HomeMy WebLinkAbout7.B. Award a Contract for the Southbridge Community Park Development and Lion'spwtA
SHAKOPEE
TO: Mayor and City Council
Mark McNeill, City Administrator
General Business
FROM: Jamie Polley, Parks, Recreation & Natural Resources Director
DATE: 04/29/2014
SUBJECT: Award of Contract for the Southbridge Community Park Development and Lion's Park Tennis Court
Improvements Project, Project No. PR2014 -1 & 2014 -6 - Res. No. 7443 (A)
Action Sought
The City Council is asked to offer Resolution No. 7443, A Resolution of the City of Shakopee Accepting Bids for
Construction of Southbridge Community Park and Lion's Park Tennis Court Improvements to K.A. Witt
Construction, Inc. and provide direction to staff on project alternates.
Background
On February 18, 2014 the City Council approved the final design for Southbridge Community Park and authorized
the advertisement for bids. The base bid estimate for the park was at $998,100 including the construction of the
shelter /warming house and hockey rink board /fencing by the City, reusing lights donated by Valleyfair for the
hockey rink, and the oversizing of the fire lane ($40,000) to be funded outside of the Park Reserve Fund. The base
bid for the park includes the parking area, dog park fencing with maintenance gates, aggregate trails within the dog
park, drinking fountain, paved trail along the parking lot, preparation of the hockey rink, aggregate interior trail (as
recommended by the PRAB), utilities to the building area and the emergency connection to the town homes. A 5%
contingency is typically added to the base bid.
The City Council directed staff to reduce the size of the dog park to 10 acres and directed staff to include the
following alternates to be part of the bid document (numbering is how the items were numbered on the bid tab):
Al. Construct the exterior trail of the park
A2. Stockpile Excess Soils at Quarry Lake Park
A3. Soils corrections beneath the alternate exterior trail
A4. Paving the interior asphalt trail
A5. 6" concrete pavement for hockey rink
A6. Dog Park shelter structure
AT Interior park shelter
A8. Additional all -breed dog trail (SW corner)
A9. Boardwalk through wet area
A 10. Aggregate for small dog area
A 11. Stabilization for dog park trails
A 12. Native Landscape 5 -year maintenance & enhancement plan
In addition, on March 4, 2014, the City Council approved the plans and specifications for improvements to Lion's
Park tennis courts. The City Council authorized staff to bid the Lion's Park Tennis Court Improvement Project with
the Southbridge Community Park Development. The tennis court improvements is a project planned on the Park
Asset CIP and reduces the courts from 4 to 2 and adds an accessible parking lot to the the site.
Recommendation
The bids for Southbridge Community Park and the Lion's Park Tennis Courts Improvements were opened at 1:00
p.m. on Tuesday, April 22, 2014. A letter from the consultant and the bid tabulation is attached.
There were five bids submitted and the low bidder is K.A. Witt Construction, Inc. with a total base bid for the park
of $582,845.00 and $212,232.10 for the Lion's Park Tennis Courts.
There are three items that will be completed or organized by City Staff. The amount of each item was included in
the base bid estimate but was not included in the contract bid. The Parks Department has agreed to take on tasks 1.
& 2. below. These items will be completed as time and staffing allows.
1. Hockey boards and hockey fencing to be installed by the City's Public Work's Department
2. Shelter /Warming house to be constructed by the City's Public Work's Department
3. Utilize donated lights from Valleyfair for hockey rink
Staff is recommending awarding the contract for Southbridge Community Park and Lion's Park Tennis
Courts to K.A. Witt Construction, Inc. with alternates A1, A3, A4, A6, A8 -A9 and A10. The Parks and Recreation
Advisory Board has not made a recommendation on this bid as they have not yet seen the results.
K.A.Witt Construction, Inc has successfully completed projects in the past for the City of Shakopee including the
site work for Huber Park.
Budget Impact
The City Council has directed staff to keep the park total under $1 Million. The current estimated balance of the
Park Reserve CIP is $1.3 Million with an estimated $1.1 Million in park dedication to be received in 2014. The
main components of this budget include: earthwork/site restoration, trails, paved parking, fencing, hockey rink,
park structures and utility connections to the building pad. Other amenities include hockey lighting, pedestrian
lighting, and potential pay station. $15,000 is budgeted for staff time (Engineering/Public Works will provide some
of the Construction Administration), testing, and Trunk Water Charges (estimated). A 5% project contingency is
also factored into the budget.
The Engineer's estimate of the base bid for the park was $998,100 which includes all of the amenities in the City
Council approved plan but not the 5% contingency. The low bid of $582,845 by K.A.Witt Construction, Inc. plus
the work to be completed by the City and not including the 5% contingency totaling $791,495 is under the project
estimate. The second low bid by Northwest Asphalt, Inc. of $681,532.50 plus the work to be completed by the City
and not including the 5% contingency totaling $899,432.50 was also under the project estimate. Adding any of
the alternates to the base bid will not change the low bidder.
The project was bid with twelve alternates to try to ensure it would be awarded within budget. Since the base bids
came in so favorable and under budget, staff is recommending the addition of several of the alternates to the base
bid. The Council is asked to review the total bid, as well as the bid alternates and determine which, if any alternates
should be approved. As per City Standard Specifications, quantities may be reduced before or after the award of the
bid.
