VII.1. Resolutions Accepting Bids and Awarding Contract for the Central Avenues Street and Utility Improvements – City Project 2024-10; Klingbeil CITY OF HOPKINS
City Council Report 2025-068
To: Honorable Mayor and Council Members
Mike Mornson, City Manager
From: Eric Klingbeil, City Engineer
Date: April 15, 2025
Subject: Accept Bids and Award Contract; Central Avenues Street and Utility
Improvements – City Project 2024-10
_____________________________________________________________________
RECOMMENDED ACTION
MOTION TO Adopt Resolution 2025-027, Resolution Accepting Bids, Central Avenues
Street and Utility Improvements, City Project 2024-10; and Adopt Resolution 2025-028,
Resolution for Award of Contract, Central Avenues Street and Utility Improvements,
City Project 2024-10.
OVERVIEW
The bid opening for the Central Avenues Street and Utility Improvements was March 7,
2025. The low bid was submitted by RL Larson Excavating, Inc. The bid was
$11,479,980.92. A total of seven (7) bids were received. RL Larson Excavating, Inc.
has a good reputation with previous similar projects in the wider metro area. Staff is
recommending award of the project contract to RL Larson Excavating, Inc..
SUPPORTING INFORMATION
Resolutions 2025-027, 2025-028
Consultant Recommendation
Tabulation and Abstract of Bid
Engineering
ANALYSIS OF ISSUES
Bid Results and Analysis
Contractor Base Bid
RL Larson Excavating, Inc. $11,479,980.92
Northwest Asphalt $11,948,755.84
S.M. Hentges & Songs, Inc. $12,776,964.00
Northdale Construction Company $12,863,923.70
Kuechle Underground Inc. $13,088,414.91
Park Construction Company $13,696,286.98
Ryan Contracting $15,040,700.40
Engineers Estimate $14,180,294.50
All bids were submitted with required bid security made by qualified contractors.
Project Costs
Based on the low bid the total estimated project cost is $14,931,490 which includes the
low bid, and soft costs.
*due to rounding, totals may not add up
Bids received were lower than the Engineers Estimate. In discussion with contractors,
suppliers, and manufacturers it appears that construction material prices have begun to
stabilize and return toward pre-covid levels. Total project costs are tracking more than
$2,500,000 under CIP budgeted amount.
Funding Source CIP Budget
Street
Reconstructio
n
Additional
Work CIP
Budget
Total CIP
Budget
Estimated
Cost*
PI-PIR/General
Obligation Bonds
$6,037,000 $1,692,500 7,729,500 $5,552,452
Assessments 2,092,000 2,092,000 1,954,096
Storm Sewer
Fund
1,248,000 39,000 1,287,000 2,594,800
Sanitary Sewer
Fund
3,176,000 140,000 3,316,000 2,164,218
Water Fund 3,170,000 3,170,000 2,665,926
Total $15,723,000 1,871,500 $17,594,500 $14,931,49
0
Project Schedule
Conduct Public Assessment Hearing April 15, 2025
Adopt Assessment Roll/Award Contract April 15, 2025
Begin Construction Spring 2025
Complete Construction Fall 2026
CITY OF HOPKINS
HENNEPIN COUNTY, MINNESOTA
RESOLUTION 2025-027
RESOLUTION ACCEPTING BIDS
CENTRAL AVENUES STREET AND UTILITY IMPROVEMENTS
CITY PROJECT 2024-10
WHEREAS, pursuant to an advertisement for bids for the improvement of 9th Avenue N
from 1st Street N to 3rd Street N, 10th Avenue N from 1st Street N to 4th Street N, 11th
Avenue N from 1st Street N to Minnetonka Mills Road, 12th Avenue N from 1st Street N
to Minnetonka Mills Road, 13th Avenue N from the regional trail N to Minnetonka Mills
Road, 2nd Street N from 8th Avenue N to 12th Avenue N, 3rd Street N from 9th Avenue N
to 15th Avenue N, and 4th Street N from 9th Avenue N to 10th Avenue N and 11th Avenue
N to 12th Avenue N; including pavement, curbing, sidewalk, signage, drainage, water
and sanitary sewer improvements and all necessary appurtenances, and bids were
received, opened, and tabulated according to law, and the following base bids were
received complying with the advertisement:
RL Larson Excavating, Inc. $11,479,980.92
Northwest Asphalt $11,948,755.84
S.M. Hentges & Songs, Inc. $12,776,964.00
Northdale Construction Company $12,863,923.70
Kuechle Underground Inc. $13,088,414.91
Park Construction Company $13,696,286.98
Ryan Contracting $15,040,700.40
AND WHEREAS, it appears that RL Larson Excavating, Inc. of St. Cloud, MN is the
lowest responsible bidder,
NOW THEREFORE BE IT RESOLVED, by the City Council of the City of Hopkins
1. The Mayor and City manager are hereby authorized and directed to enter a
contract with RL Larson Excavating, Inc.of St. Cloud, MN in the name of the City
of Hopkins for the improvements noted above according to the plans and
specifications therefore approved by the city council and on file in the office of the
city clerk.
2. The city clerk is hereby authorized and directed to return forthwith to all bidders
the deposits made with their bids, except that the deposits of the successful
bidder and the next lowest bidder shall be retained until a contract has been
signed.
Adopted by the City Council of the City of Hopkins this 15th day of April 2025.
By:___________________________
Patrick Hanlon, Mayor
ATTEST:
_______________________________
Amy Domeier, City Clerk
CITY OF HOPKINS
HENNEPIN COUNTY, MINNESOTA
RESOLUTION 2025-028
RESOLUTION FOR AWARD OF CONTRACT
CENTRAL AVENUES STREET AND UTILITY IMPROVEMENTS
CITY PROJECT 2024-10
WHEREAS, Bids for the Central Avenues Street and Utility Improvements, City Project
2024-10 have been accepted
NOW THEREFORE BE IT RESOLVED, by the City Council of the City of Hopkins
1. That the base bid of RL Larson Excavating, Inc. in the amount of $11,479,980.92
is the lowest responsible base bid for the Central Avenues Street and Utility
Improvements, City Project 2024-10, 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 this 15th day of April, 2025.
By:___________________________
Patrick Hanlon, Mayor
ATTEST:
_______________________________
Amy Domeier, City Clerk
H:\HOPK\24X134763000\1_Corres\A_Meetings\2025-4-15_Assessment Hearing\Hopkins Central Avenues Ph 2_Award Recommendation Letter.docx
April 7, 2025
Mr. Eric Klingbeil, P.E., City Engineer
City of Hopkins
1010 1st St S
Hopkins, MN 55343
RE: Central Avenues Improvements Phase 2
City of Hopkins, Minnesota
City Project No. 2024-10
Project No.: 24X.134763
Dear Mr. Klingbeil,
Bids on the above-referenced project were opened at 10:00 a.m. on March 7, 2025. There were seven
bidders for the project; a tabulation of bids received and a detailed bid abstract are enclosed. The low
bidder on the project is R.L. Larson Excavating, Inc. with a bid of $11,479,980.92. R.L. Larson
Excavating has previous experience on projects of this size and complexity in the Twin Cities metro area.
Based on R.L. Larson’s experience, acceptable bid prices, and the competitive bids the City received, we
recommend the City of Hopkins award the project to R.L. Larson Excavating, Inc. following the Public
Assessment Hearing on April 15, 2025.
