ITEM 6.1 70th Street ImprovementqW
OtsTe� o
MINNESOTA g
DEPARTMENT INFORMATION
Request for
City Council Action
ORIGINATING DEPARTMENT:
REQUESTOR:
MEETING DATE:
Public Works
Ron Wagner, City Engineer
December 8, 2014
PRESENTER(s):
REVIEWED BY:
ITEM #:
Ron Wagner, City Engineer
Lori Johnson, City Administrator
6.1
AGENDA ITEM DETAILS
RECOMMENDATION:
Staff recommends approval of Resolution 2014-83 Approving Plans and Specifications and Ordering the
Advertisement for bids for the 70th Street Improvement Project.
ARE YOU SEEKING APPROVAL OF A CONTRACT? IS A PUBLIC HEARING REQUIRED?
No No
BACKGROUND/JUSTIFICATION:
Plans for the 70th Street Improvement Project have been under review at State Aid office for some time
now. We expect final finishing comments or approval any day and with no other City Council meeting
until January 12th staff would recommend authorization to advertise for bids during the extended Holiday
break. It is staffs opinion that an earlier bid opening may be a more advantageous bidding environment as
most contractors have not lined up 2015 projects and fuel costs are currently lower than in the recent
past.
Attached is a plan overview showing the location of the proposed street improvement. As per City
Councils request, the street shifts slightly north and south of the section line to minimize impacts to
existing residents. Curb and gutter is present in front of all of the existing residents, again to minimize
impacts. An off street trail connecting the west and east trail systems of Otsego between Martin Farms
Avenue and Odean Avenue is also part of the project.
The project has been tied to a County project which includes changing the intersection of 70th St and
Oakwood Avenue to a roundabout and removes a sub -standard curve and intersection. The inclusion of
the County project ensures no duplication or sacrificial work will occur which would have been the case if
the projects were separated. The county will fund their portion of the project. Once the project is
completed 70th Street from Oakwood Avenue to La Beaux Avenue will become a County State Aid Highway
although the City of Otsego will complete snow and ice removal for several more years.
Other 70th Street projects are slated to be completed in the upcoming years to provide an efficient safer
traffic east west corridor for TH101 to CSAH 19 along the southern half of the City of Otsego. Those
projects are expected to be completed prior to 2019. One project is located immediately east of this
project from Odean Avenue to TH101. The other project extents are from MacIver Avenue to CSAH 19.
Attached is a summary of the estimated costs of the project and the proposed funding sources along with
cost for the portion of the project to be paid for by Wright County.
Therefore staff recommends approval of Resolution 2014-83 Approving Plans and Specifications and
Ordering the Advertisement for bids for the 70th Street Improvement Project.
SUPPORTING DOCUMENTS: x ATTACHED c NONE
• Plans and Specifications for the 70th St Improvement Project (Due to the voluminous nature of the
documents a copy will is available at City Hall for review)
• Plan Overview
• Resolution 2014-83
• Engineers Estimate of Cost
• Summary of Project Costs and Proposed Funding for the 70th St Improvement Project
POSSIBLE MOTION
Please word motion as you would like it to appear in the minutes.
Motion to Approve Resolution 2014-83 Approving Plans and Specifications and Ordering Advertisement
for Bids for the 70th St. Improvement Project.
BUDGET INFORMATION
FUNDING: BUDGETED: x YES
MSAS Funds
Region 7W Federal Funds o NO
ACTION TAKEN
❑ APPROVED AS REQUESTED ❑ DENIED ❑ TABLED ❑ OTHER (List changes)
RESOLUTION NO. 2014-83
RESOLUTION APPROVING PLANS AND SPECIFICATIONS AND
ORDERING ADVERTISEMENT FOR BIDS FOR THE 701h ST. IMPROVEMENT
PROJECT, COP #14-01
WHEREAS, pursuant to a request from the council, Hakanson Anderson has
prepared plans and specifications for the improvement of 70th St. Improvement project,
and has presented such plans and specifications to the council for approval;
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF
THE CITY OF OTSEGO, MINNESOTA:
1. Such plans and specifications, dated, 2014, a copy of which is attached
hereto and made a part hereof, are hereby approved.