Alternates
K.A. Witt
Al. Asphalt Paving with Base for 8' Wide Standard Trails (Exterior Loop)
$40,690
A2. Not Applicable (Soils will stay on site)
A3. Import Granular Borrow for Soils Corrections beneath pavements
$51,200
' A4. Asphalt Paving for 8' Wide Standard Trails (Interior Loop)
$13,300
A5. 6" thick Concrete Pavement for Hockey Rink
$83,950
A6. Dog Park Shelter Structure
$20,500
AT Internal Park Shelter Structure
$19,000
A8. Alternate All -Breed Dog Trail
$6,400
A9. 36" Wide Dog Park Boardwalk
$11,000
A10. 9' wide X 6" depth Class 5A Aggregate (small break area
$4,736
Al 1. Stabilized Aggregate Dog Park Trail
$135,000
Al2. Native Landscape 5 -year maintenance & Enhancement Plan
$35,400
Staff is recommending the approval of alternates A1, A3, A4, A6, A8 -A9 and A10 to construct the park within
budget while including the greatest number of amenities for the users. The bid total for K.A. Witt Construction, Inc.
with the alternates is $730,671 if the hockey rink is unpaved and the stabilized aggregate is not used. The total park
estimate is $939,321 plus 5% contingency totals $986,287.05. This estimate is $13,712.95 under budget. If the
Council chooses to accept any or all of the alternates the low bidder does not change. The City Council should
consider the addition of the stabilized aggregate for the dog park trails. This aggregate would enhance the quality
and durability of the trails in this very sandy site. The additional cost for the stabilized aggregate is $135,000.
The Lions Park Tennis Court Improvements will be funded from the Park Asset Fund. The current estimate for this
project from the Park Asset Fund CIP is $350,000.00. The low bid from K.A. Witt Construction, Inc. of
$212,232.10 is $137,767.90 under the estimated budget.
Alternatives
1. If desired, offer Resolution No. 7443, A Resolution of the City of Shakopee Accepting Bids for Construction
of Southbridge Community Park and Lion's Park Tennis Courts to K.A. Witt Construction, Inc. or
2. Offer Resolution No. 7443, A Resolution of the City of Shakopee Accepting Bids for Construction
of Southbridge Community Park and Lion's Park tennis courts to K.A.Witt Construction Inc. with desired
alternates as follow:
a. A 1 - Exterior asphalt trail loop
b. A3 - Soils corrections
c. A4 - Paving interior trail segment through the park
d. A6 - Dog Park shelter structure
e. A8 -A9 - Alternate dog park trail with boardwalk
f. A 10 - Aggregate surfacing for the small breed dog park trails
3. Reject the low bid and award the bid to another qualified bidder.
4. Reject all bids.
Relationship to Vision
A. Keep Shakopee a safe and healthy community where residents can pursue active and quality lifestyles.
Requested Action
If Council concurs, Offer Resolution No. 7443, A Resolution of the City of Shakopee Accepting Bids for
Construction of Southbridge Community Park and Lion's Park Tennis Court Improvements to K.A. Witt
Construction including alternates A1, A3, A4, A6, A8 -A9 and A10, and move its adoption.
Attachments: Resolution 7443
Consultant Letter
SCP Bid Tab
Lions Park Bid Tab
RESOLUTION NO. 7443
A Resolution Accepting Bids for Construction of
Southbridge Community Park and Lion's Park Tennis Court Improvements
Project No. PR2014 -1 and 2014 -6
WHEREAS, pursuant to an advertisement for bids for Construction of Southbridge Community
Park and Lion's Park Tennis Court Improvements Project No. PR2014 -1 and 2014 -6, bids were
received, opened and tabulated according to law, and the following bids were received complying with
the advertisement:
K.A. Witt Construction, Inc.
Northwest Asphalt, Inc.
Sunram Construction, Inc.
Blackstone Contractors, LLC.
Fitol Hintz Construction, Inc.
Southbridge Park Lions Park
$582,845.00
$212,232.10
$681,532.50
$246,954.45
$704,337.75
$276,109.00
$841,669.74
$306,351.52
$899,907.50
$283,637.25
AND WHEREAS, it appears that K.A. Witt Construction, Inc., 1530 West 280th St New Prague,
MN 56071 is the lowest responsible bidder.
AND WHEREAS, the contract shall include the alternates as listed;
Alternate 1; Exterior asphalt trail loop $40,690.00
Alternate 3; Soils corrections $51,200.00
Alternate 4; Paving interior trail segment through the park $13,300.00
Alternate 6; Dog Park shelter structure $20,500.00
Alternate 8 -9; Alternate dog park trail with boardwalk $17,400.00
Alternate 10; Aggregate surfacing for the small breed dog park trails $4,736.00
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
SHAKOPEE, MINNESOTA:
1. The appropriate City officials are hereby authorized and directed to enter into a contract
with K.A. Witt Construction Inc. in the name of the City of Shakopee for the Construction of Southbridge
Community Park, Project No. PR2014 -1 and Lion's Park Tennis Court Improvements, Project No. 2014-
6, according to the plans and specifications ordered by the City Council and on file in the office of the City
Engineer.