If you have any questions regarding this award recommendation, please contact me at your convenience.
Sincerely,
Bolton & Menk, Inc.
Nicholas J. Amatuccio, P.E.
Municipal Project Manager | Principal
BID TABULATION
Central Avenues Improvements Phase 2
City of Hopkins
Hopkins, MN
24X.134763
Bid Taken: 3/07/2025 Addendums: #1 – 3/04/2025
Time: 10:00 a.m.
BIDDERS TOTAL AMOUNT BID
1 RL Larson Excavating Inc. $11,479,980.92
2 Northwest $11,948,755.84
3 S.M. Hentges & Sons, Inc. $12,776,964.00
4 Northdale Construction Co., Inc. $12,863,923.70
5 Kuechle Underground Inc. $13,088,414.91
6 Park Construction Company $13,696,286.98
7 Ryan Contracting Co. $15,040,700.40
ABSTRACTCentral Avenues Improvements Phase 2 City of Hopkins, MNBMI Project No. 24X.13476303/07/2025 10:00 AM CSTSection TitleLine ItemItem CodeItem DescriptionUofMQuantityUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtension1-MOBILIZATIONLUMP SUM1$700,000.00$700,000.00$400,000.00$400,000.00$489,335.00$489,335.00$595,500.00$595,500.00$256,760.00$256,760.00$102,000.00$102,000.00$832,200.00$832,200.00$650,000.00$650,000.002-CLEARINGEACH167$300.00$50,100.00$314.00$52,438.00$309.00$51,603.00$387.00$64,629.00$367.50$61,372.50$300.00$50,100.00$368.00$61,456.00$500.00$83,500.003-GRUBBINGEACH175$150.00$26,250.00$209.00$36,575.00$206.00$36,050.00$175.00$30,625.00$220.50$38,587.50$300.00$52,500.00$221.00$38,675.00$400.00$70,000.004-DECIDUOUS TREE 2" CAL B&BEACH167$650.00$108,550.00$601.50$100,450.50$497.70$83,115.90$840.00$140,280.00$497.70$83,115.90$470.00$78,490.00$604.00$100,868.00$500.00$83,500.005-REMOVE SIGN POSTEACH106$50.00$5,300.00$41.85$4,436.10$26.25$2,782.50$45.00$4,770.00$42.00$4,452.00$40.00$4,240.00$42.00$4,452.00$20.00$2,120.006-REMOVE SIGN PANELEACH135$50.00$6,750.00$41.85$5,649.75$26.25$3,543.75$45.00$6,075.00$42.00$5,670.00$40.00$5,400.00$42.00$5,670.00$20.00$2,700.007-REMOVE CURB AND GUTTERLIN FT22490$7.50$168,675.00$3.30$74,217.00$2.78$62,522.20$4.50$101,205.00$4.23$95,132.70$4.00$89,960.00$2.55$57,349.50$5.00$112,450.008-REMOVE BITUMINOUS DRIVEWAY/TRAIL PAVEMENTSQ YD863$7.00$6,041.00$6.60$5,695.80$5.55$4,789.65$4.00$3,452.00$7.93$6,843.59$3.00$2,589.00$11.10$9,579.30$12.00$10,356.009-REMOVE BITUMINOUS STREET PAVEMENTSQ YD42396$4.00$169,584.00$7.90$334,928.40$1.07$45,363.72$4.50$190,782.00$2.91$123,372.36$5.00$211,980.00$1.15$48,755.40$5.00$211,980.0010-REMOVE CONCRETE WALKSQ FT110264$1.50$165,396.00$0.85$93,724.40$0.46$50,721.44$0.50$55,132.00$1.06$116,879.84$1.00$110,264.00$1.05$115,777.20$1.50$165,396.0011-REMOVE CONCRETE STEPEACH159$100.00$15,900.00$49.30$7,838.70$100.00$15,900.00$200.00$31,800.00$528.85$84,087.15$75.00$11,925.00$161.00$25,599.00$50.00$7,950.0012-REMOVE CONCRETE DRIVEWAY/ALLEY PAVEMENTSQ YD1300$12.00$15,600.00$7.90$10,270.00$9.45$12,285.00$6.00$7,800.00$10.58$13,754.00$8.00$10,400.00$14.60$18,980.00$12.00$15,600.0013-REMOVE TRAFFIC SIGNAL SYSTEM (MINNETONKA MILLS/5TH AVE N)LUMP SUM1$15,000.00$15,000.00$9,890.00$9,890.00$7,350.00$7,350.00$14,000.00$14,000.00$9,922.50$9,922.50$9,500.00$9,500.00$9,920.00$9,920.00$9,450.00$9,450.0014-REMOVE PEDESTRIAN FLASHER SYSTEM (11TH AVE S)LUMP SUM1$10,000.00$10,000.00$4,180.00$4,180.00$4,200.00$4,200.00$5,300.00$5,300.00$4,194.75$4,194.75$4,000.00$4,000.00$4,190.00$4,190.00$4,000.00$4,000.0015-SALVAGE SIGN PANELEACH33$30.00$990.00$41.85$1,381.05$26.25$866.25$44.00$1,452.00$42.00$1,386.00$40.00$1,320.00$42.00$1,386.00$20.00$660.0016-SALVAGE FLASHING STOP SIGNSEACH2$250.00$500.00$104.50$209.00$525.00$1,050.00$110.00$220.00$105.00$210.00$100.00$200.00$105.00$210.00$300.00$600.0017-SALVAGE LIGHT POLEEACH3$750.00$2,250.00$489.50$1,468.50$1,837.50$5,512.50$615.00$1,845.00$491.40$1,474.20$470.00$1,410.00$491.00$1,473.00$500.00$1,500.0018-REMOVE LIGHT POLE FOUNDATIONEACH3$750.00$2,250.00$1,830.00$5,490.00$1,837.50$5,512.50$660.00$1,980.00$317.31$951.93$900.00$2,700.00$493.00$1,479.00$500.00$1,500.0019-SALVAGE BENCHEACH1$500.00$500.00$265.00$265.00$200.00$200.00$350.00$350.00$528.85$528.85$1,500.00$1,500.00$1,580.00$1,580.00$250.00$250.0020-SALVAGE PAVERSSQ FT1082$6.00$6,492.00$7.30$7,898.60$7.35$7,952.70$4.00$4,328.00$7.35$7,952.70$7.00$7,574.00$7.40$8,006.80$22.00$23,804.0021-SALVAGE RAILINGLIN FT20$20.00$400.00$26.00$520.00$15.00$300.00$66.00$1,320.00$30.56$611.20$150.00$3,000.00$52.50$1,050.00$15.00$300.0022-REMOVE RAILINGLIN FT26$35.00$910.00$21.00$546.00$10.00$260.00$25.00$650.00$10.58$275.08$100.00$2,600.00$61.30$1,593.80$15.00$390.0023-SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT1888$6.00$11,328.00$7.40$13,971.20$4.00$7,552.00$5.00$9,440.00$4.73$8,930.24$3.00$5,664.00$4.75$8,968.00$6.50$12,272.0024-SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT2426$3.50$8,491.00$3.00$7,278.00$3.00$7,278.00$3.00$7,278.00$1.94$4,706.44$4.00$9,704.00$1.95$4,730.70$5.50$13,343.0025-SALVAGE