2. The city clerk shall prepare and cause to be inserted in the official paper
and in the Finance and Commerce, an advertisement for bids upon the making of such
improvement for the 70th St. Improvement project under such approved plans and
specifications. The advertisement shall specify the work to be done, shall state that
bids will be opened at city hall, 13400 90th Street NE, Otsego, MN 55330. Dates for
advertisement and bid opening shall be determined by when approval of the plans by
MNDOT District 3 State Aid offices and in accordance with State Statute. No bids will
be considered unless sealed and filed with the clerk and accompanied by a cash
deposit, cashier's check, bid bond or certified check payable to the clerk for 5.0 per cent
of the amount of such bid.
Adopted by the council this day of
Motioned By.-
Seconded
y:
Seconded By:
All in Favor.-
Those
avor:
Those Opposed:
Tami Loff, Clerk
2014.
Jessica Stockamp, Mayor
OT388Resolution Accepting Plans and Specs and Order Advertisement for Bids
70th St Project Cost Summary
As of 12/8/14
70th Street
Federal and State Aid Project
* Estimated Construction Cost of Project (70th St)
$
2,469,588.00
Engineering - Survey, Design and Contract Admin (5.65%)
$
139,531.72
5.65%
Wetland
$
7,019.00
0.28%
Other - Grant Application, County Agreement, Federal Aid
$
2,251.00
0.09%
Feasibility - Project Memo
$
19,324.00
0.78%
Observation * Estimated
$
100,000.00
4.05%
Construction Staking * Estimated
$
15,000.00
0.61%
Noise Study
$
8,722.00
0.35%
Testing * Estimated
$
10,000.00
0.40%
Right of Way - Acquistion Cost
$
85,052.50
3.44%
Right of Way
$
379,546.17
15.37%
* Estimated Project Costs
$
3,236,034.39
Proposed Funding
Federal Aid Region 7W Grant $ 800,000.00 24.7%
State Aid $ 2,436,034.39 75.3%
State Aid Requested as of 12/1/14 $ 521,361.96
State Aid Unencumbered as of 12/1/14 $ 1,421,359.94
State Aid Construction Allocation on 1/1/15 * Estimated $ 460,000.00
Total State Aid Available as of 1/1/15 for project $ 2,402,721.90
Difference - Collector Street Fund or 2016 State Aid $ 33,312.49
C:\Users\Tami\AppData\Local\Microsoft\Windows\Temporary Internet
Files\Content.Outlook\L723WOXW\Project Cost Summary
70th St Project Cost Summary
As of 12/8/14
CSAH 37
County Funds
Estimated Construction Cost of Project (CSAH 37)
Engineering - Survey, Design, Contract Admin, Observation, and Testing (10%)
Right of Way - Engineering and Survey
Right of Way
Appraisals
County
Local Collector Street Fund or 2016 State Aid
C:\Users\Tami\AppData\Local\Microsoft\Windows\Temporary Internet
Files\Content.Outlook\L723WOXW\Project Cost Summary
70th St Project Cost Summary
As of 12/8/14
1,258,655.00
125,865.50 10.00%
3,377.00 0.27
101,027.13
5,850.00 0.46%
#REF!
$ 1,494,774.63
$ 1,494,774.63
C:\Users\Tami\AppData\Local\Microsoft\Windows\Temporary Internet
Files\Content.Outlook\L723WOXW\Project Cost Summary
L REMOVE
Es
TEMPORARY'
SLOPE
EASEMENT
AND.INTERSECTSOAD AT 90'
—RELOCA is-nNG DITCH
ANDTJ ING DITCH
TO SIDENTS LAWNS
E)(TENDED
ECT ROAD AT 90-
A4
ENGINEER'S ESTIMATE
S.P. 217-112-002 & S.P. 086-637-033
70TH STREET NEICSAH 37 IMPROVEMENT PROJECT
CITY OF OTSEGO AND WRIGHT COUNTY
Bid Schedule "A"
Item
No.
Spec. Ref
Description
Unit
Unit Price
Roadway
Estimated
Quantity
S.P. 217-112-002
70TH STREET N.E.
