE BEAM L F 501$18.00$9,018.00$5.00$2,505.00$7.10$3,557.10$5.00$2,505.0046 2104.503 REMOVE SANITARY SERVICE PIPE L F 651$5.00$3,255.00$14.00$9,114.00$7.15$4,654.65$8.00$5,208.0047 2104.503 REMOVE WATER SERVICE PIPE L F 938$5.00$4,690.00$14.00$13,132.00$7.15$6,706.70$7.00$6,566.0048 2104.503 SALVAGE METAL RAILING L F 32$80.00$2,560.00$26.00$832.00$19.00$608.00$11.00$352.0049 2104.504 REMOVE CONCRETE WALK S Y 5893$4.50$26,518.50$3.50$20,625.50$4.20$24,750.60$4.50$26,518.5050 2104.518 REMOVE BITUMINOUS WALK S F 7566$1.50$11,349.00$0.40$3,026.40$0.49$3,707.34$0.30$2,269.8051 2104.518 REMOVE CONCRETE DRIVEWAY PAVEMENT S F 6570$5.00$32,850.00$0.60$3,942.00$0.67$4,401.90$0.60$3,942.0052 2104.518 REMOVE BITUMINOUS PAVEMENT S F 339945$0.90$305,950.50$0.60$203,967.00$0.45$152,975.25$0.34$115,581.3053 2104.518 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S F 3146$2.20$6,921.20$0.40$1,258.40$0.61$1,919.06$0.90$2,831.4054 2104.602 RELOCATE BENCH EACH 2$450.00$900.00$500.00$1,000.00$764.00$1,528.00$393.00$786.0055 2104.603 ABANDON WATER MAIN L F 393$10.00$3,930.00$5.50$2,161.50$3.95$1,552.35$13.00$5,109.0056 2104.618 REMOVE BRICK PAVERS S F 1613$5.00$8,065.00$0.50$806.50$1.10$1,774.30$0.60$967.8057 2105.507 COMMON EXCAVATION (P) C Y 12025$13.00$156,325.00$21.00$252,525.00$18.00$216,450.00$18.30$220,057.5058 2105.507 SUBGRADE EXCAVATION (P) C Y 20238$15.00$303,570.00$14.00$283,332.00$18.00$364,284.00$18.20$368,331.6059 2105.507 SELECT GRANULAR BORROW (CV) (P) C Y 18013$20.00$360,260.00$29.00$522,377.00$14.10$253,983.30$30.20$543,992.60Page 2
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company - MplsS. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price60 2105.507 SELECT GRANULAR BORROW MOD 10% (CV) C Y 140$30.00$4,200.00$30.00$4,200.00$35.70$4,998.00$25.00$3,500.0061 2105.601 DEWATERING LS 1$65,000.00$65,000.00$108,000.00$108,000.00$100,000.00$100,000.00$140,446.00$140,446.0062 2105.607 HAUL & DISPOSE OF CONTAMINATED MATERIAL C Y 1241$47.00$58,327.00$42.00$52,122.00$35.20$43,683.20$37.00$45,917.0063 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 300$135.00$40,500.00$130.00$39,000.00$127.00$38,100.00$156.00$46,800.0064 2123.610 1.5 CU YD BACKHOE HOUR 100$150.00$15,000.00$230.00$23,000.00$232.00$23,200.00$198.00$19,800.0065 2130.523 WATER MGAL 300$45.00$13,500.00$27.00$8,100.00$29.00$8,700.00$55.00$16,500.0066 2211.507 AGGREGATE BASE (CV) CLASS 5 (P) C Y 9235$32.00$295,520.00$26.00$240,110.00$36.30$335,230.50$33.00$304,755.0067 2211.509 AGGREGATE BASE CLASS 5 TON 600$24.00$14,400.00$32.00$19,200.00$17.90$10,740.00$29.00$17,400.0068 2231.509 BITUMINOUS PATCHING MIXTURE TON 258$185.00$47,730.00$110.00$28,380.00$146.00$37,668.00$102.00$26,316.0069 2232.504 MILL BITUMINOUS SURFACE (2.0") S Y 722$4.50$3,249.00$6.50$4,693.00$12.30$8,880.60$6.00$4,332.0070 2331.603 JOINT ADHESIVE L F 16565$0.70$11,595.50$0.50$8,282.50$0.50$8,282.50$0.50$8,282.5071 2360.509 TYPE SP 12.5 NON WEAR COURSE MIX (4;B) TON 5214$66.00$344,124.00$52.00$271,128.00$63.50$331,089.00$51.50$268,521.0072 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4;C) TON 7626$70.00$533,820.00$66.00$503,316.00$77.60$591,777.60$71.00$541,446.0073 2401.507 STRUCTURAL CONCRETE (3B52) (P) C Y 63.5$1,050.00$66,675.00$1,200.00$76,200.00$1,210.00$76,835.00$2,000.00$127,000.0074 2401.508 REINFORCEMENT BARS (EPOXY COATED) (P) LB 3317.3$2.50$8,293.25$2.50$8,293.25$2.55$8,459.12$1.40$4,644.2275 2402.503 ORNAMENTAL METAL RAILING L F 250$185.00$46,250.00$190.00$47,500.00$150.00$37,500.00$156.00$39,000.0076 2402.503 PIPE RAILING L F 96$90.00$8,640.00$140.00$13,440.00$113.00$10,848.00$116.00$11,136.0077 2402.503 PIPE RAILING DESIGN SPECIAL L F 12$88.00$1,056.00$200.00$2,400.00$200.00$2,400.00$186.00$2,232.0078 2411.507 STRUCTURE EXCAVATION CLASS U (P) C Y 700$15.00$10,500.00$18.00$12,600.00$29.60$20,720.00$32.00$22,400.0079 2411.604 MODULAR BLOCK RETAINING WALL SPECIAL S Y 246$470.00$115,620.00$420.00$103,320.00$471.00$115,866.00$450.00$110,700.0080 2411.618 ANTI-GRAFFITI COATING (P) S F 1800$2.20$3,960.00$2.00$3,600.00$1.45$2,610.00$2.00$3,600.0081 2411.618 ARCH SURFACE FINISH (MULTI COLOR) (P) S F 1800$5.20$9,360.00$5.50$9,900.00$4.05$7,290.00$5.00$9,000.0082 2451.507 GRANULAR BEDDING (CV) C Y 1733$40.00$69,320.00$52.00$90,116.00$57.30$99,300.90$1.00$1,733.0083 2501.502 24" RC PIPE APRON EACH 1$900.00$900.00$1,000.00$1,000.00$1,880.00$1,880.00$1,342.00$1,342.0084 2501.502 30" RC PIPE APRON EACH 1$1,150.00$1,150.00$1,200.00$1,200.00$2,340.00$2,340.00$1,597.00$1,597.0085 2501.502 36" RC PIPE APRON EACH 1$1,500.00$1,500.00$1,950.00$1,950.00$3,120.00$3,120.00$2,118.00$2,118.0086 2502.503 4" PERF PE PIPE DRAIN L F 1950$12.00$23,400.00$6.00$11,700.00$12.80$24,960.00$11.00$21,450.0087 2502.601 IRRIGATION SYSTEM PROVISION LS 1$15,000.00$15,000.00$15,000.00$15,000.00$15,200.00$15,200.00$10,200.00$10,200.0088 2503.503 12" RC PIPE SEWER DES 3006 CL V L F 83$45.00$3,735.00$44.00$3,652.00$52.20$4,332.60$43.00$3,569.0089 2503.503 15" RC PIPE SEWER DES 3006 CL V L F 2886$39.00$112,554.00$40.00$115,440.00$46.30$133,621.80$50.00$144,300.0090 2503.503 18" RC PIPE SEWER DES 3006 CL III L F 637$40.00$25,480.00$49.00$31,213.00$49.60$31,595.20$47.00$29,939.0091 2503.503 21" RC PIPE SEWER DES 3006 CL III L F 308$45.00$13,860.00$55.00$16,940.00$54.00$16,632.00$51.00$15,708.0092 2503.503 24" RC PIPE SEWER DES 3006 CL III L F 353$47.00$16,591.00$58.00$20,474.00$56.90$20,085.70$53.00$18,709.0093 2503.503 27" RC PIPE SEWER DES 3006 CL III L F 361$54.00$19,494.00$76.00$27,436.00$69.00$24,909.00$71.00$25,631.0094 2503.503 30" RC PIPE SEWER CLASS III L F 979$62.00$60,698.00$80.00$78,320.00$76.00$74,404.00$76.00$74,404.00Page 3
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company -Mpls S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price95 2503.503 33" RC PIPE SEWER DES 3006 CL III L F 191$75.00$14,325.00$96.00$18,336.00$85.90$16,406.90$91.00$17,381.0096 2503.503 36" RC PIPE SEWER DES 3006 CL III L F 15$90.00$1,350.00$120.00$1,800.00$142.00$2,130.00$116.00$1,740.0097 2503.602 CONSTRUCT BULKHEAD EACH 5$750.00$3,750.00$250.00$1,250.00$359.00$1,795.00$285.00$1,425.0098 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 5$1,200.00$6,000.00$820.00$4,100.00$1,110.00$5,550.00$1,087.00$5,435.0099 2503.602 CONNECT TO EXISTING MANHOLES (SAN) EACH 3$2,500.00$7,500.00$1,850.00$5,550.00$1,430.00$4,290.00$2,443.00$7,329.00100 2503.602 CONNECT TO EXISTING STORM SEWER EACH 16$500.00$8,000.00$760.00$12,160.00$717.00$11,472.00$1,259.00$20,144.00101 2503.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 5$1,000.00$5,000.00$1,150.00$5,750.00$1,080.00$5,400.00$1,283.00$6,415.00102 2503.602 CONNECT TO EXISTING SANITARY SEWER SER EACH 13$600.00$7,800.00$770.00$10,010.00$371.00$4,823.00$545.00$7,085.00103 2503.602 PLUG & ABANDON PIPE SEWER EACH 1$3,500.00$3,500.00$620.00$620.00$1,430.00$1,430.00$7,321.00$7,321.00104 2503.602 12"X6" PVC WYE EACH 10$510.00$5,100.00$720.00$7,200.00$420.00$4,200.00$480.00$4,800.00105 2503.602 TEMPORARY SANITARY BYPASS A EACH 7$10,000.00$70,000.00$2,450.00$17,150.00$919.00$6,433.00$9,500.00$66,500.00106 2503.602 TEMPORARY SANITARY BYPASS B EACH 7$5,000.00$35,000.00$1,000.00$7,000.00$842.00$5,894.00$500.00$3,500.00107 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 419$15.00$6,285.00$5.00$2,095.00$9.00$3,771.00$9.00$3,771.00108 2503.603 VIDEO TAPE PIPE SEWER L F 2772$2.30$6,375.60$0.90$2,494.80$0.91$2,522.52$3.00$8,316.00109 2503.603 6" PVC PIPE SEWER L F 425$45.00$19,125.00$53.00$22,525.00$52.60$22,355.00$53.00$22,525.00110 2503.603 8" PVC PIPE SEWER L F 371$75.00$27,825.00$38.00$14,098.00$50.30$18,661.30$52.00$19,292.00111 2503.603 12" PVC PIPE SEWER L F 2632$80.00$210,560.00$51.00$134,232.00$64.50$169,764.00$59.00$155,288.00112 2503.603 LINING SEWER PIPE 8" L F 626$50.00$31,300.00$22.00$13,772.00$21.80$13,646.80$22.00$13,772.00113 2503.603 LINING SEWER PIPE 12" L F 671$110.00$73,810.00$31.00$20,801.00$31.60$21,203.60$32.00$21,472.00114 2503.603 20" STEEL CASING PIPE (JACKED) L F 281$160.00$44,960.00$410.00$115,210.00$357.00$100,317.00$605.00$170,005.00115 2504.601 IRRIGATION SYSTEM LS 1$100,000.00$100,000.00$90,000.00$90,000.00$89,500.00$89,500.00$90,168.00$90,168.00116 2504.602 CONNECT TO EXISTING WATER MAIN EACH 15$1,500.00$22,500.00$1,000.00$15,000.00$1,100.00$16,500.00$1,042.00$15,630.00117 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 21$485.00$10,185.00$950.00$19,950.00$401.00$8,421.00$869.00$18,249.00118 2504.602 HYDRANT EACH 11$4,600.00$50,600.00$5,000.00$55,000.00$4,740.00$52,140.00$4,273.00$47,003.00119 2504.602 1" CORPORATION STOP EACH 4$300.00$1,200.00$310.00$1,240.00$425.00$1,700.00$169.00$676.00120 2504.602 12" BUTTERFLY VALVE & BOX EACH 24$3,200.00$76,800.00$3,450.00$82,800.00$2,600.00$62,400.00$2,268.00$54,432.00121 2504.602 12" BUTTERFLY VALVE WITH MH EACH 1$10,000.00$10,000.00$7,350.00$7,350.00$10,600.00$10,600.00$8,333.00$8,333.00122 2504.602 6" GATE VALVE & BOX EACH 27$1,600.00$43,200.00$1,850.00$49,950.00$1,510.00$40,770.00$1,345.00$36,315.00123 2504.602 8" GATE VALVE & BOX EACH 11$2,500.00$27,500.00$2,300.00$25,300.00$2,040.00$22,440.00$1,797.00$19,767.00124 2504.602 1" CURB STOP & BOX EACH 4$450.00$1,800.00$450.00$1,800.00$525.00$2,100.00$301.00$1,204.00125 2504.602 TEMPORARY WATER SERVICE EACH 21$5,000.00$105,000.00$2,850.00$59,850.00$3,480.00$73,080.00$2,673.00$56,133.00126 2504.603 1" TYPE K COPPER PIPE L F 164$50.00$8,200.00$21.00$3,444.00$41.70$6,838.80$38.00$6,232.00127 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 1334$42.00$56,028.00$40.00$53,360.00$39.80$53,093.20$36.00$48,024.00128 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 1691$43.00$72,713.00$48.00$81,168.00$45.50$76,940.50$41.00$69,331.00129 2504.603 12" WATERMAIN DUCTILE IRON CL 52 L F 2894$45.00$130,230.00$60.00$173,640.00$58.00$167,852.00$53.00$153,382.00Page 4
