Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.9. SR 04-03-2017
EGty1� ,.,�� Request for Action River To Item Number Mayor and City Council 4.9 Agenda Section Meeting Date Prepared by Consent Aril 3, 2017 Justin Femrite, P.E., City Engineer Item Description Reviewed by Accept Bids and Award Contract for 2017 Street Cal Portner, City Administrator Improvement Project Reviewed by Action Requested Approve,by motion, the low bid and authorize the execution of a contract with North Valley,Inc. for the construction of the 2017 Street Improvement project. Background/Discussion Pursuant to approval at the February 21, 2017, meeting, staff has advertised and received bids for the construction of the 2017 Street Improvement project. Bids were received on March 28, 2017. There were a total of seven bids received that ranged from $3,777,635.22 to $4,793,334.94. A tabulation of the bids is attached. The low bid was submitted by North Valley,Inc. The schedule for the project is as follows: ■ Feasibility Report approved by City Council December 5, 2016 ■ Approve Plans/Authorize Bids February 21, 2017 ■ Open Bids March 28, 2017 ■ Award Contract April 3, 2017 ■ Construction April 17, 2017 — October 2017 Financial Impact A project budget of$4,480,000 was included in the approved 2017 Capital Improvement Plan. The low bid came in about$700,000 or 15%less than the estimate. Attachments ■ Bid Tabulation ■ Capital Improvement Plan Worksheet POWERED 6T Template Updoted 4/14 INAWRE1 BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 1 OF 14Bids opened Tuesday, March 28, 2017 at 3:00 p.m.There were 7 bids received, as shown herein.ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION1 MOBILIZATION0.13 LUMP SUM $80,250.77 $10,432.60 $45,365.48 $5,897.51 $125,000.00 $16,250.00 $84,390.00 $10,970.702 CLEARING1.00 TREE $1,564.72 $1,564.72 $170.00 $170.00 $1,300.00 $1,300.00 $374.00 $374.003 GRUBBING1 TREE $586.78 $586.78 $170.00 $170.00 $487.00 $487.00 $294.00 $294.004 REMOVE CURB AND GUTTER 4,730 LIN FT $3.23 $15,277.90 $2.00 $9,460.00 $2.21 $10,453.30 $1.90 $8,987.005 REMOVE CONCRETE PAVEMENT 990 SQ FT $2.61 $2,583.90 $0.55 $544.50 $1.56 $1,544.40 $2.65 $2,623.506 REMOVE CONCRETE WALK 750 SQ FT $2.09 $1,567.50 $0.40 $300.00 $1.52 $1,140.00 $2.15 $1,612.507 SAWING CONCRETE PAVEMENT (FULL DEPTH) 90 LIN FT $3.16 $284.40 $4.20 $378.00 $6.15 $553.50 $3.45 $310.508 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 103 LIN FT $1.98 $203.94 $2.35 $242.05 $5.35 $551.05 $2.40 $247.209 SALVAGE CHAIN LINK FENCE 50 LIN FT $16.05 $802.50 $3.45 $172.50 $5.10 $255.00 $5.35 $267.5010 SALVAGE SIGN SUPPORT 3 EACH $26.75 $80.25 $58.00 $174.00 $35.90 $107.70 $37.40 $112.2011 SALVAGE CASTING 13 EACH $110.48 $1,436.24 $250.00 $3,250.00 $101.21 $1,315.73 $422.00 $5,486.0012 SUBGRADE EXCAVATION (EV)160 CU YD$11.73$1,876.80$46.00$7,360.00$14.77$2,363.20$39.60$6,336.0013 WATER100 MGAL$27.82$2,782.00$34.00$3,400.00$24.30$2,430.00$37.40$3,740.0014 FULL DEPTH RECLAMATION 17,388 SQ YD$1.35$23,473.80$0.50$8,694.00$1.20$20,865.60$1.75$30,429.0015 HAUL FULL DEPTH RECLAMATION (LV) 2,801 CU YD $7.14 $19,999.14 $3.70 $10,363.70 $10.02 $28,066.02 $6.95 $19,466.9516 HAUL FULL DEPTH RECLAMATION (LV) 416 CU YD $7.14 $2,970.24 $3.70 $1,539.20 $11.27 $4,688.32 $7.20 $2,995.2017 MILL BITUMINOUS SURFACE (2") 19 SQ YD $26.75 $508.25 $0.85 $16.15 $2.65 $50.35 $7.45 $141.5518 BITUMINOUS MATERIAL FOR TACK COAT 807 GALLON $2.51 $2,025.57 $2.75 $2,219.25 $2.36 $1,904.52 $1.50 $1,210.5019 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 513 TON $50.06 $25,680.78 $68.50 $35,140.50 $58.25 $29,882.25 $56.00 $28,728.0020 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C) 1,756 TON $47.02 $82,567.12 $58.00 $101,848.00 $50.67 $88,976.52 $58.30 $102,374.8021 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 2,194 TON $41.31 $90,634.14 $53.00 $116,282.00 $45.94 $100,792.36 $48.00 $105,312.0022 15" RC PIPE SEWER DESIGN 3006 CLASS V 103 LIN FT $53.03 $5,462.09 $68.00 $7,004.00 $56.50 $5,819.50 $31.50 $3,244.5023 CONNECT TO EXISTING STORM SEWER 8 EACH$1,988.64$15,909.12$730.00$5,840.00$2,560.00$20,480.00$855.00$6,840.0024 ADJUST VALVE BOX 5 EACH$303.82$1,519.10$300.00$1,500.00$376.17$1,880.85$267.00$1,335.0025 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 6 LIN FT $441.92 $2,651.52 $540.00 $3,240.00 $622.00 $3,732.00 $593.00 $3,558.0026 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 - 4020 37.9 LIN FT $419.82 $15,911.18 $440.00 $16,676.00 $477.00 $18,078.30 $577.00 $21,868.3027 CASTING ASSEMBLY 10 EACH $524.78 $5,247.80 $520.00 $5,200.00 $917.36 $9,173.60 $620.00 $6,200.0028 ADJUST FRAME AND RING CASTING 17 EACH $740.22 $12,583.74 $570.00 $9,690.00 $596.95 $10,148.15 $347.00 $5,899.0029 SEAL CATCH BASIN 13 EACH $155.15 $2,016.95 $300.00 $3,900.00 $261.00 $3,393.00 $267.00 $3,471.0030 4" CONCRETE WALK 380 SQ FT $6.37 $2,420.60 $6.85 $2,603.00 $7.10 $2,698.00 $7.45 $2,831.0031 6" CONCRETE WALK 705 SQ FT $7.44 $5,245.20 $8.00 $5,640.00 $7.60 $5,358.00 $8.50 $5,992.5032 CONCRETE CURB AND GUTTER DESIGN B618 4,730 LIN FT $12.79 $60,496.70 $13.70 $64,801.00 $13.70 $64,801.00 $12.80 $60,544.0033 8" CONCRETE DRIVEWAY PAVEMENT 177 SQ YD$57.78 $10,227.06 $62.00 $10,974.00 $57.00 $10,089.00 $57.70 $10,212.9034 TRUNCATED DOMES 100 SQ FT $48.15 $4,815.00 $51.70 $5,170.00 $45.70 $4,570.00 $48.10 $4,810.0035 INSTALL SALVAGED FENCE 50 LIN FT $26.75 $1,337.50 $12.50 $625.00 $10.70 $535.00 $10.70 $535.0036 TRAFFIC CONTROL 0.13 LUMP SUM $79,859.23 $10,381.70 $85,000.00 $11,050.00 $86,000.00 $11,180.00 $88,700.00 $11,531.0037 INSTALL SIGN SUPPORT 3 EACH $80.25 $240.75 $260.00 $780.00 $128.00 $384.00 $134.00 $402.0038 STABILIZED CONSTRUCTION EXIT 0.13 LUMP SUM $5,200.23 $676.03 $12,200.00 $1,586.00 $3,900.00 $507.00 $21,400.00 $2,782.0039 FERTILIZER TYPE 1 228 POUND $1.02 $232.56 $1.55 $353.40 $1.05 $239.40 $1.05 $239.4040 COMMON TOPSOIL BORROW (LV) 270 CU YD $32.12 $8,672.40 $26.00 $7,020.00 $30.27 $8,172.90 $26.70 $7,209.0041 SEEDING1.25 ACRE $374.50 $468.13 $9,740.00 $12,175.00 $4,120.00 $5,150.00 $4,280.00 $5,350.0042 SEED MIXTURE 25-131 126 POUND $3.20 $403.20 $4.50 $567.00 $2.85 $359.10 $2.95 $371.7043 HYDRAULIC NATURAL TACKIFIER 2760 SQ YD $0.75 $2,070.00 $1.55 $4,278.00 $0.26 $717.60 $0.27 $745.2044 EROSION CONTROL 0.13 LUMP SUM $3,210.00 $417.30 $1,200.00 $156.00 $5,080.00 $660.40 $4,810.00 $625.3045 PAVEMENT MESSAGE EPOXY 30 SQ FT $5.73 $171.90 $5.80 $174.00 $5.10 $153.00 $5.35 $160.5046 4" SOLID LINE EPOXY 5,535 LIN FT $0.31 $1,715.85 $0.30 $1,660.50 $0.27 $1,494.45 $0.29 $1,605.1547 24" SOLID LINE EPOXY 42 LIN FT $6.88 $288.96 $7.00 $294.00 $6.10 $256.20 $6.40 $268.8048 4" DOUBLE SOLID LINE EPOXY 345 LIN FT $0.62 $213.90 $0.60 $207.00 $0.55 $189.75 $0.58 $200.1049 CROSSWALK EPOXY 432 SQ FT $3.67 $1,585.44 $3.70 $1,598.40 $3.25 $1,404.00 $3.40 $1,468.80Total Bid Schedule A$460,720.25$492,383.66$505,601.02$502,319.25Veit & Company, Inc.North Valley, Inc.ESTIMATED QUANTITYBID SCHEDULE "A" - S.A.P. 204-113-016 - ORONO PARKWAYPark Construction Company Hardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 2 OF 14ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION1 MOBILIZATION0.15 LUMP SUM $80,250.80 $12,037.62 $203,080.13 $30,462.02 $125,000.00 $18,750.00 $97,600.00 $14,640.002 REMOVE CURB AND GUTTER 5215.00 LIN FT $3.23 $16,844.45 $2.00 $10,430.00 $3.59 $18,721.85 $1.90 $9,908.503 REMOVE CONCRETE PAVEMENT 505 SQ FT $2.61 $1,318.05 $0.45 $227.25 $1.29 $651.45 $2.65 $1,338.254 REMOVE CONCRETE WALK 2,927 SQ FT $2.09 $6,117.43 $0.30 $878.10 $1.03 $3,014.81 $2.15 $6,293.055 REMOVE BITUMINOUS PAVEMENT 36 SQ YD $26.75 $963.00 $3.30 $118.80 $8.79 $316.44 $16.00 $576.006 SAWING CONCRETE PAVEMENT (FULL DEPTH) 58 LIN FT $3.16 $183.28 $4.20 $243.60 $3.55 $205.90 $3.45 $200.107 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 311 LIN FT $1.98 $615.78 $2.35 $730.85 $2.30 $715.30 $2.40 $746.408 SALVAGE SIGN SUPPORT 12 EACH $26.75 $321.00 $60.00 $720.00 $35.90 $430.80 $37.40 $448.809 SALVAGE CASTING 9 EACH $110.48 $994.32 $250.00 $2,250.00 $101.22 $910.98 $422.00 $3,798.0010 SUBGRADE EXCAVATION (EV) 870 CU YD $19.56 $17,017.20 $17.35 $15,094.50 $14.77 $12,849.90 $37.40 $32,538.0011 WATER150 MGAL $27.82 $4,173.00 $35.00 $5,250.00 $24.30 $3,645.00 $37.40 $5,610.0012 FULL DEPTH RECLAMATION 18,008 SQ YD$1.39$25,031.12$0.50$9,004.00$1.20$21,609.60$1.75$31,514.0013 HAUL FULL DEPTH RECLAMATION (LV)4,121 CU YD$6.49$26,745.29$3.70$15,247.70$10.02$41,292.42$6.95$28,640.9514 HAUL