FENCELIN FT15$40.00$600.00$83.70$1,255.50$76.00$1,140.00$55.00$825.00$84.00$1,260.00$80.00$1,200.00$84.00$1,260.00$20.00$300.0026-REMOVE RETAINING WALLLIN FT593$22.00$13,046.00$11.45$6,789.85$4.00$2,372.00$45.00$26,685.00$10.58$6,273.94$10.00$5,930.00$15.40$9,132.20$18.00$10,674.0027-SALVAGE BLOCK RETAINING WALLLIN FT100$25.00$2,500.00$14.65$1,465.00$14.75$1,475.00$55.00$5,500.00$14.70$1,470.00$14.00$1,400.00$14.90$1,490.00$25.00$2,500.0028-SALVAGE BOULDER RETAINING WALLLIN FT100$50.00$5,000.00$17.80$1,780.00$17.85$1,785.00$75.00$7,500.00$17.85$1,785.00$17.00$1,700.00$18.00$1,800.00$25.00$2,500.0029-REMOVE HYDRANTEACH18$450.00$8,100.00$437.50$7,875.00$150.00$2,700.00$112.00$2,016.00$528.85$9,519.30$360.00$6,480.00$561.00$10,098.00$550.00$9,900.0030-REMOVE WATERMAINLIN FT9904$7.50$74,280.00$3.10$30,702.40$8.75$86,660.00$2.00$19,808.00$4.23$41,893.92$3.56$35,258.24$4.50$44,568.00$8.00$79,232.0031-ABANDON WATERMAINLIN FT1125$12.00$13,500.00$5.20$5,850.00$8.75$9,843.75$9.00$10,125.00$12.47$14,028.75$10.00$11,250.00$13.20$14,850.00$18.00$20,250.0032-REMOVE DRAINAGE STRUCTUREEACH81$550.00$44,550.00$446.50$36,166.50$480.00$38,880.00$550.00$44,550.00$846.15$68,538.15$610.00$49,410.00$897.00$72,657.00$550.00$44,550.0033-REMOVE STORM SEWER PIPELIN FT2705$15.00$40,575.00$12.85$34,759.25$10.00$27,050.00$24.00$64,920.00$15.87$42,928.35$14.00$37,870.00$16.80$45,444.00$25.00$67,625.0034-REMOVE SANITARY SEWER PIPELIN FT9279$5.00$46,395.00$2.10$19,485.90$7.00$64,953.00$3.00$27,837.00$2.12$19,671.48$3.56$33,033.24$2.25$20,877.75$5.00$46,395.0035-ABANDON SANITARY SEWER PIPELIN FT1200$12.00$14,400.00$6.10$7,320.00$7.00$8,400.00$8.00$9,600.00$13.54$16,248.00$12.00$14,400.00$14.40$17,280.00$22.00$26,400.0036-REMOVE SANITARY MANHOLEEACH46$725.00$33,350.00$474.00$21,804.00$490.00$22,540.00$240.00$11,040.00$846.15$38,922.90$610.00$28,060.00$897.00$41,262.00$550.00$25,300.0037-EXPLORATORY EXCAVATIONHOUR40$750.00$30,000.00$700.00$28,000.00$385.00$15,400.00$1,200.00$48,000.00$1,375.00$55,000.00$890.00$35,600.00$1,460.00$58,400.00$550.00$22,000.0038-COMMON EXCAVATION (P)CU YD36972$30.00$1,109,160.00$25.15$929,845.80$24.31$898,789.32$18.00$665,496.00$29.80$1,101,765.60$24.00$887,328.00$34.90$1,290,322.80$43.00$1,589,796.0039-SUBGRADE EXCAVATION (EV)CU YD1582$30.00$47,460.00$40.00$63,280.00$24.31$38,458.42$23.00$36,386.00$29.80$47,143.60$24.00$37,968.00$29.50$46,669.00$35.00$55,370.0040-RECLAIM BITUMINOUS SURFACE (IN PLACE)SQ YD4572$3.50$16,002.00$3.60$16,459.20$2.41$11,018.52$1.50$6,858.00$6.09$27,843.48$7.00$32,004.00$3.90$17,830.80$5.50$25,146.0041-SUBGRADE PREPARATIONSQ YD3509$3.00$10,527.00$1.90$6,667.10$1.98$6,947.82$9.00$31,581.00$5.29$18,562.61$8.00$28,072.00$1.00$3,509.00$2.50$8,772.5042-GEOTEXTILE FABRIC TYPE VSQ YD44862$1.50$67,293.00$1.40$62,806.80$1.60$71,779.20$1.50$67,293.00$2.02$90,621.24$1.42$63,704.04$0.96$43,067.52$2.00$89,724.0043-STABILIZING AGGREGATE (CV)CU YD1582$60.00$94,920.00$0.01$15.82$50.45$79,811.90$90.00$142,380.00$15.87$25,106.34$59.00$93,338.00$44.00$69,608.00$62.00$98,084.0044-SELECT GRANULAR BORROW TON27254$16.50$449,691.00$18.65$508,287.10$20.10$547,805.40$9.00$245,286.00$22.44$611,579.76$19.00$517,826.00$20.30$553,256.20$35.00$953,890.0045-CLASS 5 AGGREGATE BASETON18325$25.00$458,125.00$16.80$307,860.00$19.76$362,102.00$25.00$458,125.00$26.36$483,047.00$16.00$293,200.00$36.00$659,700.00$28.00$513,100.0046-CLASS 2 AGGREGATE SURFACING (GRAVEL DRIVEWAY/TRAIL)TON40$50.00$2,000.00$64.00$2,560.00$45.00$1,800.00$110.00$4,400.00$34.95$1,398.00$40.00$1,600.00$540.00$21,600.00$50.00$2,000.0047-BITUMINOUS WEARING COURSE (SPWEA240C)TON4378$105.00$459,690.00$90.40$395,771.20$84.50$369,941.00$92.00$402,776.00$93.98$411,444.44$86.00$376,508.00$92.10$403,213.80$87.00$380,886.0048-BITUMINOUS -NON-WEARING COURSE (SPNWB230C)TON3941$97.00$382,277.00$91.55$360,798.55$85.65$337,546.65$92.00$362,572.00$93.19$367,261.79$88.00$346,808.00$92.30$363,754.30$88.00$346,808.0049-BITUMINOUS WEARING COURSE (SPWEA340C)TON1268$110.00$139,480.00$96.15$121,918.20$90.95$115,324.60$96.00$121,728.00$100.96$128,017.28$92.00$116,656.00$94.60$119,952.80$92.00$116,656.0050-BITUMINOUS -NON-WEARING COURSE (SPNWB330C)TON1902$100.00$190,200.00$89.95$171,084.90$85.10$161,860.20$87.00$165,474.00$94.76$180,233.52$86.00$163,572.00$87.40$166,234.80$86.00$163,572.0051-BITUMINOUS MATERIAL FOR TACK COATGAL2686$3.00$8,058.00$5.20$13,967.20$4.50$12,087.00$4.00$10,744.00$3.99$10,717.14$5.00$13,430.00$3.25$8,729.50$5.00$13,430.0052-2" BITUMINOUS STREET PATCHSQ YD450$25.00$11,250.00$37.85$17,032.50$28.16$12,672.00$24.00$10,800.00$42.58$19,161.00$47.00$21,150.00$55.50$24,975.00$47.00$21,150.0053-MILL BITUMINOUS SURFACE (2")SQ YD3345$3.25$10,871.25$1.70$5,686.50$1.41$4,716.45$2.50$8,362.50$3.26$10,904.70$1.60$5,352.00$2.40$8,028.00$5.50$18,397.5054-3" BITUMINOUS DRIVEWAY/TRAILSQ YD915$35.00$32,025.00$30.15$27,587.25$24.71$22,609.65$37.00$33,855.00$56.44$51,642.60$40.00$36,600.00$29.50$26,992.50$39.00$35,685.0055-JOINT ADHESIVE (MASTIC)LIN FT22141$0.75$16,605.75$0.40$8,856.40$0.28$6,199.48$1.00$22,141.00$1.05$23,248.05$0.25$5,535.25$0.26$5,756.66$0.30$6,642.3056-MODULAR BLOCK RETAINING WALLSQ FT1375$55.00$75,625.00$56.40$77,550.00$44.05$60,568.75$60.00$82,500.00$43.05$59,193.75$41.00$56,375.00$53.30$73,287.50$55.00$75,625.0057-TIMBER RETAINING WALLSQ FT194$50.00$9,700.00$39.75$7,711.50$40.00$7,760.00$45.00$8,730.00$39.90$7,740.60$38.00$7,372.00$50.80$9,855.20$55.00$10,670.0058-6" PERF PVC UNDERDRAINLIN FT7221$17.50$126,367.50$14.65$105,787.65$24.48$176,770.08$15.00$108,315.00$28.71$207,314.91$13.00$93,873.00$20.00$144,420.00$22.00$158,862.0059-6" PERF PVC UNDERDRAIN CLEANOUTEACH62$375.00$23,250.00$363.50$22,537.00$306.00$18,972.00$550.00$34,100.00$437.29$27,111.98$220.00$13,640.00$478.00$29,636.00$375.00$23,250.0060-12" PVC STORM PIPELIN FT30$80.00$2,400.00$61.45$1,843.50$59.47$1,784.10$96.00$2,880.00$63.49$1,904.70$118.00$3,540.00$67.30$2,019.00$50.00$1,500.0061-15" C900 PVC STORM PIPELIN FT47$100.00$4,700.00$87.85$4,128.95$98.32$4,621.04$125.00$5,875.00$99.06$4,655.82$160.00$7,520.00$105.00$4,935.00$95.00$4,465.0062-15" RC STORM PIPELIN FT3783$68.00$257,244.00$62.65$237,004.95$60.39$228,455.37$75.00$283,725.00$68.86$260,497.38$77.00$291,291.00$73.00$276,159.00$62.00$234,546.0063-18" RC STORM PIPELIN FT1216$72.50$88,160.00$69.80$84,876.80$61.76$75,100.16$67.00$81,472.00$72.56$88,232.96$80.00$97,280.00$77.00$93,632.00$65.00$79,040.0064-21" RC STORM PIPELIN FT378$90.00$34,020.00$75.95$28,709.10$68.35$25,836.30$77.00$29,106.00$84.77$32,043.06$93.00$35,154.00$89.90$33,982.20$70.00$26,460.00Ryan Contracting Co.5 6 7Engineer Estimate RL Larson Excavating Inc. Northwest S.M. Hentges & Sons, Inc. Northdale Construction Co., Inc. Kuechle Underground Inc. Park Construction Company1 2 3 4Page 1
Section TitleLine ItemItem CodeItem DescriptionUofMQuantityUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionRyan Contracting Co.567Engineer Estimate RL Larson Excavating Inc. Northwest S.M. Hentges & Sons, Inc. Northdale Construction Co., Inc. Kuechle Underground Inc. Park Construction Company123465-24" RC STORM PIPELIN FT196$100.00$19,600.00$84.50$16,562.00$74.36$14,574.56$100.00$19,600.00$92.16$18,063.36$98.00$19,208.00$97.80$19,168.80$83.00$16,268.0066-27" RC STORM PIPELIN FT42$125.00$5,250.00$105.00$4,410.00$97.49$4,094.58$120.00$5,040.00$110.47$4,639.74$119.00$4,998.00$117.00$4,914.00$92.00$3,864.0067-30" RC STORM PIPELIN FT39$150.00$5,850.00$122.00$4,758.00$107.48$4,191.72$120.00$4,680.00$120.85$4,713.15$133.00$5,187.00$128.00$4,992.00$112.00$4,368.0068-36" RC STORM PIPELIN FT27$200.00$5,400.00$176.00$4,752.00$138.27$3,733.29$265.00$7,155.00$196.62$5,308.74$170.00$4,590.00$209.00$5,643.00$145.00$3,915.0069-STORM MANHOLE (48")EACH38$3,200.00$121,600.00$2,910.00$110,580.00$2,373.00$90,174.00$3,000.00$114,000.00$2,992.64$113,720.32$4,300.00$163,400.00$3,170.00$120,460.00$3,180.00$120,840.0070-STORM MANHOLE (60")EACH14$6,000.00$84,000.00$4,740.00$66,360.00$4,348.00$60,872.00$5,200.00$72,800.00$5,189.18$72,648.52$5,900.00$82,600.00$5,500.00$77,000.00$4,800.00$67,200.0071-STORM MANHOLE (72")EACH7$10,000.00$70,000.00$7,570.00$52,990.00$7,015.00$49,105.00$7,800.00$54,600.00$8,707.27$60,950.89$8,600.00$60,200.00$9,230.00$64,610.00$7,235.00$50,645.0072-STORM MANHOLE (84")EACH4$12,500.00$50,000.00$11,800.00$47,200.00$11,272.00$45,088.00$13,000.00$52,000.00$12,862.20$51,448.80$13,000.00$52,000.00$13,600.00$54,400.00$10,660.00$42,640.0073-48" DIA STORM SEWER OVERFLOW STRUCTUREEACH1$12,000.00$12,000.00$2,820.00$2,820.00$4,646.00$4,646.00$6,500.00$6,500.00$3,423.38$3,423.38$7,700.00$7,700.00$3,630.00$3,630.00$6,500.00$6,500.0074-15" RC PIPE APRONEACH2$1,800.00$3,600.00$1,060.00$2,120.00$1,075.00$2,150.00$1,400.00$2,800.00$1,346.35$2,692.70$2,200.00$4,400.00$1,430.00$2,860.00$2,550.00$5,100.0075-RANDOM RIPRAP CLASS III (LV)CU YD16$100.00$1,600.00$154.00$2,464.00$95.00$1,520.00$200.00$3,200.00$203.87$3,261.92$127.00$2,032.00$216.00$3,456.00$100.00$1,600.0076-STORM CATCH BASIN (3'X2')EACH63$2,000.00$126,000.00$1,890.00$119,070.00$1,650.00$103,950.00$2,000.00$126,000.00$2,139.62$134,796.06$1,900.00$119,700.00$2,270.00$143,010.00$2,450.00$154,350.0077-48" DIA STORM STRUCTURE SPECIAL (SAFL BAFFLE W/ 4' SUMP)EACH7$12,000.00$84,000.00$10,600.00$74,200.00$11,554.00$80,878.00$11,000.00$77,000.00$11,756.85$82,297.95$10,000.00$70,000.00$12,500.00$87,500.00$11,500.00$80,500.0078-60" DIA STORM STRUCTURE