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company -Mpls S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price130 2504.603 12" WATERMAIN HDPE (DIRECTIONAL DRILLED) L F 282$180.00$50,760.00$260.00$73,320.00$214.00$60,348.00$521.00$146,922.00131 2504.603 WATERMAIN ENCASEMENT L F 620$4.50$2,790.00$2.00$1,240.00$2.20$1,364.00$3.00$1,860.00132 2504.604 4" INSULATION S Y 600$45.00$27,000.00$25.00$15,000.00$18.00$10,800.00$24.00$14,400.00133 2504.608 DUCTILE IRON FITTINGS LB 10122$8.00$80,976.00$8.00$80,976.00$8.40$85,024.80$9.00$91,098.00134 2506.502 CASTING ASSEMBLY EACH 104$800.00$83,200.00$670.00$69,680.00$649.00$67,496.00$652.00$67,808.00135 2506.502 ADJUST FRAME & RING CASTING EACH 2$380.00$760.00$330.00$660.00$355.00$710.00$535.00$1,070.00136 2506.503 CONST DRAINAGE STRUCTURE DESIGN H L F 102.5$220.00$22,550.00$200.00$20,500.00$309.00$31,672.50$180.00$18,450.00137 2506.503 CONST DRAINAGE STRUCTURE DESIGN SD-48 L F 17.2$425.00$7,310.00$370.00$6,364.00$601.00$10,337.20$502.00$8,634.40138 2506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 L F 214$240.00$51,360.00$310.00$66,340.00$265.00$56,710.00$278.00$59,492.00139 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 L F 364.4$350.00$127,540.00$290.00$105,676.00$396.00$144,302.40$335.00$122,074.00140 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 L F 164.5$525.00$86,362.50$450.00$74,025.00$460.00$75,670.00$410.00$67,445.00141 2506.503 CONST DRAINAGE STRUCTURE DES 72-4020 L F 23.2$650.00$15,080.00$650.00$15,080.00$653.00$15,149.60$562.00$13,038.40142 2506.503 CONST DRAINAGE STRUCTURE DES 84-4020 L F 8.9$850.00$7,565.00$780.00$6,942.00$805.00$7,164.50$815.00$7,253.50143 2506.503 CONST DRAINAGE STRUCTURE DES 120-4020 L F 8$1,000.00$8,000.00$1,750.00$14,000.00$1,910.00$15,280.00$1,525.00$12,200.00144 2506.602 RECONSTRUCT DRAINAGE STRUCTURE SPECIAL L F 2.7$550.00$1,485.00$2,700.00$7,290.00$1,040.00$2,808.00$664.00$1,792.80145 2506.602 SEAL MANHOLE EACH 16$2,200.00$35,200.00$4,250.00$68,000.00$3,230.00$51,680.00$3,508.00$56,128.00146 2506.602 CASTING ASSEMBLY SPECIAL EACH 17$600.00$10,200.00$810.00$13,770.00$980.00$16,660.00$638.00$10,846.00147 2506.602 CASTING ASSEMBLY SPECIAL 1 EACH 6$1,200.00$7,200.00$630.00$3,780.00$980.00$5,880.00$638.00$3,828.00148 2506.602 CASTING ASSEMBLY SPECIAL 2 EACH 12$1,200.00$14,400.00$630.00$7,560.00$980.00$11,760.00$490.00$5,880.00149 2506.602 ADJUST FRAME & RING CASTING (SPECIAL) EACH 6$500.00$3,000.00$330.00$1,980.00$355.00$2,130.00$368.00$2,208.00150 2506.602 SEDIMENT COLLECTION DEVICE 1 EACH 3$5,800.00$17,400.00$7,350.00$22,050.00$6,720.00$20,160.00$6,219.00$18,657.00151 2511.504 GEOTEXTILE FILTER TYPE 4 S Y 125.5$4.00$502.00$2.00$251.00$5.65$709.08$5.00$627.50152 2511.507 RANDOM RIPRAP CLASS III C Y 37.3$85.00$3,170.50$120.00$4,476.00$91.60$3,416.68$76.00$2,834.80153 2511.602 INSTALL BOULDER EACH 11$65.00$715.00$110.00$1,210.00$68.30$751.30$100.00$1,100.00154 2521.518 4" CONCRETE WALK S F 67803$5.50$372,916.50$3.50$237,310.50$3.80$257,651.40$3.80$257,651.40155 2521.518 6" CONCRETE WALK S F 11469$7.00$80,283.00$7.00$80,283.00$7.20$82,576.80$7.00$80,283.00156 2531.503 CONCRETE CURB & GUTTER DESIGN B612 L F 5817$15.00$87,255.00$13.00$75,621.00$13.20$76,784.40$13.20$76,784.40157 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F 1872$23.00$43,056.00$14.00$26,208.00$14.50$27,144.00$14.50$27,144.00158 2531.503 CONCRETE CURB & GUTTER DESIGN B624 L F 8876$14.00$124,264.00$17.00$150,892.00$17.00$150,892.00$17.00$150,892.00159 2531.503 CONCRETE CURB DESIGN V4 L F 715$30.00$21,450.00$15.00$10,725.00$14.90$10,653.50$15.00$10,725.00160 2531.503 CONCRETE CURB DESIGN V6 L F 12$45.00$540.00$15.00$180.00$14.90$178.80$15.00$180.00161 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 79$54.00$4,266.00$50.00$3,950.00$51.00$4,029.00$51.00$4,029.00162 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 915$68.00$62,220.00$68.00$62,220.00$69.80$63,867.00$70.00$64,050.00163 2531.618 TRUNCATED DOMES S F 995$50.00$49,750.00$45.00$44,775.00$46.20$45,969.00$46.00$45,770.00164 2533.503 PORTABLE PRECAST CONC BARRIER DES 8337 L F 1000$20.00$20,000.00$14.00$14,000.00$14.20$14,200.00$14.00$14,000.00Page 5
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company - MplsS. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price165 2533.503 RELOCATE PORT PRECAST CONC BAR DES 8337 L F 6000$6.00$36,000.00$3.50$21,000.00$3.55$21,300.00$3.60$21,600.00166 2540.602 WASTE RECEPTACLE EACH 6$2,000.00$12,000.00$2,100.00$12,600.00$2,120.00$12,720.00$2,134.00$12,804.00167 2540.602 BENCH EACH 6$3,000.00$18,000.00$2,250.00$13,500.00$2,290.00$13,740.00$2,307.00$13,842.00168 2540.602 PRECAST CONCRETE MONUMENT A EACH 1$45,000.00$45,000.00$46,000.00$46,000.00$41,700.00$41,700.00$39,000.00$39,000.00169 2540.602 PRECAST CONCRETE MONUMENT B EACH 2$90,000.00$180,000.00$70,000.00$140,000.00$51,400.00$102,800.00$61,000.00$122,000.00170 2540.603 INSTALL METAL RAILING L F 32$80.00$2,560.00$34.00$1,088.00$30.30$969.60$29.00$928.00171 2540.618 CONCRETE PAVERS S F 27700$25.00$692,500.00$13.00$360,100.00$14.00$387,800.00$14.87$411,899.00172 2545.501 LIGHTING SYSTEM "A" LS 1$5,000.00$5,000.00$9,300.00$9,300.00$9,400.00$9,400.00$9,501.30$9,501.30173 2545.501 LIGHTING SYSTEM "B" LS 1$6,000.00$6,000.00$9,650.00$9,650.00$9,700.00$9,700.00$9,843.00$9,843.00174 2545.501 LIGHTING SYSTEM "C" LS 1$5,000.00$5,000.00$12,600.00$12,600.00$12,700.00$12,700.00$12,801.00$12,801.00175 2545.502 LIGHTING UNIT TYPE SPECIAL 1 EACH 31$6,000.00$186,000.00$2,525.00$78,275.00$2,500.00$77,500.00$2,575.30$79,834.30176 2545.502 LIGHTING UNIT TYPE 9-30 EACH 2$3,000.00$6,000.00$2,200.00$4,400.00$2,300.00$4,600.00$2,259.30$4,518.60177 2545.502 LIGHT FOUNDATION DESIGN E EACH 2$1,200.00$2,400.00$900.00$1,800.00$910.00$1,820.00$918.00$1,836.00178 2545.502 LIGHT FOUNDATION DESIGN E MODIFIED EACH 2$1,200.00$2,400.00$900.00$1,800.00$910.00$1,820.00$918.00$1,836.00179 2545.502 LIGHT FOUNDATION DESIGN P MOD EACH 31$700.00$21,700.00$880.00$27,280.00$885.00$27,435.00$892.50$27,667.50180 2545.502 SERVICE CABINET -TYPE L1 EACH 3$5,000.00$15,000.00$4,700.00$14,100.00$4,700.00$14,100.00$4,768.50$14,305.50181 2545.502 SERVICE EQUIPMENT EACH 3$3,000.00$9,000.00$2,100.00$6,300.00$2,150.00$6,450.00$2,142.00$6,426.00182 2545.502 EQUIPMENT PAD B EACH 3$900.00$2,700.00$1,200.00$3,600.00$1,215.00$3,645.00$1,224.00$3,672.00183 2545.502 HANDHOLE EACH 2$2,000.00$4,000.00$1,600.00$3,200.00$1,650.00$3,300.00$1,632.00$3,264.00184 2545.503 2.0" RIGID STEEL COND (DIRECTIONAL BORE) L F 800$50.00$40,000.00$21.00$16,800.00$21.25$17,000.00$15.00$12,000.00185 2545.503 1.25" NON-METALLIC CONDUIT L F 8000$3.00$24,000.00$3.50$28,000.00$3.30$26,400.00$3.30$26,400.00186 2545.503 2" NON-METALLIC CONDUIT L F 4800$5.00$24,000.00$3.50$16,800.00$3.55$17,040.00$3.60$17,280.00187 2545.503 3" NON-METALLIC CONDUIT L F 70$6.00$420.00$8.00$560.00$8.10$567.00$8.20$574.00188 2545.503 UNDERGROUND WIRE 1/C 6 AWG L F 20700$1.40$28,980.00$1.50$31,050.00$1.35$27,945.00$1.33$27,531.00189 2545.602 INSTALL LIGHTING UNIT EACH 2$650.00$1,300.00$750.00$1,500.00$759.00$1,518.00$765.00$1,530.00190 2550.502 SPLICE CABINET FIBER OPTIC SPLICE VAULT EACH 3$2,300.00$6,900.00$1,750.00$5,250.00$1,775.00$5,325.00$1,785.00$5,355.00191 2550.503 POWER CABLE 1 CONDUCTOR NO 14 L F 4000$1.00$4,000.00$0.50$2,000.00$0.51$2,040.00$0.51$2,040.00192 2550.602 FIBER OPTIC CABLE SPLICING EACH 3$1,600.00$4,800.00$6,500.00$19,500.00$6,550.00$19,650.00$664.50$1,993.50193 2550.603 FIBER OPTIC TRUNK CABLE 36SM L F 550$4.00$2,200.00$3.00$1,650.00$3.05$1,677.50$3.00$1,650.00194 2550.603 FIBER OPTIC TRUNK CABLE 144SM L F 4000$2.50$10,000.00$3.00$12,000.00$2.85$11,400.00$3.00$12,000.00195 2554.502 GUIDE POST TYPE B EACH 3$60.00$180.00$50.00$150.00$50.60$151.80$51.00$153.00196 2554.615 IMPACT ATTENUATOR AMBY 4$2,000.00$8,000.00$2,000.00$8,000.00$2,020.00$8,080.00$2,040.00$8,160.00197 2554.615 RELOCATE IMPACT ATTENUATOR AMBY 12$550.00$6,600.00$500.00$6,000.00$506.00$6,072.00$510.00$6,120.00198 2563.601 TRAFFIC CONTROL SUPERVISOR LS 1$40,000.00$40,000.00$1,000.00$1,000.00$1,010.00$1,010.00$88,962.00$88,962.00199 2563.601 TRAFFIC CONTROL LS 1$250,000.00$250,000.00$107,000.00$107,000.00$108,300.00$108,300.00$109,140.00$109,140.00Page 6
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company - MplsS. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price200 2563.601 ALTERNATE PEDESTRIAN ROUTE LS 1$10,000.00$10,000.00$1,000.00$1,000.00$1,010.00$1,010.00$1,020.00$1,020.00201 2563.602 MEDIAN BARRIER DELINEATOR EACH 185$16.00$2,960.00$8.50$1,572.50$8.60$1,591.00$9.00$1,665.00202 2563.610 FLAGGER HOUR 600$80.00$48,000.00$81.00$48,600.00$76.10$45,660.00$94.00$56,400.00203 2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UDAY 350$55.00$19,250.00$50.00$17,500.00$50.60$17,710.00$51.00$17,850.00204 2564.502 INSTALL SIGN PANEL TYPE C EACH 6$120.00$720.00$100.00$600.00$101.00$606.00$102.00$612.00205 2564.502 INSTALL SIGN PANEL TYPE SPECIAL EACH 4$150.00$600.00$75.00$300.00$75.90$303.60$77.00$308.00206 2564.502 DELINEATOR EACH 9$80.00$720.00$50.00$450.00$50.60$455.40$51.00$459.00207 2564.502 DELINEATOR TYPE X4-13 EACH 3$80.00$240.00$50.00$150.00$50.60$151.80$51.00$153.00208 2564.502 OBJECT MARKER TYPE X4-2 EACH 11$80.00$880.00$75.00$825.00$75.90$834.90$77.00$847.00209 2564.518 SIGN PANELS TYPE C S F 570$38.00$21,660.00$31.00$17,670.00$31.40$17,898.00$32.00$18,240.00210 2564.518 SIGN PANELS TYPE D S F 20$40.00$800.00$35.00$700.00$35.40$708.00$36.00$720.00211 2564.518 SIGN PANELS TYPE SPECIAL S F 20$60.00$1,200.00$55.00$1,100.00$55.70$1,114.00$56.00$1,120.00212 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM B LS 1$10,000.00$10,000.00$6,000.00$6,000.00$6,075.00$6,075.00$6,120.00$6,120.00213 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM C LS 1$10,000.00$10,000.00$6,000.00$6,000.00$6,075.00$6,075.00$6,120.00$6,120.00214 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM D LS 1$10,000.00$10,000.00$6,000.00$6,000.00$6,075.00$6,075.00$6,120.00$6,120.00215 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM B SYS 1$225,000.00$225,000.00$183,000.00$183,000.00$185,500.00$185,500.00$186,950.00$186,950.00216 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM C SYS 1$225,000.00$225,000.00$194,000.00$194,000.00$196,500.00$196,500.00$198,110.00$198,110.00217 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM D SYS 1$175,000.00$175,000.00$241,000.00$241,000.00$245,000.00$245,000.00$245,754.00$245,754.00218 2565.616 PEDESTRIAN CROSSWALK FLASHER SYSTEM SYS 1$80,000.00$80,000.00$36,400.00$36,400.00$37,000.00$37,000.00$37,077.00$37,077.00219 2565.616 TEMPORARY SIGNAL SYSTEM A SYS 1$50,000.00$50,000.00$87,500.00$87,500.00$89,000.00$89,000.00$89,260.00$89,260.00220 2565.616 TEMPORARY SIGNAL SYSTEM B SYS 1$75,000.00$75,000.00$72,200.00$72,200.00$73,000.00$73,000.00$73,620.00$73,620.00221 2565.616 TEMPORARY SIGNAL SYSTEM C SYS 1$75,000.00$75,000.00$71,500.00$71,500.00$73,000.00$73,000.00$72,930.00$72,930.00222 2565.616 TEMPORARY SIGNAL SYSTEM D SYS 1$75,000.00$75,000.00$85,600.00$85,600.00$87,000.00$87,000.00$87,312.00$87,312.00223 2571.524 DECIDUOUS TREE 3" CAL B&B TREE 100$450.00$45,000.00$820.00$82,000.00$630.00$63,000.00$627.00$62,700.00224 2571.525 DECIDUOUS SHRUB NO 5 CONT SHRB 72$40.00$2,880.00$47.00$3,384.00$83.00$5,976.00$83.00$5,976.00225 2571.527 PERENNIAL NO 1 CONT PLT 3531$20.00$70,620.00$14.00$49,434.00$21.50$75,916.50$21.00$74,151.00226 2572.503 TEMPORARY FENCE L F 500$3.00$1,500.00$2.00$1,000.00$2.85$1,425.00$2.00$1,000.00227 2573.501 STABILIZED CONSTRUCTION EXIT LS 1$5,000.00$5,000.00$19,200.00$19,200.00$6,460.00$6,460.00$22,967.00$22,967.00228 2573.501 EROSION CONTROL SUPERVISOR LS 1$13,000.00$13,000.00$10,000.00$10,000.00$15,800.00$15,800.00$68,375.00$68,375.00229 2573.502 STORM DRAIN INLET PROTECTION EACH 137$180.00$24,660.00$200.00$27,400.00$173.00$23,701.00$117.00$16,029.00230 2573.502 CULVERT END CONTROLS EACH 3$225.00$675.00$130.00$390.00$253.00$759.00$255.00$765.00231 2573.503 SILT FENCE; TYPE MS L F 651$1.80$1,171.80$2.50$1,627.50$2.30$1,497.30$2.00$1,302.00232 2573.503 FLOTATION SILT CURTAIN TYPE MOVING WATER L F 540$25.00$13,500.00$16.00$8,640.00$16.50$8,910.00$14.00$7,560.00233 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 6594$3.50$23,079.00$2.50$16,485.00$2.30$15,166.20$2.00$13,188.00234 2573.503 SEDIMENT CONTROL LOG TYPE ROCK L F 36$5.00$180.00$8.00$288.00$6.05$217.80$6.00$216.00Page 7