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 in adjourned regular session of the City Council of the City of Shakopee,
Minnesota, held this day of '2014.
Mayor of the City of Shakopee
ATTEST:
City Clerk
WSB
& Associates. Inc.
Engineering ■ Planning ■ Environmental ■ Construction
April 25, 2014
City of Shakopee
Attn: Jamie Polley
1255 Fuller Street
Shakopee, MN 55379
701 Xenia Avenue South
Suite 300
Minneapolis, MN 55416
Tel: 763 -541 -4800
Fax: 763- 541 -1700
Re: Recommendation to accept bid for the Southbridge & Lions Park Project
A total of 5 bids were received for these park improvement projects resulting in a low bid from a
reputable company. Three bids came in under the engineer's estimate and two bids came in higher than
the engineers estimate. WSB & Associates, Inc. has reviewed the submitted bids and made corrections to
any mathematical errors. Changes in math did not affect the outcome of the overall low bidder.
We recommend that the City execute a contract with K.A. Witt Construction for the Base Bid of Lions
Park Tennis Courts, the Base Bid of Southbridge Community Park, plus any of the Add Alternate bid
items that the City feels are of importance due to the highly favorable bid numbers that came in.
We also recommend setting aside a minimum construction contingency of 5% of the construction budget
to allow for any unknowns on the sites that may require changes during construction.
Lions Park Tennis Court: The final Base Bid amount is as follows:
K.A. Witt
Lions Park Base Bid Total: $212,232.10
Southbridge Park: The final Base Bid amount and select Add Alternates to consider,
along with additional project fees and deductions, are as follows:
Minneapolis ■ St. Cloud
Equal Opportunity Employer
K.A. Witt
Southbridge Base Bid Total:
$582,845.00
Additional Project Fees (hockey rink lighting,
boards, warming house):
$225,000.00
A1: Exterior asphalt trail loop
$40,690.00
A3: Soils Corrections (used only as needed)
$51,200.00
A4: Paving the interior trail segment through
the park
$13,300.00
A6: Dog park shelter structure
$20,500.00
A8 — A9: Alternate Dog Park Trail with
Boardwalk
$17,400.00
A10: Aggregate surfacing for the small breed
$4,736.00
Minneapolis ■ St. Cloud
Equal Opportunity Employer
Page 2
dog park trails
Potential Project Deductions ($36,350.00)
Southbridge Total Project Budget: $919,321.00
It has been a pleasure working with the City on this project and I eagerly look forward to seeing this
project move ahead into construction. If you have any questions or concerns, please call me at
(763)231 -4848.
Sincerely,
WSB & Associates, Inc.
Candace C. Amberg, RLA
Senior Landscape Architect
BID TABULATION DETAIL
SOUTHBRIDGE PARK DEVELOPMENT
CITY OF SHAKOPEE, MINNESOTA
OWNER:
City of Shakopee
129 South Holmes Street
Shakopee, MN 55379
SUBMIT TO / BID OPENING LOCATION:
Attn: City Engineer
City of Shakopee
129 South Holmes Street
Shakopee, MN 55379
I hereby certify that this is an exact reproduction of bids received
Landscape Architect: Candace Ambers, Protect Manager
PROJECT CONSULTANT:
WSB & Associates, Inc.
701 Xenia Ave. South -Suite 300
Minneapolis, MN 55416
BID SUBMITTAL TIME:
Time: 1:00 Am
Date: April 22, 2014
Denotes Corrected Figure
Units Lenard: LS = Lump Sum, SF = Square Feet, BY = Square Yard, EA = Each, LB = Pound, PAIR = Pair
LF = Lineal Feet, FSF = Facial Square Feet, CY = Cubic Yard (in place measure), TN = Ton, GAL= Gallon
Northwest Asphalt, Sunram Construction, Blackstone Fitol Hintz
LA -E Estimate KA Witt Construction Inc. Inc. Contractors, LLC Construction, Inc.
BASE BID SCHEDULE:
No.
Section 1 - Earthwork and Utilities
Estimated
Unit
Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
(In
In Dollars
In Dollars
In Dollars
(In Dollars
In Dollars)In
Dollars
In Dollars
In Dollars
In Dollars
In Dollars
In Dollars)In
Dollars
On -site Earthwork - complete, including: l) stripping. stockpiling, respreading,
and fine grading all topsoil to required minimum depths indicated; 2) common
excavation and placement of all soil and subsoil materials to subgrade elevations in
all work areas including any nunining and placement of suitable on-site soils for
soils corrections; 3) subsoil compaction beneath trails, concrete. pavements, etc.;
4) grade maintenance as necessary for duration of construction period: 5)
1.01
temporary emsion control measures as noted on plan sheers to prevent migration of
g,000
CY
$8.00
$64,000.00
$9.65
577.2UU.ou
$12.00
$96,000.00
$5.25
$42.000.00
$21.50
5172,000.00
$17.00
S136,000.00
soils to down -slope locations, including maintenance during construction period -
NOTE: this item does NOT include emsion control silt fencing but DOES require
the Contractor have a certified emsion / sediment inspector / installer on staff for
the duration of the project for installations and weekly inspections of all emsion
control methods to meet the NPDFS requirements.