SPECIAL (SAFL BAFFLE W/ 4' SUMP)EACH1$15,000.00$15,000.00$13,600.00$13,600.00$14,526.00$14,526.00$14,000.00$14,000.00$14,781.69$14,781.69$12,000.00$12,000.00$15,700.00$15,700.00$14,500.00$14,500.0079-48" DIA STORM STURCTURE SPECIAL (SNOUT SKIMMER W/ 3' SUMP)EACH1$10,000.00$10,000.00$4,840.00$4,840.00$4,745.00$4,745.00$5,000.00$5,000.00$6,089.92$6,089.92$6,300.00$6,300.00$6,460.00$6,460.00$8,900.00$8,900.0080-CASTING ASSEMBLY (R-3067-V)(STORM)EACH86$1,000.00$86,000.00$818.00$70,348.00$692.00$59,512.00$1,000.00$86,000.00$1,144.05$98,388.30$1,000.00$86,000.00$907.00$78,002.00$980.00$84,280.0081-CASTING ASSEBMLY (R-3067-C)(STORM)EACH5$1,050.00$5,250.00$754.50$3,772.50$626.00$3,130.00$950.00$4,750.00$1,144.05$5,720.25$960.00$4,800.00$836.00$4,180.00$980.00$4,900.0082-CASTING ASSEMBLY SPECIAL (R-1733)(STORM)EACH44$1,250.00$55,000.00$624.50$27,478.00$990.00$43,560.00$800.00$35,200.00$1,216.64$53,532.16$1,600.00$70,400.00$1,150.00$50,600.00$1,050.00$46,200.0083-ADJUST FRAME & RING CASTINGS (STORM)EACH27$875.00$23,625.00$532.00$14,364.00$512.00$13,824.00$380.00$10,260.00$964.85$26,050.95$980.00$26,460.00$1,150.00$31,050.00$650.00$17,550.0084-CONNECT TO EXISTING STORM PIPEEACH42$1,750.00$73,500.00$1,400.00$58,800.00$1,000.00$42,000.00$630.00$26,460.00$1,823.39$76,582.38$2,000.00$84,000.00$1,930.00$81,060.00$2,850.00$119,700.0085-CONNECT TO EXISTING DRAINAGE STRUCTUREEACH11$2,100.00$23,100.00$1,520.00$16,720.00$1,000.00$11,000.00$6,300.00$69,300.00$2,564.17$28,205.87$4,000.00$44,000.00$2,720.00$29,920.00$3,250.00$35,750.0086-INFILTRATION BASIN EXCAVATION (EV)CU YD2148$40.00$85,920.00$27.10$58,210.80$24.31$52,217.88$23.00$49,404.00$29.80$64,010.40$22.00$47,256.00$29.70$63,795.60$26.00$55,848.0087-INFILTRATION BASIN SELECT GRANULAR BACKFILLTON2845$22.50$64,012.50$18.85$53,628.25$22.00$62,590.00$18.00$51,210.00$24.55$69,844.75$21.00$59,745.00$22.60$64,297.00$22.00$62,590.0088-PERENNIAL PLANTINGS (INFILTRATION BASIN/RAIN GARDEN)EACH1415$40.00$56,600.00$8.10$11,461.50$18.65$26,389.75$35.00$49,525.00$18.38$26,007.70$18.00$25,470.00$32.60$46,129.00$18.00$25,470.0089-8" PVC SDR 35 SANITARY SEWER PIPELIN FT6693$60.00$401,580.00$47.30$316,578.90$48.32$323,405.76$60.00$401,580.00$61.13$409,143.09$83.00$555,519.00$64.80$433,706.40$85.00$568,905.0090-10" PVC SDR 35 SANITARY SEWER PIPELIN FT1297$75.00$97,275.00$59.55$77,236.35$62.79$81,438.63$65.00$84,305.00$71.40$92,605.80$88.00$114,136.00$75.70$98,182.90$95.00$123,215.0091-12" PVC SDR 35 SANITARY SEWER PIPELIN FT639$85.00$54,315.00$60.05$38,371.95$70.27$44,902.53$85.00$54,315.00$77.86$49,752.54$94.00$60,066.00$82.60$52,781.40$100.00$63,900.0092-15" PVC SDR 26 SANITARY SEWER PIPELIN FT674$150.00$101,100.00$96.10$64,771.40$117.79$79,390.46$144.00$97,056.00$135.53$91,347.22$190.00$128,060.00$144.00$97,056.00$120.00$80,880.0093-8" DUCTILE IRON SANITARY PIPELIN FT80$85.00$6,800.00$93.10$7,448.00$86.58$6,926.40$115.00$9,200.00$92.94$7,435.20$122.00$9,760.00$98.60$7,888.00$90.00$7,200.0094-10" DUCTILE IRON SANITARY PIPELIN FT20$95.00$1,900.00$138.00$2,760.00$108.93$2,178.60$130.00$2,600.00$108.15$2,163.00$137.00$2,740.00$115.00$2,300.00$105.00$2,100.0095-12" DUCTILE IRON SANITARY PIPELIN FT20$115.00$2,300.00$138.00$2,760.00$125.60$2,512.00$145.00$2,900.00$128.32$2,566.40$170.00$3,400.00$136.00$2,720.00$125.00$2,500.0096-CONSTRUCT 8" SANITARY OUTSIDE DROPLIN FT17$1,500.00$25,500.00$610.50$10,378.50$655.00$11,135.00$1,650.00$28,050.00$529.99$9,009.83$650.00$11,050.00$562.00$9,554.00$1,250.00$21,250.0097-CONSTRUCT 10" SANITARY OUTSIDE DROPLIN FT4$2,000.00$8,000.00$818.00$3,272.00$775.00$3,100.00$2,000.00$8,000.00$839.50$3,358.00$1,100.00$4,400.00$890.00$3,560.00$1,800.00$7,200.0098-CONSTRUCT 12" SANITARY OUTSIDE DROPLIN FT4$2,500.00$10,000.00$839.00$3,356.00$875.00$3,500.00$2,200.00$8,800.00$987.57$3,950.28$1,200.00$4,800.00$1,050.00$4,200.00$2,000.00$8,000.0099-COARSE AGGREGATE BEDDING (TYPE B)LIN FT1000$10.00$10,000.00$16.80$16,800.00$6.50$6,500.00$31.00$31,000.00$14.17$14,170.00$49.00$49,000.00$20.10$20,100.00$24.00$24,000.00100-8" CIPP LINING LIN FT1947$55.00$107,085.00$37.65$73,304.55$37.80$73,596.60$40.00$77,880.00$37.80$73,596.60$45.00$87,615.00$38.60$75,154.20$37.00$72,039.00101-10" CIPP LINING LIN FT668$65.00$43,420.00$42.90$28,657.20$43.05$28,757.40$45.00$30,060.00$43.05$28,757.40$50.00$33,400.00$43.90$29,325.20$41.00$27,388.00102-12" CIPP LINING LIN FT322$75.00$24,150.00$62.75$20,205.50$63.00$20,286.00$66.00$21,252.00$63.00$20,286.00$69.00$22,218.00$64.30$20,704.60$60.00$19,320.00103-SEAL SANITARY MANHOLEEACH2$5,000.00$10,000.00$4,130.00$8,260.00$4,147.50$8,295.00$4,400.00$8,800.00$4,147.50$8,295.00$4,000.00$8,000.00$4,230.00$8,460.00$4,100.00$8,200.00104-TRIM PROTRUDING