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company - Mpls S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price235 2574.507 COMMON TOPSOIL BORROW C Y 786$45.00$35,370.00$40.00$31,440.00$34.40$27,038.40$29.00$22,794.00236 2574.507 BOULEVARD TOPSOIL BORROW C Y 680$40.00$27,200.00$42.00$28,560.00$46.70$31,756.00$40.00$27,200.00237 2575.504 SODDING TYPE LAWN S Y 12269$8.00$98,152.00$4.50$55,210.50$4.40$53,983.60$5.00$61,345.00238 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 2536$4.50$11,412.00$1.50$3,804.00$1.40$3,550.40$1.00$2,536.00239 2575.507 MULCH MATERIAL TYPE 6 C Y 113$60.00$6,780.00$43.00$4,859.00$79.90$9,028.70$80.00$9,040.00240 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 25974$1.30$33,766.20$0.90$23,376.60$0.90$23,376.60$0.40$10,389.60241 2580.503 INTERIM PAVEMENT MARKING L F 9328$0.35$3,264.80$0.30$2,798.40$0.35$3,264.80$1.00$9,328.00242 2581.503 REMOVABLE PREFORM PAVEMENT MARKING TAPE L F 2120$1.35$2,862.00$1.00$2,120.00$1.20$2,544.00$1.00$2,120.00243 2581.603 REMOVABLE PREFORMED PLASTIC MASK (BLACK) L F 688$2.70$1,857.60$2.00$1,376.00$2.25$1,548.00$2.00$1,376.00244 2582.503 4" SOLID LINE PAINT L F 28478$0.15$4,271.70$0.20$5,695.60$0.18$5,126.04$0.20$5,695.60245 2582.503 24" SOLID LINE PAINT L F 264$1.50$396.00$3.00$792.00$3.40$897.60$6.00$1,584.00246 2582.503 4" BROKEN LINE PAINT L F 80$0.40$32.00$0.30$24.00$0.34$27.20$0.20$16.00247 2582.503 4" DBLE SOLID LINE PAINT L F 18556$0.25$4,639.00$0.30$5,566.80$0.34$6,309.04$0.30$5,566.80248 2582.503 4" SOLID LINE MULTI COMP GR IN L F 4028$1.60$6,444.80$1.00$4,028.00$1.00$4,028.00$1.00$4,028.00249 2582.503 24" SOLID LINE MULTI COMP GR IN L F 56$18.00$1,008.00$22.00$1,232.00$22.60$1,265.60$15.00$840.00250 2582.503 4" BROKEN LINE MULTI COMP GR IN L F 2155$1.90$4,094.50$1.00$2,155.00$1.00$2,155.00$1.00$2,155.00251 2582.503 8" DOTTED LINE MULTI COMP GR IN L F 77$4.50$346.50$2.00$154.00$2.05$157.85$4.00$308.00252 2582.503 4" DBLE SOLID LINE MULTI COMP GR IN L F 2246$2.20$4,941.20$2.00$4,492.00$2.05$4,604.30$2.00$4,492.00253 2582.503 24" SOLID LINE PREF THERMO GR IN L F 200$35.00$7,000.00$24.00$4,800.00$24.40$4,880.00$21.00$4,200.00254 2582.503 4" DOTTED LINE PREF THERMO GR IN L F 88$5.00$440.00$4.00$352.00$4.00$352.00$15.00$1,320.00255 2582.518 PAVT MSSG PAINT S F 496$7.00$3,472.00$4.00$1,984.00$4.50$2,232.00$9.00$4,464.00256 2582.518 PAVT MSSG PREF THERMO GR IN S F 786$28.00$22,008.00$23.00$18,078.00$23.40$18,392.40$35.00$27,510.00257 2582.518 CROSSWALK PREF THERMO GR IN S F 4032$18.00$72,576.00$12.00$48,384.00$12.30$49,593.60$12.00$48,384.00Total Schedule A: $10,653,387.25 $9,369,003.25 $9,643,071.83 $9,797,950.42 Schedule B 258 2104.601 REMOVE REGULATED WASTE MATERIAL (BRIDGE) LS 1$2,500.00$2,500.00$1.00$1.00$1.00$1.00$1.00$1.00259 2401.503 TYPE P-1 BARRIER CONCRETE (3S52) L F 157$105.00$16,485.00$280.00$43,960.00$304.00$47,728.00$108.00$16,956.00260 2401.518 SIDEWALK CONCRETE (3S52) S F 1722$15.00$25,830.00$18.00$30,996.00$18.20$31,340.40$11.00$18,942.00261 2401.508 REINFORCEMENT BARS (EPOXY COATED) LB 12260$1.50$18,390.00$2.00$24,520.00$2.00$24,520.00$1.00$12,260.00262 2402.503 ORNAMENTAL METAL RAILING (DESIGN T-4) L F 157$150.00$23,550.00$150.00$23,550.00$109.00$17,113.00$116.00$18,212.00263 2404.618 CONCRETE WEARING COURSE (MICRO-SILICA) S F 4121$5.75$23,695.75$18.00$74,178.00$18.20$75,002.20$20.00$82,420.00264 2411.618 ARCH CONC TEXTURE (RANDOM FIELDSTONE) S F 242$20.00$4,840.00$22.00$5,324.00$22.30$5,396.60$24.00$5,808.00265 2411.618 ARCH SURFACE FINISH (MULTI COLOR) S F 242$5.00$1,210.00$10.00$2,420.00$30.40$7,356.80$5.00$1,210.00266 2411.618 ANTI-GRAFFITI COATING S F 242$1.50$363.00$2.00$484.00$1.75$423.50$2.00$484.00267 2433.502 ANCHORAGES TYPE REINF BARS EACH 216$25.00$5,400.00$40.00$8,640.00$40.50$8,748.00$24.00$5,184.00Page 8
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Eureka Construction Park Construction Company - Mpls S. M. Hentges & Sons, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price268 2433.503 REMOVE CONCRETE BRIDGE BARRIER L F 157$90.00$14,130.00$80.00$12,560.00$81.00$12,717.00$58.00$9,106.00269 2433.503 REMOVE 3" DIA RSC CONDUIT (SIGNAL SYSTEM) L F 65$5.00$325.00$5.00$325.00$2.00$130.00$6.00$390.00270 2433.518 REMOVE CONCRETE SIDEWALK S F 1190$18.00$21,420.00$25.00$29,750.00$30.40$36,176.00$17.00$20,230.00271 2433.518 REMOVE CONCRETE WEARING COURSE S F 4673$8.00$37,384.00$3.00$14,019.00$2.80$13,084.40$3.00$14,019.00272 2433.615 MMA FLOOD SEAL S F 4121$1.50$6,181.50$2.50$10,302.50$2.40$9,890.40$2.00$8,242.00273 2545.501 CONDUIT SYSTEM (TRAFFIC SIGNAL) LS 1$200.00$200.00$4,600.00$4,600.00$4,650.00$4,650.00$4,675.00$4,675.00274 2545.501 CONDUIT SYSTEM (FUTURE F.O. CABLE) LS 1$150.00$150.00$4,600.00$4,600.00$4,650.00$4,650.00$4,675.00$4,675.00Total Schedule B: $202,054.25 $290,229.50 $298,927.30 $222,814.00 Add Alternate 1 275 2571.601 1 ADD'L YEAR OF LANDSCAPE MAINT. & WATERING CONTRACT L S 1$20,000.00$20,000.00$27,400.00$27,400.00$7,610.00$7,610.00$7,579.00$7,579.00Total Add Alternate 1: $20,000.00 $27,400.00 $7,610.00 $7,579.00 Add Alternate 2 276 2571.601 2 ADD'L YEARS OF LANDSCAPE MAINT. & WATERING CONTRACT L S 1$40,000.00$40,000.00$30,500.00$30,500.00$15,500.00$15,500.00$15,387.00$15,387.00Total Add Alternate 2: $40,000.00 $30,500.00 $15,500.00 $15,387.00 Total Schedule A: $10,653,387.25 $9,369,003.25 $9,643,071.83 $9,797,950.42 Total Schedule B: $202,054.25 $290,229.50 $298,927.30 $222,814.00 Total Add Alternate 1: $20,000.00 $27,400.00 $7,610.00 $7,579.00 Total Add Alternate 2: $40,000.00 $30,500.00 $15,500.00 $15,387.00 Page 9
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSchedule A 1 2011.601 AS BUILT LS 1$10,000.00$10,000.00$1,820.00$1,820.00$7,500.00$7,500.00$1,705.00$1,705.002 2021.501 MOBILIZATION LS 1$600,000.00$600,000.00$492,000.00$492,000.00$500,000.00$500,000.00$485,000.00$485,000.003 2031.502 FIELD OFFICE TYPE D-MODIFIED EACH 1$50,000.00$50,000.00$60,000.00$60,000.00$45,000.00$45,000.00$62,000.00$62,000.004 2031.502 FIELD LABORATORY TYPE D EACH 1$20,000.00$20,000.00$26,000.00$26,000.00$35,000.00$35,000.00$13,100.00$13,100.005 2101.524 CLEARING TREE 39$320.00$12,480.00$120.00$4,680.00$100.00$3,900.00$100.00$3,900.006 2101.524 GRUBBING TREE 39$185.00$7,215.00$175.00$6,825.00$150.00$5,850.00$150.00$5,850.007 2102.503 PAVEMENT MARKING REMOVAL L F 28200$0.85$23,970.00$0.65$18,330.00$1.00$28,200.00$0.65$18,330.008 2102.518 PAVEMENT MARKING REMOVAL S F 626$3.00$1,878.00$2.00$1,252.00$3.25$2,034.50$3.00$1,878.009 2103.501 BUILDING REMOVAL LS 1$15,000.00$15,000.00$16,500.00$16,500.00$25,000.00$25,000.00$17,600.00$17,600.0010 2104.502 REMOVE CONCRETE APRON EACH 3$225.00$675.00$190.00$570.00$500.00$1,500.00$350.00$1,050.0011 2104.502 REMOVE ANCHORAGE ASSEMBLY-PLATE BEAM EACH 2$250.00$500.00$255.00$510.00$150.00$300.00$150.00$300.0012 2104.502 REMOVE BOLLARDS EACH 11$175.00$1,925.00$22.00$242.00$50.00$550.00$65.00$715.0013 2104.502 REMOVE POST EACH 3$50.00$150.00$170.00$510.00$50.00$150.00$135.00$405.0014 2104.502 REMOVE TWISTED END TREATMENT EACH 1$400.00$400.00$685.00$685.00$400.00$400.00$400.00$400.0015 2104.502 REMOVE MANHOLE OR CATCH BASIN EACH 79$350.00$27,650.00$320.00$25,280.00$200.00$15,800.00$365.00$28,835.0016 2104.502 REMOVE MANHOLE EACH 18$550.00$9,900.00$320.00$5,760.00$400.00$7,200.00$710.00$12,780.0017 2104.502 REMOVE CASTING EACH 8$250.00$2,000.00$160.00$1,280.00$50.00$400.00$280.00$2,240.0018 2104.502 REMOVE GATE VALVE & BOX EACH 41$165.00$6,765.00$185.00$7,585.00$25.00$1,025.00$70.00$2,870.0019 2104.502 REMOVE HYDRANT EACH 10$400.00$4,000.00$1,080.00$10,800.00$200.00$2,000.00$285.00$2,850.0020 2104.502 REMOVE MARKER EACH 3$35.00$105.00$27.50$82.50$25.00$75.00$50.00$150.0021 2104.502 REMOVE SIGN TYPE C EACH 93$40.00$3,720.00$27.50$2,557.50$55.00$5,115.00$36.00$3,348.0022 2104.502 REMOVE SIGN TYPE D EACH 2$60.00$120.00$54.50$109.00$75.00$150.00$155.00$310.0023 2104.502 REMOVE SIGN TYPE SPECIAL EACH 5$75.00$375.00$27.50$137.50$55.00$275.00$36.00$180.0024 2104.502 REMOVE SIGN TYPE SPECIAL 1 EACH 1$350.00$350.00$275.00$275.00$2,500.00$2,500.00$1,250.00$1,250.0025 2104.502 REMOVE SIGNAL SYSTEM B EACH 1$10,000.00$10,000.00$7,480.00$7,480.00$8,000.00$8,000.00$7,800.00$7,800.0026 2104.502 REMOVE SIGNAL SYSTEM C EACH 1$10,000.00$10,000.00$7,480.00$7,480.00$8,000.00$8,000.00$7,800.00$7,800.0027 2104.502 REMOVE SIGNAL SYSTEM D EACH 1$12,500.00$12,500.00$7,480.00$7,480.00$8,000.00$8,000.00$7,800.00$7,800.0028 2104.502 REMOVE LIGHT FOUNDATION EACH 2$450.00$900.00$535.00$1,070.00$2,000.00$4,000.00$1,200.00$2,400.0029 2104.502 REMOVE ENERGY ABSORBING TERMINAL EACH 2$320.00$640.00$380.00$760.00$300.00$600.00$350.00$700.0030 2104.502 SALVAGE BOULDER EACH 11$65.00$715.00$49.00$539.00$50.00$550.00$75.00$825.0031 2104.502 SALVAGE LIGHTING UNIT EACH 2$550.00$1,100.00$430.00$860.00$600.00$1,200.00$250.00$500.0032 2104.502 SALVAGE SIGN PANEL TYPE C EACH 6$35.00$210.00$27.50$165.00$50.00$300.00$36.00$216.0033 2104.502 SALVAGE SIGN PANEL TYPE SPECIAL EACH 4$53.00$212.00$27.50$110.00$50.00$200.00$36.00$144.0034 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 263$4.50$1,183.50$5.60$1,472.80$6.00$1,578.00$2.50$657.50Page 10
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price35 2104.503 SAWING BIT PAVEMENT (FULL DEPTH) L F 26383$2.00$52,766.00$2.20$58,042.60$3.00$79,149.00$2.50$65,957.5036 2104.503 REMOVE WATER MAIN L F 5284$7.25$38,309.00$15.50$81,902.00$3.00$15,852.00$8.50$44,914.0037 2104.503 REMOVE SEWER PIPE (STORM) L F 5379$15.00$80,685.00$17.00$91,443.00$15.00$80,685.00$19.00$102,201.0038 2104.503 REMOVE SEWER PIPE (SANITARY) L F 3343$14.00$46,802.00$13.50$45,130.50$3.00$10,029.00$34.00$113,662.0039 2104.503 REMOVE CURB & GUTTER L F 13941$4.60$64,128.60$2.60$36,246.60$5.00$69,705.00$3.70$51,581.7040 2104.503 REMOVE RETAINING WALL L F 33$25.00$825.00$78.50$2,590.50$100.00$3,300.00$36.00$1,188.0041 2104.503 REMOVE CONCRETE RETAINING WALL L F 170$17.00$2,890.00$26.00$4,420.00$150.00$25,500.00$50.00$8,500.0042 2104.503 REMOVE WOOD RETAINING WALL L F 94$14.00$1,316.00$13.50$1,269.00$25.00$2,350.00$14.00$1,316.0043 2104.503 REMOVE STONE RETAINING WALL L F 147$30.00$4,410.00$7.70$1,131.90$100.00$14,700.00$14.00$2,058.0044 2104.503 REMOVE WOOD FENCE L F 135$1.00$135.00$11.00$1,485.00$15.00$2,025.00$10.00$1,350.0045 2104.503 REMOVE GUARDRAIL-PLATE BEAM L F 501$18.00$9,018.00$9.80$4,909.80$6.00$3,006.00$5.75$2,880.7546 2104.503 REMOVE SANITARY SERVICE PIPE L F 651$5.00$3,255.00$12.50$8,137.50$0.01$6.51$21.00$13,671.0047 2104.503 REMOVE WATER SERVICE PIPE L F 938$5.00$4,690.00$12.50$11,725.00$0.01$9.38$10.00$9,380.0048 2104.503 SALVAGE METAL RAILING L F 32$80.00$2,560.00$58.00$1,856.00$15.00$480.00$25.00$800.0049 2104.504 REMOVE CONCRETE WALK S Y 5893$4.50$26,518.50$10.00$58,930.00$3.00$17,679.00$4.00$23,572.0050 2104.518 REMOVE BITUMINOUS WALK S F 7566$1.50$11,349.00$1.00$7,566.00$0.30$2,269.80$0.55$4,161.3051 2104.518 REMOVE CONCRETE DRIVEWAY PAVEMENT S F 6570$5.00$32,850.00$1.10$7,227.00$0.50$3,285.00$0.65$4,270.5052 2104.518 REMOVE BITUMINOUS