102
MobilizationhaTraffic Control for oft hepmject- complete
of
(NOTE: this shall not exceed 5 % of the total Contract amount).
1
LS
$30.000.00
$30,000.00
$12,000.00
$12,000.00
$30,000.00
$30,000.00
$33.600.00
$33,600.00
$35,000.00
$35.000.00
$35,000.00
$35,000.00
Vegetative Corridor Clearing for dog park hags (approx. 2,200 If x 14' wide) -
1.03
complete, including removal of brush tae fall piles. and existing trees with 2"
1
LS
$3,000.00
$3,000.00
$3,300.00
$3,300.00
$3,500.00
$3,500.00
$2385.00
$2,385.00
$9,000.00
59,000.00
$4,290.00
$4,290.00
caliper or less as indicated on plans
Vegetative Corridor Clearing for heavy duty trail, interior loop trail and dog park
fence along interior loop trail (approx. 2,2001E x 14'-20'width) - complete,
1.04
including removal of bmsh and existing trees with 2" caliper or less as indicated on
1
LS
$5,000.00
$5,000.00
$3,300.00
$3,300.00
54,000.00
$4,000.00
$2,385.00
$2,385.00
$13,115.00
$13,115.00
$4,290.00
$4,290.00
fans
Tree mid Vegetation Clearing - mass vegetative removal, complex, including
1.15
amoval ofb aw, and existing trees (all give calipers), including removal of
1
LS
$6,000.00
$6,000.00
$3,300.00
$3,300.00
$8,000.00
$8,OO2U0
$2.500.00
$2,500.00
$24,5WOO
$24,500.00
$5,365.00
55,365.00
rootballs for new work as indicated on plmu
Southbridge Park Bid Form 00600 Page- J of 6
Northwest Asphalt, Sunram Construction, Blackstone Fitol Hintz
LA -E Estimate KA Witt Construction Inc. Inc. Contractors, LLC Construction, Inc.
T 1.06 Curb and Pavement Removal/ Milling as indicated on plans for new -work-
I LS $1,500.00 51,500.00 $1,000.00 $1,000.00 $800.00 5800.00 $1,750.00 $1,750.00 $3,000.00 $3,000.00 $265.00 $265.00
complete, including saw cutting pavements as necessary
Unit Bid
Aggregate Construction Access Drive- complete, including maintenance mid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Qty.
1.07
removal and restoration at project completion
I
LS
$1,200.00
$1,200.00
$1,200.00
$1,200.00
$1.200.00
$1,200.00
$1,200.00
$1,200.00
$1,500.00
$1,500.00
$950.00
$950.00
BioRolls - complete, including nainlenance and remocaVrestora[ion at project
log
co mpletion
co
1,500
LF
$8.00
$12,000.00
$3.10
$4,650.00
$2.50
$3,750.00
$4.25
$6,375.00
$4.00
$6,000.00
$4.25
$6,375.00
Import and Place Topsoil / Compost Mixture as indicated on plans aid details -
complete, minding loading, transporting, miloading, placement aid compaction.
1.09
Payment shall be based on actual quantity (CV compacted veto=) of material.
1.300
CY
$35.00
$45,500.00
$36.65
$47,645.00
$24.00
$31,200.00
$30.50
$39.650.00
$54.18
$70,434.00
$42.60
$55,380.00
Quantity, most be verilicd and approved by the Engineer.
Stockpile Excess Soil to a location identified by file Owner in close proximity to
to proposed hockey rink (soils to be removed off-site by owner) complete,
1.10
including keeping the stockpile stabilized throughout the construction period and
placing 8" bio tells around perimeter (bio rolls not included in this bid item).
7,000
CY
$5.00
$35,000.00
$2.75
$19,250.00
$2.00
$14,000.00
$9.60
$67,200.00
$5.25
$36,750.00
$10.50
$73,500.00
Payment shall be based on actual quantity (LV Loose Veto=) of material.
Quantity onto be verified and approved by the Engineer.
1 11
Erosion Control Fencing as indicated on plans, includes removal and restoration
at p rojem completion - complete
1500
LF
$3.00
$4,500.00
$1.80
$2,700.00
$2.20
53,300.O0
$2.50
$3,750.00
$2.50
$3,750.00
$2.65
$3,975.00
Tree Protection Fencing as indicated on plans, includes removal and restoration
1.12
at project completion - complete
600
LF
$3.00
$1,800.00
$0.75
$450.00
$3.00
$1,800.00
$2.75
$1,650.00
$7.00
$4,200.00
$4.25
$2,550.00
Catch Basin Inlet Protection as indicated on plans, includes removal at project
119
completion - complete
4
EA
$300.00
SL200.00
$150.00
$600.00
$125.00
$500.00
$150.00
$600.00
$150.00
$600.00
$170.00
$680.00
Abandon Existing Water Line & Hydrant along Windsor Drive as indicated on
plans, details and specifications - complemmdrepi including all rerching, filling
114
abandoned line with sand, sod restoration and replacing/patching bituminous and
I
LS
$6,000.00
$6,000.00
$9,250.00
$9,250.00
$2,450.00
$2,450.00
$10,300.00
$10.300.00
$3,500.00
$3,500.00
$5,860.00
$5,860.00
curb & gritter as necessary
Sanitary Sewer Service for future waning house building as indicated on plans,
1.15
details and spec cations- complete, including 48" manhole with lid, 4" PVC lines
l
LS
$18.000.00
$18,000.00
$8,125.00
$9,125.00
$7.460.00
$7,460.00
$12,700.00
$12.700.00
$7,525.00
$7,525.00
$33,100.00
$33,100.00
and riser, FERNCO connection of existing stub, elements, and MH sign
Water Service for future warming house building and drinking fountain as
indicated on plans, details and specifications - complete, including connection to
1.16
existing stub, 4"DIP, V HDPE pipe, reducers, RPZ backflory preventer, blowout,
1
LS
$24.000.00
$24.000.00
524.815.00
524,815.00
$24,675.00
$24,675.00
$40,000.00
$40.000.00
$14,000.00
$14.000.00
$52,900.00
$52,900.00
meter, all bends, connections and appurtenances, and enclosure
Storm Water Service as indicated on plans, details and specifications - complete,
1.17
including (2) 27" catch basin structures with grates, 12" RCP lines, and connection
1
LS
$8,500.00
$8,500.00
$8,050.00
$8,050.00
57,950.00
$7,950.00
$27,125.00
$27,125.00
$9,440.00
$9,440.00
$15,350.00
515,350.00
to existing catch basin
Site Electrical Work as indicated on plans, details and specifications - complete
1.18
for service to the wamdng House building, hockey rink lighting & parking lot
I
LS
540.000.00
$40,000.00
149,500.00
$49,500.00
$76,000.00
$76,000.00
563,000.00
$63.000.00
$61,700.00
$61,700.00
$64,400.00
$64,400.00
lighting
Section 1 Toted:
ti3o7,2on.00
$276,335.00
$31fi 5145.00
5358,1711,110
5.076,1114.00
$5011,230.00
Nn.
Section 2 - Pavement &Surfacing
Estimated
Unit
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Qty.
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
([n Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
([n Dollars)
(In Dollars)
Southbridge Park Bid Form 00500 Page -2 of6
Northwest Asphalt, Sunram Construction,
LA -E Estimate KA Witt Construction Inc.
Inc.
Blackstone Fitol Hintz
Contractors. LLC Construction. Inc.
No.
Heavy Duly Asphalt Paving with Base for Parking Lot -complete, including 1.5"
Estimated
Unit
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
1vh1DOT SPWEB 2408 wearing course mixture over tack coat over 2.5" MnDOT
Qty.
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
In Dollars)
(In Dolh -)
2.01
SPNWB 2308 turn- wearing course over 8" thick compacted MnDot 3139 Class SA
3,300
SY
$28.00
$92.400,00
$22.05
$72,765.00
524.35
$90,355.00
$21.25
$70,125.00
$28.56
$94,248.00
$30.00
$99,000.00
or 7 Aggregate Base. The 2' wide aggregate shoulder along the parking lot in areas
not contained by curb is considered incidental to parking lot paving.
Asphalt Paving with Base for Heavy Duty Dog Park Access Trail - complete,
202
including 1.5" MnDOT SPWEB 240B wearing course mixture over tack coat over
2.5" MnDOT SPNWB 230B non - wearing course over 8" thick compacted MnDot
350
SY
$28.00
$9,800.00
$23.50
$8,225.00
$36.10
$12,635.00
$22.25
$7,787.50
$35.70
$12,495.00
$38.00
$13,300.00
3138 Class SA or 7 Aggregate Base
Asphalt Paving with Ban for Heavy Duty Fire Lane Trail - complete,
2.03
including 1.5" MaDOT SPWEB 240E wearing course mixture over tack coat over
2,000
SY
$28.00
$56,000.00
$2300
$46,000.00
$28.25
$56,500.00
$22.25
$44.500.00
$28.56
$57.120.00
$30.00
$60,000.00
2.5" NfaDOT SPNWB 2308 non- wearing course ver 8" thick compacted MaDot
o
3138 Class 5A or 7 Aggregate Base
Asphalt Paving for 8' -]0' Wide Standard Trails as indicated on plans, details
2.04
and specifications - complete, including 2.5" thick MnDOT SPWEB 240B over 6"
950
SY
528.00
$26,600.00
$15.6D
$14,820.00
$25.15
$23,892.50
522.25
$21,137.50
$25.50
524,225.00
$27.00
$25,650.00
thick compacted MnDOT Class 7 aggregate base
2.05
10' Wide x Depth Class Aggregate Trail for tnrental park loop as
ed
itdicated on plain, details attd specifications - complete
p d s
2,200
SY
$13.00
$28,600.00
$4.80
$10,560.00
$10.35
$22,770.00
$7.15
$15,730.00
$7.75
$17.050.00
$8.15
$17,930.00
2.06
9 wide Depth Cl SA Aggregate for all -breed dog park trails as indicated
on details ass ails and specifications - complete
2,200
SY
$13,00
$28,600.00
$4.85
$10,670.00
$10.35
$22,770.00
$7.15
$15,730.00
$7.75
$17,050.00
$8.15
$17,930.00
plans, ,
207
6" Depth Limestone Aggregate for Hockey Rink as indicated on plane, details
1,700
SY
$15.00
$25,500.00
$4.45
$7,565.00
$6.50
$11,050,00
$9.25
$15325.00
$7.75
$13,1750)
$8.15
$13,855.00
and specifications
208
Line Striping for the Parking Lot - Paint as indicated on plans. details and
specifications - complete
I
LS
$3,000.00
$3,000.00
$1,150.)