Storm Sewer
Cost Estimated Cost
Extension Quantity Extension
Cost
Extension
I Roadway
Estimated
Quantity
Cost
Extension
S.P. 086-637-033
CSAR 37
Storm Sewer
Estimated
Quantity
Cost
Extension
Estimated
Cost
Extension
Total Estimated
Extension
1
2021.501
Mobilization
LS
$70,000.00
0.67
$46,900.00
$0.00
$46,900.00
0.33
$23,100.00
$0.00
$23,100.00
$70,000
2
2101.501
Clearing
ACRE
$1,000.00
2
$2,000.00
$0.00
$2,000.00
1.2
$1,200.00
$0.00
$1,200,00
$3,200
3
2101.506
Grubbing
ACRE
$1,000.00
2
$2,000.00
$0.00
$2,000.00
1.2
$1,200.00
$0.00
$1,200.00
$3,200
4
2104.501
Remove Curb & Gutter
LF
$5.00
137
$685.00
$0.00
$685.00
298
$1,490.00
$0.00
$1,490.00
$2,175
5
2104.501
Remove Pipe Culverts
LF
$5.00
151
$755.00
$0.00
$755.00
369
$1,845.00
$0.00
$1,845.00
$2,600
6
2104.505
Remove Bituminous Pavement
SY
$2.00
673
$1,346.00
$0.00
$1,346.00
13875
$27,750.00
$0.00
$27,750.00
$29,096
7
2104.509
Remove Bollards
EACH
$25.00
$0.00
$0.00
$0.00
2
$50.00
$0.00
$50.00
$50
8
2104.509
Remove Sign
EACH
$10.00
2
$20.00
$0.00
$20.00
8
$80.00
$0.00
$80.00
$100
9
2104.513
Sawing Bit Pavement Full Depth)
LF
$4.00
585
$2,340.00
$0.00
$2,340.00
104
$416.00
$0.00
$416.00
$2,756
10
2104.521
Salvage Barbed Wire Fence
LF
$5.00
250
$1,250.00
$0.00
$1,250.00
$0.00
$0.00
$0.00
$1,250
11
2104.523
Salvage Casting
EACH
$300.00
2
$600.00
$0.00
$600.00
$0.00
$0.00
$0.00
$600
12
2105.501
Common Excavation P
CY
$4.00
34680
$138,720.00
$0.00
$138,720.00
13910
$55,640.00
$0,00
$55,640.00
$194,36C
13
2105.505
Muck Excavation E
CY
$10.00
440
$4,400.00
$0.00
$4,400.00
1490
$14,900.00
$0.00
$14,900.00
$19,300
14
2105.523
Common Borrow L
CY
$8.00
7657
$61,256.00
$0.00
$61,256.00
2750
$22,000.00
$0.00
$22,000.00
$83,256
15
2105.535
Salvaged Topsoil From Stockpile LV
CY
$4.00
26991
$107,964.00
$0.00
$107,964.00
13294
$53,176.00
$0.00
$53,176.00
$161,140
16
2105.535
Salvaged Topsoil in Stockpile
CY
$4.00
30297
$121,188.00
$0.00
$121,188.00
14922
$59,688.00
$0.00
$59,688.Ca
$180,876
17
2-211 .501
Aggre ate Base Class 3 or 4
TON
$7.00
29251
$204,757.00
$0.00
$204,757.00
11466
$80,262.00
$0.00
$80,262.00
$285,019
18
2211.501
Aqgregate Base Class 5 Mod
TON
$12.00
25238
$302,856.00
$0.00
$302,856.00
7736
$92,832.00
$0.00
$92,832.00
$395,688
19
2221.501
Shoulder Base Ag re ate Class 2
TON
$15.00
1254
$18,810.00
$0.00
$18,810.00
$0.00
$0.00
$0.00
$18,810
20
2232.501
Mill Bituminous Surface 1.5"
SY
$3.50
25
$87.50
$0.00
$87.50
120
$420.00
$0.00
$420.00
$508
21
2357.502
B1tLMinOUS Material For Tack Coat
GAL
$3.00
1611
$4,833.00
$0.00
$4,833.00
1820
$5,460.00
$0.00
$5,460.00
$10,293
22
2360.501
Type SP 9.5 Wearing Course Mixture 4,C
TON
$65.00
3329
$216,385.00
$0.00
$216,385.00
1472
$95,680.00
$0.00