PAVEMENT S F 339945$0.90$305,950.50$0.40$135,978.00$0.75$254,958.75$0.75$254,958.7553 2104.518 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S F 3146$2.20$6,921.20$1.50$4,719.00$0.50$1,573.00$0.85$2,674.1054 2104.602 RELOCATE BENCH EACH 2$450.00$900.00$935.00$1,870.00$500.00$1,000.00$1,000.00$2,000.0055 2104.603 ABANDON WATER MAIN L F 393$10.00$3,930.00$4.40$1,729.20$15.00$5,895.00$19.00$7,467.0056 2104.618 REMOVE BRICK PAVERS S F 1613$5.00$8,065.00$1.60$2,580.80$1.00$1,613.00$1.00$1,613.0057 2105.507 COMMON EXCAVATION (P) C Y 12025$13.00$156,325.00$14.00$168,350.00$11.00$132,275.00$17.50$210,437.5058 2105.507 SUBGRADE EXCAVATION (P) C Y 20238$15.00$303,570.00$9.10$184,165.80$8.00$161,904.00$14.50$293,451.0059 2105.507 SELECT GRANULAR BORROW (CV) (P) C Y 18013$20.00$360,260.00$22.00$396,286.00$19.00$342,247.00$25.00$450,325.0060 2105.507 SELECT GRANULAR BORROW MOD 10% (CV) C Y 140$30.00$4,200.00$28.00$3,920.00$19.00$2,660.00$35.00$4,900.0061 2105.601 DEWATERING LS 1$65,000.00$65,000.00$130,000.00$130,000.00$100,000.00$100,000.00$110,550.00$110,550.0062 2105.607 HAUL & DISPOSE OF CONTAMINATED MATERIAL C Y 1241$47.00$58,327.00$45.50$56,465.50$65.00$80,665.00$38.00$47,158.0063 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 300$135.00$40,500.00$150.00$45,000.00$135.00$40,500.00$135.00$40,500.0064 2123.610 1.5 CU YD BACKHOE HOUR 100$150.00$15,000.00$115.00$11,500.00$150.00$15,000.00$215.00$21,500.0065 2130.523 WATER MGAL 300$45.00$13,500.00$47.00$14,100.00$50.00$15,000.00$65.00$19,500.0066 2211.507 AGGREGATE BASE (CV) CLASS 5 (P) C Y 9235$32.00$295,520.00$16.50$152,377.50$24.00$221,640.00$15.00$138,525.0067 2211.509 AGGREGATE BASE CLASS 5 TON 600$24.00$14,400.00$26.00$15,600.00$19.00$11,400.00$15.00$9,000.0068 2231.509 BITUMINOUS PATCHING MIXTURE TON 258$185.00$47,730.00$110.00$28,380.00$159.00$41,022.00$100.00$25,800.0069 2232.504 MILL BITUMINOUS SURFACE (2.0") S Y 722$4.50$3,249.00$3.10$2,238.20$10.00$7,220.00$6.50$4,693.00Page 11
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price70 2331.603 JOINT ADHESIVE L F 16565$0.70$11,595.50$0.60$9,939.00$0.60$9,939.00$0.50$8,282.5071 2360.509 TYPE SP 12.5 NON WEAR COURSE MIX (4;B) TON 5214$66.00$344,124.00$51.50$268,521.00$54.00$281,556.00$50.50$263,307.0072 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4;C) TON 7626$70.00$533,820.00$66.00$503,316.00$67.00$510,942.00$69.50$530,007.0073 2401.507 STRUCTURAL CONCRETE (3B52) (P) C Y 63.5$1,050.00$66,675.00$2,540.00$161,290.00$1,300.00$82,550.00$1,500.00$95,250.0074 2401.508 REINFORCEMENT BARS (EPOXY COATED) (P) LB 3317.3$2.50$8,293.25$2.30$7,629.79$3.00$9,951.90$2.50$8,293.2575 2402.503 ORNAMENTAL METAL RAILING L F 250$185.00$46,250.00$180.00$45,000.00$150.00$37,500.00$150.00$37,500.0076 2402.503 PIPE RAILING L F 96$90.00$8,640.00$155.00$14,880.00$115.00$11,040.00$112.00$10,752.0077 2402.503 PIPE RAILING DESIGN SPECIAL L F 12$88.00$1,056.00$235.00$2,820.00$200.00$2,400.00$200.00$2,400.0078 2411.507 STRUCTURE EXCAVATION CLASS U (P) C Y 700$15.00$10,500.00$15.50$10,850.00$50.00$35,000.00$22.00$15,400.0079 2411.604 MODULAR BLOCK RETAINING WALL SPECIAL S Y 246$470.00$115,620.00$465.00$114,390.00$560.00$137,760.00$550.00$135,300.0080 2411.618 ANTI-GRAFFITI COATING (P) S F 1800$2.20$3,960.00$1.60$2,880.00$3.50$6,300.00$2.30$4,140.0081 2411.618 ARCH SURFACE FINISH (MULTI COLOR) (P) S F 1800$5.20$9,360.00$4.30$7,740.00$3.50$6,300.00$2.70$4,860.0082 2451.507 GRANULAR BEDDING (CV) C Y 1733$40.00$69,320.00$30.50$52,856.50$35.00$60,655.00$84.00$145,572.0083 2501.502 24" RC PIPE APRON EACH 1$900.00$900.00$1,930.00$1,930.00$2,000.00$2,000.00$930.00$930.0084 2501.502 30" RC PIPE APRON EACH 1$1,150.00$1,150.00$2,300.00$2,300.00$2,500.00$2,500.00$1,350.00$1,350.0085 2501.502 36" RC PIPE APRON EACH 1$1,500.00$1,500.00$2,980.00$2,980.00$5,000.00$5,000.00$1,650.00$1,650.0086 2502.503 4" PERF PE PIPE DRAIN L F 1950$12.00$23,400.00$12.00$23,400.00$8.00$15,600.00$5.00$9,750.0087 2502.601 IRRIGATION SYSTEM PROVISION LS 1$15,000.00$15,000.00$8,230.00$8,230.00$12,000.00$12,000.00$20,000.00$20,000.0088 2503.503 12" RC PIPE SEWER DES 3006 CL V L F 83$45.00$3,735.00$38.50$3,195.50$58.00$4,814.00$75.00$6,225.0089 2503.503 15" RC PIPE SEWER DES 3006 CL V L F 2886$39.00$112,554.00$41.00$118,326.00$66.00$190,476.00$74.00$213,564.0090 2503.503 18" RC PIPE SEWER DES 3006 CL III L F 637$40.00$25,480.00$45.50$28,983.50$67.00$42,679.00$82.00$52,234.0091 2503.503 21" RC PIPE SEWER DES 3006 CL III L F 308$45.00$13,860.00$53.50$16,478.00$70.00$21,560.00$92.00$28,336.0092 2503.503 24" RC PIPE SEWER DES 3006 CL III L F 353$47.00$16,591.00$56.50$19,944.50$75.00$26,475.00$102.00$36,006.0093 2503.503 27" RC PIPE SEWER DES 3006 CL III L F 361$54.00$19,494.00$66.50$24,006.50$80.00$28,880.00$117.00$42,237.0094 2503.503 30" RC PIPE SEWER CLASS III L F 979$62.00$60,698.00$72.50$70,977.50$90.00$88,110.00$182.00$178,178.0095 2503.503 33" RC PIPE SEWER DES 3006 CL III L F 191$75.00$14,325.00$110.00$21,010.00$95.00$18,145.00$177.00$33,807.0096 2503.503 36" RC PIPE SEWER DES 3006 CL III L F 15$90.00$1,350.00$145.00$2,175.00$125.00$1,875.00$194.00$2,910.0097 2503.602 CONSTRUCT BULKHEAD EACH 5$750.00$3,750.00$320.00$1,600.00$500.00$2,500.00$500.00$2,500.0098 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 5$1,200.00$6,000.00$2,230.00$11,150.00$4,500.00$22,500.00$1,150.00$5,750.0099 2503.602 CONNECT TO EXISTING MANHOLES (SAN) EACH 3$2,500.00$7,500.00$2,890.00$8,670.00$7,500.00$22,500.00$3,000.00$9,000.00100 2503.602 CONNECT TO EXISTING STORM SEWER EACH 16$500.00$8,000.00$485.00$7,760.00$3,000.00$48,000.00$700.00$11,200.00101 2503.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 5$1,000.00$5,000.00$485.00$2,425.00$3,500.00$17,500.00$450.00$2,250.00102 2503.602 CONNECT TO EXISTING SANITARY SEWER SER EACH 13$600.00$7,800.00$485.00$6,305.00$1,250.00$16,250.00$600.00$7,800.00103 2503.602 PLUG & ABANDON PIPE SEWER EACH 1$3,500.00$3,500.00$965.00$965.00$500.00$500.00$2,650.00$2,650.00104 2503.602 12"X6" PVC WYE EACH 10$510.00$5,100.00$640.00$6,400.00$750.00$7,500.00$450.00$4,500.00Page 12
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price105 2503.602 TEMPORARY SANITARY BYPASS A EACH 7$10,000.00$70,000.00$2,660.00$18,620.00$1,000.00$7,000.00$6,300.00$44,100.00106 2503.602 TEMPORARY SANITARY BYPASS B EACH 7$5,000.00$35,000.00$2,660.00$18,620.00$1,000.00$7,000.00$475.00$3,325.00107 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 419$15.00$6,285.00$4.30$1,801.70$15.00$6,285.00$23.00$9,637.00108 2503.603 VIDEO TAPE PIPE SEWER L F 2772$2.30$6,375.60$1.10$3,049.20$2.00$5,544.00$2.00$5,544.00109 2503.603 6" PVC PIPE SEWER L F 425$45.00$19,125.00$52.50$22,312.50$65.00$27,625.00$87.00$36,975.00110 2503.603 8" PVC PIPE SEWER L F 371$75.00$27,825.00$54.50$20,219.50$85.00$31,535.00$97.00$35,987.00111 2503.603 12" PVC PIPE SEWER L F 2632$80.00$210,560.00$135.00$355,320.00$125.00$329,000.00$130.00$342,160.00112 2503.603 LINING SEWER PIPE 8" L F 626$50.00$31,300.00$23.50$14,711.00$24.00$15,024.00$22.00$13,772.00113 2503.603 LINING SEWER PIPE 12" L F 671$110.00$73,810.00$34.50$23,149.50$34.00$22,814.00$32.00$21,472.00114 2503.603 20" STEEL CASING PIPE (JACKED) L F 281$160.00$44,960.00$385.00$108,185.00$500.00$140,500.00$365.00$102,565.00115 2504.601 IRRIGATION SYSTEM LS 1$100,000.00$100,000.00$24,500.00$24,500.00$26,000.00$26,000.00$112,000.00$112,000.00116 2504.602 CONNECT TO EXISTING WATER MAIN EACH 15$1,500.00$22,500.00$1,020.00$15,300.00$3,500.00$52,500.00$1,200.00$18,000.00117 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 21$485.00$10,185.00$515.00$10,815.00$750.00$15,750.00$560.00$11,760.00118 2504.602 HYDRANT EACH 11$4,600.00$50,600.00$5,360.00$58,960.00$6,000.00$66,000.00$4,150.00$45,650.00119 2504.602 1" CORPORATION STOP EACH 4$300.00$1,200.00$390.00$1,560.00$150.00$600.00$325.00$1,300.00120 2504.602 12" BUTTERFLY VALVE & BOX EACH 24$3,200.00$76,800.00$2,340.00$56,160.00$2,600.00$62,400.00$2,200.00$52,800.00121 2504.602 12" BUTTERFLY VALVE WITH MH EACH 1$10,000.00$10,000.00$6,320.00$6,320.00$5,500.00$5,500.00$6,300.00$6,300.00122 2504.602 6" GATE VALVE & BOX EACH 27$1,600.00$43,200.00$1,320.00$35,640.00$1,750.00$47,250.00$740.00$19,980.00123 2504.602 8" GATE VALVE & BOX EACH 11$2,500.00$27,500.00$1,670.00$18,370.00$2,000.00$22,000.00$1,110.00$12,210.00124 2504.602 1" CURB STOP & BOX EACH 4$450.00$1,800.00$510.00$2,040.00$350.00$1,400.00$420.00$1,680.00125 2504.602 TEMPORARY WATER SERVICE EACH 21$5,000.00$105,000.00$5,570.00$116,970.00$350.00$7,350.00$4,700.00$98,700.00126 2504.603 1" TYPE K COPPER PIPE L F 164$50.00$8,200.00$43.00$7,052.00$50.00$8,200.00$44.00$7,216.00127 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 1334$42.00$56,028.00$49.00$65,366.00$62.00$82,708.00$61.00$81,374.00128 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 1691$43.00$72,713.00$54.00$91,314.00$65.00$109,915.00$66.00$111,606.00129 2504.603 12" WATERMAIN DUCTILE IRON CL 52 L F 2894$45.00$130,230.00$94.00$272,036.00$95.00$274,930.00$92.00$266,248.00130 2504.603 12" WATERMAIN HDPE (DIRECTIONAL DRILLED) L F 282$180.00$50,760.00$205.00$57,810.00$140.00$39,480.00$187.00$52,734.00131 2504.603 WATERMAIN ENCASEMENT L F 620$4.50$2,790.00$2.90$1,798.00$125.00$77,500.00$1.50$930.00132 2504.604 4" INSULATION S Y 600$45.00$27,000.00$26.00$15,600.00$20.00$12,000.00$34.00$20,400.00133 2504.608 DUCTILE IRON FITTINGS LB 10122$8.00$80,976.00$9.80$99,195.60$4.50$45,549.00$2.60$26,317.20134 2506.502 CASTING ASSEMBLY EACH 104$800.00$83,200.00$825.00$85,800.00$750.00$78,000.00$1,300.00$135,200.00135 2506.502 ADJUST FRAME & RING CASTING EACH 2$380.00$760.00$365.00$730.00$350.00$700.00$1,050.00$2,100.00136 2506.503 CONST DRAINAGE STRUCTURE DESIGN H L F 102.5$220.00$22,550.00$210.00$21,525.00$175.00$17,937.50$280.00$28,700.00137 2506.503 CONST DRAINAGE STRUCTURE DESIGN SD-48 L F 17.2$425.00$7,310.00$375.00$6,450.00$350.00$6,020.00$460.00$7,912.00138 2506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 L F 214$240.00$51,360.00$465.00$99,510.00$275.00$58,850.00$245.00$52,430.00139 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 L F 364.4$350.00$127,540.00$355.00$129,362.00$250.00$91,100.00$400.00$145,760.00Page 13