$1,150.00
5450.)
$450.00
S1,500.00
$1,500.00
$2,$$0.(1(1
$2,550.)
§1,560.00
51,560.00
2,119
Cast Iron Detectable Warning Plates as indicated on plans, details and
specifications •complete
96
SF
$50,00
$41800.00
$38.00
$3,648.00
$50.00
$4,800.00
$42.00
$4,032.00
$47.94
$4,602.24
$50.00
54.800.00
2.10
10" thick Concrete for ApronNalley Gutter as indicated on plaits, details and
specifications - complete. including 8" Compacted Class 5A aggregate base
650
SF
$12.)
$7,8).00
$8.50
$5,525.00
$7.50
$4,875.)
$12.50
$8,125.00
$6.78
$4,407.)
$7.00
$4,550.)
6" thick Heavy Duty Concrete Pavement for Pedestrian Ramps as indicated on
2.11
plans, details and specifications - complete, including G' thick compacted Class 5A
850
SF
$7.00
$5,950.00
$6.60
$5,610.00
$6.00
$5,100.00
$7.15
$6,077.50
$5.45
$4,632.50
55.75
$4,887.56
aggregate base
2.12
4" thick Concrete Pavement for standard pads. etc. as indicated on plans, details
and specifications - complete, including granular bedding base.
1,600
SF
$6.00
$9,600.00
$4.75
$7,6).)
$5.)
$8.000.00
$6.65
$10.640.)
$4.95
$7,920.)
$5.25
$8,400.00
2.13
6616 Conercte Curb & Gutter as indicated on plans, details and specifications -
complete
160
LF
$25.00
$4,000.00
$27.50
$4,400.00
518.50
$2,960.00
$22.00
53,520.00
$17.85
$2,956.00
$19.00
53.040.00
214
Bmplete erete Curh &Gutter as indicated on plans, details and specifications
complete
670
LF
$22.)
$14,740.(1(1
$16.)
$10,720.00
$17.00
$11,390.00
$17.85
$11.959.50
$16.27
$10,900.90
$1700
$11,390.00
Section 2 Total:
$317,390.00
1 2og.258.00
1 5267,547.50
1 Q36,589.001
5273,231.61
8286,292.511
No.
Section 3 - Site Amenities & Miscellaneous
Estimated
Unit
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Qty.
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
In Dollars)
(In Dolh -)
Southbridge Park Bid Form 00500 Page - 3 of 6
Northwest Asphalt, Sunram Construction,
LA -E Estimate KA Witt Construction Inc.
Inc.
Blackstone Fitol Hintz
Contractors, LLC Construction, Inc.
3 01
H.C. Parking, Do Not Enter, No Tom & No Motor Vehicle Signs as indicated
I I
EA
$300.00
$3,300.00
$170.00
$1,870.00
$175.00
$1,925.00
$200.00
$2,200.00
S150.00
$1,650.00
$200.00
$2,200.00
No.
on plans. details and specifications - complete
Qty.
Unit
(In Do[[..)
(In Dollars)
(lo Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
3.02
Dog Park Perimeter Post and Wire Fencing as indicated on plans, details and
3.7(K)
LF
$25.00
$92,500.00
$8.80
$32.560.00
$9.50
$35,150.00
$8.25
$30.525.00
$9.66
$35.742.00
$11.50
$42,550.00
specifications - complete
3.03
Dog Park Perimeter Comer Bracing for post and wire fencing as indicated on
40
EA
$160.00
$6,400.00
$220.00
$8,800.00
$55.00
$2.200.00
5300.00
$12.000.00
$56.01
$2,240.40
$215.00
$8,600.00
plans, details and specifications - complete
104
4' High Chain Link Fence as indicated on plans. details and specifications -
80
LF
S40.W
53,200.00
$27.50
$2,200.00
542.00
S3.360,00
$73.50
$5,880.00
542.84
$3.427.20
$21.50
51,72010
complete, including all attachments, hardware and concrete fominngs
4.04
4' High x 4' Wide Chain Link Self - Closing Gates as indicated on plam. details
5
AC
S1.000.W
54.750.00
54,320.00
$20.520.00
52,400.00
$11.400.00
$4.425.00
$21,016.75
$3.930,00
$18,667.50
$2,580.00
$12,25500
1.05
and specifications - complete, including all attachments. hardware and corcmte
3
EA
$150.00
$450.00
$550.00
$1,650.00
5625.00
$1,875.00
$325.00
2975.00
$638.00
$1,914.00
$860.00
$2.580.00
4.05
footings
6
EA
S4W.00
$2,400.00
$545.00
$1.27(.00
$400.00
$2,400.00
$525.00
53,15000
$250.00
51,5011.00
$430.00
$2Sxu.b(
4' High x 12' Wide Chain Link Double Maintenance Gates as indicated on
3.06
plan, details and specJcations - complete, including all alaclunents .hardware.