FULL DEPTH RECLAMATION (LV)2,608 CU YD$6.49$16,925.92$3.70$9,649.60$10.98$28,635.84$7.20$18,777.6015 MILL BITUMINOUS SURFACE (2") 64 SQ YD $9.63 $616.32 $34.50 $2,208.00 $36.00 $2,304.00 $7.45 $476.8016 MILL BITUMINOUS SURFACE (2.5") 45 SQ YD $9.63 $433.35 $34.50 $1,552.50 $33.40 $1,503.00 $7.45 $335.2517 BITUMINOUS MATERIAL FOR TACK COAT 829 GALLON $2.51 $2,080.79 $2.75 $2,279.75 $2.36 $1,956.44 $1.50 $1,243.5018 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 465 TON $49.85 $23,180.25 $68.50 $31,852.50 $50.48 $23,473.20 $57.30 $26,644.5019 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C) 2,051 TON $46.04 $94,428.04 $58.00 $118,958.00 $50.99 $104,580.49 $58.90 $120,803.9020 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 2,250 TON $40.72 $91,620.00 $52.60 $118,350.00 $46.12 $103,770.00 $48.20 $108,450.0021 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING 10 TON $197.95 $1,979.50 $98.25 $982.50 $148.03 $1,480.30 $132.00 $1,320.0022 ADJUST VALVE BOX 6 EACH $513.54 $3,081.24 $300.00 $1,800.00 $376.20 $2,257.20 $267.00 $1,602.0023 INSTALL CASTING12 EACH$110.48$1,325.76$515.00$6,180.00$917.36$11,008.32$620.00$7,440.0024 ADJUST FRAME AND RING CASTING 5 EACH$740.22$3,701.10$570.00$2,850.00$596.98$2,984.90$347.00$1,735.0025 SEAL CATCH BASIN 12 EACH $155.15 $1,861.80 $300.00 $3,600.00 $261.00 $3,132.00 $267.00 $3,204.0026 4" CONCRETE WALK1,752 SQ FT $6.37 $11,160.24 $6.85 $12,001.20 $7.10 $12,439.20 $7.00 $12,264.0027 6" CONCRETE WALK 1175 SQ FT $7.44 $8,742.00 $8.00 $9,400.00 $7.60 $8,930.00 $8.05 $9,458.7528 CONCRETE CURB AND GUTTER DESIGN B618 5,215 LIN FT $12.79 $66,699.85 $13.75 $71,706.25 $13.70 $71,445.50 $12.80 $66,752.0029 7" CONCRETE DRIVEWAY PAVEMENT 58 SQ YD$77.04 $4,468.32 $83.00 $4,814.00 $77.90 $4,518.20 $77.00 $4,466.0030 TRUNCATED DOMES 220 SQ FT $48.15 $10,593.00 $52.00 $11,440.00 $45.70 $10,054.00 $48.10 $10,582.0031 TRAFFIC CONTROL 0.15 LUMP SUM $79,859.20 $11,978.88 $84,900.00 $12,735.00 $86,000.00 $12,900.00 $88,700.00 $13,305.0032 INSTALL SIGN SUPPORT 9 EACH $80.25 $722.25 $455.00 $4,095.00 $128.00 $1,152.00 $134.00 $1,206.0033 ADJUST HANDHOLE 2 EACH $428.00 $856.00 $1,200.00 $2,400.00 $762.00 $1,524.00 $802.00 $1,604.0034 RIGID PVC LOOP DETECTOR 6'x6' 4 EACH $909.51 $3,638.04 $2,500.00 $10,000.00 $1,220.00 $4,880.00 $1,280.00 $5,120.0035 STORM DRAIN INLET PROTECTION 13 EACH $90.95 $1,182.35 $265.00 $3,445.00 $122.77 $1,596.01 $96.20 $1,250.6036 STABILIZED CONSTRUCTION EXIT 0.15 LUMP SUM $5,200.27 $780.04 $21,000.00 $3,150.00 $3,900.00 $585.00 $21,400.00 $3,210.0037 FERTILIZER TYPE 1 300 POUND $1.02 $306.00 $1.55 $465.00 $1.05 $315.00 $1.05 $315.0038 COMMON TOPSOIL BORROW (LV) 330 CU YD $34.25 $11,302.50 $26.00 $8,580.00 $30.27 $9,989.10 $26.70 $8,811.0039 SEEDING1 ACRE $374.51 $374.51 $9,750.00 $9,750.00 $4,120.00 $4,120.00 $4,280.00 $4,280.0040 SEED MIXTURE 25-131 165 POUND $3.20 $528.00 $4.50 $742.50 $2.85 $470.25 $2.95 $486.7541 HYDRAULIC NATURAL TACKIFIER 3,630 SQ YD $0.75 $2,722.50 $1.55 $5,626.50 $0.26 $943.80 $0.27 $980.1042 EROSION CONTROL 0.15 LUMP SUM $3,210.07 $481.51 $1,140.00 $171.00 $5,080.00 $762.00 $4,810.00 $721.5043 PAVEMENT MESSAGE EPOXY 99 SQ FT $5.73 $567.27 $5.80 $574.20 $5.10 $504.90 $5.35 $529.6544 4" SOLID LINE EPOXY 770 LIN FT $0.31 $238.70 $0.30 $231.00 $0.27 $207.90 $0.29 $223.3045 24" SOLID LINE EPOXY 118 LIN FT $6.88 $811.84 $7.00 $826.00 $6.10 $719.80 $6.40 $755.2046 4" BROKEN LINE EPOXY 960 LIN FT $0.31 $297.60 $0.30 $288.00 $0.27 $259.20 $0.29 $278.4047 4" DOUBLE SOLID LINE EPOXY 2210 LIN FT $0.62 $1,370.20 $0.60 $1,326.00 $0.55 $1,215.50 $0.58 $1,281.8048 CROSSWALK EPOXY 1,872 SQ FT $3.67 $6,870.24 $3.70 $6,926.40 $3.25 $6,084.00 $3.40 $6,364.80Total Bid Schedule B$500,287.45$571,612.72$565,815.50$582,530.45ESTIMATED QUANTITYVeit & Company, Inc.BID SCHEDULE "B" - S.A.P. 204-129-001 - JOPLIN STREETNorth Valley, Inc.Park Construction Company Hardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 3 OF 14ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION1 MOBILIZATION0.17 LUMP SUM $80,250.82 $13,642.64 $172,401.41 $29,308.24 $12,500.00 $2,125.00 $84,400.00 $14,348.002 REMOVE CURB AND GUTTER 3490.00 LIN FT $3.23 $11,272.70 $2.00 $6,980.00 $2.34 $8,166.60 $3.90 $13,611.003 REMOVE CONCRETE PAVEMENT 1,016 SQ FT $2.61 $2,651.76 $0.50 $508.00 $1.09 $1,107.44 $2.65 $2,692.404 REMOVE CONCRETE WALK 2,468 SQ FT $2.09 $5,158.12 $0.30 $740.40 $1.05 $2,591.40 $2.15 $5,306.205 SAWING CONCRETE PAVEMENT (FULL DEPTH) 84 LIN FT $3.16 $265.44 $4.20 $352.80 $3.55 $298.20 $3.45 $289.806 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 125 LIN FT $1.98 $247.50 $2.30 $287.50 $2.30 $287.50 $2.40 $300.007 SALVAGE SIGN SUPPORT 5 EACH $37.45 $187.25 $57.11 $285.55 $35.90 $179.50 $37.40 $187.008 SALVAGE CASTING 15 EACH $107.00 $1,605.00 $250.00 $3,750.00 $101.22 $1,518.30 $422.00 $6,330.009 SUBGRADE EXCAVATION (EV) 2,167 CU YD $18.54 $40,176.18 $17.50 $37,922.50 $14.77 $32,006.59 $23.50 $50,924.5010 WATER150 MGAL $27.82 $4,173.00 $34.00 $5,100.00 $24.30 $3,645.00 $37.40 $5,610.0011 FULL DEPTH RECLAMATION 21,725 SQ YD $1.21 $26,287.25 $0.50 $10,862.50 $1.20 $26,070.00 $1.75 $38,018.7512 HAUL FULL DEPTH RECLAMATION (LV)7,409 CU YD$6.26$46,380.34$3.70$27,413.30$10.02$74,238.18$6.95$51,492.5513 HAUL FULL DEPTH RECLAMATION (LV)7,024 CU YD$6.25$43,900.00$3.70$25,988.80$11.27$79,160.48$7.20$50,572.8014 MILL BITUMINOUS SURFACE (2")44 SQ YD$9.63$423.72$34.47$1,516.68$2.60$114.40$7.50$330.0015 BITUMINOUS MATERIAL FOR TACK COAT 1,200 GALLON $2.51 $3,012.00 $2.76 $3,312.00 $2.36 $2,832.00 $1.50 $1,800.0016 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C) 2,613 TON $45.99 $120,171.87 $58.03 $151,632.39 $11.46 $29,944.98 $58.90 $153,905.7017 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 3,264 TON $41.24 $134,607.36 $52.63 $171,784.32 $45.66 $149,034.24 $48.20 $157,324.8018 ADJUST VALVE BOX 15 EACH $513.54 $7,703.10 $300.00 $4,500.00 $376.20 $5,643.00 $267.00 $4,005.0019 INSTALL CASTING15 EACH $324.48 $4,867.20 $515.00 $7,725.00 $917.36 $13,760.40 $620.00 $9,300.0020 ADJUST FRAME AND RING CASTING 11 EACH $740.22 $8,142.42 $570.00 $6,270.00 $647.55 $7,123.05 $347.00 $3,817.0021 SEAL CATCH BASIN 15 EACH $155.15 $2,327.25 $300.00 $4,500.00 $261.00 $3,915.00 $267.00 $4,005.0022 4" CONCRETE WALK2238 SQ FT $6.37 $14,256.06 $6.85 $15,330.30 $6.55 $14,658.90 $7.00 $15,666.0023 6" CONCRETE WALK 230 SQ FT$7.44$1,711.20$8.00$1,840.00$7.90$1,817.00$8.05$1,851.5024 CONCRETE CURB AND GUTTER DESIGN B618 3490 LIN FT$12.79$44,637.10$14.00$48,860.00$13.70$47,813.00$12.80$44,672.0025 7" CONCRETE DRIVEWAY PAVEMENT 114 SQ YD$77.04 $8,782.56 $83.00 $9,462.00 $77.90 $8,880.60 $82.80 $9,439.2026 8" CONCRETE DRIVEWAY PAVEMENT 40 SQ YD$57.78 $2,311.20 $62.00 $2,480.00 $59.60 $2,384.00 $63.50 $2,540.0027 TRUNCATED DOMES 56 SQ FT $48.15 $2,696.40 $52.00 $2,912.00 $45.70 $2,559.20 $48.10 $2,693.6028 TRAFFIC CONTROL 0.17 LUMP SUM $79,859.18 $13,576.06 $5,688.00 $966.96 $86,000.00 $14,620.00 $88,700.00 $15,079.0029 INSTALL SIGN SUPPORT 5 EACH $80.25 $401.25 $455.04 $2,275.20 $128.00 $640.00 $134.00 $670.0030 STORM DRAIN INLET PROTECTION 17 EACH $90.95 $1,546.15 $265.00 $4,505.00 $122.80 $2,087.60 $96.20 $1,635.4031 STABILIZED CONSTRUCTION ENTRANCE 0.17 LUMP SUM $5,200.29 $884.05 $19,000.00 $3,230.00 $3,900.00 $663.00 $21,400.00 $3,638.0032 FERTILIZER TYPE 1 72 POUND $1.02 $73.44 $2.28 $164.16 $1.05 $75.60 $1.05 $75.6033 COMMON TOPSOIL BORROW (LV) 130 CU YD $34.25 $4,452.50 $25.90 $3,367.00 $30.26 $3,933.80 $37.40 $4,862.0034 SEEDING0.25 ACRE $374.48 $93.62 $568.80 $142.20 $4,120.00 $1,030.00 $4,280.00 $1,070.0035 SEED MIXTURE 25-131 40 POUND $3.20 $128.00 $3.13 $125.20 $2.85 $114.00 $2.95 $118.0036 HYDRAULIC NATURAL TACKIFIER 871 SQ YD $0.75 $653.25 $1.71 $1,489.41 $0.26 $226.46 $0.27 $235.1737 EROSION CONTROL 0.17 LUMP SUM $3,210.00 $545.70 $1,137.59 $193.39 $5,080.00 $863.60 $4,810.00 $817.7038 PAVEMENT MESSAGE EPOXY 192 SQ FT $5.73 $1,100.16 $5.75 $1,104.00 $5.10 $979.20 $5.35 $1,027.2039 4" SOLID LINE EPOXY 5,912 LIN FT $0.31 $1,832.72 $0.30 $1,773.60 $0.27 $1,596.24 $0.29 $1,714.4840 24" SOLID LINE EPOXY 82 LIN FT $6.88 $564.16 $7.00 $574.00 $6.10 $500.20 $6.40 $524.8041 4" BROKEN LINE EPOXY 649 LIN FT $0.31 $201.19 $0.30 $194.70 $0.27 $175.23 $0.29 $188.2142 4" DOUBLE SOLID LINE EPOXY 3,170 LIN FT $0.62 $1,965.40 $0.60 $1,902.00 $0.55 $1,743.50 $0.58 $1,838.6043 CROSSWALK EPOXY 537 SQ FT $3.67 $1,970.79 $3.70 $1,986.90 $3.25 $1,745.25 $3.40 $1,825.80Total Bid Schedule