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price140 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 L F 164.5$525.00$86,362.50$380.00$62,510.00$350.00$57,575.00$420.00$69,090.00141 2506.503 CONST DRAINAGE STRUCTURE DES 72-4020 L F 23.2$650.00$15,080.00$665.00$15,428.00$450.00$10,440.00$700.00$16,240.00142 2506.503 CONST DRAINAGE STRUCTURE DES 84-4020 L F 8.9$850.00$7,565.00$905.00$8,054.50$650.00$5,785.00$880.00$7,832.00143 2506.503 CONST DRAINAGE STRUCTURE DES 120-4020 L F 8$1,000.00$8,000.00$1,890.00$15,120.00$2,100.00$16,800.00$1,720.00$13,760.00144 2506.602 RECONSTRUCT DRAINAGE STRUCTURE SPECIAL L F 2.7$550.00$1,485.00$1,830.00$4,941.00$600.00$1,620.00$560.00$1,512.00145 2506.602 SEAL MANHOLE EACH 16$2,200.00$35,200.00$3,230.00$51,680.00$300.00$4,800.00$1,400.00$22,400.00146 2506.602 CASTING ASSEMBLY SPECIAL EACH 17$600.00$10,200.00$975.00$16,575.00$850.00$14,450.00$1,120.00$19,040.00147 2506.602 CASTING ASSEMBLY SPECIAL 1 EACH 6$1,200.00$7,200.00$975.00$5,850.00$700.00$4,200.00$1,040.00$6,240.00148 2506.602 CASTING ASSEMBLY SPECIAL 2 EACH 12$1,200.00$14,400.00$675.00$8,100.00$700.00$8,400.00$1,040.00$12,480.00149 2506.602 ADJUST FRAME & RING CASTING (SPECIAL) EACH 6$500.00$3,000.00$365.00$2,190.00$650.00$3,900.00$620.00$3,720.00150 2506.602 SEDIMENT COLLECTION DEVICE 1 EACH 3$5,800.00$17,400.00$5,930.00$17,790.00$1,000.00$3,000.00$6,100.00$18,300.00151 2511.504 GEOTEXTILE FILTER TYPE 4 S Y 125.5$4.00$502.00$6.60$828.30$2.00$251.00$5.00$627.50152 2511.507 RANDOM RIPRAP CLASS III C Y 37.3$85.00$3,170.50$165.00$6,154.50$65.00$2,424.50$140.00$5,222.00153 2511.602 INSTALL BOULDER EACH 11$65.00$715.00$49.00$539.00$100.00$1,100.00$140.00$1,540.00154 2521.518 4" CONCRETE WALK S F 67803$5.50$372,916.50$5.50$372,916.50$4.25$288,162.75$5.00$339,015.00155 2521.518 6" CONCRETE WALK S F 11469$7.00$80,283.00$13.50$154,831.50$8.25$94,619.25$8.50$97,486.50156 2531.503 CONCRETE CURB & GUTTER DESIGN B612 L F 5817$15.00$87,255.00$20.50$119,248.50$13.20$76,784.40$16.00$93,072.00157 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F 1872$23.00$43,056.00$24.00$44,928.00$14.50$27,144.00$16.00$29,952.00158 2531.503 CONCRETE CURB & GUTTER DESIGN B624 L F 8876$14.00$124,264.00$20.50$181,958.00$17.50$155,330.00$18.00$159,768.00159 2531.503 CONCRETE CURB DESIGN V4 L F 715$30.00$21,450.00$36.00$25,740.00$19.00$13,585.00$16.50$11,797.50160 2531.503 CONCRETE CURB DESIGN V6 L F 12$45.00$540.00$55.00$660.00$30.00$360.00$16.50$198.00161 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 79$54.00$4,266.00$77.50$6,122.50$50.00$3,950.00$65.00$5,135.00162 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 915$68.00$62,220.00$100.00$91,500.00$60.00$54,900.00$83.00$75,945.00163 2531.618 TRUNCATED DOMES S F 995$50.00$49,750.00$61.00$60,695.00$55.00$54,725.00$45.00$44,775.00164 2533.503 PORTABLE PRECAST CONC BARRIER DES 8337 L F 1000$20.00$20,000.00$15.00$15,000.00$16.50$16,500.00$16.50$16,500.00165 2533.503 RELOCATE PORT PRECAST CONC BAR DES 8337 L F 6000$6.00$36,000.00$3.70$22,200.00$3.50$21,000.00$3.00$18,000.00166 2540.602 WASTE RECEPTACLE EACH 6$2,000.00$12,000.00$2,280.00$13,680.00$1,750.00$10,500.00$2,500.00$15,000.00167 2540.602 BENCH EACH 6$3,000.00$18,000.00$2,460.00$14,760.00$4,500.00$27,000.00$2,500.00$15,000.00168 2540.602 PRECAST CONCRETE MONUMENT A EACH 1$45,000.00$45,000.00$56,000.00$56,000.00$47,000.00$47,000.00$55,000.00$55,000.00169 2540.602 PRECAST CONCRETE MONUMENT B EACH 2$90,000.00$180,000.00$35,000.00$70,000.00$75,000.00$150,000.00$80,000.00$160,000.00170 2540.603 INSTALL METAL RAILING L F 32$80.00$2,560.00$58.50$1,872.00$50.00$1,600.00$60.00$1,920.00171 2540.618 CONCRETE PAVERS S F 27700$25.00$692,500.00$14.50$401,650.00$14.00$387,800.00$15.00$415,500.00172 2545.501 LIGHTING SYSTEM "A" LS 1$5,000.00$5,000.00$8,770.00$8,770.00$16,000.00$16,000.00$15,000.00$15,000.00173 2545.501 LIGHTING SYSTEM "B" LS 1$6,000.00$6,000.00$9,080.00$9,080.00$13,000.00$13,000.00$12,000.00$12,000.00174 2545.501 LIGHTING SYSTEM "C" LS 1$5,000.00$5,000.00$12,000.00$12,000.00$13,000.00$13,000.00$12,000.00$12,000.00Page 14
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price175 2545.502 LIGHTING UNIT TYPE SPECIAL 1 EACH 31$6,000.00$186,000.00$2,380.00$73,780.00$2,700.00$83,700.00$2,620.00$81,220.00176 2545.502 LIGHTING UNIT TYPE 9-30 EACH 2$3,000.00$6,000.00$2,090.00$4,180.00$2,100.00$4,200.00$2,060.00$4,120.00177 2545.502 LIGHT FOUNDATION DESIGN E EACH 2$1,200.00$2,400.00$845.00$1,690.00$1,000.00$2,000.00$910.00$1,820.00178 2545.502 LIGHT FOUNDATION DESIGN E MODIFIED EACH 2$1,200.00$2,400.00$845.00$1,690.00$1,000.00$2,000.00$910.00$1,820.00179 2545.502 LIGHT FOUNDATION DESIGN P MOD EACH 31$700.00$21,700.00$825.00$25,575.00$1,000.00$31,000.00$1,000.00$31,000.00180 2545.502 SERVICE CABINET -TYPE L1 EACH 3$5,000.00$15,000.00$4,400.00$13,200.00$4,700.00$14,100.00$4,700.00$14,100.00181 2545.502 SERVICE EQUIPMENT EACH 3$3,000.00$9,000.00$1,980.00$5,940.00$2,200.00$6,600.00$2,500.00$7,500.00182 2545.502 EQUIPMENT PAD B EACH 3$900.00$2,700.00$1,130.00$3,390.00$1,000.00$3,000.00$1,000.00$3,000.00183 2545.502 HANDHOLE EACH 2$2,000.00$4,000.00$1,510.00$3,020.00$1,500.00$3,000.00$1,500.00$3,000.00184 2545.503 2.0" RIGID STEEL COND (DIRECTIONAL BORE) L F 800$50.00$40,000.00$20.00$16,000.00$24.00$19,200.00$25.00$20,000.00185 2545.503 1.25" NON-METALLIC CONDUIT L F 8000$3.00$24,000.00$3.00$24,000.00$3.00$24,000.00$3.00$24,000.00186 2545.503 2" NON-METALLIC CONDUIT L F 4800$5.00$24,000.00$3.30$15,840.00$6.00$28,800.00$6.00$28,800.00187 2545.503 3" NON-METALLIC CONDUIT L F 70$6.00$420.00$7.50$525.00$12.00$840.00$12.00$840.00188 2545.503 UNDERGROUND WIRE 1/C 6 AWG L F 20700$1.40$28,980.00$1.30$26,910.00$2.00$41,400.00$1.50$31,050.00189 2545.602 INSTALL LIGHTING UNIT EACH 2$650.00$1,300.00$705.00$1,410.00$450.00$900.00$500.00$1,000.00190 2550.502 SPLICE CABINET FIBER OPTIC SPLICE VAULT EACH 3$2,300.00$6,900.00$6,100.00$18,300.00$1,300.00$3,900.00$1,300.00$3,900.00191 2550.503 POWER CABLE 1 CONDUCTOR NO 14 L F 4000$1.00$4,000.00$0.45$1,800.00$1.00$4,000.00$1.00$4,000.00192 2550.602 FIBER OPTIC CABLE SPLICING EACH 3$1,600.00$4,800.00$2,250.00$6,750.00$4,000.00$12,000.00$4,000.00$12,000.00193 2550.603 FIBER OPTIC TRUNK CABLE 36SM L F 550$4.00$2,200.00$0.01$5.50$4.00$2,200.00$4.00$2,200.00194 2550.603 FIBER OPTIC TRUNK CABLE 144SM L F 4000$2.50$10,000.00$2.70$10,800.00$4.00$16,000.00$4.00$16,000.00195 2554.502 GUIDE POST TYPE B EACH 3$60.00$180.00$54.50$163.50$75.00$225.00$70.00$210.00196 2554.615 IMPACT ATTENUATOR AMBY 4$2,000.00$8,000.00$1,200.00$4,800.00$1,800.00$7,200.00$1,800.00$7,200.00197 2554.615 RELOCATE IMPACT ATTENUATOR AMBY 12$550.00$6,600.00$410.00$4,920.00$500.00$6,000.00$400.00$4,800.00198 2563.601 TRAFFIC CONTROL SUPERVISOR LS 1$40,000.00$40,000.00$1,070.00$1,070.00$26,000.00$26,000.00$25,300.00$25,300.00199 2563.601 TRAFFIC CONTROL LS 1$250,000.00$250,000.00$115,000.00$115,000.00$67,000.00$67,000.00$65,650.00$65,650.00200 2563.601 ALTERNATE PEDESTRIAN ROUTE LS 1$10,000.00$10,000.00$1,610.00$1,610.00$16,000.00$16,000.00$20,800.00$20,800.00201 2563.602 MEDIAN BARRIER DELINEATOR EACH 185$16.00$2,960.00$9.10$1,683.50$8.50$1,572.50$8.00$1,480.00202 2563.610 FLAGGER HOUR 600$80.00$48,000.00$155.00$93,000.00$70.00$42,000.00$100.00$60,000.00203 2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UDAY 350$55.00$19,250.00$53.50$18,725.00$75.00$26,250.00$75.00$26,250.00204 2564.502 INSTALL SIGN PANEL TYPE C EACH 6$120.00$720.00$110.00$660.00$120.00$720.00$145.00$870.00205 2564.502 INSTALL SIGN PANEL TYPE SPECIAL EACH 4$150.00$600.00$82.00$328.00$30.00$120.00$25.00$100.00206 2564.502 DELINEATOR EACH 9$80.00$720.00$54.50$490.50$50.00$450.00$15.00$135.00207 2564.502 DELINEATOR TYPE X4-13 EACH 3$80.00$240.00$54.50$163.50$50.00$150.00$38.00$114.00208 2564.502 OBJECT MARKER TYPE X4-2 EACH 11$80.00$880.00$82.00$902.00$55.00$605.00$55.00$605.00209 2564.518 SIGN PANELS TYPE C S F 570$38.00$21,660.00$34.00$19,380.00$35.00$19,950.00$37.00$21,090.00Page 15
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price210 2564.518 SIGN PANELS TYPE D S F 20$40.00$800.00$38.00$760.00$45.00$900.00$53.00$1,060.00211 2564.518 SIGN PANELS TYPE SPECIAL S F 20$60.00$1,200.00$60.00$1,200.00$75.00$1,500.00$84.00$1,680.00212 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM B LS 1$10,000.00$10,000.00$5,650.00$5,650.00$8,000.00$8,000.00$7,600.00$7,600.00213 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM C LS 1$10,000.00$10,000.00$5,650.00$5,650.00$8,000.00$8,000.00$7,600.00$7,600.00214 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM D LS 1$10,000.00$10,000.00$5,650.00$5,650.00$8,000.00$8,000.00$7,600.00$7,600.00215 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM B SYS 1$225,000.00$225,000.00$175,000.00$175,000.00$210,000.00$210,000.00$200,000.00$200,000.00216 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM C SYS 1$225,000.00$225,000.00$185,000.00$185,000.00$215,000.00$215,000.00$215,000.00$215,000.00217 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM D SYS 1$175,000.00$175,000.00$225,000.00$225,000.00$260,000.00$260,000.00$260,000.00$260,000.00218 2565.616 PEDESTRIAN CROSSWALK FLASHER SYSTEM SYS 1$80,000.00$80,000.00$34,000.00$34,000.00$64,000.00$64,000.00$63,000.00$63,000.00219 2565.616 TEMPORARY SIGNAL SYSTEM A SYS 1$50,000.00$50,000.00$82,500.00$82,500.00$40,000.00$40,000.00$40,000.00$40,000.00220 2565.616 TEMPORARY SIGNAL SYSTEM B SYS 1$75,000.00$75,000.00$68,000.00$68,000.00$75,000.00$75,000.00$67,500.00$67,500.00221 2565.616 TEMPORARY SIGNAL SYSTEM C SYS 1$75,000.00$75,000.00$67,500.00$67,500.00$75,000.00$75,000.00$68,500.00$68,500.00222 2565.616 TEMPORARY SIGNAL SYSTEM D SYS 1$75,000.00$75,000.00$80,500.00$80,500.00$86,000.00$86,000.00$85,000.00$85,000.00223 2571.524 DECIDUOUS TREE 3" CAL B&B TREE 100$450.00$45,000.00$610.00$61,000.00$600.00$60,000.00$560.00$56,000.00224 2571.525 DECIDUOUS SHRUB NO 5 CONT SHRB 72$40.00$2,880.00$64.50$4,644.00$60.00$4,320.00$59.00$4,248.00225 2571.527 PERENNIAL NO 1 CONT PLT 3531$20.00$70,620.00$19.00$67,089.00$20.00$70,620.00$17.00$60,027.00226 2572.503 TEMPORARY FENCE L F 500$3.00$1,500.00$4.70$2,350.00$3.00$1,500.00$1.50$750.00227 2573.501 STABILIZED CONSTRUCTION EXIT LS 1$5,000.00$5,000.00$9,930.00$9,930.00$12,000.00$12,000.00$46,150.00$46,150.00228 2573.501 EROSION CONTROL SUPERVISOR LS 1$13,000.00$13,000.00$22,000.00$22,000.00$5,500.00$5,500.00$10,150.00$10,150.00229 2573.502 STORM DRAIN INLET PROTECTION EACH 137$180.00$24,660.00$95.00$13,015.00$165.00$22,605.00$160.00$21,920.00230 2573.502 CULVERT END CONTROLS EACH 3$225.00$675.00$89.00$267.00$250.00$750.00$200.00$600.00231 2573.503 SILT FENCE; TYPE MS L F 651$1.80$1,171.80$3.90$2,538.90$2.00$1,302.00$2.00$1,302.00232 2573.503 FLOTATION SILT CURTAIN TYPE MOVING WATER L F 540$25.00$13,500.00$24.00$12,960.00$18.00$9,720.00$16.00$8,640.00233 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 6594$3.50$23,079.00$1.70$11,209.80$3.00$19,782.00$2.25$14,836.50234 2573.503 SEDIMENT CONTROL LOG TYPE ROCK L F 36$5.00$180.00$5.70$205.20$6.00$216.00$6.00$216.00235 2574.507 COMMON TOPSOIL BORROW C Y 786$45.00$35,370.00$40.00$31,440.00$22.00$17,292.00$22.00$17,292.00236 2574.507 BOULEVARD TOPSOIL BORROW C Y 680$40.00$27,200.00$55.50$37,740.00$32.00$21,760.00$33.00$22,440.00237 2575.504 SODDING TYPE LAWN S Y 12269$8.00$98,152.00$4.70$57,664.30$6.00$73,614.00$4.25$52,143.25238 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 2536$4.50$11,412.00$1.50$3,804.00$1.50$3,804.00$1.00$2,536.00239 2575.507 MULCH MATERIAL TYPE 6 C Y 113$60.00$6,780.00$105.00$11,865.00$90.00$10,170.00$85.00$9,605.00240 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 25974$1.30$33,766.20$0.95$24,675.30$1.00$25,974.00$0.80$20,779.20241 2580.503 INTERIM PAVEMENT MARKING L F 9328$0.35$3,264.80$0.30$2,798.40$2.25$20,988.00$1.00$9,328.00242 2581.503 REMOVABLE PREFORM PAVEMENT MARKING TAPE L F 2120$1.35$2,862.00$1.30$2,756.00$2.75$5,830.00$1.25$2,650.00243 2581.603 REMOVABLE PREFORMED PLASTIC MASK (BLACK) L F 688$2.70$1,857.60$2.40$1,651.20$2.50$1,720.00$2.50$1,720.00244 2582.503 4" SOLID LINE PAINT L F 28478$0.15$4,271.70$0.20$5,695.60$0.25$7,119.50$0.15$4,271.70Page 16