$95,680.00
$312,065
23
2360.501
Type SP 12.5 Wearing Course Mixture 2,13
TON
$65.00
2116
$137,540.00
$0.00
$137,540.00
$0.00
$0.00
$0.00
$137,540
24
2360.502 Type SP 12.5 Non Wear Course Mixture 3,C
TON
$60.00
8819
$529,140.00
$0.00
$529,140.00
3926
$235,560.00
$0.00
$235,560.00
$764,700
25
2411.507
Concrete Flume
EACH
$1,000.00
6
$6,000.00
$0.00
$6,000.00
5
$5,000.00
$0.00
$5,000.00
$11,000
26
2501.515
12" RC Pipe Apron
EACH
$300.00
$0.00
5
$1,500.00
$1,500.00
$0.00
$0.00
$0.00
$1,500
27
2501.515
15" RC Pipe Apron
EACH
$400.00
$0.00
5
$2,000,00
$2,000.00
$0.00
1
$400.00
$400.00
$2,400
28
2501.515
18" RC Pipe Apron
EACH
$500.00
$0.00
1
$500.00
$500.00
$0.00
4
$2,000.00
$2,000.00
$2,500
29
2501.515
21"RC Pipe Aron
EACH
$650.00
$0.00
3
$1,950.00
$1,950.00
$0.00
1
$650.00
$650.00
$2 600
30
2501.515
24" RC Pipe Apron
EACH
$750.00
$0.00
3
$2,250.00
$2,250.00
$0.00
2
$1,500.00
$1,500.00
$3,750
31
2501.515
27" RC Pipe Apron
EACH
$1,000.00
$0.00
1
$1,000.00
$1,000.00
$0.00
$0.00
$0.00
$1,000
32
2501.515
30" RC Pipe Apron
EACH
$1,000.00
$0.00
$0.00
$0.00
$0.00
1
$1,000.00
$1,000.00
$1,000
33
2501.515
48" RC Pipe Apron
EACH
$1,500.00
$0.00
2
$3,000.00
$3,000.00
$0.00
$0.00
$0.00
$3,000
34
2501.525
28" Span RC Pipe -Arch Apron
EACH
$1,500.00
$0.00
1
$1,500.00
$1,500.00
$0.00
$0.00
$0.00
$1,500
35
2501.525
36" Span RC Pipe -Arch Apron
EACH
$1,500.00
$0.00
1
$1,500.00
$1,500.00
$0.00
$0.00
$0.00
$1,500
36
2501.569
15" RC Safety_ Apron
EACH
$500.00
$0.00
2
$1,000.00
$1,000.00
$0.00
$0.00
$0.00
$1,000
37
2501.569
18" RC Safety Apron
EACH
$650.00
$0.00
2
$1,300.00
$1,300.00
$0.00
$0.00
$0.0C
$1,300
38
2501.569
24" RC Safety Apron
EACH
$900.00
$0.00
3
$2,700.00
$2,700.00
$0.00
$0.00
$0.00
$2,700
39
2501.569
30" RC Safety Apron
EACH
$1,200.00
$0.00
$0.00
$0.00
$0.00
1
$1 200.00
$1 200,00
$1,200
40
2501.573
Install Culvert Marker
EACH
$25.00
$0.00
20
$500.00
$500.00
$0.00
13
$325.00
$325.00
$825
41
2501.602
Outlet Structure
EACH
$4,000.00
$0.00
5
$20,000.00
$20,000.00
$0.00
$0.00
$0.00
$20,000
42
2501.602
Safety Grate for 24" RCApron
EACH
$250.00
$0.00
3
$750.00
$750.00
$0.00
$0.00
$0.00
$750
43
1 2501.602
Safety Grate for 30" RCApron
EACH
$250.00
$0.00
$0.00
$0.00
$0.00
1
$250.00
$250.00
$250
44
12501.602
Trash Guard for 28" Span Apron
EACH
$250.00
$0.00
1
$250.00
$250.00 1
$0.00
1
$0.00
$0.00
$250
S:1M un1dpaRA0TSEG0l3M(l) Project QevelopmenMESIGN & ENG ESTIMATESk3t388 EngFst (11-4-14).xlsx Pagel of 3
ENGINEER'S ESTIMATE
S.P. 217-112-002 & S.P. 086-637-033
70TH STREET NEICSAH 37 IMPROVEMENT PROJECT
CITY OF OTSEGO AND WRIGHT COUNTY
92i,A "A"
Item
No.
Spec. Ref
Description
Unit
Unit Price
Roadway
Estimated
Quantity
Cost
Extension
S.P. 217-112-002
70TH STREET N.E.