C$581,585.06$605,618.00$552,867.64$686,352.76BID SCHEDULE "C" - S.A.P. 204-131-003 - BUSINESS CENTER DRIVE ORONO ROADVeit & Company, Inc.North Valley, Inc.Park Construction CompanyESTIMATED QUANTITYHardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 4 OF 14ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION1 MOBILIZATION0.05 LUMP SUM $80,250.80 $4,012.54 $246,138.60 $12,306.93 $125,000.00 $6,250.00 $195,000.00 $9,750.002 REMOVE CURB AND GUTTER 16.00LIN FT $21.40 $342.40 $16.70 $267.20 $3.11 $49.76 $21.40 $342.403 REMOVE SEWER PIPE (STORM) 133 LIN FT $11.05 $1,469.65 $25.00 $3,325.00 $10.30 $1,369.90 $12.80 $1,702.404 REMOVE CONCRETE PAVEMENT 102 SQ FT $2.61 $266.22 $3.00 $306.00 $3.45 $351.90 $5.35 $545.705 REMOVE BITUMINOUS PAVEMENT 450 SQ YD $3.69 $1,660.50 $2.00 $900.00 $9.52 $4,284.00 $12.80 $5,760.006 REMOVE MANHOLES OR CATCH BASINS 3 EACH $441.92 $1,325.76 $500.00 $1,500.00 $7.18 $21.54 $535.00 $1,605.007 SAWING CONCRETE PAVEMENT (FULL DEPTH) 17 LIN FT $3.16 $53.72 $4.20 $71.40 $3.55 $60.35 $3.45 $58.658 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 298 LIN FT $1.98 $590.04 $2.30 $685.40 $2.30 $685.40 $2.40 $715.209 SALVAGE MAILBOX SUPPORT 14 EACH $37.45 $524.30 $40.00 $560.00 $50.80 $711.20 $77.00 $1,078.0010 SUBGRADE EXCAVATION (EV) 676 CU YD $12.53 $8,470.28 $15.00 $10,140.00 $14.77 $9,984.52 $37.40 $25,282.4011 WATER70 MGAL $27.82 $1,947.40 $34.00 $2,380.00 $24.30 $1,701.00 $37.40 $2,618.0012 FULL DEPTH RECLAMATION 6,007 SQ YD$1.33$7,989.31$0.50$3,003.50$1.20$7,208.40$1.75$10,512.2513 HAUL FULL DEPTH RECLAMATION (LV)1,736 CU YD$6.18$10,728.48$3.70$6,423.20$10.02$17,394.72$8.55$14,842.8014 HAUL FULL DEPTH RECLAMATION (LV)1,736 CU YD$6.18$10,728.48$3.70$6,423.20$11.27$19,564.72$9.90$17,186.4015 MILL BITUMINOUS SURFACE (1.5") 24 SQ YD $26.75 $642.00 $5.75 $138.00 $2.55 $61.20 $7.45 $178.8016 BITUMINOUS MATERIAL FOR TACK COAT 350 GALLON $2.51 $878.50 $2.75 $962.50 $2.36 $826.00 $1.50 $525.0017 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C) 529 TON $47.87 $25,323.23 $60.00 $31,740.00 $52.81 $27,936.49 $58.30 $30,840.7018 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B) 882 TON $40.23 $35,482.86 $52.00 $45,864.00 $46.18 $40,730.76 $48.90 $43,129.8019 TYPE SP 12.5 WEARING COURSE MIXTURE (2,B) 2.5" THICK 323 SQ YD $11.74 $3,792.02 $21.00 $6,783.00 $17.30 $5,587.90 $20.70 $6,686.1020 15" RC PIPE APRON 1 EACH $828.60 $828.60 $1,687.00 $1,687.00 $1,060.00 $1,060.00 $1,330.00 $1,330.0021 12" RC PIPE SEWER DESIGN 3006 CLASS V 6 LIN FT $52.48 $314.88 $95.00 $570.00 $54.60 $327.60 $80.20 $481.2022 15" RC PIPE SEWER DESIGN 3006 CLASS V 91 LIN FT $53.03 $4,825.73 $68.00 $6,188.00 $56.50 $5,141.50 $36.40 $3,312.4023 ADJUST VALVE BOX 2 EACH$303.82$607.64$300.00$600.00$376.52$753.04$267.00$534.0024 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 3 LIN FT$441.92$1,325.76$540.00$1,620.00$466.00$1,398.00$593.00$1,779.0025 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 - 4020 14.6 LIN FT $524.78 $7,661.79 $343.00 $5,007.80 $496.00 $7,241.60 $577.00 $8,424.2026 CASTING ASSEMBLY 4 EACH $524.78 $2,099.12 $520.00 $2,080.00 $917.37 $3,669.48 $620.00 $2,480.0027 ADJUST FRAME AND RING CASTING 2 EACH $110.48 $220.96 $570.00 $1,140.00 $597.06 $1,194.12 $347.00 $694.0028 SEAL CATCH BASIN 4 EACH $155.15 $620.60 $300.00 $1,200.00 $261.00 $1,044.00 $267.00 $1,068.0029 CONCRETE CURB AND GUTTER DESIGN B412 3,511 LIN FT $11.72 $41,148.92 $12.60 $44,238.60 $12.90 $45,291.90 $11.70 $41,078.7030 6" CONCRETE DRIVEWAY PAVEMENT 144 SQ YD$52.97 $7,627.68 $57.00 $8,208.00 $52.40 $7,545.60 $52.90 $7,617.6031 INSTALL MAILBOX SUPPORT 14 EACH $42.80 $599.20 $50.00 $700.00 $152.00 $2,128.00 $42.80 $599.2032 TRAFFIC CONTROL 0.05 LUMP SUM $79,859.20 $3,992.96 $85,000.00 $4,250.00 $86,000.00 $4,300.00 $88,700.00 $4,435.0033 STORM DRAIN INLET PROTECTION 6 EACH $90.95 $545.70 $265.00 $1,590.00 $122.80 $736.80 $96.20 $577.2034 SEDIMENT CONTROL LOG TYPE COMPOST 320 LIN FT $1.87 $598.40 $2.70 $864.00 $3.10 $992.00 $3.20 $1,024.0035 STABILIZED CONSTRUCTION EXIT 0.05 LUMP SUM $5,200.20$260.01 $63,000.00 $3,150.00 $3,900.00 $195.00 $21,400.00 $1,070.0036 CULVERT END CONTROLS 1 EACH $240.75 $240.75 $265.00 $265.00 $152.00 $152.00 $641.00 $641.0037 FERTILIZER TYPE 1 261 POUND $1.02 $266.22 $1.55 $404.55 $1.05 $274.05 $1.05 $274.0538 COMMON TOPSOIL BORROW (LV) 150 CY $34.25 $5,137.50 $26.00 $3,900.00 $30.28 $4,542.00 $26.70 $4,005.0039 SEEDING0.99 ACRE $374.51 $370.76 $10,000.00 $9,900.00 $4,120.00 $4,078.80 $4,280.00 $4,237.2040 SEED MIXTURE 25-131 191 POUND $3.20 $611.20 $4.55 $869.05 $2.85 $544.35 $2.95 $563.4541 HYDRAULIC NATURAL TACKIFIER 4,206 SQ YD $0.75 $3,154.50 $1.55 $6,519.30 $0.26 $1,093.56 $0.27 $1,135.6242 EROSION CONTROL 0.05 LUMP SUM $3,210.00 $160.50 $1,140.00 $57.00 $5,080.00 $254.00 $4,810.00 $240.50Total Bid Schedule D$199,447.07$238,787.63$238,737.16$260,960.92Veit & Company, Inc.ESTIMATED QUANTITYPark Construction CompanyNorth Valley, Inc.BID SCHEDULE "D" - S.A.P. 204-149-001 - 193RD AVENUEHardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 5 OF 14ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION1 MOBILIZATION0.06 LUMP SUM $80,250.83 $4,815.05 $212,010.00 $12,720.60 $125,000.00 $7,500.00 $185,000.00 $11,100.002 REMOVE CURB AND GUTTER 2160.00 LIN FT $5.20 $11,232.00 $2.00 $4,320.00 $3.08 $6,652.80 $2.35 $5,076.003 REMOVE CONCRETE PAVEMENT 1,412 SQ FT $1.46 $2,061.52 $0.50 $706.00 $1.07 $1,510.84 $2.65 $3,741.804 REMOVE CONCRETE WALK 2,230 SQ FT $1.09 $2,430.70 $0.30 $669.00 $1.03 $2,296.90 $1.60 $3,568.005 REMOVE BITUMINOUS PAVEMENT 774 SQ YD $4.84 $3,746.16 $1.80 $1,393.20 $10.14 $7,848.36 $7.20 $5,572.806 SAWING CONCRETE PAVEMENT (FULL DEPTH) 230 LIN FT $3.16 $726.80 $4.20 $966.00 $3.55 $816.50 $3.45 $793.507 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 360 LIN FT $2.09 $752.40 $2.30 $828.00 $2.30 $828.00 $2.40 $864.008 SALVAGE SIGN SUPPORT 6 EACH $37.45 $224.70 $57.50 $345.00 $35.90 $215.40 $37.40 $224.409 SALVAGE CASTING 11 EACH $107.00 $1,177.00 $250.00 $2,750.00 $101.00 $1,111.00 $422.00 $4,642.0010 MILL BITUMINOUS SURFACE (1.5") 1,544 SQ YD $1.95 $3,010.80 $5.75 $8,878.00 $0.72 $1,111.68 $1.85 $2,856.4011 MILL BITUMINOUS SURFACE 8,330 SQ YD $0.59 $4,914.70 $2.10 $17,493.00 $1.25 $10,412.50 $1.80 $14,994.0012 BITUMINOUS MATERIAL FOR TACK COAT 883 GALLON$2.51$2,216.33$2.80$2,472.40$2.36$2,083.88$1.50$1,324.5013 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)1,530 TON$47.87$73,241.10$61.60$94,248.00$54.02$82,650.60$58.30$89,199.0014 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING 185 TON$59.82$11,066.70$100.00$18,500.00$73.77$13,647.45$88.70$16,409.5015 ADJUST VALVE BOX 5 EACH $441.92 $2,209.60 $300.00 $1,500.00 $376.33 $1,881.65 $267.00 $1,335.0016 INSTALL CASTING11 EACH $110.48 $1,215.28 $515.00 $5,665.00 $917.36 $10,090.96 $620.00 $6,820.0017 ADJUST FRAME AND RING CASTING 2 EACH $994.32 $1,988.64 $570.00 $1,140.00 $597.06 $1,194.12 $347.00 $694.0018 SEAL CATCH BASIN 11 EACH $155.15 $1,706.65 $300.00 $3,300.00 $261.00 $2,871.00 $267.00 $2,937.0019 4" CONCRETE WALK 1,400 SQ FT $6.37 $8,918.00 $6.85 $9,590.00 $6.55 $9,170.00 $7.00 $9,800.0020 6" CONCRETE WALK 870 SQ FT $7.44 $6,472.80 $8.00 $6,960.00 $7.60 $6,612.00 $8.05 $7,003.5021 CONCRETE CURB AND GUTTER DESIGN B6182,160 LIN FT $12.79 $27,626.40 $13.75 $29,700.00 $13.90 $30,024.00 $12.80 $27,648.0022 7" CONCRETE DRIVEWAY PAVEMENT 157 SQ YD$77.04 $12,095.28 $82.75 $12,991.75 $77.90 $12,230.30 $82.80 $12,999.6023 TRUNCATED DOMES 294 SQ FT$48.15$14,156.10$52.00$15,288.00$45.70$13,435.80$48.10$14,141.4024 TRAFFIC CONTROL 0.06 LUMP SUM$79,859.17$4,791.55$85,000.00$5,100.00$86,000.00$5,160.00$88,700.00$5,322.0025 INSTALL SIGN SUPPORT 6 EACH $80.25 $481.50 $85.00 $510.00 $128.00 $768.00 $134.00 $804.0026 STORM DRAIN INLET PROTECTION 11 EACH $90.95 $1,000.45 $265.00 $2,915.00 $122.81 $1,350.91 $96.20 $1,058.2027 STABILIZED CONSTRUCTION EXIT 0.06 LUMP SUM $5,200.33 $312.02 $55,000.00 $3,300.00 $3,900.00 $234.00 $21,400.00 $1,284.0028 COMMON TOPSOIL BORROW (LV) 30 CU YD $47.06 $1,411.80 $26.00 $780.00 $52.72 $1,581.60 $32.10 $963.0029 SEEDING0.15 ACRE $374.47 $56.17 $10,000.00 $1,500.00 $4,120.00 $618.00 $4,280.00 $642.0030 SEED MIXTURE 25-131 25 POUND $3.20 $80.00 $4.50 $112.50 $2.85 $71.25 $2.95 $73.7531 HYDRAULIC NATURAL TACKIFIER 533 SQ YD $0.75 $399.75 $1.55 $826.15 $0.26 $138.58 $0.27 $143.9132 EROSION CONTROL 0.06 LUMP SUM $3,210.00 $192.60 $1,140.00 $68.40 $5,080.00 $304.80 $4,810.00 $288.6033 PAVEMENT MESSAGE