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc. Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price245 2582.503 24" SOLID LINE PAINT L F 264$1.50$396.00$3.30$871.20$8.00$2,112.00$6.00$1,584.00246 2582.503 4" BROKEN LINE PAINT L F 80$0.40$32.00$0.35$28.00$0.25$20.00$0.15$12.00247 2582.503 4" DBLE SOLID LINE PAINT L F 18556$0.25$4,639.00$0.35$6,494.60$0.55$10,205.80$0.30$5,566.80248 2582.503 4" SOLID LINE MULTI COMP GR IN L F 4028$1.60$6,444.80$1.10$4,430.80$3.25$13,091.00$1.00$4,028.00249 2582.503 24" SOLID LINE MULTI COMP GR IN L F 56$18.00$1,008.00$24.00$1,344.00$15.00$840.00$22.00$1,232.00250 2582.503 4" BROKEN LINE MULTI COMP GR IN L F 2155$1.90$4,094.50$1.10$2,370.50$3.25$7,003.75$1.00$2,155.00251 2582.503 8" DOTTED LINE MULTI COMP GR IN L F 77$4.50$346.50$2.20$169.40$6.50$500.50$2.00$154.00252 2582.503 4" DBLE SOLID LINE MULTI COMP GR IN L F 2246$2.20$4,941.20$2.20$4,941.20$6.50$14,599.00$2.00$4,492.00253 2582.503 24" SOLID LINE PREF THERMO GR IN L F 200$35.00$7,000.00$26.00$5,200.00$33.00$6,600.00$24.00$4,800.00254 2582.503 4" DOTTED LINE PREF THERMO GR IN L F 88$5.00$440.00$4.20$369.60$26.00$2,288.00$3.00$264.00255 2582.518 PAVT MSSG PAINT S F 496$7.00$3,472.00$4.40$2,182.40$13.00$6,448.00$9.00$4,464.00256 2582.518 PAVT MSSG PREF THERMO GR IN S F 786$28.00$22,008.00$25.00$19,650.00$35.00$27,510.00$23.00$18,078.00257 2582.518 CROSSWALK PREF THERMO GR IN S F 4032$18.00$72,576.00$13.00$52,416.00$20.00$80,640.00$12.00$48,384.00Total Schedule A: $10,653,387.25 $9,809,225.69 $9,824,813.29 $10,465,539.50 Schedule B 258 2104.601 REMOVE REGULATED WASTE MATERIAL (BRIDGE) LS 1$2,500.00$2,500.00$1.00$1.00$1.00$1.00$1.00$1.00259 2401.503 TYPE P-1 BARRIER CONCRETE (3S52) L F 157$105.00$16,485.00$97.00$15,229.00$310.00$48,670.00$300.00$47,100.00260 2401.518 SIDEWALK CONCRETE (3S52) S F 1722$15.00$25,830.00$14.00$24,108.00$20.00$34,440.00$18.00$30,996.00261 2401.508 REINFORCEMENT BARS (EPOXY COATED) LB 12260$1.50$18,390.00$1.40$17,164.00$2.00$24,520.00$2.00$24,520.00262 2402.503 ORNAMENTAL METAL RAILING (DESIGN T-4) L F 157$150.00$23,550.00$140.00$21,980.00$150.00$23,550.00$145.00$22,765.00263 2404.618 CONCRETE WEARING COURSE (MICRO-SILICA) S F 4121$5.75$23,695.75$19.50$80,359.50$18.00$74,178.00$17.95$73,971.95264 2411.618 ARCH CONC TEXTURE (RANDOM FIELDSTONE) S F 242$20.00$4,840.00$22.00$5,324.00$22.00$5,324.00$22.00$5,324.00265 2411.618 ARCH SURFACE FINISH (MULTI COLOR) S F 242$5.00$1,210.00$32.50$7,865.00$10.00$2,420.00$10.00$2,420.00266 2411.618 ANTI-GRAFFITI COATING S F 242$1.50$363.00$1.90$459.80$2.00$484.00$2.00$484.00267 2433.502 ANCHORAGES TYPE REINF BARS EACH 216$25.00$5,400.00$26.50$5,724.00$42.00$9,072.00$40.00$8,640.00268 2433.503 REMOVE CONCRETE BRIDGE BARRIER L F 157$90.00$14,130.00$91.00$14,287.00$81.00$12,717.00$80.00$12,560.00269 2433.503 REMOVE 3" DIA RSC CONDUIT (SIGNAL SYSTEM) L F 65$5.00$325.00$10.50$682.50$3.00$195.00$2.00$130.00270 2433.518 REMOVE CONCRETE SIDEWALK S F 1190$18.00$21,420.00$12.00$14,280.00$31.00$36,890.00$30.00$35,700.00271 2433.518 REMOVE CONCRETE WEARING COURSE S F 4673$8.00$37,384.00$3.00$14,019.00$3.00$14,019.00$2.80$13,084.40272 2433.615 MMA FLOOD SEAL S F 4121$1.50$6,181.50$1.90$7,829.90$2.50$10,302.50$2.35$9,684.35273 2545.501 CONDUIT SYSTEM (TRAFFIC SIGNAL) LS 1$200.00$200.00$4,320.00$4,320.00$4,000.00$4,000.00$3,600.00$3,600.00274 2545.501 CONDUIT SYSTEM (FUTURE F.O. CABLE) LS 1$150.00$150.00$4,320.00$4,320.00$4,000.00$4,000.00$3,600.00$3,600.00Total Schedule B: $202,054.25 $237,952.70 $304,782.50 $294,580.70 Add Alternate 1 275 2571.601 1 ADD'L YEAR OF LANDSCAPE MAINT. & WATERING CONTRACT L S 1$20,000.00$20,000.00$4,900.00$4,900.00$5,000.00$5,000.00$11,900.00$11,900.00Page 17
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate C. S. McCrossan Construction, Inc.Geislinger and Sons, Inc. S. R. Weidema, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal Add Alternate 1: $20,000.00 $4,900.00 $5,000.00 $11,900.00 Add Alternate 2 276 2571.601 2 ADD'L YEARS OF LANDSCAPE MAINT. & WATERING CONTRACT L S 1$40,000.00$40,000.00$9,790.00$9,790.00$9,500.00$9,500.00$24,500.00$24,500.00Total Add Alternate 2: $40,000.00 $9,790.00 $9,500.00 $24,500.00 Total Schedule A: $10,653,387.25 $9,809,225.69 $9,824,813.29 $10,465,539.50 Total Schedule B: $202,054.25 $237,952.70 $304,782.50 $294,580.70 Total Add Alternate 1: $20,000.00 $4,900.00 $5,000.00 $11,900.00 Total Add Alternate 2: $40,000.00 $9,790.00 $9,500.00 $24,500.00 Page 18
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSchedule A 1 2011.601 AS BUILT LS 1$10,000.00$10,000.00$30,000.00$30,000.00$11,000.00$11,000.002 2021.501 MOBILIZATION LS 1$600,000.00$600,000.00$517,000.00$517,000.00$452,750.00$452,750.003 2031.502 FIELD OFFICE TYPE D-MODIFIED EACH 1$50,000.00$50,000.00$57,572.90$57,572.90$47,500.00$47,500.004 2031.502 FIELD LABORATORY TYPE D EACH 1$20,000.00$20,000.00$45,661.28$45,661.28$31,500.00$31,500.005 2101.524 CLEARING TREE 39$320.00$12,480.00$100.00$3,900.00$110.00$4,290.006 2101.524 GRUBBING TREE 39$185.00$7,215.00$150.00$5,850.00$165.00$6,435.007 2102.503 PAVEMENT MARKING REMOVAL L F 28200$0.85$23,970.00$0.60$16,920.00$0.65$18,330.008 2102.518 PAVEMENT MARKING REMOVAL S F 626$3.00$1,878.00$1.80$1,126.80$2.00$1,252.009 2103.501 BUILDING REMOVAL LS 1$15,000.00$15,000.00$44,510.66$44,510.66$13,875.00$13,875.0010 2104.502 REMOVE CONCRETE APRON EACH 3$225.00$675.00$120.78$362.34$375.00$1,125.0011 2104.502 REMOVE ANCHORAGE ASSEMBLY-PLATE BEAM EACH 2$250.00$500.00$139.89$279.78$175.00$350.0012 2104.502 REMOVE BOLLARDS EACH 11$175.00$1,925.00$178.11$1,959.21$47.00$517.0013 2104.502 REMOVE POST EACH 3$50.00$150.00$321.63$964.89$45.00$135.0014 2104.502 REMOVE TWISTED END TREATMENT EACH 1$400.00$400.00$373.04$373.04$200.00$200.0015 2104.502 REMOVE MANHOLE OR CATCH BASIN EACH 79$350.00$27,650.00$314.36$24,834.44$275.00$21,725.0016 2104.502 REMOVE MANHOLE EACH 18$550.00$9,900.00$385.25$6,934.50$605.00$10,890.0017 2104.502 REMOVE CASTING EACH 8$250.00$2,000.00$83.97$671.76$132.00$1,056.0018 2104.502 REMOVE GATE VALVE & BOX EACH 41$165.00$6,765.00$103.50$4,243.50$100.00$4,100.0019 2104.502 REMOVE HYDRANT EACH 10$400.00$4,000.00$344.99$3,449.90$280.00$2,800.0020 2104.502 REMOVE MARKER EACH 3$35.00$105.00$25.00$75.00$45.00$135.0021 2104.502 REMOVE SIGN TYPE C EACH 93$40.00$3,720.00$25.00$2,325.00$28.00$2,604.0022 2104.502 REMOVE SIGN TYPE D EACH 2$60.00$120.00$50.00$100.00$55.00$110.0023 2104.502 REMOVE SIGN TYPE SPECIAL EACH 5$75.00$375.00$25.00$125.00$28.00$140.0024 2104.502 REMOVE SIGN TYPE SPECIAL 1 EACH 1$350.00$350.00$500.00$500.00$830.00$830.0025 2104.502 REMOVE SIGNAL SYSTEM B EACH 1$10,000.00$10,000.00$4,005.46$4,005.46$4,400.00$4,400.0026 2104.502 REMOVE SIGNAL SYSTEM C EACH 1$10,000.00$10,000.00$4,005.46$4,005.46$4,400.00$4,400.0027 2104.502 REMOVE SIGNAL SYSTEM D EACH 1$12,500.00$12,500.00$4,005.46$4,005.46$4,400.00$4,400.0028 2104.502 REMOVE LIGHT FOUNDATION EACH 2$450.00$900.00$647.34$1,294.68$800.00$1,600.0029 2104.502 REMOVE ENERGY ABSORBING TERMINAL EACH 2$320.00$640.00$350.00$700.00$300.00$600.0030 2104.502 SALVAGE BOULDER EACH 11$65.00$715.00$76.08$836.88$80.00$880.0031 2104.502 SALVAGE LIGHTING UNIT EACH 2$550.00$1,100.00$751.03$1,502.06$825.00$1,650.0032 2104.502 SALVAGE SIGN PANEL TYPE C EACH 6$35.00$210.00$25.00$150.00$27.75$166.5033 2104.502 SALVAGE SIGN PANEL TYPE SPECIAL EACH 4$53.00$212.00$25.00$100.00$27.75$111.0034 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 263$4.50$1,183.50$3.59$944.17$5.30$1,393.90Page 19
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price35 2104.503 SAWING BIT PAVEMENT (FULL DEPTH) L F 26383$2.00$52,766.00$1.56$41,157.48$4.25$112,127.7536 2104.503 REMOVE WATER MAIN L F 5284$7.25$38,309.00$15.39$81,320.76$12.45$65,785.8037 2104.503 REMOVE SEWER PIPE (STORM) L F 5379$15.00$80,685.00$24.28$130,602.12$12.60$67,775.4038 2104.503 REMOVE SEWER PIPE (SANITARY) L F 3343$14.00$46,802.00$16.31$54,524.33$10.10$33,764.3039 2104.503 REMOVE CURB & GUTTER L F 13941$4.60$64,128.60$3.40$47,399.40$5.40$75,281.4040 2104.503 REMOVE RETAINING WALL L F 33$25.00$825.00$10.12$333.96$15.20$501.6041 2104.503 REMOVE CONCRETE RETAINING WALL L F 170$17.00$2,890.00$13.41$2,279.70$19.20$3,264.0042 2104.503 REMOVE WOOD RETAINING WALL L F 94$14.00$1,316.00$7.09$666.46$15.15$1,424.1043 2104.503 REMOVE STONE RETAINING WALL L F 147$30.00$4,410.00$6.12$899.64$10.85$1,594.9544 2104.503 REMOVE WOOD FENCE L F 135$1.00$135.00$5.96$804.60$7.15$965.2545 2104.503 REMOVE GUARDRAIL-PLATE BEAM L F 501$18.00$9,018.00$5.75$2,880.75$3.30$1,653.3046 2104.503 REMOVE SANITARY SERVICE PIPE L F 651$5.00$3,255.00$13.98$9,100.98$4.90$3,189.9047 2104.503 REMOVE WATER SERVICE PIPE L F 938$5.00$4,690.00$13.98$13,113.24$4.15$3,892.7048 2104.503 SALVAGE METAL RAILING L F 32$80.00$2,560.00$25.00$800.00$19.55$625.6049 2104.504 REMOVE CONCRETE WALK S Y 5893$4.50$26,518.50$5.18$30,525.74$6.75$39,777.7550 2104.518 REMOVE BITUMINOUS WALK S F 7566$1.50$11,349.00$0.57$4,312.62$0.80$6,052.8051 2104.518 REMOVE CONCRETE DRIVEWAY PAVEMENT S F 6570$5.00$32,850.00$1.18$7,752.60$1.05$6,898.5052 2104.518 REMOVE BITUMINOUS PAVEMENT S F 339945$0.90$305,950.50$0.80$271,956.00$0.70$237,961.5053 2104.518 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S F 3146$2.20$6,921.20$0.73$2,296.58$0.85$2,674.1054 2104.602 RELOCATE BENCH EACH 2$450.00$900.00$755.53$1,511.06$165.00$330.0055 2104.603 ABANDON WATER MAIN L F 393$10.00$3,930.00$7.63$2,998.59$6.15$2,416.9556 2104.618 REMOVE BRICK PAVERS S F 1613$5.00$8,065.00$1.88$3,032.44$0.95$1,532.3557 2105.507 COMMON EXCAVATION (P) C Y 12025$13.00$156,325.00$16.65$200,216.25$34.00$408,850.0058 2105.507 SUBGRADE EXCAVATION (P) C Y 20238$15.00$303,570.00$12.85$260,058.30$34.75$703,270.5059 2105.507 SELECT GRANULAR BORROW (CV) (P) C Y 18013$20.00$360,260.00$33.80$608,839.40$26.60$479,145.8060 2105.507 SELECT GRANULAR BORROW MOD 10% (CV) C Y 140$30.00$4,200.00$36.13$5,058.20$41.20$5,768.0061 2105.601 DEWATERING LS 1$65,000.00$65,000.00$40,540.66$40,540.66$67,615.00$67,615.0062 2105.607 HAUL & DISPOSE OF CONTAMINATED MATERIAL C Y 1241$47.00$58,327.00$44.64$55,398.24$55.50$68,875.5063 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 300$135.00$40,500.00$150.00$45,000.00$145.00$43,500.0064 2123.610 1.5 CU YD BACKHOE HOUR 100$150.00$15,000.00$294.04$29,404.00$145.00$14,500.0065 2130.523 WATER MGAL 300$45.00$13,500.00$19.82$5,946.00$30.00$9,000.0066 2211.507 AGGREGATE BASE (CV) CLASS 5 (P) C Y 9235$32.00$295,520.00$16.98$156,810.30$49.55$457,594.2567 2211.509 AGGREGATE BASE CLASS 5 TON 600$24.00$14,400.00$24.09$14,454.00$24.70$14,820.0068 2231.509 BITUMINOUS PATCHING MIXTURE TON 258$185.00$47,730.00$110.00$28,380.00$122.00$31,476.0069 2232.504 MILL BITUMINOUS SURFACE (2.0") S Y 722$4.50$3,249.00$5.12$3,696.64$8.30$5,992.60Page 20