Storm Sewer
Estimated Cost
Quantity Extension
Cost
Extension
Roadway
Estimated
Quantity
Cost
Extension
S.P. 086-637-033
CSAR 37
Storm Sewer
Estimated Cost
Quantity Extension
Estimated
Cost
Extension
Total Estimated
Extension
45
2501.602
Trash Guard for 36" Span Apron
EACH
$250.00
$0.00
1
$250.00
$250.00
$0.00
$0.00
$0.00
$250
46
2501.602
Trash Guard for 24" Pipe Aron
EACH
$250.00
$0.00
3
$750.00
$750.00
$0.00
2
$500.00
$500.00
$1,250
47
2501.602
Trash Guard for 27" Pipe Apron
EACH
$250.00
$0.00
1
$250.00
$250.00
$0.00
$0.00
$0.00
$250
48
2501.602 Trash Guard for 30" Pipe Aran
EACH
$500.00
$0.00
$0.00
$0.00
$0.00
1
$500.00
$500.00
$500
49
50
2501.602
2502..501
Trash Guard for 48" Pipe Aron
4" Precast Concrete Headwall
EACH
EACH
$500.00
$100.00
$0.00
$0.00
2
44
$1,000.00
$4,400.00
$1,000.00
$4,400.00
$0.00
$0.00
20
$0.00
$2,000.00
$0.00
$2,000.00
$1,000
$6,400
51
2502.541
4" Perf PVC Pipe Drain
LF
$3.00
$0.00
1585
$4,755.00
$4,755.00
$0.00
720
$2,160.00
$2,160.00
$6,915
52
2502.541
8" Perf PVC Pipe Drain
LF
$5.00
$0.00
450
$2,250.00
$2,250.00
$0.00
$0.00
$0.00
$2,250
53
2503.541
28" Span RC Pipe -Arch Sewer CL 111
LF
$65.00
$0.00
67
$4,355.00
$4,355.00
$0.00
$0.00
$0.00
$4,355
54
2503.541
36" Span RC Pipe -Arch Sewer CL III
LF
$65.00
$0.00
39
$2,535.00
$2,535.00
$0.00
$0.00
$0.00
$2,535
55
2503.541
12" RC Pipe Sewer Design 3006 CL V all depths)
LF
$25.00
$0.00
101
$2,525.00
$2,525.00
$0.00
$0.00
$0.00
$2,525
56
2503.541
15" RC Pipe Sewer Design 3006 CL V all depths)
LF
$25.00
$0.00
1596
$39,900.00
$39,900.00
$0,00
321
$8,025.00
$8,025.00
$47,925
57
2503.541
18" RC Pipe Sewer Design 3006 CL V all depths)
LF
$30.00
$0.00
620
$18,600.00
$18,600.00
$0.00
112
$3,360.00
$3,360.00
$21,960
58
2503.541
21" RC Pipe Sewer Design 3006 CL III all depths)
LF
$35.00
$0.00
200
$7,000-00
$7,000.00
$0.00
83
$2,905.00
$2,905.00
$9,905
59
2503.541
24" RC Pipe Sewer Design 3006 CL III all depths)
LF
$35.00
$0.00
152
$5,320.00
$5,320.00
$0.00
80
$2,800.00
$2,800.00
$8,120
60
2503.541
27" RC Pipe Sewer Design 3006 CL III all depths)
LF
$40.00
$0.00
77
$3,080.00
$3,080.00
$0.00
$0.00
$0.00
$3,080
61
2503.541
30" RC Pipe Sewer Design 3006 CL III all depths)
LF
$40.00
$0.00
$0.00
$0.00
$0.00
419
$16,760.00
$16,760.00
$16,760
62
12503.541
48" RC Pipe Sewer Design 3006 CL III all depths)
LF
$65.00
$0.00
148
$9,620-00
$9,620.00
$0.00
$0.00
$0,00
$9,620
63
2506.501
Construct Drainage Structure Design 48-4020
LF
$300.00
$0.00
30.5
$9,150.00
$9,150.00
$0.00
8
$2,400.00
$2,400.00
$11,550
64
2506.501
Construct Drainage Structure Design 54-4020
LF
$350.00
$0.00
5.5
$1,925.00
$1,925.00
$0.00
8.1
$2,835.00
$2,835.00
$4,760
65
2506.501
Construct Drainage Structure Design 60-4020
LF
$400.00
$0.00
12.2
$4,880.00
$4,880.00
$0.00
$0.00
$0.00
$4,880
66
2506.501
Construct Drainage Structure Design 66-4020
LF
$500.00
$0.00
18.8
$9,400.00