EPOXY 71 SQ FT $5.73 $406.83 $5.75 $408.25 $5.10 $362.10 $5.35 $379.8534 4" SOLID LINE EPOXY 240 LIN FT $0.31 $74.40 $0.30 $72.00 $0.27 $64.80 $0.29 $69.6035 24" SOLID LINE EPOXY 70 LIN FT $6.88 $481.60 $7.00 $490.00 $6.10 $427.00 $6.40 $448.0036 4" BROKEN LINE EPOXY 1150 LIN FT $0.31 $356.50 $0.30 $345.00 $0.27 $310.50 $0.29 $333.5037 4" DOUBLE SOLID LINE EPOXY 2,250 LIN FT $0.62 $1,395.00 $0.60 $1,350.00 $0.55 $1,237.50 $0.58 $1,305.0038 CROSSWALK EPOXY 324 SQ FT $3.67 $1,189.08 $3.70 $1,198.80 $3.25 $1,053.00 $3.40 $1,101.60Total Bid Schedule E$210,633.96$271,400.05$239,877.78$257,961.41Veit & Company, Inc.North Valley, Inc.BID SCHEDULE "E" - S.A.P. 204-154-001 - EVANS STREETESTIMATED QUANTITYPark Construction Company Hardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 6 OF 14ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION1 MOBILIZATION0.44 LUMP SUM $80,250.00 $35,310.00 $149,917.18 $65,963.56 $125,000.00 $55,000.00 $144,000.00 $63,360.002 CLEARING0.1 ACRE $21,698.20 $2,169.82 $5,200.00 $520.00 $18,000.00 $1,800.00 $10,700.00 $1,070.003 CLEARING2 TREE $183.37 $366.74 $180.00 $360.00 $152.00 $304.00 $374.20 $748.404 GRUBBING0.1 ACRE $14,363.70 $1,436.37 $5,200.00 $520.00 $11,900.00 $1,190.00 $10,700.00 $1,070.005 GRUBBING3 TREE $103.91 $311.73 $170.00 $510.00 $86.30 $258.90 $267.00 $801.006 REMOVE CURB AND GUTTER 2,629 LIN FT $3.23 $8,491.67 $2.00 $5,258.00 $9.12 $23,976.48 $2.65 $6,966.857 REMOVE SEWER PIPE (STORM) 166 LIN FT $11.05 $1,834.30 $24.00 $3,984.00 $10.30 $1,709.80 $12.80 $2,124.808 REMOVE CONCRETE PAVEMENT 6,942 SQ FT $2.61 $18,118.62 $0.50 $3,471.00 $1.96 $13,606.32 $2.40 $16,660.809 REMOVE CONCRETE WALK 990 SQ FT $2.09 $2,069.10 $0.25 $247.50 $1.56 $1,544.40 $1.60 $1,584.0010 REMOVE BITUMINOUS PAVEMENT 5,348 SQ YD $4.43 $23,691.64 $1.75 $9,359.00 $14.44 $77,225.12 $7.20 $38,505.6011 REMOVE RIPRAP27 CU YD $38.67 $1,044.09 $73.00 $1,971.00 $74.70 $2,016.90 $64.10 $1,730.7012 SAWING CONCRETE PAVEMENT (FULL DEPTH)728 LIN FT$3.16$2,300.48$4.20$3,057.60$3.55$2,584.40$3.45$2,511.6013 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)4,767 LIN FT$1.98$9,438.66$2.30$10,964.10$2.30$10,964.10$2.40$11,440.8014 SALVAGE SIGN SUPPORT 17 EACH$37.45$636.65$40.00$680.00$35.90$610.30$37.40$635.8015 SALVAGE CASTING 22 EACH $110.48 $2,430.56 $250.00 $5,500.00 $101.00 $2,222.00 $422.00 $9,284.0016 SALVAGE MAILBOX SUPPORT 104 EACH $37.45 $3,894.80 $58.00 $6,032.00 $50.80 $5,283.20 $37.40 $3,889.6017 LANDSCAPE ALLOWANCE 1 ALLOWANCE $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.0018 REMOVE MISCELLANEOUS STRUCTURES 1 LUMP SUM $1,070.01 $1,070.01 $2,800.00 $2,800.00 $2,930.00 $2,930.00 $5,350.00 $5,350.0019 SALVAGE MISCELLANEOUS STRUCTURES 1 LUMP SUM $1,070.01 $1,070.01 $900.00 $900.00 $2,170.00 $2,170.00 $5,350.00 $5,350.0020 COMMON EXCAVATION (EV) 3,707 CU YD $15.07 $55,864.49 $4.40 $16,310.80 $14.77 $54,752.39 $10.40 $38,552.8021 SUBGRADE EXCAVATION (EV) 6,113 CU YD $16.60 $101,475.80 $15.00 $91,695.00 $15.64 $95,607.32 $18.20 $111,256.6022 WATER250 MGAL $27.82 $6,955.00 $34.00 $8,500.00 $24.30 $6,075.00 $37.40 $9,350.0023 AGGREGATE BASE CLASS 5 33 TON$26.75$882.75$30.00$990.00$39.81$1,313.73$26.70$881.1024 FULL DEPTH RECLAMATION 44,993 SQ YD$1.50$67,489.50$0.50$22,496.50$1.20$53,991.60$1.75$78,737.7525 HAUL FULL DEPTH RECLAMATION (LV) 10,492 CU YD $9.00 $94,428.00 $3.70 $38,820.40 $10.14 $106,388.88 $6.20 $65,050.4026 HAUL FULL DEPTH RECLAMATION (LV) 10,492 CU YD $9.00 $94,428.00 $3.70 $38,820.40 $10.14 $106,388.88 $6.95 $72,919.4027 SHOULDER BASE AGGREGATE CLASS 2 50 TON $44.94 $2,247.00 $30.00 $1,500.00 $51.43 $2,571.50 $80.20 $4,010.0028 MILL BITUMINOUS SURFACE (1.5") 2,818 SQ YD $1.84 $5,185.12 $5.75 $16,203.50 $0.72 $2,028.96 $1.85 $5,213.3029 MILL BITUMINOUS SURFACE 5,964 $1.03 $6,142.92 $2.10 $12,524.40 $1.10 $6,560.40 $1.80 $10,735.2030 BITUMINOUS MATERIAL FOR TACK COAT 3,988 GALLON $2.51 $10,009.88 $2.70 $10,767.60 $2.36 $9,411.68 $1.50 $5,982.0031 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C) 5,114 TON $48.75 $249,307.50 $59.75 $305,561.50 $54.59 $279,173.26 $59.70 $305,305.8032 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 1,117 TON $50.35 $56,240.95 $61.60 $68,807.20 $55.23 $61,691.91 $58.30 $65,121.1033 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B) 6,618 TON $40.58 $268,558.44 $52.00 $344,136.00 $47.82 $316,472.76 $48.20 $318,987.6034 TYPE SP 12.5 WEARING COURSE MIXTURE (2,B) 2.5" THICK 1,241 SQ YD $13.14 $16,306.74 $21.00 $26,061.00 $16.41 $20,364.81 $23.40 $29,039.4035 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING 695 TON $67.92 $47,204.40 $98.25 $68,283.75 $64.37 $44,737.15 $65.50 $45,522.5036 15" CS PIPE CULVERT 64 LIN FT $50.82 $3,252.48 $81.00 $5,184.00 $57.60 $3,686.40 $23.50 $1,504.0037 12" GS PIPE APRON 1 EACH $248.58 $248.58 $685.00 $685.00 $405.00 $405.00 $123.00 $123.0038 15" GS PIPE APRON 6 EACH $276.20 $1,657.20 $703.00 $4,218.00 $416.00 $2,496.00 $123.00 $738.0039 15" RC PIPE APRON 3 EACH $828.60 $2,485.80 $1,267.00 $3,801.00 $1,060.00 $3,180.00 $1,600.00 $4,800.0040 18" RC PIPE APRON 1 EACH $883.84 $883.84 $1,485.00 $1,485.00 $1,130.00 $1,130.00 $1,600.00 $1,600.0041 24" RC PIPE APRON 2 EACH $1,436.25 $2,872.50 $1,923.00 $3,846.00 $1,560.00 $3,120.00 $2,140.00 $4,280.0042 15" RC PIPE CULVERT DESIGN 3006 CLASS V 32 LIN FT $66.29 $2,121.28 $80.00 $2,560.00 $56.50 $1,808.00 $42.40 $1,356.8043 12" RC PIPE SEWER DESIGN 3006 CLASS V 12 LIN FT $52.48 $629.76 $78.00 $936.00 $54.60 $655.20 $48.40 $580.8044 15" RC PIPE SEWER DESIGN 3006 CLASS V 73 LIN FT $53.03 $3,871.19 $82.00 $5,986.00 $56.50 $4,124.50 $38.20 $2,788.6045 18" RC PIPE SEWER DESIGN 3006 CLASS III 158 LIN FT $56.34 $8,901.72 $83.00 $13,114.00 $59.30 $9,369.40 $37.40 $5,909.2046 24" RC PIPE SEWER DESIGN 3006 CLASS III 74 LIN FT $62.97 $4,659.78 $91.00 $6,734.00 $65.10 $4,817.40 $43.90 $3,248.6047 12" HDPE PIPE SEWER - DIRECTIONAL DRILLED 137 LIN FT $154.67 $21,189.79 $192.00 $26,304.00 $116.00 $15,892.00 $64.10 $8,781.7048 ADJUST VALVE BOX 7 EACH $303.82 $2,126.74 $300.00 $2,100.00 $375.96 $2,631.72 $267.00 $1,869.0049 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 9.08 LIN FT $441.92 $4,012.63 $536.00 $4,866.88 $466.00 $4,231.28 $428.00 $3,886.2450 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 - 4020 30.36 LIN FT $386.68 $11,739.60 $362.00 $10,990.32 $559.00 $16,971.24 $470.00 $14,269.2051 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60 - 4020 4.31 LIN FT $718.12 $3,095.10 $733.00 $3,159.23 $657.00 $2,831.67 $601.00 $2,590.3152 CASTING ASSEMBLY 9 EACH $524.78 $4,723.02 $520.00 $4,680.00 $916.43 $8,247.87 $620.00 $5,580.0053 INSTALL CASTING22 EACH $110.48 $2,430.56 $515.00 $11,330.00 $466.72 $10,267.84 $620.00 $13,640.00North Valley, Inc.BID SCHEDULE "F" - LOCAL FUNDING ESTIMATED QUANTITYVeit & Company, Inc. Park Construction Company Hardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 7 OF 14ITEM NO.ITEM DESCRIPTION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION54 ADJUST FRAME AND RING CASTING 7 EACH $740.22 $5,181.54 $570.00 $3,990.00 $811.79 $5,682.53 $347.00 $2,429.0055 SEAL CATCH BASIN 31 EACH $155.15 $4,809.65 $300.00 $9,300.00 $261.00 $8,091.00 $267.00 $8,277.0056 RANDOM RIPRAP CLASS III 24.6 CU YD $121.53 $2,989.64 $100.00 $2,460.00 $82.10 $2,019.66 $64.10 $1,576.8657 GEOTEXTILE FILTER TYPE IV 86 SQ YD $5.52 $474.72 $2.00 $172.00 $5.15 $442.90 $2.40 $206.4058 4" CONCRETE WALK 25 SQ FT $6.37 $159.25 $6.85 $171.25 $8.40 $210.00 $8.50 $212.5059 6" CONCRETE WALK 990 SQ FT $7.44 $7,365.60 $8.00 $7,920.00 $7.60 $7,524.00 $7.95 $7,870.5060 CONCRETE CURB AND GUTTER DESIGN B412 18,806 LIN FT$11.72$220,406.32$12.60$236,955.60$12.90$242,597.40$11.70$220,030.2061 CONCRETE CURB AND GUTTER DESIGN B618 2,559 LIN FT$12.79$32,729.61$13.75$35,186.25$13.90$35,570.10$12.80$32,755.2062 6" CONCRETE DRIVEWAY PAVEMENT 1,397 SQ YD$52.97$73,999.09$57.00$79,629.00$55.00$76,835.00$57.70$80,606.9063 7" CONCRETE DRIVEWAY PAVEMENT 106 SQ YD$77.04 $8,166.24 $83.00 $8,798.00 $77.90 $8,257.40 $81.80 $8,670.8064 8" CONCRETE DRIVEWAY PAVEMENT 73 SQ YD$57.78 $4,217.94 $62.00 $4,526.00 $59.60 $4,350.80 $62.50 $4,562.5065 CONCRETE DRAINAGE FLUME 61 SQ YD $115.56 $7,049.16 $125.00 $7,625.00 $110.00 $6,710.00 $115.00 $7,015.0066 TRUNCATED DOMES 170 SQ FT $48.15 $8,185.50 $52.00 $8,840.00 $45.70 $7,769.00 $48.10 $8,177.0067 BITUMINOUS CURB 1,710 LIN FT $2.14 $3,659.40 $1.75 $2,992.50 $7.60 $12,996.00 $4.25 $7,267.5068 MAILBOX SUPPORT 15 EACH $101.65 $1,524.75 $110.00 $1,650.00 $223.00 $3,345.00 $102.00 $1,530.0069 INSTALL MAILBOX SUPPORT 104 EACH $42.80 $4,451.20 $45.00 $4,680.00 $152.00 $15,808.00 $42.80 $4,451.2070 TRAFFIC CONTROL 0.44 LUMP SUM $79,859.18 $35,138.04 $85,000.00 $37,400.00 $86,000.00 $37,840.00 $88,700.00 $39,028.0071 INSTALL SIGN SUPPORT 17 EACH$80.25$1,364.25$85.00$1,445.00$128.00$2,176.00$134.00$2,278.0072 ADJUST HANDHOLE 2 EACH$428.00$856.00$570.00$1,140.00$762.00$1,524.00$802.00$1,604.0073 RIGID PVC LOOP DETECTOR 6'x6' 4 EACH $909.51 $3,638.04 $1,700.00 $6,800.00 $1,220.00 $4,880.00 $1,280.00 $5,120.0074 SILT FENCE, TYPE MS 2,280 LIN FT $1.87 $4,263.60 $2.25 $5,130.00 $2.05 $4,674.00 $2.15 $4,902.0075 STORM DRAIN INLET PROTECTION 44 EACH $90.95 $4,001.80 $265.00 $11,660.00 $122.79 $5,402.76 $96.20 $4,232.8076 SEDIMENT CONTROL LOG TYPE COMPOST 3,450 LIN FT $1.87 $6,451.50 $2.70 $9,315.00 $3.10 $10,695.00 $3.20 $11,040.0077 STABILIZED CONSTRUCTION EXIT 0.44 LUMP SUM $5,200.25 $2,288.11 $2,500.00 $1,100.00 $3,900.00 $1,716.00 $21,400.00 $9,416.0078 CULVERT END CONTROLS 2 EACH $240.76 $481.52 $265.00 $530.00 $152.00 $304.00 $641.00 $1,282.0079 FERTILIZER TYPE 1 2,173 POUND $1.02 $2,216.46 $1.55 $3,368.15 $1.05 $2,281.65 $1.05 $2,281.6580 COMMON TOPSOIL BORROW (LV) 1,092 CU YD $35.85 $39,148.20 $25.90 $28,282.80 $30.27 $33,054.84 $23.50 $25,662.0081 SEEDING7.05 ACRE $374.50 $2,640.23 $9,800.00 $69,090.00 $4,120.00 $29,046.00 $4,280.00 $30,174.0082 SEED MIXTURE 25-131 1,549 POUND $3.20 $4,956.80 $4.50 $6,970.50 $2.85 $4,414.65 $2.95 $4,569.5583 EROSION CONTROL BLANKETS CATEGORY 3 3,125 SQ YD $1.55 $4,843.75 $2.10 $6,562.50 $1.00 $3,125.00 $1.05 $3,281.2584 HYDRAULIC NATURAL TACKIFIER 30,922 SQ YD $0.75 $23,191.50 $1.55 $47,929.10 $0.26 $8,039.72 $0.27 $8,348.9485 EROSION CONTROL 0.44 LUMP SUM $3,210.02 $1,412.41 $1,140.00 $501.60 $5,080.00 $2,235.20 $4,810.00 $2,116.4086 PAVEMENT MESSAGE EPOXY 45 SQ FT $5.73 $257.85 $6.00 $270.00 $5.10 $229.50 $5.35 $240.7587 4" SOLID LINE EPOXY 2,959 LIN FT $0.31 $917.29 $0.30 $887.70 $0.27 $798.93 $0.29 $858.1188 24" SOLID LINE EPOXY 43 LIN FT $6.88 $295.84 $7.00 $301.00 $6.10 $262.30 $6.40 $275.2089 4" BROKEN LINE EPOXY 622 LIN FT $0.31 $192.82 $0.30 $186.60 $0.27 $167.94 $0.29 $180.3890 4" DOUBLE SOLID LINE EPOXY 1,180 LIN FT $0.62 $731.60 $0.60 $708.00 $0.55 $649.00 $0.58 $684.4091 CROSSWALK EPOXY 270 SQ FT $3.67 $990.90 $3.70 $999.00 $3.25 $877.50 $3.40 $918.00Total Bid Schedule F$1,824,961.43$1,981,027.79$2,081,394.45$1,991,426.34SUMMARY OF BIDDING:$3,777,635.22 $4,160,829.85 $4,184,293.55 $4,281,551.13Error in calculation.Total Bid Schedule A through FNorth Valley, Inc. Veit & Company, Inc. Park Construction Company Hardrives, Inc.BID SCHEDULE "F" - LOCAL FUNDING - CONTINUEDESTIMATED QUANTITYNorth Valley, Inc. Veit & Company, Inc. Park Construction Company Hardrives, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 8 OF 14Bids opened Tuesday, March 28, 2017 at 3:00 p.m.There were 7 bids received, as shown herein.ITEM NO.ITEM DESCRIPTION1 MOBILIZATION0.13 LUMP SUM2 CLEARING1.00 TREE3 GRUBBING1TREE4 REMOVE CURB AND GUTTER 4,730 LIN FT5 REMOVE CONCRETE PAVEMENT 990 SQ FT6 REMOVE CONCRETE WALK 750 SQ FT7 SAWING CONCRETE PAVEMENT (FULL DEPTH) 90 LIN FT8 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 103 LIN FT9 SALVAGE CHAIN LINK FENCE 50 LIN FT10 SALVAGE SIGN SUPPORT 3 EACH11 SALVAGE CASTING 13 EACH12 SUBGRADE EXCAVATION (EV)160 CU YD13 WATER100 MGAL14 FULL DEPTH RECLAMATION 17,388 SQ YD15 HAUL FULL DEPTH RECLAMATION (LV) 2,801 CU YD16 HAUL FULL DEPTH RECLAMATION (LV) 416 CU YD17 MILL BITUMINOUS SURFACE (2") 19 SQ YD18 BITUMINOUS MATERIAL FOR TACK COAT 807 GALLON19 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 513 TON20 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C) 1,756 TON21 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 2,194 TON22 15" RC PIPE SEWER DESIGN 3006 CLASS V 103 LIN FT23 CONNECT TO EXISTING STORM SEWER 8 EACH24 ADJUST VALVE BOX 5 EACH25 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 6 LIN FT26 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 - 4020 37.9 LIN FT27 CASTING ASSEMBLY 10 EACH28 ADJUST FRAME AND RING CASTING 17 EACH29 SEAL CATCH BASIN 13 EACH30 4" CONCRETE WALK 380 SQ FT31 6" CONCRETE WALK 705 SQ FT32 CONCRETE CURB AND GUTTER DESIGN B618 4,730 LIN FT33 8" CONCRETE DRIVEWAY PAVEMENT 177 SQ YD34 TRUNCATED DOMES 100 SQ FT35 INSTALL SALVAGED FENCE 50 LIN FT36 TRAFFIC CONTROL 0.13 LUMP SUM37 INSTALL SIGN SUPPORT 3 EACH38 STABILIZED CONSTRUCTION EXIT 0.13 LUMP SUM39 FERTILIZER TYPE 1 228 POUND40 COMMON TOPSOIL BORROW (LV) 270 CU YD41 SEEDING1.25 ACRE42 SEED MIXTURE 25-131 126 POUND43 HYDRAULIC NATURAL TACKIFIER 2760 SQ YD44 EROSION CONTROL 0.13 LUMP SUM45 PAVEMENT MESSAGE EPOXY 30 SQ FT46 4" SOLID LINE EPOXY 5,535 LIN FT47 24" SOLID LINE EPOXY 42 LIN FT48 4" DOUBLE SOLID LINE EPOXY 345 LIN FT49 CROSSWALK EPOXY 432 SQ FTTotal Bid Schedule AESTIMATED QUANTITYBID SCHEDULE "A" - S.A.P. 204-113-016 - ORONO PARKWAYUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$55,000.00 $7,150.00 $183,000.00 $23,790.00 $14,717.85$1,913.32$1,559.00 $1,559.00 $405.45 $405.45 $1,344.00 $1,344.00$678.00 $678.00 $405.45 $405.45 $504.00 $504.00$2.50 $11,825.00 $2.90 $13,717.00 $3.18 $15,041.40$1.75 $1,732.50 $0.85 $841.50 $1.59 $1,574.10$1.00 $750.00 $1.85 $1,387.50 $1.59 $1,192.50$3.75 $337.50 $3.76 $338.40 $5.30 $477.00$3.00 $309.00 $2.50 $257.50 $3.18 $327.54$10.00 $500.00 $26.50 $1,325.00 $21.00 $1,050.00$50.00 $150.00 $38.00 $114.00 $47.25 $141.75$150.00 $1,950.00 $140.00 $1,820.00 $334.09 $4,343.17$20.00 $3,200.00 $14.65 $2,344.00 $24.64 $3,942.40$3.50 $350.00 $33.00 $3,300.00 $22.75 $2,275.00$1.15 $19,996.20 $1.69 $29,385.72 $2.54 $44,165.52$7.75 $21,707.75 $10.75 $30,110.75 $10.33 $28,934.33$14.50 $6,032.00 $12.00 $4,992.00 $7.28 $3,028.48$15.00 $285.00 $44.75 $850.25 $23.91 $454.29$3.00 $2,421.00 $4.15 $3,349.05 $1.30 $1,049.10$67.07 $34,406.91 $54.75 $28,086.75 $114.98 $58,984.74$50.90 $89,380.40 $53.00 $93,068.00 $50.29 $88,309.24$40.85 $89,624.90 $43.00 $94,342.00 $43.98 $96,492.12$38.00 $3,914.00 $48.30 $4,974.90 $55.15 $5,680.45$900.00 $7,200.00 $440.00 $3,520.00 $1,060.61 $8,484.88$350.00 $1,750.00 $368.00 $1,840.00 $359.80 $1,799.00$604.00 $3,624.00 $292.00 $1,752.00 $551.52 $3,309.12$504.00 $19,101.60 $315.00 $11,938.50 $604.55 $22,912.45$700.00 $7,000.00 $800.00 $8,000.00 $551.03 $5,510.30$650.00 $11,050.00 $317.00 $5,389.00 $788.40 $13,402.80$175.00 $2,275.00 $205.00 $2,665.00 $177.75 $2,310.75$5.88 $2,234.40 $5.70 $2,166.00 $5.62 $2,135.60$12.38 $8,727.90 $12.00 $8,460.00 $11.81 $8,326.05$17.10 $80,883.00 $18.65 $88,214.50 $16.33 $77,240.90$79.64 $14,096.28 $77.25 $13,673.25 $76.02 $13,455.54$46.20 $4,620.00 $45.00 $4,500.00 $44.10 $4,410.00$10.00 $500.00 $37.00 $1,850.00 $31.50 $1,575.00$90,750.00 $11,797.50 $88,600.00 $11,518.00 $269,699.00 $35,060.87$195.00 $585.00 $135.00 $405.00 $173.25 $519.75$10,000.00 $1,300.00 $6,500.00 $845.00 $1.00 $0.13$0.77 $175.56 $1.15 $262.20 $1.42 $323.76$25.00 $6,750.00 $21.15 $5,710.50 $32.00 $8,640.00$440.00 $550.00 $4,500.00 $5,625.00 $1,483.78 $1,854.73$3.16 $398.16 $3.15 $396.90 $3.61 $454.86$1.60 $4,416.00 $0.28 $772.80 $0.60 $1,656.00$550.00 $71.50 $6,300.00 $819.00 $4,083.38 $530.84$5.50 $165.00 $9.29 $278.70 $5.25 $157.50$0.30 $1,660.50 $0.32 $1,771.20 $0.28 $1,549.80$6.60 $277.20 $8.29 $348.18 $6.30 $264.60$0.60 $207.00 $0.64 $220.80 $0.57 $196.65$3.52 $1,520.64 $4.73 $2,043.36 $3.36 $1,451.52$491,195.40 $524,190.11 $578,757.85Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 9 OF 14ITEM NO.ITEM DESCRIPTION1 MOBILIZATION0.15 LUMP SUM2 REMOVE CURB AND GUTTER 5215.00 LIN FT3 REMOVE CONCRETE PAVEMENT 505 SQ FT4 REMOVE CONCRETE WALK 2,927 SQ FT5 REMOVE BITUMINOUS PAVEMENT 36 SQ YD6 SAWING CONCRETE PAVEMENT (FULL DEPTH) 58 LIN FT7 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 311 LIN FT8 SALVAGE SIGN SUPPORT 12 EACH9 SALVAGE CASTING 9 EACH10 SUBGRADE EXCAVATION (EV) 870 CU YD11 WATER150 MGAL12 FULL DEPTH RECLAMATION 18,008 SQ YD13 HAUL FULL DEPTH RECLAMATION (LV)4,121 CU YD14 HAUL FULL DEPTH RECLAMATION (LV)2,608 CU YD15 MILL BITUMINOUS SURFACE (2") 64 SQ YD16 MILL BITUMINOUS SURFACE (2.5") 45 SQ YD17 BITUMINOUS MATERIAL FOR TACK COAT 829 GALLON18 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 465 TON19 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C) 2,051 TON20 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 2,250 TON21 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING 10 