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price70 2331.603 JOINT ADHESIVE L F 16565$0.70$11,595.50$0.49$8,116.85$0.60$9,939.0071 2360.509 TYPE SP 12.5 NON WEAR COURSE MIX (4;B) TON 5214$66.00$344,124.00$51.50$268,521.00$57.10$297,719.4072 2360.509 TYPE SP 12.5 WEARING COURSE MIX (4;C) TON 7626$70.00$533,820.00$66.00$503,316.00$73.25$558,604.5073 2401.507 STRUCTURAL CONCRETE (3B52) (P) C Y 63.5$1,050.00$66,675.00$1,347.62$85,573.87$1,270.00$80,645.0074 2401.508 REINFORCEMENT BARS (EPOXY COATED) (P) LB 3317.3$2.50$8,293.25$2.15$7,132.20$3.35$11,112.9675 2402.503 ORNAMENTAL METAL RAILING L F 250$185.00$46,250.00$148.00$37,000.00$164.00$41,000.0076 2402.503 PIPE RAILING L F 96$90.00$8,640.00$112.00$10,752.00$124.25$11,928.0077 2402.503 PIPE RAILING DESIGN SPECIAL L F 12$88.00$1,056.00$198.00$2,376.00$220.00$2,640.0078 2411.507 STRUCTURE EXCAVATION CLASS U (P) C Y 700$15.00$10,500.00$32.60$22,820.00$23.35$16,345.0079 2411.604 MODULAR BLOCK RETAINING WALL SPECIAL S Y 246$470.00$115,620.00$382.41$94,072.86$490.00$120,540.0080 2411.618 ANTI-GRAFFITI COATING (P) S F 1800$2.20$3,960.00$2.38$4,284.00$2.25$4,050.0081 2411.618 ARCH SURFACE FINISH (MULTI COLOR) (P) S F 1800$5.20$9,360.00$5.35$9,630.00$4.45$8,010.0082 2451.507 GRANULAR BEDDING (CV) C Y 1733$40.00$69,320.00$38.00$65,854.00$24.80$42,978.4083 2501.502 24" RC PIPE APRON EACH 1$900.00$900.00$2,771.33$2,771.33$2,130.00$2,130.0084 2501.502 30" RC PIPE APRON EACH 1$1,150.00$1,150.00$3,278.01$3,278.01$4,535.00$4,535.0085 2501.502 36" RC PIPE APRON EACH 1$1,500.00$1,500.00$4,246.40$4,246.40$10,175.00$10,175.0086 2502.503 4" PERF PE PIPE DRAIN L F 1950$12.00$23,400.00$9.91$19,324.50$10.60$20,670.0087 2502.601 IRRIGATION SYSTEM PROVISION LS 1$15,000.00$15,000.00$14,520.00$14,520.00$11,095.00$11,095.0088 2503.503 12" RC PIPE SEWER DES 3006 CL V L F 83$45.00$3,735.00$68.00$5,644.00$85.15$7,067.4589 2503.503 15" RC PIPE SEWER DES 3006 CL V L F 2886$39.00$112,554.00$61.72$178,123.92$56.15$162,048.9090 2503.503 18" RC PIPE SEWER DES 3006 CL III L F 637$40.00$25,480.00$59.01$37,589.37$74.70$47,583.9091 2503.503 21" RC PIPE SEWER DES 3006 CL III L F 308$45.00$13,860.00$87.50$26,950.00$118.90$36,621.2092 2503.503 24" RC PIPE SEWER DES 3006 CL III L F 353$47.00$16,591.00$71.03$25,073.59$97.80$34,523.4093 2503.503 27" RC PIPE SEWER DES 3006 CL III L F 361$54.00$19,494.00$102.05$36,840.05$159.60$57,615.6094 2503.503 30" RC PIPE SEWER CLASS III L F 979$62.00$60,698.00$113.37$110,989.23$146.50$143,423.5095 2503.503 33" RC PIPE SEWER DES 3006 CL III L F 191$75.00$14,325.00$113.31$21,642.21$148.45$28,353.9596 2503.503 36" RC PIPE SEWER DES 3006 CL III L F 15$90.00$1,350.00$137.09$2,056.35$341.00$5,115.0097 2503.602 CONSTRUCT BULKHEAD EACH 5$750.00$3,750.00$1,388.21$6,941.05$760.00$3,800.0098 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 5$1,200.00$6,000.00$1,775.39$8,876.95$18,425.00$92,125.0099 2503.602 CONNECT TO EXISTING MANHOLES (SAN) EACH 3$2,500.00$7,500.00$3,105.83$9,317.49$6,265.00$18,795.00100 2503.602 CONNECT TO EXISTING STORM SEWER EACH 16$500.00$8,000.00$1,056.26$16,900.16$1,780.00$28,480.00101 2503.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 5$1,000.00$5,000.00$2,659.55$13,297.75$2,710.00$13,550.00102 2503.602 CONNECT TO EXISTING SANITARY SEWER SER EACH 13$600.00$7,800.00$433.50$5,635.50$1,000.00$13,000.00103 2503.602 PLUG & ABANDON PIPE SEWER EACH 1$3,500.00$3,500.00$905.11$905.11$1,110.00$1,110.00104 2503.602 12"X6" PVC WYE EACH 10$510.00$5,100.00$941.66$9,416.60$510.00$5,100.00Page 21
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price105 2503.602 TEMPORARY SANITARY BYPASS A EACH 7$10,000.00$70,000.00$2,762.81$19,339.67$1.00$7.00106 2503.602 TEMPORARY SANITARY BYPASS B EACH 7$5,000.00$35,000.00$600.00$4,200.00$1.00$7.00107 2503.603 PLUG FILL & ABANDON PIPE SEWER L F 419$15.00$6,285.00$8.45$3,540.55$5.80$2,430.20108 2503.603 VIDEO TAPE PIPE SEWER L F 2772$2.30$6,375.60$3.00$8,316.00$1.00$2,772.00109 2503.603 6" PVC PIPE SEWER L F 425$45.00$19,125.00$74.71$31,751.75$58.20$24,735.00110 2503.603 8" PVC PIPE SEWER L F 371$75.00$27,825.00$95.50$35,430.50$118.75$44,056.25111 2503.603 12" PVC PIPE SEWER L F 2632$80.00$210,560.00$101.76$267,832.32$154.90$407,696.80112 2503.603 LINING SEWER PIPE 8" L F 626$50.00$31,300.00$21.50$13,459.00$23.85$14,930.10113 2503.603 LINING SEWER PIPE 12" L F 671$110.00$73,810.00$31.20$20,935.20$34.60$23,216.60114 2503.603 20" STEEL CASING PIPE (JACKED) L F 281$160.00$44,960.00$410.00$115,210.00$675.00$189,675.00115 2504.601 IRRIGATION SYSTEM LS 1$100,000.00$100,000.00$89,338.00$89,338.00$135,000.00$135,000.00116 2504.602 CONNECT TO EXISTING WATER MAIN EACH 15$1,500.00$22,500.00$2,025.32$30,379.80$3,080.00$46,200.00117 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 21$485.00$10,185.00$998.05$20,959.05$7,470.00$156,870.00118 2504.602 HYDRANT EACH 11$4,600.00$50,600.00$7,675.73$84,433.03$5,740.00$63,140.00119 2504.602 1" CORPORATION STOP EACH 4$300.00$1,200.00$909.62$3,638.48$1,100.00$4,400.00120 2504.602 12" BUTTERFLY VALVE & BOX EACH 24$3,200.00$76,800.00$3,580.23$85,925.52$2,505.00$60,120.00121 2504.602 12" BUTTERFLY VALVE WITH MH EACH 1$10,000.00$10,000.00$12,340.12$12,340.12$11,690.00$11,690.00122 2504.602 6" GATE VALVE & BOX EACH 27$1,600.00$43,200.00$1,857.27$50,146.29$1,725.00$46,575.00123 2504.602 8" GATE VALVE & BOX EACH 11$2,500.00$27,500.00$2,354.86$25,903.46$2,220.00$24,420.00124 2504.602 1" CURB STOP & BOX EACH 4$450.00$1,800.00$654.10$2,616.40$505.00$2,020.00125 2504.602 TEMPORARY WATER SERVICE EACH 21$5,000.00$105,000.00$5,731.94$120,370.74$14,625.00$307,125.00126 2504.603 1" TYPE K COPPER PIPE L F 164$50.00$8,200.00$54.96$9,013.44$28.25$4,633.00127 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 1334$42.00$56,028.00$114.27$152,436.18$104.55$139,469.70128 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 1691$43.00$72,713.00$83.23$140,741.93$82.65$139,761.15129 2504.603 12" WATERMAIN DUCTILE IRON CL 52 L F 2894$45.00$130,230.00$113.03$327,108.82$108.90$315,156.60130 2504.603 12" WATERMAIN HDPE (DIRECTIONAL DRILLED) L F 282$180.00$50,760.00$200.00$56,400.00$465.70$131,327.40131 2504.603 WATERMAIN ENCASEMENT L F 620$4.50$2,790.00$2.24$1,388.80$1.80$1,116.00132 2504.604 4" INSULATION S Y 600$45.00$27,000.00$21.54$12,924.00$17.90$10,740.00133 2504.608 DUCTILE IRON FITTINGS LB 10122$8.00$80,976.00$15.02$152,032.44$7.75$78,445.50134 2506.502 CASTING ASSEMBLY EACH 104$800.00$83,200.00$818.93$85,168.72$670.00$69,680.00135 2506.502 ADJUST FRAME & RING CASTING EACH 2$380.00$760.00$549.61$1,099.22$415.00$830.00136 2506.503 CONST DRAINAGE STRUCTURE DESIGN H L F 102.5$220.00$22,550.00$346.20$35,485.50$265.00$27,162.50137 2506.503 CONST DRAINAGE STRUCTURE DESIGN SD-48 L F 17.2$425.00$7,310.00$759.62$13,065.46$595.00$10,234.00138 2506.503 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 L F 214$240.00$51,360.00$336.47$72,004.58$370.00$79,180.00139 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 L F 364.4$350.00$127,540.00$515.10$187,702.44$365.00$133,006.00Page 22
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price140 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 L F 164.5$525.00$86,362.50$602.48$99,107.96$420.00$69,090.00141 2506.503 CONST DRAINAGE STRUCTURE DES 72-4020 L F 23.2$650.00$15,080.00$865.02$20,068.46$675.00$15,660.00142 2506.503 CONST DRAINAGE STRUCTURE DES 84-4020 L F 8.9$850.00$7,565.00$1,264.85$11,257.17$950.00$8,455.00143 2506.503 CONST DRAINAGE STRUCTURE DES 120-4020 L F 8$1,000.00$8,000.00$2,659.60$21,276.80$3,085.00$24,680.00144 2506.602 RECONSTRUCT DRAINAGE STRUCTURE SPECIAL L F 2.7$550.00$1,485.00$2,334.52$6,303.20$965.00$2,605.50145 2506.602 SEAL MANHOLE EACH 16$2,200.00$35,200.00$3,200.00$51,200.00$3,660.00$58,560.00146 2506.602 CASTING ASSEMBLY SPECIAL EACH 17$600.00$10,200.00$1,379.19$23,446.23$905.00$15,385.00147 2506.602 CASTING ASSEMBLY SPECIAL 1 EACH 6$1,200.00$7,200.00$1,379.19$8,275.14$900.00$5,400.00148 2506.602 CASTING ASSEMBLY SPECIAL 2 EACH 12$1,200.00$14,400.00$1,379.19$16,550.28$900.00$10,800.00149 2506.602 ADJUST FRAME & RING CASTING (SPECIAL) EACH 6$500.00$3,000.00$549.62$3,297.72$525.00$3,150.00150 2506.602 SEDIMENT COLLECTION DEVICE 1 EACH 3$5,800.00$17,400.00$7,688.24$23,064.72$1,470.00$4,410.00151 2511.504 GEOTEXTILE FILTER TYPE 4 S Y 125.5$4.00$502.00$4.51$566.01$1.20$150.60152 2511.507 RANDOM RIPRAP CLASS III C Y 37.3$85.00$3,170.50$130.01$4,849.37$150.00$5,595.00153 2511.602 INSTALL BOULDER EACH 11$65.00$715.00$76.08$836.88$165.00$1,815.00154 2521.518 4" CONCRETE WALK S F 67803$5.50$372,916.50$3.74$253,583.22$4.95$335,624.85155 2521.518 6" CONCRETE WALK S F 11469$7.00$80,283.00$7.02$80,512.38$9.55$109,528.95156 2531.503 CONCRETE CURB & GUTTER DESIGN B612 L F 5817$15.00$87,255.00$12.95$75,330.15$16.45$95,689.65157 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F 1872$23.00$43,056.00$14.21$26,601.12$18.00$33,696.00158 2531.503 CONCRETE CURB & GUTTER DESIGN B624 L F 8876$14.00$124,264.00$16.58$147,164.08$21.00$186,396.00159 2531.503 CONCRETE CURB DESIGN V4 L F 715$30.00$21,450.00$14.54$10,396.10$22.75$16,266.25160 2531.503 CONCRETE CURB DESIGN V6 L F 12$45.00$540.00$14.54$174.48$33.95$407.40161 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y 79$54.00$4,266.00$49.84$3,937.36$58.25$4,601.75162 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 915$68.00$62,220.00$69.81$63,876.15$66.00$60,390.00163 2531.618 TRUNCATED DOMES S F 995$50.00$49,750.00$45.15$44,924.25$59.80$59,501.00164 2533.503 PORTABLE PRECAST CONC BARRIER DES 8337 L F 1000$20.00$20,000.00$14.00$14,000.00$15.55$15,550.00165 2533.503 RELOCATE PORT PRECAST CONC BAR DES 8337 L F 6000$6.00$36,000.00$3.50$21,000.00$3.90$23,400.00166 2540.602 WASTE RECEPTACLE EACH 6$2,000.00$12,000.00$1,700.00$10,200.00$2,300.00$13,800.00167 2540.602 BENCH EACH 6$3,000.00$18,000.00$1,900.00$11,400.00$2,490.00$14,940.00168 2540.602 PRECAST CONCRETE MONUMENT A EACH 1$45,000.00$45,000.00$55,000.00$55,000.00$56,100.00$56,100.00169 2540.602 PRECAST CONCRETE MONUMENT B EACH 2$90,000.00$180,000.00$65,000.00$130,000.00$67,100.00$134,200.00170 2540.603 INSTALL METAL RAILING L F 32$80.00$2,560.00$50.00$1,600.00$34.50$1,104.00171 2540.618 CONCRETE PAVERS S F 27700$25.00$692,500.00$13.24$366,748.00$15.90$440,430.00172 2545.501 LIGHTING SYSTEM "A" LS 1$5,000.00$5,000.00$9,327.72$9,327.72$10,250.00$10,250.00173 2545.501 LIGHTING SYSTEM "B" LS 1$6,000.00$6,000.00$9,663.18$9,663.18$10,615.00$10,615.00174 2545.501 LIGHTING SYSTEM "C" LS 1$5,000.00$5,000.00$12,567.14$12,567.14$13,805.00$13,805.00Page 23