$9,400.00
$0.00
4.6
$2,300.00
$2,300.00
$11,700
67
2506.501
Construct Drainage Structure Design H
LF
$250.00
$0.00
14.1
$3,525.00
$3,525.00
$0.00
2.5
$625.00
$625.00
$4,150
68
2506.501
Construct Drainage Structure Design Special
LF
$250.00
$0.00
19.4
$4,850.00
$4,850.00
$0.00
22.5
$5,625.00
$5,625.00
$10,475
69
2506.522 Adjust Frame & Ring Casting
EACH
$250.00
$0.00
2
$500.00
$500.00
$0.00
$0.00
$0.00
$500
70
2515.503 Articulated Interlocking Block Open Cell, Type A
Sy
$25.00
$0.00
236
$5,900.00
$5,900-00
$0.00
77
$1,925.00
$1,925.00
$7,825
71
2521.501
4"Concrete Walk
SF
$15.00
3033
$45,495.00
$0.00
$45,495.00
6621
$99,315-00
$0.00
$99,315.00
$144,810
72
2531.501
Concrete Curb & Gutter Design B418
LF
$1500
5788
$86,820.00
$0.00
$86,820.00
2511
$37,665. 0
$0.00
$37,665.00
$124,485
73
74
2531.501
12531.507
Concrete Curb & Gutter Design S518
6" Concrete Driveway Pavement
LF
SY
$15.00
$17.00
148
130
$2,220.00
$2,210.00
$0.00
$0.00
$2,220.00
$2,210.00
296
260
$4,440.00
$4,420.00
$0.00
$0.00
$4,440.00
$4,420.00
$6,660
$6,630
75
2531.618
Truncated Domes
SF
$20.00
48
$960.00
$0.00
$960.00
$0.00
$0.00
$0.00
$960
76
77
78
2540.602
2540.602
2545.501
Install Mail Box Support
Relocate Mail Box
Electric Light System
EACH
EACH
LS
$40.00
$25.00
$175,000.00
8
8
0.33
$320.00
$200.00
$57,750.00
$0.00
$0.00
$0.00
$320.00
$200.00
$57,750.00
4
4
0.67
$160.00
$100.00
$117,250.00
$0.00
$0.00
$0.00
$160.00
$100.00
$117,250.00
$480
$300
$175,000
79
2563.601
Traffic Control
LS
$20,000.00
0.67
$13,400.00
$0.00
$13,400.00
0.33
$6,600.00
$0.00
$6,600.00
$20,000
80
2564.531
Sign Panels, Type C
SF
$32.00
47
$1,504.00
$0.00
$1,504.00
232
$7,424.00
$0.00
$7,424.00
$8,928
81
2573.502
Silt Fence, Type MS
LF
$3.00
15399
$46,197.00
$0.00
$46,197.00
6193
$18,579.00
$0.00
$18,579.00
$64,778
82
2573.530
Storm Drain Inlet Protection
EACHI
$75.00
$0.00
33
$2,475.00
$2475.00
$0.00
22
$1,650.00
$1,650.00
$4,125
83
2573.533
Sediment Control Log Type Straw
LF
$3.00
488
$1,464.00
$0.00
$1,464.00
152
$456.00
$0.00
$456.00
$1,920
84
2573.535
Stabilized Construction Exit
LS
$2,000.00
0.5
$1,000.00
$0.00
$1,000.00
0.5
$1,000.00
$0.00
$1,000.00
$2,000
85
2574.508
Fertilizer Type 1
LBS
$0.50
6150
$3,075.00
$0.00
$3,075.00
3029
$1,514.50
$0.00
$1,514.50
$4,590
86
2575.501
Seeding
ACRE
$1,250.00
11.4
$14,250.00
$0.00
$14,250.00
6.4
$8,000.00
$0.00
$8,000.00
$22,250
87
2575.502
S eed i ng Mixture -25-'141
LBS
$2.50
856
$2,140.00
$0.00
$2,140.00
482
$1,205.00
$0.00
$1,205.00
$3,345
88
2575.502
Seeding Mixture - 25-151
LBS
$4.00
1255
$5,020.00
$0.00
$5,020.00
706
$2,824.00
$0.00
$2,824.00
$7,844
S7SMur1dpaRA07SEG0%388\(1) Project DevelopmentUESIGN & ENG ESTIMATESIot388 EngEst {11-4-14).Xlsx Page 2 of 3
ENGINEER'S ESTIMATE
S.P. 217-112-002 & S.P. 086-637-033
70TH STREET NEICSAH 37 IMPROVEMENT PROJECT
CITY OF OTSEGO AND WRIGHT COUNTY
Bid Schedule "A"
Item
No.