TON22 ADJUST VALVE BOX 6 EACH23 INSTALL CASTING12 EACH24 ADJUST FRAME AND RING CASTING 5 EACH25 SEAL CATCH BASIN 12 EACH26 4" CONCRETE WALK 1,752 SQ FT27 6" CONCRETE WALK 1175 SQ FT28 CONCRETE CURB AND GUTTER DESIGN B618 5,215 LIN FT29 7" CONCRETE DRIVEWAY PAVEMENT 58 SQ YD30 TRUNCATED DOMES 220 SQ FT31 TRAFFIC CONTROL 0.15 LUMP SUM32 INSTALL SIGN SUPPORT 9 EACH33 ADJUST HANDHOLE 2 EACH34 RIGID PVC LOOP DETECTOR 6'x6' 4 EACH35 STORM DRAIN INLET PROTECTION 13 EACH36 STABILIZED CONSTRUCTION EXIT 0.15 LUMP SUM37 FERTILIZER TYPE 1 300 POUND38 COMMON TOPSOIL BORROW (LV) 330 CU YD39 SEEDING1 ACRE40 SEED MIXTURE 25-131 165 POUND41 HYDRAULIC NATURAL TACKIFIER 3,630 SQ YD42 EROSION CONTROL 0.15 LUMP SUM43 PAVEMENT MESSAGE EPOXY 99 SQ FT44 4" SOLID LINE EPOXY 770 LIN FT45 24" SOLID LINE EPOXY 118 LIN FT46 4" BROKEN LINE EPOXY 960 LIN FT47 4" DOUBLE SOLID LINE EPOXY 2210 LIN FT48 CROSSWALK EPOXY 1,872 SQ FTTotal Bid Schedule BESTIMATED QUANTITYBID SCHEDULE "B" - S.A.P. 204-129-001 - JOPLIN STREETUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$55,000.00 $8,250.00 $183,000.00 $27,450.00 $12,496.07$1,874.41$2.50 $13,037.50 $2.95 $15,384.25 $3.18 $16,583.70$1.75 $883.75 $0.85 $429.25 $1.59 $802.95$1.00 $2,927.00 $1.05 $3,073.35 $1.59 $4,653.93$7.05 $253.80 $20.95 $754.20 $9.55 $343.80$3.50 $203.00 $3.76 $218.08 $5.30 $307.40$3.00 $933.00 $2.50 $777.50 $3.18 $988.98$50.00 $600.00 $37.00 $444.00 $480.66 $5,767.92$150.00 $1,350.00 $140.00 $1,260.00 $47.25 $425.25$20.00 $17,400.00 $14.65 $12,745.50 $20.88 $18,165.60$3.50 $525.00 $34.00 $5,100.00 $22.75 $3,412.50$1.15 $20,709.20 $1.69 $30,433.52 $20.43 $367,903.44$7.75 $31,937.75 $10.75 $44,300.75 $10.33 $42,569.93$14.50 $37,816.00 $12.00 $31,296.00 $7.29 $19,012.32$15.50 $992.00 $45.00 $2,880.00 $29.85 $1,910.40$15.50 $697.50 $45.00 $2,025.00 $29.85 $1,343.25$3.00 $2,487.00 $4.10 $3,398.90 $1.30 $1,077.70$67.07 $31,187.55 $54.75 $25,458.75 $114.98 $53,465.70$50.90 $104,395.90 $52.70 $108,087.70 $50.29 $103,144.79$40.85 $91,912.50 $43.10 $96,975.00 $43.98 $98,955.00$200.00 $2,000.00 $85.00 $850.00 $248.59 $2,485.90$350.00 $2,100.00 $368.00 $2,208.00 $359.56 $2,157.36$750.00 $9,000.00 $317.00 $3,804.00 $72.88 $874.56$650.00 $3,250.00 $317.00 $1,585.00 $788.40 $3,942.00$175.00 $2,100.00 $205.00 $2,460.00 $177.75 $2,133.00$5.88 $10,301.76 $5.70 $9,986.40 $5.62 $9,846.24$12.38 $14,546.50 $12.00 $14,100.00 $11.81 $13,876.75$14.14 $73,740.10 $15.75 $82,136.25 $13.49 $70,350.35$74.25 $4,306.50 $72.00 $4,176.00 $70.88 $4,111.04$46.20 $10,164.00 $45.00 $9,900.00 $44.10 $9,702.00$90,750.00 $13,612.50 $88,600.00 $13,290.00 $269,700.00 $40,455.00$50.00 $450.00 $134.00 $1,206.00 $173.25 $1,559.25$300.00 $600.00 $950.00 $1,900.00 $477.27 $954.54$1,100.00 $4,400.00 $1,550.00 $6,200.00 $1,272.73 $5,090.92$220.00 $2,860.00 $113.00 $1,469.00 $76.46 $993.98$10,000.00 $1,500.00 $6,500.00 $975.00 $1.00 $0.15$0.77 $231.00 $1.15 $345.00 $1.42 $426.00$25.00 $8,250.00 $21.25 $7,012.50 $32.00 $10,560.00$440.00 $440.00 $4,500.00 $4,500.00 $1,483.79 $1,483.79$3.16 $521.40 $3.15 $519.75 $3.61 $595.65$1.60 $5,808.00 $0.28 $1,016.40 $0.60 $2,178.00$550.00 $82.50 $6,300.00 $945.00 $3,553.07 $532.96$5.50 $544.50 $9.29 $919.71 $5.25 $519.75$0.30 $231.00 $0.32 $246.40 $0.28 $215.60$6.60 $778.80 $8.29 $978.22 $6.30 $743.40$0.30 $288.00 $0.32 $307.20 $0.28 $268.80$0.60 $1,326.00 $0.64 $1,414.40 $0.57 $1,259.70$3.52 $6,589.44 $4.73 $8,854.56 $3.36 $6,289.92$548,520.45 $595,796.54 $936,315.58Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 10 OF 14ITEM NO.ITEM DESCRIPTION1 MOBILIZATION0.17 LUMP SUM2 REMOVE CURB AND GUTTER 3490.00 LIN FT3 REMOVE CONCRETE PAVEMENT 1,016 SQ FT4 REMOVE CONCRETE WALK 2,468 SQ FT5 SAWING CONCRETE PAVEMENT (FULL DEPTH) 84 LIN FT6 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 125 LIN FT7 SALVAGE SIGN SUPPORT 5 EACH8 SALVAGE CASTING 15 EACH9 SUBGRADE EXCAVATION (EV) 2,167 CU YD10 WATER150 MGAL11 FULL DEPTH RECLAMATION 21,725 SQ YD12 HAUL FULL DEPTH RECLAMATION (LV)7,409 CU YD13 HAUL FULL DEPTH RECLAMATION (LV)7,024 CU YD14 MILL BITUMINOUS SURFACE (2")44 SQ YD15 BITUMINOUS MATERIAL FOR TACK COAT 1,200 GALLON16 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C) 2,613 TON17 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) 3,264 TON18 ADJUST VALVE BOX 15 EACH19 INSTALL CASTING15 EACH20 ADJUST FRAME AND RING CASTING 11 EACH21 SEAL CATCH BASIN 15 EACH22 4" CONCRETE WALK 2238 SQ FT23 6" CONCRETE WALK 230 SQ FT24 CONCRETE CURB AND GUTTER DESIGN B618 3490 LIN FT25 7" CONCRETE DRIVEWAY PAVEMENT 114 SQ YD26 8" CONCRETE DRIVEWAY PAVEMENT 40 SQ YD27 TRUNCATED DOMES 56 SQ FT28 TRAFFIC CONTROL 0.17 LUMP SUM29 INSTALL SIGN SUPPORT 5 EACH30 STORM DRAIN INLET PROTECTION 17 EACH31 STABILIZED CONSTRUCTION ENTRANCE 0.17 LUMP SUM32 FERTILIZER TYPE 1 72 POUND33 COMMON TOPSOIL BORROW (LV) 130 CU YD34 SEEDING0.25 ACRE35 SEED MIXTURE 25-131 40 POUND36 HYDRAULIC NATURAL TACKIFIER 871 SQ YD37 EROSION CONTROL 0.17 LUMP SUM38 PAVEMENT MESSAGE EPOXY 192 SQ FT39 4" SOLID LINE EPOXY 5,912 LIN FT40 24" SOLID LINE EPOXY 82 LIN FT41 4" BROKEN LINE EPOXY 649 LIN FT42 4" DOUBLE SOLID LINE EPOXY 3,170 LIN FT43 CROSSWALK EPOXY 537 SQ FTTotal Bid Schedule CBID SCHEDULE "C" - S.A.P. 204-131-003 - BUSINESS CENTER DRIVE ORONO ROADESTIMATED QUANTITYUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$55,000.00 $9,350.00 $183,000.00 $31,110.00 $12,496.06$2,124.33$2.50 $8,725.00 $2.95 $10,295.50 $3.18 $11,098.20$1.75 $1,778.00 $0.85 $863.60 $1.59 $1,615.44$1.00 $2,468.00 $1.20 $2,961.60 $1.59 $3,924.12$3.75 $315.00 $3.76 $315.84 $5.30 $445.20$3.00 $375.00 $2.50 $312.50 $3.18 $397.50$50.00 $250.00 $37.00 $185.00 $47.25 $236.25$150.00 $2,250.00 $140.00 $2,100.00 $334.09 $5,011.35$18.50 $40,089.50 $14.65 $31,746.55 $20.88 $45,246.96$3.00 $450.00 $34.00 $5,100.00 $22.75 $3,412.50$1.15 $24,983.75 $1.69 $36,715.25 $2.50 $54,312.50$7.75 $57,419.75 $10.75 $79,646.75 $10.33 $76,534.97$14.50 $101,848.00 $12.00 $84,288.00 $7.28 $51,134.72$15.00 $660.00 $45.00 $1,980.00 $23.91 $1,052.04$3.00 $3,600.00 $4.62 $5,544.00 $1.30 $1,560.00$50.98 $133,210.74 $53.25 $139,142.25 $50.29 $131,407.77$45.18 $147,467.52 $43.10 $140,678.40 $43.98 $143,550.72$350.00 $5,250.00 $368.00 $5,520.00 $359.56 $5,393.40$750.00 $11,250.00 $317.00 $4,755.00 $72.88 $1,093.20$650.00 $7,150.00 $317.00 $3,487.00 $788.39 $8,672.29$175.00 $2,625.00 $205.00 $3,075.00 $177.75 $2,666.25$5.88 $13,159.44 $5.70 $12,756.60 $5.62 $12,577.56$12.38 $2,847.40 $12.00 $2,760.00 $11.81 $2,716.30$13.15 $45,893.50 $15.00 $52,350.00 $12.55 $43,799.50$80.30 $9,154.20 $78.00 $8,892.00 $76.65 $8,738.10$79.64 $3,185.60 $77.25 $3,090.00 $76.02 $3,040.80$46.20 $2,587.20 $45.00 $2,520.00 $44.10 $2,469.60$90,750.00 $15,427.50 $88,600.00 $15,062.00 $269,700.00 $45,849.00$50.00 $250.00 $134.00 $670.00 $173.25 $866.25$220.00 $3,740.00 $133.00 $2,261.00 $76.46 $1,299.82$10,000.00 $1,700.00 $6,500.00 $1,105.00 $1.00 $0.17$0.77 $55.44 $1.15 $82.80 $1.42 $102.24$25.00 $3,250.00 $21.25 $2,762.50 $32.00 $4,160.00$440.00 $110.00 $4,500.00 $1,125.00 $1,483.76 $370.94$3.16 $126.40 $3.15 $126.00 $3.61 $144.40$1.60 $1,393.60 $0.28 $243.88 $0.60 $522.60$550.00 $93.50 $6,300.00 $1,071.00 $3,181.87 $540.92$5.50 $1,056.00 $9.29 $1,783.68 $5.25 $1,008.00$0.30 $1,773.60 $0.32 $1,891.84 $0.28 $1,655.36$6.60 $541.20 $8.29 $679.78 $6.30 $516.60$0.30 $194.70 $0.32 $207.68 $0.28 $181.72$0.59 $1,870.30 $0.64 $2,028.80 $0.57 $1,806.90$3.52 $1,890.24 $4.73 $2,540.01 $3.36 $1,804.32$671,815.08 $705,831.81 $685,060.81Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 11 OF 14ITEM NO.ITEM DESCRIPTION1 MOBILIZATION0.05 LUMP SUM2 REMOVE CURB AND GUTTER 16.00 LIN FT3 REMOVE SEWER PIPE (STORM) 133 LIN FT4 REMOVE CONCRETE PAVEMENT 102 SQ FT5 REMOVE BITUMINOUS PAVEMENT 450 SQ YD6 REMOVE MANHOLES OR CATCH BASINS 3 EACH7 SAWING CONCRETE PAVEMENT (FULL DEPTH) 17 LIN FT8 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 298 LIN FT9 SALVAGE MAILBOX SUPPORT 14 EACH10 SUBGRADE EXCAVATION (EV) 676 CU YD11 WATER70 MGAL12 FULL DEPTH RECLAMATION 6,007 SQ YD13 HAUL FULL DEPTH RECLAMATION (LV)1,736 CU YD14 HAUL FULL DEPTH RECLAMATION (LV)1,736 CU YD15 MILL BITUMINOUS SURFACE (1.5") 24 SQ YD16 BITUMINOUS MATERIAL FOR TACK COAT 350 GALLON17 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C) 529 TON18 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B) 882 TON19 TYPE SP 12.5 WEARING COURSE MIXTURE (2,B) 2.5" THICK 323 SQ YD20 15" RC PIPE APRON 1 EACH21 12" RC PIPE SEWER DESIGN 3006 CLASS V 6 LIN FT22 15" RC PIPE