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price175 2545.502 LIGHTING UNIT TYPE SPECIAL 1 EACH 31$6,000.00$186,000.00$2,528.45$78,381.95$2,775.00$86,025.00176 2545.502 LIGHTING UNIT TYPE 9-30 EACH 2$3,000.00$6,000.00$2,218.03$4,436.06$2,435.00$4,870.00177 2545.502 LIGHT FOUNDATION DESIGN E EACH 2$1,200.00$2,400.00$901.23$1,802.46$990.00$1,980.00178 2545.502 LIGHT FOUNDATION DESIGN E MODIFIED EACH 2$1,200.00$2,400.00$901.23$1,802.46$990.00$1,980.00179 2545.502 LIGHT FOUNDATION DESIGN P MOD EACH 31$700.00$21,700.00$876.20$27,162.20$960.00$29,760.00180 2545.502 SERVICE CABINET -TYPE L1 EACH 3$5,000.00$15,000.00$4,681.39$14,044.17$5,150.00$15,450.00181 2545.502 SERVICE EQUIPMENT EACH 3$3,000.00$9,000.00$2,102.87$6,308.61$2,310.00$6,930.00182 2545.502 EQUIPMENT PAD B EACH 3$900.00$2,700.00$1,201.64$3,604.92$1,320.00$3,960.00183 2545.502 HANDHOLE EACH 2$2,000.00$4,000.00$1,602.19$3,204.38$1,760.00$3,520.00184 2545.503 2.0" RIGID STEEL COND (DIRECTIONAL BORE) L F 800$50.00$40,000.00$21.03$16,824.00$23.10$18,480.00185 2545.503 1.25" NON-METALLIC CONDUIT L F 8000$3.00$24,000.00$3.25$26,000.00$3.60$28,800.00186 2545.503 2" NON-METALLIC CONDUIT L F 4800$5.00$24,000.00$3.50$16,800.00$3.85$18,480.00187 2545.503 3" NON-METALLIC CONDUIT L F 70$6.00$420.00$8.01$560.70$8.80$616.00188 2545.503 UNDERGROUND WIRE 1/C 6 AWG L F 20700$1.40$28,980.00$1.30$26,910.00$1.45$30,015.00189 2545.602 INSTALL LIGHTING UNIT EACH 2$650.00$1,300.00$751.03$1,502.06$825.00$1,650.00190 2550.502 SPLICE CABINET FIBER OPTIC SPLICE VAULT EACH 3$2,300.00$6,900.00$1,752.39$5,257.17$1,925.00$5,775.00191 2550.503 POWER CABLE 1 CONDUCTOR NO 14 L F 4000$1.00$4,000.00$0.50$2,000.00$0.55$2,200.00192 2550.602 FIBER OPTIC CABLE SPLICING EACH 3$1,600.00$4,800.00$6,483.84$19,451.52$7,125.00$21,375.00193 2550.603 FIBER OPTIC TRUNK CABLE 36SM L F 550$4.00$2,200.00$3.00$1,650.00$3.30$1,815.00194 2550.603 FIBER OPTIC TRUNK CABLE 144SM L F 4000$2.50$10,000.00$2.80$11,200.00$3.08$12,320.00195 2554.502 GUIDE POST TYPE B EACH 3$60.00$180.00$50.00$150.00$85.00$255.00196 2554.615 IMPACT ATTENUATOR AMBY 4$2,000.00$8,000.00$2,000.00$8,000.00$2,220.00$8,880.00197 2554.615 RELOCATE IMPACT ATTENUATOR AMBY 12$550.00$6,600.00$500.00$6,000.00$555.00$6,660.00198 2563.601 TRAFFIC CONTROL SUPERVISOR LS 1$40,000.00$40,000.00$1,000.00$1,000.00$21,080.00$21,080.00199 2563.601 TRAFFIC CONTROL LS 1$250,000.00$250,000.00$107,000.00$107,000.00$120,000.00$120,000.00200 2563.601 ALTERNATE PEDESTRIAN ROUTE LS 1$10,000.00$10,000.00$1,000.00$1,000.00$1,100.00$1,100.00201 2563.602 MEDIAN BARRIER DELINEATOR EACH 185$16.00$2,960.00$8.50$1,572.50$9.45$1,748.25202 2563.610 FLAGGER HOUR 600$80.00$48,000.00$86.56$51,936.00$87.00$52,200.00203 2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UDAY 350$55.00$19,250.00$50.00$17,500.00$55.50$19,425.00204 2564.502 INSTALL SIGN PANEL TYPE C EACH 6$120.00$720.00$100.00$600.00$111.00$666.00205 2564.502 INSTALL SIGN PANEL TYPE SPECIAL EACH 4$150.00$600.00$75.00$300.00$83.20$332.80206 2564.502 DELINEATOR EACH 9$80.00$720.00$50.00$450.00$55.45$499.05207 2564.502 DELINEATOR TYPE X4-13 EACH 3$80.00$240.00$50.00$150.00$55.45$166.35208 2564.502 OBJECT MARKER TYPE X4-2 EACH 11$80.00$880.00$75.00$825.00$83.20$915.20209 2564.518 SIGN PANELS TYPE C S F 570$38.00$21,660.00$31.00$17,670.00$34.40$19,608.00Page 24
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price210 2564.518 SIGN PANELS TYPE D S F 20$40.00$800.00$35.00$700.00$38.80$776.00211 2564.518 SIGN PANELS TYPE SPECIAL S F 20$60.00$1,200.00$55.00$1,100.00$61.00$1,220.00212 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM B LS 1$10,000.00$10,000.00$6,008.20$6,008.20$6,600.00$6,600.00213 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM C LS 1$10,000.00$10,000.00$6,008.20$6,008.20$6,600.00$6,600.00214 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM D LS 1$10,000.00$10,000.00$6,008.20$6,008.20$6,600.00$6,600.00215 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM B SYS 1$225,000.00$225,000.00$183,535.35$183,535.35$201,615.00$201,615.00216 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM C SYS 1$225,000.00$225,000.00$194,490.29$194,490.29$213,650.00$213,650.00217 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM D SYS 1$175,000.00$175,000.00$241,264.09$241,264.09$265,030.00$265,030.00218 2565.616 PEDESTRIAN CROSSWALK FLASHER SYSTEM SYS 1$80,000.00$80,000.00$36,399.65$36,399.65$40,000.00$40,000.00219 2565.616 TEMPORARY SIGNAL SYSTEM A SYS 1$50,000.00$50,000.00$87,629.53$87,629.53$97,000.00$97,000.00220 2565.616 TEMPORARY SIGNAL SYSTEM B SYS 1$75,000.00$75,000.00$72,273.58$72,273.58$79,400.00$79,400.00221 2565.616 TEMPORARY SIGNAL SYSTEM C SYS 1$75,000.00$75,000.00$71,597.66$71,597.66$78,650.00$78,650.00222 2565.616 TEMPORARY SIGNAL SYSTEM D SYS 1$75,000.00$75,000.00$85,716.92$85,716.92$94,160.00$94,160.00223 2571.524 DECIDUOUS TREE 3" CAL B&B TREE 100$450.00$45,000.00$598.55$59,855.00$680.00$68,000.00224 2571.525 DECIDUOUS SHRUB NO 5 CONT SHRB 72$40.00$2,880.00$93.75$6,750.00$90.00$6,480.00225 2571.527 PERENNIAL NO 1 CONT PLT 3531$20.00$70,620.00$15.17$53,565.27$23.00$81,213.00226 2572.503 TEMPORARY FENCE L F 500$3.00$1,500.00$9.33$4,665.00$1.60$800.00227 2573.501 STABILIZED CONSTRUCTION EXIT LS 1$5,000.00$5,000.00$12,258.15$12,258.15$4,875.00$4,875.00228 2573.501 EROSION CONTROL SUPERVISOR LS 1$13,000.00$13,000.00$4,959.54$4,959.54$21,000.00$21,000.00229 2573.502 STORM DRAIN INLET PROTECTION EACH 137$180.00$24,660.00$177.08$24,259.96$160.00$21,920.00230 2573.502 CULVERT END CONTROLS EACH 3$225.00$675.00$500.00$1,500.00$115.00$345.00231 2573.503 SILT FENCE; TYPE MS L F 651$1.80$1,171.80$2.25$1,464.75$2.50$1,627.50232 2573.503 FLOTATION SILT CURTAIN TYPE MOVING WATER L F 540$25.00$13,500.00$16.25$8,775.00$18.00$9,720.00233 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 6594$3.50$23,079.00$2.25$14,836.50$2.50$16,485.00234 2573.503 SEDIMENT CONTROL LOG TYPE ROCK L F 36$5.00$180.00$5.75$207.00$5.55$199.80235 2574.507 COMMON TOPSOIL BORROW C Y 786$45.00$35,370.00$35.39$27,816.54$30.00$23,580.00236 2574.507 BOULEVARD TOPSOIL BORROW C Y 680$40.00$27,200.00$69.89$47,525.20$35.00$23,800.00237 2575.504 SODDING TYPE LAWN S Y 12269$8.00$98,152.00$4.35$53,370.15$5.25$64,412.25238 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N S Y 2536$4.50$11,412.00$2.80$7,100.80$1.55$3,930.80239 2575.507 MULCH MATERIAL TYPE 6 C Y 113$60.00$6,780.00$70.33$7,947.29$86.50$9,774.50240 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 25974$1.30$33,766.20$0.89$23,116.86$1.00$25,974.00241 2580.503 INTERIM PAVEMENT MARKING L F 9328$0.35$3,264.80$1.75$16,324.00$1.35$12,592.80242 2581.503 REMOVABLE PREFORM PAVEMENT MARKING TAPE L F 2120$1.35$2,862.00$1.20$2,544.00$1.35$2,862.00243 2581.603 REMOVABLE PREFORMED PLASTIC MASK (BLACK) L F 688$2.70$1,857.60$2.20$1,513.60$2.45$1,685.60244 2582.503 4" SOLID LINE PAINT L F 28478$0.15$4,271.70$0.25$7,119.50$0.15$4,271.70Page 25
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price245 2582.503 24" SOLID LINE PAINT L F 264$1.50$396.00$5.00$1,320.00$6.65$1,755.60246 2582.503 4" BROKEN LINE PAINT L F 80$0.40$32.00$0.25$20.00$0.15$12.00247 2582.503 4" DBLE SOLID LINE PAINT L F 18556$0.25$4,639.00$0.50$9,278.00$0.35$6,494.60248 2582.503 4" SOLID LINE MULTI COMP GR IN L F 4028$1.60$6,444.80$1.00$4,028.00$1.15$4,632.20249 2582.503 24" SOLID LINE MULTI COMP GR IN L F 56$18.00$1,008.00$22.18$1,242.08$16.65$932.40250 2582.503 4" BROKEN LINE MULTI COMP GR IN L F 2155$1.90$4,094.50$1.00$2,155.00$1.45$3,124.75251 2582.503 8" DOTTED LINE MULTI COMP GR IN L F 77$4.50$346.50$2.00$154.00$3.90$300.30252 2582.503 4" DBLE SOLID LINE MULTI COMP GR IN L F 2246$2.20$4,941.20$2.00$4,492.00$2.35$5,278.10253 2582.503 24" SOLID LINE PREF THERMO GR IN L F 200$35.00$7,000.00$24.00$4,800.00$23.30$4,660.00254 2582.503 4" DOTTED LINE PREF THERMO GR IN L F 88$5.00$440.00$3.91$344.08$16.65$1,465.20255 2582.518 PAVT MSSG PAINT S F 496$7.00$3,472.00$5.00$2,480.00$9.10$4,513.60256 2582.518 PAVT MSSG PREF THERMO GR IN S F 786$28.00$22,008.00$23.00$18,078.00$37.70$29,632.20257 2582.518 CROSSWALK PREF THERMO GR IN S F 4032$18.00$72,576.00$12.07$48,666.24$13.30$53,625.60Total Schedule A: $10,653,387.25 $10,522,205.58 $12,318,271.11 Schedule B 258 2104.601 REMOVE REGULATED WASTE MATERIAL (BRIDGE) LS 1$2,500.00$2,500.00$2,020.20$2,020.20$2,200.00$2,200.00259 2401.503 TYPE P-1 BARRIER CONCRETE (3S52) L F 157$105.00$16,485.00$126.26$19,822.82$137.50$21,587.50260 2401.518 SIDEWALK CONCRETE (3S52) S F 1722$15.00$25,830.00$16.72$28,791.84$18.20$31,340.40261 2401.508 REINFORCEMENT BARS (EPOXY COATED) LB 12260$1.50$18,390.00$1.92$23,539.20$2.10$25,746.00262 2402.503 ORNAMENTAL METAL RAILING (DESIGN T-4) L F 157$150.00$23,550.00$108.00$16,956.00$120.00$18,840.00263 2404.618 CONCRETE WEARING COURSE (MICRO-SILICA) S F 4121$5.75$23,695.75$18.13$74,713.73$19.75$81,389.75264 2411.618 ARCH CONC TEXTURE (RANDOM FIELDSTONE) S F 242$20.00$4,840.00$15.15$3,666.30$16.50$3,993.00265 2411.618 ARCH SURFACE FINISH (MULTI COLOR) S F 242$5.00$1,210.00$9.89$2,393.38$4.95$1,197.90266 2411.618 ANTI-GRAFFITI COATING S F 242$1.50$363.00$2.38$575.96$2.20$532.40267 2433.502 ANCHORAGES TYPE REINF BARS EACH 216$25.00$5,400.00$24.24$5,235.84$26.40$5,702.40268 2433.503 REMOVE CONCRETE BRIDGE BARRIER L F 157$90.00$14,130.00$60.61$9,515.77$66.00$10,362.00269 2433.503 REMOVE 3" DIA RSC CONDUIT (SIGNAL SYSTEM) L F 65$5.00$325.00$16.92$1,099.80$5.50$357.50270 2433.518 REMOVE CONCRETE SIDEWALK S F 1190$18.00$21,420.00$34.09$40,567.10$37.15$44,208.50271 2433.518 REMOVE CONCRETE WEARING COURSE S F 4673$8.00$37,384.00$2.81$13,131.13$3.05$14,252.65272 2433.615 MMA FLOOD SEAL S F 4121$1.50$6,181.50$2.37$9,766.77$2.60$10,714.60273 2545.501 CONDUIT SYSTEM (TRAFFIC SIGNAL) LS 1$200.00$200.00$4,591.26$4,591.26$5,050.00$5,050.00274 2545.501 CONDUIT SYSTEM (FUTURE F.O. CABLE) LS 1$150.00$150.00$4,591.26$4,591.26$5,050.00$5,050.00Total Schedule B: $202,054.25 $260,978.36 $282,524.60 Add Alternate 1 275 2571.601 1 ADD'L YEAR OF LANDSCAPE MAINT. & WATERING CONTRACT L S 1$20,000.00$20,000.00$11,196.00$11,196.00$8,240.00$8,240.00Page 26
Project: 01787-33 - HPKN - Final Design and Construction of Blake Road (Excelsior Blvd to TH 7) Engineers Estimate Meyer Contracting, Inc. Minger Construction, Inc. Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal Add Alternate 1: $20,000.00 $11,196.00 $8,240.00 Add Alternate 2 276 2571.601 2 ADD'L YEARS OF LANDSCAPE MAINT. & WATERING CONTRACT L S 1$40,000.00$40,000.00$22,892.00$22,892.00$16,735.00$16,735.00Total Add Alternate 2: $40,000.00 $22,892.00 $16,735.00 Total Schedule A: $10,653,387.25 $10,522,205.58 $12,318,271.11 Total Schedule B: $202,054.25 $260,978.36 $282,524.60 Total Add Alternate 1: $20,000.00 $11,196.00 $8,240.00 Total Add Alternate 2: $40,000.00 $22,892.00 $16,735.00 I hereby certify that this is an exact reproduction of bids received.Certified By: License No. 44620 Date: March 6, 2018Page 27
\\LISA\Engineering\Council Reports\2018\2018.04.03\Award Blake Road Contract\R2018-029 Award Contract Blake Road.docx
CITY OF HOPKINS
HENNEPIN COUNTY, MINNESOTA
RESOLUTION NO. 2018-029
RESOLUTION FOR AWARD OF CONTRACT
BLAKE ROAD IMPROVEMENTS
CITY PROJECT 2013-06
BE IT RESOLVED BY THE CITY COUNCIL OF HOPKINS, MINNESOTA, that
the lowest bid of Eureka Construction, Inc. in the amount of $9,659,232.75 is the lowest
responsible bid for the Blake Road Improvements, City Project 2013-06, and the Mayor and City
Manager are hereby authorized and directed to enter into a contract with said bidder for and on
behalf of the City.
Adopted by the City Council of the City of Hopkins, Minnesota, this 3rd day of April, 2018.
By___________________________________
Molly Cummings, Mayor
ATTEST:
_____________________________________
Amy Domeier, City Clerk