3
EA
$600.00
$1,800.00
$990.00
$2,970.00
$1,350.00
54,050.00
$525.00
$1,575.00
$1,377.00
$4,131.00
$1,075.00
$3,225.00
Section 4 Total:
locks, and commic footings
1 $37,172.00
1 538,340.00
1 545,223.75
$29,810.50
1 $41,3110.011
3.07
ADA Picnic Table as irdicded on plans, details and specifications - complete,
2
EA
$1,600.00
$3,200.00
$2,890.00
$5,780.00
$2.500.00
$5,000.00
$1,050.00
$6,100.00
$2,975.00
$5.950.00
$2,940.00
55,880.00
including all attachments
3,08
Drinking Fountain - complete, as indicated on plans, details and specifications.
I
EA
$7,00000
$7,000.00
S4.250.W
$4.25000
$5.500.00
$5.50000
$5.100.00
$5.10000
S7.559, 00
%7.559 00
$5.330 W
$5.330.00
including all atachmems and ,rater line hookup,
Smtiun 3 Total:
1 $117,85U,00
1 560,080.00
1 S59,060.00
1 $64,355.1111
S62 .1, 13.60
172,065.00
TOTAL BASE BID: $793,190.00 $582,845.00 S681,532.501 I 5704,337.75 $841,669.7) 119899,907.50
ADD ALTERNATE SID SCHEDULE:
S- thbiidge Park Bid Form 00500 Page -4 of
Estimated
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
Unit Bid
Total Bid
No.
Section 4 - Site Restoration & Landscaping
Qty.
Unit
(In Do[[..)
(In Dollars)
(lo Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
4.01
Type I Turr Seed with cover amp as indicated on plans, details and specJ ns catio
1.60
AC
$4,000.00
S6.400.00
51,070.00
51.712.00
34,100.00
$6,560.00
$1.575.00
f2,520.00
$950.00
$1.520.00
$4,400.00
57,040.00
complete i acluding mainlema ee, until establishment
4.02
Type If Native Seed with corer crop as indicated on plans, details and
400
AC
$6,000.00
$24,000.00
$750.00
$3,000.00
$2,800.00
$11,200.00
$2,350.00
$9,400.00
$128.00
$512.00
$3,000.00
$12,000.00
specJcalims - complete, including maintenance until esablislunenl
4.03
Categoq 3 Wood Fiber 2S Erosion Control Blanket made with all tatunl
4.200
SY
$3.00
$12,600.00
$1.75
$7.350.00
$1.40
$5.880.00
$1.80
$7,560.00
$1.58
$6,636.00
$1.50
$6.300.00
natertals as indicated on plans, details aMspecifications - complete
4.04
Hydraulic (Hydromulch) Soil Stabiliter for seeded areas as indicated on plans.
5
AC
S1.000.W
54.750.00
54,320.00
$20.520.00
52,400.00
$11.400.00
$4.425.00
$21,016.75
$3.930,00
$18,667.50
$2,580.00
$12,25500
details and specifications - complete
4.05
2-12 " cal. B&B Deciduous Tree- complete, as per plans, details and
6
EA
S4W.00
$2,400.00
$545.00
$1.27(.00
$400.00
$2,400.00
$525.00
53,15000
$250.00
51,5011.00
$430.00
$2Sxu.b(
specificalm.
4.06
8' B &B Deciduous Tana - complete, m per plans_ details and specificatorm
3
EA
F $200.00
5600.00
5440.00
$1.320.00
$300.00
$90000
$525.00
51.575.00
,$325.00
$975.00
$375.00
51.125.00
Section 4 Total:
550,7511.1111
1 $37,172.00
1 538,340.00
1 545,223.75
$29,810.50
1 $41,3110.011
TOTAL BASE BID: $793,190.00 $582,845.00 S681,532.501 I 5704,337.75 $841,669.7) 119899,907.50
ADD ALTERNATE SID SCHEDULE:
S- thbiidge Park Bid Form 00500 Page -4 of
Northwest Asphalt, Sunram Construction,
LA -E Estimate KA Witt Construction Inc.
Inc.
Blackstone Fitol Hintz
Contractors, LLC Construction, Inc.
No.
Add Alternate Bid Description
Estimated
Unit
Unit Add Bid
Total Add Bid
Unit Add Bid
Total Add Bid
Unit Add Bid
Total Add Bid
Unit Add Bid
Total Add Bid
Unit Add Bid
Total Add Bid
Unit Add Bid
Total Add Bid
Qty.
(In Dollars)
(In Dollars)
(In Dollars)
(ht Dollars)
(In Dollars)
(In Dollars)
(In Dollars)
(In Dollare)
(Is Dollars)
(In Dollars)
(In Dollars)
([n Dollars)
Asphalt Paving with Base for 8' Wide Standard Trails (Exterior Loop) as
indicated on plans, details and specifications - complete, including 2.5" duck
Al
MnDOT SPWEB 2408 wearing course mixture over 6" depth of Class 5A or 7
2.600
SY
$30.00
$78,000.00
$15.65
$40.690.00
$28.50
574,100.00
522.25
$57.850.00
$26.75
$69.550.00
$24.70
$64.220.00
aggregate base as per plans, details and specifications
Stockpile Excess Soil to a location identified by the Owner in close proxidty to
the proposed hockey rink (soils to be retnovrd off-site by owner) complete,
A2
including keeping the stockpile stabilized throughout the construction period and
placing 8" bin rolls around perimeter thin rolls not included in this bid item).