Spec. Ref
Description
Unit
Unit Price
Roadway
Estimated
Quantity
Cost
Extension
S.P. 217-112-002
70TH STREET N F
Storm Sewer
Estimated
Quantity
Cost
Extension
Cost
Extension
Roadway
Estimated
Quantity
Cost
Extension
S.P. 086-637-033
CSAH 37
Storm Sewer
Estimated
Quantity
Cost
Extension
Estimated
Cost
Extension
Total Estimated
Extension
89
2575.511
Mulch Material Type 1
TON
$250.00
23
$5,750.00
$0.00
$5,750.00
13
$3,250.00
$0.0e
$3,250.00
$9,000
90
2575.523
Erosion Control Blanket - Category 2
SY
$3.00
8630
$25,890.00
$0.00
$25,890.00
2192
$6,576.00
$0.00
$6,576.00
$32,466
91
2582.501
Pavement Message Left Arrow - Epcxy Epoxy
EACH
$75.00
$0.00
$0.00
$0.00
4
$300.00
$0.00
$300.00
$300
92
2582.501
Pavement Message (Right Arrow - Epoxy
EACH
$75.00
$0.00
$0.00
$0.00
4
$300.00
$0.00
$300.00
$300
93
2582.501
Pavement Messa a Thru Arrow - Epoxy
EACH
$75.00
$0.00
$0.00
$0.00
7
$525.00
$0.00
$525.00
$525
94
2582.501
Pavement Messa a Yield - Epoxy
EACH
$75.00
$0.00
$0.00
$0.00
4
$300.00
$0.00
$300.00
$300
95
2582.502
4" Solid Line White - Epoxy
LF
$0.10
16500
$1,650.00
$0.00
$1,650.00
8940
$894.00
$0.00
$894.00
$2,544
96
2582.502
8" Solid Line White - Epoxy
LF
$0.22
$0.00
$0.00
$0.00
245
$53.90
$0.00
$53.90
$54
97
2582.502
8" Dotted Line White - Epoxy
LF
$0.10
$0.00
$0.00
$0.00
176
$17.60
$0.00
$1760
$18
98
2582.502
12" Stop Line White - Epoxy
LF
$0.30
56
$16.80
$0.00
$16.80
$0.00
$0.00
$0.00
$17
99
2582.502
4" Solid Line Yellow - Epoxy
LF
$0.10
$0.00
$0.00
$0.00
1525
$152.50
$0.00
$152.50
$153
100
2582.502
24" Solid Line Yellow - Epoxy
LF
$0.60
$0.00
$0.00
$0.00
690
$414.00
$0.00
$414.00
$414
101
2582.502
4" Double Solid LineYel[ow - Epoxy
LF
$0.22
8250
$1,815.00
$0.00
$1,815.00
5450
$1,199.00
$0.00
$1,199.00
$3,014
102
2582.603
Pavement Marking Special - Epoxy
LF
$1.00
$0.00
$0.00
$0.00
36
$36.00
S0.00
536.00
$36
Total - Bid Schedule "A"
$2,230,979
$190,895 $2,421,1374 $1,102,/2U
$63,695 $i,i66,4i6 $3,688,29i
Total - Bid Schedules "A" $2,230,979 $190,895 $2,421,874 $1,102,720 $63,695 $1,166,415 $3,588,291
Overhead & Contingency (25%) $557,744.75 $47,723.75 $605,468.50 $275,680.00 $15,923.75 $291,603.75 $897,072.75
Total Project Cost 2,788,723.75 $238,618.75 3,027,342.50 1,378,400.00 $79,618.75 1,458,018.75 4,485,363,75
S,%MunidpaMOTSEG0138B%{1) Project ❑cve1epment1r E51GN & ENG ESTIMATESlofl388 EngEst (11-4-14).xlsx Page 3 of 3