SEWER DESIGN 3006 CLASS V 91 LIN FT23 ADJUST VALVE BOX 2 EACH24 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 3 LIN FT25 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 - 4020 14.6 LIN FT26 CASTING ASSEMBLY 4 EACH27 ADJUST FRAME AND RING CASTING 2 EACH28 SEAL CATCH BASIN 4 EACH29 CONCRETE CURB AND GUTTER DESIGN B412 3,511 LIN FT30 6" CONCRETE DRIVEWAY PAVEMENT 144 SQ YD31 INSTALL MAILBOX SUPPORT 14 EACH32 TRAFFIC CONTROL 0.05 LUMP SUM33 STORM DRAIN INLET PROTECTION 6 EACH34 SEDIMENT CONTROL LOG TYPE COMPOST 320 LIN FT35 STABILIZED CONSTRUCTION EXIT 0.05 LUMP SUM36 CULVERT END CONTROLS 1 EACH37 FERTILIZER TYPE 1 261 POUND38 COMMON TOPSOIL BORROW (LV) 150 CY39 SEEDING0.99 ACRE40 SEED MIXTURE 25-131 191 POUND41 HYDRAULIC NATURAL TACKIFIER 4,206 SQ YD42 EROSION CONTROL 0.05 LUMP SUMTotal Bid Schedule DESTIMATED QUANTITYBID SCHEDULE "D" - S.A.P. 204-149-001 - 193RD AVENUEUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$50,000.00 $2,500.00 $183,000.00 $9,150.00 $23,102.20$1,155.11$20.00 $320.00 $22.70 $363.20 $21.21 $339.36$20.00 $2,660.00 $12.30 $1,635.90 $31.82 $4,232.06$4.95 $504.90 $0.85 $86.70 $3.18 $324.36$3.50 $1,575.00 $7.10 $3,195.00 $9.55 $4,297.50$2,500.00 $7,500.00 $300.00 $900.00 $530.30 $1,590.90$13.50 $229.50 $3.76 $63.92 $5.30 $90.10$3.00 $894.00 $2.50 $745.00 $3.18 $947.64$50.00 $700.00 $37.00 $518.00 $36.75 $514.50$20.00 $13,520.00 $14.65 $9,903.40 $20.88 $14,114.88$3.00 $210.00 $34.00 $2,380.00 $22.75 $1,592.50$1.15 $6,908.05 $1.69 $10,151.83 $2.50 $15,017.50$7.50 $13,020.00 $10.75 $18,662.00 $10.33 $17,932.88$14.00 $24,304.00 $12.00 $20,832.00 $7.28 $12,638.08$15.00 $360.00 $45.00 $1,080.00 $17.93 $430.32$3.00 $1,050.00 $3.65 $1,277.50 $1.30 $455.00$55.72 $29,475.88 $50.00 $26,450.00 $51.97 $27,492.13$46.50 $41,013.00 $43.00 $37,926.00 $44.52 $39,266.64$19.38 $6,259.74 $90.00 $29,070.00 $16.39 $5,293.97$390.00 $390.00 $785.00 $785.00 $954.54 $954.54$36.00 $216.00 $46.50 $279.00 $58.33 $349.98$38.50 $3,503.50 $48.00 $4,368.00 $63.64 $5,791.24$350.00 $700.00 $368.00 $736.00 $360.17 $720.34$604.00 $1,812.00 $292.00 $876.00 $551.52 $1,654.56$515.00 $7,519.00 $341.00 $4,978.60 $604.55 $8,826.43$650.00 $2,600.00 $800.00 $3,200.00 $551.03 $2,204.12$650.00 $1,300.00 $317.00 $634.00 $788.40 $1,576.80$175.00 $700.00 $205.00 $820.00 $177.75 $711.00$10.84 $38,059.24 $13.00 $45,643.00 $10.34 $36,303.74$66.50 $9,576.00 $65.00 $9,360.00 $63.63 $9,162.72$85.00 $1,190.00 $42.86 $600.04 $42.00 $588.00$90,250.00 $4,512.50 $88,600.00 $4,430.00 $269,700.00 $13,485.00$220.00 $1,320.00 $113.00 $678.00 $76.46 $458.76$4.40 $1,408.00 $3.70 $1,184.00 $3.70 $1,184.00$10,000.00 $500.00 $6,500.00 $325.00 $1.00 $0.05$150.00 $150.00 $376.00 $376.00 $265.16 $265.16$0.77 $200.97 $1.15 $300.15 $1.42 $370.62$25.00 $3,750.00 $21.25 $3,187.50 $32.00 $4,800.00$440.00 $435.60 $4,500.00 $4,455.00 $1,483.79 $1,468.95$3.16 $603.56 $3.15 $601.65 $3.61 $689.51$1.60 $6,729.60 $0.28 $1,177.68 $0.60 $2,523.60$550.00 $27.50 $6,300.00 $315.00 $10,600.00 $530.00$240,207.54 $263,700.07 $242,344.55Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 12 OF 14ITEM NO.ITEM DESCRIPTION1 MOBILIZATION0.06 LUMP SUM2 REMOVE CURB AND GUTTER 2160.00 LIN FT3 REMOVE CONCRETE PAVEMENT 1,412 SQ FT4 REMOVE CONCRETE WALK 2,230 SQ FT5 REMOVE BITUMINOUS PAVEMENT 774 SQ YD6 SAWING CONCRETE PAVEMENT (FULL DEPTH) 230 LIN FT7 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) 360 LIN FT8 SALVAGE SIGN SUPPORT 6 EACH9 SALVAGE CASTING 11 EACH10 MILL BITUMINOUS SURFACE (1.5") 1,544 SQ YD11 MILL BITUMINOUS SURFACE 8,330 SQ YD12 BITUMINOUS MATERIAL FOR TACK COAT 883 GALLON13 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)1,530 TON14 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING 185 TON15 ADJUST VALVE BOX 5 EACH16 INSTALL CASTING11 EACH17 ADJUST FRAME AND RING CASTING 2 EACH18 SEAL CATCH BASIN 11 EACH19 4" CONCRETE WALK 1,400 SQ FT20 6" CONCRETE WALK 870 SQ FT21 CONCRETE CURB AND GUTTER DESIGN B618 2,160 LIN FT22 7" CONCRETE DRIVEWAY PAVEMENT 157 SQ YD23 TRUNCATED DOMES 294 SQ FT24 TRAFFIC CONTROL 0.06 LUMP SUM25 INSTALL SIGN SUPPORT 6 EACH26 STORM DRAIN INLET PROTECTION 11 EACH27 STABILIZED CONSTRUCTION EXIT 0.06 LUMP SUM28 COMMON TOPSOIL BORROW (LV) 30 CU YD29 SEEDING0.15 ACRE30 SEED MIXTURE 25-131 25 POUND31 HYDRAULIC NATURAL TACKIFIER 533 SQ YD32 EROSION CONTROL 0.06 LUMP SUM33 PAVEMENT MESSAGE EPOXY 71 SQ FT34 4" SOLID LINE EPOXY 240 LIN FT35 24" SOLID LINE EPOXY 70 LIN FT36 4" BROKEN LINE EPOXY 1150 LIN FT37 4" DOUBLE SOLID LINE EPOXY 2,250 LIN FT38 CROSSWALK EPOXY 324 SQ FTTotal Bid Schedule EBID SCHEDULE "E" - S.A.P. 204-154-001 - EVANS STREETESTIMATED QUANTITYUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$55,000.00 $3,300.00 $183,000.00 $10,980.00 $12,496.00$749.76$2.50 $5,400.00 $3.75 $8,100.00 $6.61 $14,277.60$2.00 $2,824.00 $2.15 $3,035.80 $1.59 $2,245.08$1.25 $2,787.50 $0.80 $1,784.00 $1.59 $3,545.70$3.50 $2,709.00 $7.15 $5,534.10 $4.77 $3,691.98$3.75 $862.50 $3.76 $864.80 $5.30 $1,219.00$3.00 $1,080.00 $2.50 $900.00 $3.18 $1,144.80$50.00 $300.00 $37.00 $222.00 $47.25 $283.50$150.00 $1,650.00 $140.00 $1,540.00 $334.09 $3,674.99$1.50 $2,316.00 $4.40 $6,793.60 $1.29 $1,991.76$1.75 $14,577.50 $1.10 $9,163.00 $0.52 $4,331.60$3.00 $2,649.00 $4.50 $3,973.50 $1.30 $1,147.90$55.00 $84,150.00 $47.25 $72,292.50 $53.02 $81,120.60$175.00 $32,375.00 $85.00 $15,725.00 $123.53 $22,853.05$350.00 $1,750.00 $368.00 $1,840.00 $347.34 $1,736.70$250.00 $2,750.00 $317.00 $3,487.00 $72.88 $801.68$650.00 $1,300.00 $317.00 $634.00 $696.80 $1,393.60$175.00 $1,925.00 $205.00 $2,255.00 $177.75 $1,955.25$5.88 $8,232.00 $5.70 $7,980.00 $5.62 $7,868.00$12.38 $10,770.60 $12.00 $10,440.00 $11.81 $10,274.70$24.10 $52,056.00 $26.00 $56,160.00 $23.21 $50,133.60$80.00 $12,560.00 $78.00 $12,246.00 $76.65 $12,034.05$46.20 $13,582.80 $45.00 $13,230.00 $44.10 $12,965.40$90,750.00 $5,445.00 $88,600.00 $5,316.00 $269,699.00 $16,181.94$195.00 $1,170.00 $134.00 $804.00 $173.25 $1,039.50$220.00 $2,420.00 $113.00 $1,243.00 $76.46 $841.06$10,000.00 $600.00 $6,500.00 $390.00 $1.00 $0.06$25.00 $750.00 $21.25 $637.50 $16.59 $497.70$440.00 $66.00 $4,500.00 $675.00 $1,483.80 $222.57$3.25 $81.25 $3.15 $78.75 $3.61 $90.25$1.60 $852.80 $0.28 $149.24 $0.60 $319.80$2,750.00 $165.00 $6,300.00 $378.00 $9,015.17 $540.91$5.50 $390.50 $9.29 $659.59 $5.25 $372.75$0.30 $72.00 $0.32 $76.80 $0.28 $67.20$6.60 $462.00 $8.29 $580.30 $6.30 $441.00$0.30 $345.00 $0.32 $368.00 $0.28 $322.00$0.60 $1,350.00 $0.64 $1,440.00 $0.57 $1,282.50$3.52 $1,140.48 $4.73 $1,532.52 $3.36 $1,088.64$277,216.93 $263,509.00 $264,748.18Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 13 OF 14ITEM NO.ITEM DESCRIPTION1 MOBILIZATION0.44 LUMP SUM2 CLEARING0.1 ACRE3 CLEARING2TREE4 GRUBBING0.1 ACRE5 GRUBBING3TREE6 REMOVE CURB AND GUTTER 2,629 LIN FT7 REMOVE SEWER PIPE (STORM) 166 LIN FT8 REMOVE CONCRETE PAVEMENT 6,942 SQ FT9 REMOVE CONCRETE WALK 990 SQ FT10 REMOVE BITUMINOUS PAVEMENT 5,348 SQ YD11 REMOVE RIPRAP27 CU YD12 SAWING CONCRETE PAVEMENT (FULL DEPTH)728 LIN FT13 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)4,767 LIN FT14 SALVAGE SIGN SUPPORT 17 EACH15 SALVAGE CASTING 22 EACH16 SALVAGE MAILBOX SUPPORT 104 EACH17 LANDSCAPE ALLOWANCE 1 ALLOWANCE18 REMOVE MISCELLANEOUS STRUCTURES 1 LUMP SUM19 SALVAGE MISCELLANEOUS STRUCTURES 1 LUMP SUM20 COMMON EXCAVATION (EV) 3,707 CU YD21 SUBGRADE EXCAVATION (EV) 6,113 CU YD22 WATER250 MGAL23 AGGREGATE BASE CLASS 5 33 TON24 FULL DEPTH RECLAMATION 44,993 SQ YD25 HAUL FULL DEPTH RECLAMATION (LV) 10,492 CU YD26 HAUL FULL DEPTH RECLAMATION (LV) 10,492 CU YD27 SHOULDER BASE AGGREGATE CLASS 2 50 TON28 MILL BITUMINOUS SURFACE (1.5") 2,818 SQ YD29 MILL BITUMINOUS SURFACE 5,96430 BITUMINOUS MATERIAL FOR TACK COAT 3,988 GALLON31 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C) 5,114 TON32 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) 1,117 TON33 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B) 6,618 TON34 TYPE SP 12.5 WEARING COURSE MIXTURE (2,B) 2.5" THICK 1,241 SQ YD35 TYPE SP 12.5 BITUMINOUS MIXTURE FOR PATCHING 695 TON36 15" CS PIPE CULVERT 64 LIN FT37 12" GS PIPE APRON 1 EACH38 15" GS PIPE APRON 6 EACH39 15" RC PIPE APRON 3 EACH40 18" RC PIPE APRON 1 EACH41 24" RC PIPE APRON 2 EACH42 15" RC PIPE CULVERT DESIGN 3006 CLASS V 32 LIN FT43 12" RC PIPE SEWER DESIGN 3006 CLASS V 12 LIN FT44 15" RC PIPE SEWER DESIGN 3006 CLASS V 73 LIN FT45 18" RC PIPE SEWER DESIGN 3006 CLASS III 158 LIN FT46 24" RC PIPE SEWER DESIGN 3006 CLASS III 74 LIN FT47 12" HDPE PIPE SEWER - DIRECTIONAL DRILLED 137 LIN FT48 ADJUST VALVE BOX 7 EACH49 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 9.08 LIN FT50 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48 - 4020 30.36 LIN FT51 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60 - 4020 4.31 LIN FT52 CASTING ASSEMBLY 9 EACH53 INSTALL CASTING22 EACHBID SCHEDULE "F" - LOCAL FUNDING ESTIMATED QUANTITYUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$55,000.00 $24,200.00 $183,000.00 $80,520.00 $13,630.05$5,997.22$1,980.00 $198.00 $21,500.00 $2,150.00 $18,637.50 $1,863.75$350.00 $700.00 $405.00 $810.00 $157.50 $315.00$1,350.00 $135.00 $2,100.00 $210.00 $12,337.50 $1,233.75$350.00 $1,050.00 $405.00 $1,215.00 $89.25 $267.75$2.50 $6,572.50 $2.90 $7,624.10 $7.12 $18,718.48$20.00 $3,320.00 $12.30 $2,041.80 $31.82 $5,282.12$2.00 $13,884.00 $0.75 $5,206.50 $1.59 $11,037.78$1.00 $990.00 $1.45 $1,435.50 $1.59 $1,574.10$3.50 $18,718.00 $3.00 $16,044.00 $4.77 $25,509.96$35.00 $945.00 $14.75 $398.25 $42.42 $1,145.34$3.75 $2,730.00 $3.76 $2,737.28 $5.30 $3,858.40$3.00 $14,301.00 $2.50 $11,917.50 $2.39 $11,393.13$50.00 $850.00 $37.00 $629.00 $47.25 $803.25$150.00 $3,300.00 $140.00 $3,080.00 $334.09 $7,349.98$50.00 $5,200.00 $37.50 $3,900.00 $36.75 $3,822.00$20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00$2,500.00 $2,500.00 $2,500.00 $2,500.00 $10,000.00 $10,000.00$2,500.00 $2,500.00 $2,500.00 $2,500.00 $5,000.00 $5,000.00$21.00 $77,847.00 $15.40 $57,087.80 $24.72 $91,637.04$20.00 $122,260.00 $14.65 $89,555.45 $20.33 $124,277.29$3.50 $875.00 $31.00 $7,750.00 $22.75 $5,687.50$28.00 $924.00 $86.00 $2,838.00 $29.05 $958.65$1.15 $51,741.95 $1.81 $81,437.33 $2.92 $131,379.56$7.00 $73,444.00 $10.75 $112,789.00 $10.16 $106,598.72$14.00 $146,888.00 $12.00 $125,904.00 $8.65 $90,755.80$30.00 $1,500.00 $33.10 $1,655.00 $51.62 $2,581.00$1.75 $4,931.50 $2.30 $6,481.40 $1.32 $3,719.76$1.50 $8,946.00 $1.45 $8,647.80 $0.59 $3,518.76$3.00 $11,964.00 $4.25 $16,949.00 $1.30 $5,184.40$54.72 $279,838.08 $50.50 $258,257.00 $51.24 $262,041.36$51.47 $57,491.99 $48.40 $54,062.80 $52.01 $58,095.17$45.60 $301,780.80 $41.80 $276,632.40 $43.59 $288,478.62$20.00 $24,820.00 $12.00 $14,892.00 $16.40 $20,352.40$200.00 $139,000.00 $80.00 $55,600.00 $101.14 $70,292.30$35.00 $2,240.00 $47.50 $3,040.00 $53.03 $3,393.92$240.00 $240.00 $260.00 $260.00 $562.12 $562.12$286.00 $1,716.00 $265.00 $1,590.00 $615.15 $3,690.90$1,475.00 $4,425.00 $785.00 $2,355.00 $954.54 $2,863.62$1,775.00 $1,775.00 $817.00 $817.00 $1,060.61 $1,060.61$2,475.00 $4,950.00 $880.00 $1,760.00 $1,166.67 $2,333.34$38.00 $1,216.00 $48.50 $1,552.00 $63.64 $2,036.48$36.00 $432.00 $46.50 $558.00 $59.39 $712.68$40.00 $2,920.00 $48.50 $3,540.50 $63.64 $4,645.72$46.50 $7,347.00 $50.80 $8,026.40 $66.82 $10,557.56$57.00 $4,218.00 $57.00 $4,218.00 $77.42 $5,729.08$110.00 $15,070.00 $145.00 $19,865.00 $86.97 $11,914.89$350.00 $2,450.00 $368.00 $2,576.00 $359.38 $2,515.66$610.00 $5,538.80 $290.00 $2,633.20 $551.51 $5,007.71$440.00 $13,358.40 $372.00 $11,293.92 $514.39 $15,616.88$850.00 $3,663.50 $535.00 $2,305.85 $636.36 $2,742.71$700.00 $6,300.00 $800.00 $7,200.00 $551.03 $4,959.27$650.00 $14,300.00 $317.00 $6,974.00 $72.88 $1,603.36Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc. BID TABULATIONCITY OF ELK RIVER2017 Street ImprovementsER303 bid tabBID TABULATIONBT - 14 OF 14ITEM NO.ITEM DESCRIPTION54 ADJUST FRAME AND RING CASTING 7 EACH55 SEAL CATCH BASIN 31 EACH56 RANDOM RIPRAP CLASS III 24.6 CU YD57 GEOTEXTILE FILTER TYPE IV 86 SQ YD58 4" CONCRETE WALK 25 SQ FT59 6" CONCRETE WALK 990 SQ FT60 CONCRETE CURB AND GUTTER DESIGN B412 18,806 LIN FT61 CONCRETE CURB AND GUTTER DESIGN B618 2,559 LIN FT62 6" CONCRETE DRIVEWAY PAVEMENT 1,397 SQ YD63 7" CONCRETE DRIVEWAY PAVEMENT 106 SQ YD64 8" CONCRETE DRIVEWAY PAVEMENT 73 SQ YD65 CONCRETE DRAINAGE FLUME 61 SQ YD66 TRUNCATED DOMES 170 SQ FT67 BITUMINOUS CURB 1,710 LIN FT68 MAILBOX SUPPORT 15 EACH69 INSTALL MAILBOX SUPPORT 104 EACH70 TRAFFIC CONTROL 0.44 LUMP SUM71 INSTALL SIGN SUPPORT 17 EACH72 ADJUST HANDHOLE 2 EACH73 RIGID PVC LOOP DETECTOR 6'x6' 4 EACH74 SILT FENCE, TYPE MS 2,280 LIN FT75 STORM DRAIN INLET PROTECTION 44 EACH76 SEDIMENT CONTROL LOG TYPE COMPOST 3,450 LIN FT77 STABILIZED CONSTRUCTION EXIT 0.44 LUMP SUM78 CULVERT END CONTROLS 2 EACH79 FERTILIZER TYPE 1 2,173 POUND80 COMMON TOPSOIL BORROW (LV) 1,092 CU YD81 SEEDING7.05 ACRE82 SEED MIXTURE 25-131 1,549 POUND83 EROSION CONTROL BLANKETS CATEGORY 3 3,125 SQ YD84 HYDRAULIC NATURAL TACKIFIER 30,922 SQ YD85 EROSION CONTROL 0.44 LUMP SUM86 PAVEMENT MESSAGE EPOXY 45 SQ FT87 4" SOLID LINE EPOXY 2,959 LIN FT88 24" SOLID LINE EPOXY 43 LIN FT89 4" BROKEN LINE EPOXY 622 LIN FT90 4" DOUBLE SOLID LINE EPOXY 1,180 LIN FT91 CROSSWALK EPOXY 270 SQ FTTotal Bid Schedule FSUMMARY OF BIDDING:Error in calculation.Total Bid Schedule A through FBID SCHEDULE "F" - LOCAL FUNDING - CONTINUEDESTIMATED QUANTITYUNIT PRICE EXTENSION UNIT PRICE EXTENSION UNIT PRICE EXTENSION$700.00 $4,900.00 $317.00 $2,219.00 $788.40$5,518.80$175.00 $5,425.00 $205.00 $6,355.00 $177.75 $5,510.25$99.00 $2,435.40 $125.00 $3,075.00 $116.67 $2,870.08$1.50 $129.00 $2.10 $180.60 $5.30 $455.80$5.88 $147.00 $5.70 $142.50 $5.62 $140.50$12.38 $12,256.20 $12.00 $11,880.00 $11.81 $11,691.90$10.57 $198,779.42 $12.25 $230,373.50 $10.03 $188,624.18$15.24 $38,999.16 $17.00 $43,503.00 $14.54 $37,207.86$62.54 $87,368.38 $61.00 $85,217.00 $59.69 $83,386.93$80.30 $8,511.80 $78.00 $8,268.00 $76.65 $8,124.90$90.31 $6,592.63 $88.00 $6,424.00 $86.21 $6,293.33$67.10 $4,093.10 $65.00 $3,965.00 $64.05 $3,907.05$46.20 $7,854.00 $45.00 $7,650.00 $44.10 $7,497.00$9.00 $15,390.00 $6.00 $10,260.00 $1.68 $2,872.80$85.00 $1,275.00 $101.67 $1,525.05 $99.75 $1,496.25$120.00 $12,480.00 $43.00 $4,472.00 $42.00 $4,368.00$90,750.00 $39,930.00 $88,600.00 $38,984.00 $269,700.00 $118,668.00$50.00 $850.00 $134.00 $2,278.00 $173.25 $2,945.25$300.00 $600.00 $950.00 $1,900.00 $477.27 $954.54$1,100.00 $4,400.00 $1,550.00 $6,200.00 $1,272.73 $5,090.92$2.25 $5,130.00 $2.45 $5,586.00 $2.39 $5,449.20$220.00 $9,680.00 $113.00 $4,972.00 $76.46 $3,364.24$4.40 $15,180.00 $3.80 $13,110.00 $3.70 $12,765.00$10,000.00 $4,400.00 $6,500.00 $2,860.00 $1.00 $0.44$150.00 $300.00 $190.00 $380.00 $265.15 $530.30$0.77 $1,673.21 $1.15 $2,498.95 $1.42 $3,085.66$25.00 $27,300.00 $21.25 $23,205.00 $32.00 $34,944.00$440.00 $3,102.00 $4,500.00 $31,725.00 $1,483.79 $10,460.72$3.10 $4,801.90 $3.15 $4,879.35 $3.61 $5,591.89$1.54 $4,812.50 $1.23 $3,843.75 $1.70 $5,312.50$1.60 $49,475.20 $0.28 $8,658.16 $0.60 $18,553.20$2,750.00 $1,210.00 $6,300.00 $2,772.00 $6,045.45 $2,660.00$5.50 $247.50 $9.29 $418.05 $5.25 $236.25$0.30 $887.70 $0.32 $946.88 $0.28 $828.52$6.60 $283.80 $8.29 $356.47 $6.30 $270.90$0.30 $186.60 $0.32 $199.04 $0.28 $174.16$0.59 $696.20 $0.64 $755.20 $0.57 $672.60$3.52 $950.40 $4.73 $1,277.10 $3.36 $907.20$2,101,238.62 $1,999,337.38 $2,086,107.97$4,330,194.02 $4,352,364.91 $4,793,334.94Valley Paving, Inc.C.S. McCrossan Construction, Inc.ASTECH, Inc.C.S. McCrossan Construction, Inc. Valley Paving, Inc.ASTECH, Inc. Capital improvement Plan 2016 thru 2020 City of Elk River, Minnesota Project# PM-01 Project Name Pavement Management Program - Type improvement Department Infrastructure Improvements - Useful Life 25 ycars Contact Enginccr �, e Category Street&Utility Construction Priority n/a Description Replace,overlay or rehabilitate aged and deteriorated streets,storm drainage,and adjacent walks. Projects will be completed every other year. Justification Individual street pavement conditions will dictate what pavement management technique will be utilized to extend the life of that specific street segment. These techniques may range from a full reconstruction of the surface and aggregate base to simply overlaying the existing pavement. As they are implemented,the prescribed techniques will continually be gauged to assure their performance is proper in extending the life of our pavements. Expenditures 2016 2017 2018 2019 2020 Total Construction/Maintenance 4,480,000 4,500,000 8,980.000 Preliminary Design 100,000 100,000 100,000 300,000 Total 100,000 4,480,000 100,000 4,500,000 100,000 9,280,000 Funding Sources 2016 2017 2018 2019 2020 Total Municipal State Aid 1,000,000 1,000,000 2,000,000 Pavement Management Fund 100,000 3,330,000 100,000 3,350,000 100,000 6,980,000 Storm Sewer 150,000 150,000 300;000 Total 100,000 4,480,000 100,000 4,500,000 100,000 9,280,000 2016-2020 CAPITAL IMPROVEMENT PLAN Page 29