TAPEACH3$550.00$1,650.00$523.00$1,569.00$525.00$1,575.00$550.00$1,650.00$525.00$1,575.00$500.00$1,500.00$536.00$1,608.00$500.00$1,500.00105-6" PVC SDR 26 SANITARY SEWER SERVICE PIPELIN FT9700$45.00$436,500.00$26.00$252,200.00$45.25$438,925.00$35.00$339,500.00$38.18$370,346.00$46.00$446,200.00$40.50$392,850.00$48.00$465,600.00106-6" PVC SDR 26 SANITARY SEWER SERVICE RISER PIPELIN FT430$50.00$21,500.00$20.45$8,793.50$57.83$24,866.90$35.00$15,050.00$72.81$31,308.30$56.00$24,080.00$77.20$33,196.00$52.00$22,360.00107-8" X 6" SDR 26 PVC SERVICE WYEEACH197$675.00$132,975.00$690.00$135,930.00$678.67$133,697.99$285.00$56,145.00$322.91$63,613.27$1,200.00$236,400.00$342.00$67,374.00$650.00$128,050.00108-10" X 6" SDR 26 PVC SERVICE WYEEACH54$750.00$40,500.00$865.50$46,737.00$844.50$45,603.00$460.00$24,840.00$481.57$26,004.78$1,400.00$75,600.00$511.00$27,594.00$750.00$40,500.00109-12" X 6" SDR 26 PVC SERVICE WYEEACH22$850.00$18,700.00$972.00$21,384.00$952.94$20,964.68$575.00$12,650.00$585.31$12,876.82$1,500.00$33,000.00$621.00$13,662.00$850.00$18,700.00110-15" X 6" SDR 26 PVC SERVICE WYEEACH18$1,500.00$27,000.00$1,370.00$24,660.00$1,233.86$22,209.48$1,100.00$19,800.00$959.86$17,277.48$2,600.00$46,800.00$1,020.00$18,360.00$1,250.00$22,500.00111-CASTING ASSEMBLY SPECIAL (R-1733)(SANITARY)EACH40$1,400.00$56,000.00$1,040.00$41,600.00$1,240.00$49,600.00$1,000.00$40,000.00$1,391.04$55,641.60$1,600.00$64,000.00$1,250.00$50,000.00$1,050.00$42,000.00112-SANITARY MANHOLELIN FT440$550.00$242,000.00$422.00$185,680.00$475.00$209,000.00$425.00$187,000.00$446.13$196,297.20$550.00$242,000.00$473.00$208,120.00$425.00$187,000.00113-CONNECT TO EXISTING SANITARY SEWER SERVICEEACH291$450.00$130,950.00$266.50$77,551.50$507.00$147,537.00$150.00$43,650.00$201.16$58,537.56$380.00$110,580.00$213.00$61,983.00$450.00$130,950.00114-SANITARY SEWER MAIN POINT REPAIREACH2$5,000.00$10,000.00$2,090.00$4,180.00$3,270.00$6,540.00$4,000.00$8,000.00$7,202.00$14,404.00$18,000.00$36,000.00$7,640.00$15,280.00$2,850.00$5,700.00115-CONNECT TO EXISTING SANITARY SEWER PIPEEACH13$3,500.00$45,500.00$1,250.00$16,250.00$1,055.00$13,715.00$425.00$5,525.00$1,137.26$14,784.38$2,100.00$27,300.00$1,210.00$15,730.00$18,250.00$237,250.00116-CONNECT TO EXISTING SANITARY MANHOLEEACH1$4,500.00$4,500.00$2,640.00$2,640.00$1,830.00$1,830.00$1,560.00$1,560.00$2,349.54$2,349.54$3,800.00$3,800.00$2,490.00$2,490.00$3,850.00$3,850.00117-HYDRANTEACH19$7,500.00$142,500.00$8,310.00$157,890.00$6,606.00$125,514.00$7,700.00$146,300.00$6,793.57$129,077.83$7,900.00$150,100.00$7,210.00$136,990.00$8,880.00$168,720.00118-DUCTILE IRON FITTINGSPOUND3024$15.00$45,360.00$14.00$42,336.00$12.18$36,832.32$25.00$75,600.00$14.92$45,118.08$19.00$57,456.00$15.80$47,779.20$12.50$37,800.00119-6" GATE VALVE & BOXEACH20$2,750.00$55,000.00$2,270.00$45,400.00$2,278.00$45,560.00$2,800.00$56,000.00$2,401.50$48,030.00$3,100.00$62,000.00$2,890.00$57,800.00$2,850.00$57,000.00120-8" GATE VALVE & BOXEACH40$3,500.00$140,000.00$3,120.00$124,800.00$3,140.00$125,600.00$3,700.00$148,000.00$3,332.47$133,298.80$3,900.00$156,000.00$3,870.00$154,800.00$3,650.00$146,000.00121-6" DIP WATERMAINLIN FT250$80.00$20,000.00$68.15$17,037.50$69.55$17,387.50$120.00$30,000.00$81.31$20,327.50$85.00$21,250.00$86.20$21,550.00$75.00$18,750.00122-8" DIP WATERMAINLIN FT9604$85.00$816,340.00$75.45$724,621.80$78.71$755,930.84$90.00$864,360.00$95.57$917,854.28$98.00$941,192.00$101.00$970,004.00$85.00$816,340.00123-10" DR 11 DIPS HDPE/8" DR 18 DIPS FPVC HDD WATERMAINLIN FT534$150.00$80,100.00$114.00$60,876.00$92.00$49,128.00$90.00$48,060.00$82.65$44,135.10$104.00$55,536.00$87.70$46,831.80$125.00$66,750.00124-1" TYPE K COPPER SERVICE PIPELIN FT9021$50.00$451,050.00$27.70$249,881.70$46.93$423,355.53$33.00$297,693.00$41.90$377,979.90$50.00$451,050.00$44.40$400,532.40$44.50$401,434.50125-1" CURB STOP & BOXEACH276$650.00$179,400.00$454.50$125,442.00$630.54$174,029.04$540.00$149,040.00$417.50$115,230.00$620.00$171,120.00$477.00$131,652.00$485.00$133,860.00126-1" CORPORATION STOPEACH276$425.00$117,300.00$331.50$91,494.00$453.84$125,259.84$270.00$74,520.00$169.11$46,674.36$490.00$135,240.00$179.00$49,404.00$350.00$96,600.00127-2" TYPE K COPPER SERVICE PIPELIN FT5$100.00$500.00$148.00$740.00$85.16$425.80$60.00$300.00$86.25$431.25$310.00$1,550.00$91.50$457.50$100.00$500.00128-2" CURB STOP & BOXEACH1$1,200.00$1,200.00$1,130.00$1,130.00$1,202.00$1,202.00$1,000.00$1,000.00$935.73$935.73$1,400.00$1,400.00$992.00$992.00$1,000.00$1,000.00129-2" CORPORATION STOPEACH1$850.00$850.00$961.50$961.50$959.00$959.00$730.00$730.00$597.76$597.76$1,200.00$1,200.00$634.00$634.00$1,000.00$1,000.00130-INSTALL FLUSHING STATIONEACH1$5,000.00$5,000.00$1,250.00$1,250.00$385.00$385.00$4,200.00$4,200.00$1,718.75$1,718.75$3,600.00$3,600.00$2,630.00$2,630.00$1,200.00$1,200.00131-GROUNDING ANODEEACH306$150.00$45,900.00$67.50$20,655.00$87.00$26,622.00$500.00$153,000.00$121.55$37,194.30$104.00$31,824.00$129.00$39,474.00$125.00$38,250.00132-TRACER WIRE ACCESS BOX (NON ROADWAY)EACH277$150.00$41,550.00$102.50$28,392.50$68.00$18,836.00$225.00$62,325.00$156.12$43,245.24$85.00$23,545.00$166.00$45,982.00$85.00$23,545.00133-TRACER WIRE TEST STATION (HYDRANT)EACH19$175.00$3,325.00$122.00$2,318.00$72.00$1,368.00$230.00$4,370.00$160.69$3,053.11$90.00$1,710.00$170.00$3,230.00$85.00$1,615.00134-HYDRANT EXTENSIONLIN FT4$1,250.00$5,000.00$1,800.00$7,200.00$2,541.00$10,164.00$3,500.00$14,000.00$2,226.42$8,905.68$2,800.00$11,200.00$2,360.00$9,440.00$1,200.00$4,800.00135-CONNECT TO EXISTING WATER SERVICEEACH276$425.00$117,300.00$91.65$25,295.40$458.00$126,408.00$265.00$73,140.00$200.25$55,269.00$440.00$121,440.00$212.00$58,512.00$350.00$96,600.00Page 2
Section TitleLine ItemItem CodeItem DescriptionUofMQuantityUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionUnit PriceExtensionRyan Contracting Co.567Engineer Estimate RL Larson Excavating Inc. Northwest S.M. Hentges & Sons, Inc. Northdale Construction Co., Inc. Kuechle Underground Inc. Park Construction Company1234136-CONNECT TO EXISTING WATERMAINEACH11$2,750.00$30,250.00$1,250.00$13,750.00$1,000.00$11,000.00$1,200.00$13,200.00$2,209.25$24,301.75$3,800.00$41,800.00$2,340.00$25,740.00$2,500.00$27,500.00137-4" POLYSTYRENE INSULATIONSQ YD100$55.00$5,500.00$31.10$3,110.00$36.00$3,600.00$40.00$4,000.00$50.91$5,091.00$60.00$6,000.00$54.00$5,400.00$30.00$3,000.00138-FORD TYPE A-1 CURB BOX COVEREACH50$275.00$13,750.00$174.50$8,725.00$185.00$9,250.00$443.00$22,150.00$302.12$15,106.00$180.00$9,000.00$192.00$9,600.00$195.00$9,750.00139-TEMPORARY WATER SERVICEEACH276$500.00$138,000.00$483.50$133,446.00$433.42$119,623.92$1,100.00$303,600.00$528.85$145,962.60$450.00$124,200.00$561.00$154,836.00$550.00$151,800.00140-4" CONCRETE WALKSQ FT100678$8.00$805,424.00$5.90$594,000.20$6.41$645,345.98$8.00$805,424.00$6.31$635,278.18$6.08$612,122.24$5.80$583,932.40$7.50$755,085.00141-CONCRETE STEPEACH159$320.00$50,880.00$235.50$37,444.50$183.75$29,216.25$620.00$98,580.00$236.25$37,563.75$230.00$36,570.00$318.00$50,562.00$185.00$29,415.00142-CONCRETE CURB & GUTTER DESIGN B618LIN FT22556$20.00$451,120.00$19.90$448,864.40$18.38$414,579.28$23.00$518,788.00$19.95$449,992.20$19.00$428,564.00$20.50$462,398.00$23.50$530,066.00143-6" CONCRETE WALKS (PED RAMPS)SQ YD1160$150.00$174,000.00$148.50$172,260.00$136.51$158,351.60$130.00$150,800.00$163.23$189,346.80$135.00$156,600.00$134.00$155,440.00$95.00$110,200.00144-6" CONCRETE DRIVEWAYSQ YD1001$95.00$95,095.00$85.95$86,035.95$87.07$87,157.07$95.00$95,095.00$100.23$100,330.23$75.00$75,075.00$80.40$80,480.40$95.00$95,095.00145-8" CONCRETE DRIVEWAY/ALLEYSQ YD1115$115.00$128,225.00$94.75$105,646.25$115.00$128,225.00$116.00$129,340.00$113.88$126,976.20$88.00$98,120.00$87.50$97,562.50$105.00$117,075.00146-TRUNCATED DOMESSQ FT1680$72.50$121,800.00$76.35$128,268.00$52.50$88,200.00$66.00$110,880.00$77.71$130,552.80$73.00$122,640.00$53.00$89,040.00$75.00$126,000.00147-INSTALL SALVAGED PAVERSSQ FT322$15.00$4,830.00$33.45$10,770.90$33.60$10,819.20$22.00$7,084.00$33.60$10,819.20$32.00$10,304.00$33.90$10,915.80$22.00$7,084.00148-INSTALL SALVAGED FENCELIN FT15$80.00$1,200.00$131.00$1,965.00$105.00$1,575.00$55.00$825.00$131.25$1,968.75$100.00$1,500.00$131.00$1,965.00$25.00$375.00149-INSTALL SALVAGED BLOCK RETAINING WALLLIN FT100$75.00$7,500.00$50.20$5,020.00$50.40$5,040.00$16.00$1,600.00$50.40$5,040.00$48.00$4,800.00$80.70$8,070.00$50.00$5,000.00150-INSTALL SALVAGED BOULDER RETAINING WALLLIN FT100$100.00$10,000.00$50.20$5,020.00$50.40$5,040.00$76.00$7,600.00$50.40$5,040.00$48.00$4,800.00$80.70$8,070.00$50.00$5,000.00151-TRAFFIC CONTROL LUMP SUM1$75,000.00$75,000.00$57,500.00$57,500.00$36,460.00$36,460.00$61,000.00$61,000.00$57,750.00$57,750.00$55,000.00$55,000.00$63,000.00$63,000.00$50,000.00$50,000.00152-PEDESTRIAN CROSSWALK FLASHER SYSTEM (11TH AVE S)SYSTEM1$35,000.00$35,000.00$24,300.00$24,300.00$26,250.00$26,250.00$30,000.00$30,000.00$24,373.65$24,373.65$25,000.00$25,000.00$24,400.00$24,400.00$24,000.00$24,000.00153-SIGN POST U CHANNELEACH43$275.00$11,825.00$157.00$6,751.00$105.00$4,515.00$165.00$7,095.00$157.50$6,772.50$150.00$6,450.00$158.00$6,794.00$125.00$5,375.00154-SIGN POST WITH FOUNDATIONEACH67$450.00$30,150.00$314.00$21,038.00$332.00$22,244.00$330.00$22,110.00$315.00$21,105.00$300.00$20,100.00$315.00$21,105.00$755.00$50,585.00155-SIGN PANELS TYPE CSQ FT516$35.00$18,060.00$36.60$18,885.60$76.65$39,551.40$39.00$20,124.00$36.75$18,963.00$35.00$18,060.00$36.80$18,988.80$38.00$19,608.00156-SIGN PANELS TYPE DSQ FT203$45.00$9,135.00$47.05$9,551.15$42.00$8,526.00$50.00$10,150.00$47.25$9,591.75$45.00$9,135.00$47.30$9,601.90$55.00$11,165.00157-INSTALL SALVAGED SIGN PANELEACH33$100.00$3,300.00$104.50$3,448.50$78.75$2,598.75$111.00$3,663.00$105.00$3,465.00$100.00$3,300.00$105.00$3,465.00$150.00$4,950.00158-INSTALL SALVAGED FLASHING STOP SIGNSEACH2$750.00$1,500.00$366.00$732.00$1,207.50$2,415.00$387.00$774.00$367.50$735.00$350.00$700.00$368.00$736.00$350.00$700.00159-STREET SWEEPER WITH OPERATORHOUR120$175.00$21,000.00$167.50$20,100.00$175.00$21,000.00$165.00$19,800.00$168.00$20,160.00$180.00$21,600.00$179.00$21,480.00$145.00$17,400.00160-LIGHT FOUNDATION - DESIGN E MODIFIEDEACH3$1,500.00$4,500.00$1,630.00$4,890.00$2,625.00$7,875.00$2,100.00$6,300.00$1,634.85$4,904.55$1,600.00$4,800.00$1,630.00$4,890.00$1,600.00$4,800.00161-INSTALL SALVAGED LIGHT POLEEACH3$1,500.00$4,500.00$1,460.00$4,380.00$3,150.00$9,450.00$2,000.00$6,000.00$1,465.80$4,397.40$1,400.00$4,200.00$1,470.00$4,410.00$1,400.00$4,200.00162-INSTALL SALVAGED BENCHEACH1$1,000.00$1,000.00$550.00$550.00$395.00$395.00$680.00$680.00$500.00$500.00$1,500.00$1,500.00$1,580.00$1,580.00$1,500.00$1,500.00163-STABILIZED CONSTRUCTION EXITEACH6$2,000.00$12,000.00$1,570.00$9,420.00$1,800.00$10,800.00$3,500.00$21,000.00$1,586.54$9,519.24$900.00$5,400.00$0.01$0.06$1,500.00$9,000.00164-STORM DRAIN INLET PROTECTIONEACH174$200.00$34,800.00$148.00$25,752.00$100.00$17,400.00$135.00$23,490.00$126.92$22,084.08$670.00$116,580.00$212.00$36,888.00$135.00$23,490.00165-TOPSOIL BORROW (SPECIAL) (LV)CU YD1200$40.00$48,000.00$42.45$50,940.00$48.00$57,600.00$33.00$39,600.00$43.66$52,392.00$40.00$48,000.00$54.70$65,640.00$34.00$40,800.00166-FILTER TOPSOIL BORROW (ENGINEERED SOIL MIX) (LV)CU YD630$50.00$31,500.00$44.15$27,814.50$54.00$34,020.00$55.00$34,650.00$43.66$27,505.80$48.00$30,240.00$65.40$41,202.00$42.00$26,460.00167-HYDROMULCH & SEED MIX 25-131SQ YD2916$3.00$8,748.00$1.90$5,540.40$1.05$3,061.80$3.00$8,748.00$1.94$5,657.04$1.85$5,394.60$1.05$3,061.80$1.05$3,061.80168-EROSION CONTROL BLANKET & SEED MIX 33-261SQ YD950$4.00$3,800.00$2.20$2,090.00$2.30$2,185.00$3.00$2,850.00$2.21$2,099.50$2.10$1,995.00$2.35$2,232.50$2.50$2,375.00169-SODDING TYPE LAWNSQ YD26110$8.00$208,880.00$8.30$216,713.00$8.39$219,062.90$9.00$234,990.00$8.30$216,713.00$7.90$206,269.00$8.40$219,324.00$8.00$208,880.00170-SILT FENCELIN FT460$4.00$1,840.00$2.00$920.00$2.88$1,324.80$3.00$1,380.00$2.00$920.00$1.90$874.00$2.90$1,334.00$3.00$1,380.00171-BIOROLLLIN FT735$4.00$2,940.00$2.80$2,058.00$3.10$2,278.50$3.00$2,205.00$2.84$2,087.40$2.70$1,984.50$3.10$2,278.50$3.00$2,205.00172-HARDWOOD MULCH (4" THICK)SQ YD50$20.00$1,000.00$31.35$1,567.50$68.55$3,427.50$33.00$1,650.00$68.25$3,412.50$65.00$3,250.00$52.50$2,625.00$65.00$3,250.00173-STONE BLOCKSEACH8$1,250.00$10,000.00$418.50$3,348.00$425.00$3,400.00$1,000.00$8,000.00$420.00$3,360.00$400.00$3,200.00$424.00$3,392.00$850.00$6,800.00174-INSTALL SALVAGED RAILINGLIN FT20$150.00$3,000.00$75.00$1,500.00$132.40$2,648.00$135.00$2,700.00$342.30$6,846.00$300.00$6,000.00$158.00$3,160.00$20.00$400.00175-FABRICATED RAILINGLIN FT26$325.00$8,450.00$341.00$8,866.00$218.50$5,681.00$350.00$9,100.00$342.30$8,899.80$350.00$9,100.00$342.00$8,892.00$200.00$5,200.00176-CROSSWALK SPECIAL - STAMPED BITUMINOUSSQ FT269$69.00$18,561.00$62.75$16,879.75$63.10$16,973.90$67.00$18,023.00$63.00$16,947.00$60.00$16,140.00$63.00$16,947.00$60.00$16,140.00177-4" BROKEN YELLOW - MULTI COMPONENT LIQUIDLIN FT2658$1.50$3,987.00$0.40$1,063.20$0.42$1,116.36$0.50$1,329.00$0.42$1,116.36$0.40$1,063.20$0.43$1,142.94$0.40$1,063.20178-4" DOUBLE YELLOW - MULTI COMPONENT LIQUIDLIN FT183$2.00$366.00$2.50$457.50$2.52$461.16$3.00$549.00$2.52$461.16$2.40$439.20$2.55$466.65$2.40$439.20179-4" SOLID WHITE - MULTI COMPONENT LIQUIDLIN FT67$1.00$67.00$1.30$87.10$1.26$84.42$1.50$100.50$1.26$84.42$1.20$80.40$1.30$87.10$1.20$80.40180-24" SOLID WHITE STOP BAR - THERMOPLASTIC (GR IN)LIN FT151$27.50$4,152.50$18.85$2,846.35$18.90$2,853.90$20.00$3,020.00$18.90$2,853.90$18.00$2,718.00$19.20$2,899.20$18.00$2,718.00181-PAVEMENT MESSAGES - THERMOPLASTIC (GR IN)EACH2$500.00$1,000.00$418.50$837.00$420.00$840.00$450.00$900.00$420.00$840.00$400.00$800.00$426.00$852.00$400.00$800.00182-CROSSWALK WHITE - THERMOPLASTIC (GR IN)SQ FT3252$13.50$43,902.00$11.50$37,398.00$11.55$37,560.60$13.00$42,276.00$11.55$37,560.60$11.00$35,772.00$11.70$38,048.40$11.00$35,772.00183-CROSSWALK GREEN - THERMOPLASTIC (GR IN)SQ FT144$30.00$4,320.00$11.50$1,656.00$11.55$1,663.20$13.00$1,872.00$11.55$1,663.20$11.00$1,584.00$11.70$1,684.80$11.00$1,584.00184-LANDSCAPE ALLOWANCELUMP SUM1$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00$100,000.00BASE BID TOTAL:$14,180,294.50$11,479,980.92$11,948,755.84$12,776,964.00$12,863,923.70$13,088,414.91$13,696,286.98$15,040,700.40Page 3