700
CY
$5.00
$3,500.00
$16.00
$7,000.00
$5.00
.83,500.00
$9.60
$6,720.00
$51S
$3,675.00
$I0.50
$7.350.00
Payment shall be based on actual quantity (LV Loose Volume) of material.
Quantity must be verified and approved by tine Engineer.
Import Granular Borrow for Soils Corrections beneath pan emcnts - complete,
including transporting, unloading, import, placement and compaction. Payment
A3
shall be based on actual quantity (CV compacted volume) of material of imported
4,000
CY
$20.00
$80,000.00
$ 12, a(,
$51,200.00
$18.00
$72,000.00
$18.95
$75,800.00
$20.15
$80,600.00
$17.00
$68,000.00
material. Quantity most be verified and approved by the Engineer. NOTE: this item
does not include utilizing mired on site soils.
Asphalt Paving for 8' Wide Standard Trails (interior loop) as indicated on
plans, details and specification- complete, including 2.5" thick MnUOT SPWEB
A4
2406 which shall include a price adjustment to allow for use of 2,200 SY of Class
1,400
SY
$25.00
$35,000.00
$9.50
$13,300.00
$24.50
$34,300.00
$22.25
$31.150.00
$16,60
$23.240.00
$13.45
$18,830.00
7 base in lieu of class 5 limestone aggrogate.
A5
6" thick Concrete Pavement for Hockey Rink Surface as indicated on plan,
14,600
SF
$9.00
$116,800.00
$5.75
$83,950.00
$7.00
$102,200.00
$7.35
$107,310.00
$12.00
$175,200.00
- $10.00
$146,000.00
details and specifications - complete
Dog Park Shelter Structure - complete as per plans, derails and specifications.
A6
including con-to footings as per nnanufacturer's specifications, all testing
I
LS
$25.000.00
$25,000.00
$20,500.00
$20,500.00
$23,500.00
$23,500.00
$23,250.00
$23150.00
$23,000.00
523,000.00
$22,000.00
$22,000.00
requirements and internal light as indicated on electrical plats. Refer to plans and
specifications for additional information.
Internal Park Shelter Structure - complete as per plats, details and
Spectficatlons, including concrete footings as per malufaciater's specifications and
A7
all testing requirements. Refer to plan and specifications for additional
1
LS
$30.000.00
$30,000.00
$19,000.00
$19,000.00
$31,500.00
$31,500.00
$31,400.00
$31.400.00
$23,000.00
$23,000.00
$22,000.00
$22,000.00
indonnetioa
Alternate All -Breed Dog Trail - Complete, including all vegetative clearing of a
12' wide corridor (including removal of tree piles), installation of 8' wide x 6"
AS
depth Class 5 aggregate tmil mud restore with Type 11 seed restoration. (Note: this
t.000
LF
$15.00
$15,000.00
$6.40
$6,400.00
513.50
$13,500.00
$35.00
$35.000.00
$10.77
$10,770.00
$13.45
$13,450.00
item does NOT include boardwalk or trail stabilization)
36" Wide Dog Park Boardwalk as needed for wet areas in the dog park area,
A9
complete including all materials, footer plates and fabrication
100
LF
$30.00
$3,000.00
$110.00
$11,000.00
$100.00
$10,000.00
$100.00
$10.000.00
$185.00
$18.500.00
$315.00
$31,500.00
9' Wide X 6" Depth Class 5A Aggregate for small breed dog park trails as
A10
indicated on plans, details and specifications
740
SY
$15.00
$11,100.00
$6.40
$4,736.00
$12.00
$8,880.00
$7.15
$5,291.00
$11.66
$8,628.40
$9.25
$6,845.00
ADDENDUM M3: Stabilized Aggregate Dog Park Trails - complete, to include
3" depth of decomposed granite (pewter color) with Stabiltrauon Bider, The
All
Original Natural Bider, which shall include a price adjustment to allow for
430
TN
$300.00
$129,000.00
$31395
$135.000.00
$200.00
$86,000.00
$125.00
553,750.00
$300.00
5129,000.00
$245.00
$105,350.00
utilizing 4,000 sy of Class 7 base at a 4" depth in lieu of 4,000 sy of Class 5
limestone aggregate at a 6" depth.
Al2
Native Landscape 5 -year Maintenance & Enhancement Plan
12
AC
$2,000.00
524,000.00
$2,950.00
$35,400.00
$2,600.00
$31,200.00
$2,500.00
$30,000.00
$13,750.00
$165,000.00
$3,400.00
540,800.00
Southbridge Park Bid Form 00600 Page -5 of6
Northwest Asphalt, Sunram Construction, Blackstone Fitol Hintz
LA -E Estimate KA Witt Construction Inc. Inc. Contractors, LLC Construction, Inc.
A M...."te total: $550,400.00 $428,176.00 1 $490.680.00 $730,163.40 2546,345.00
END OF 01D SCHEDULES
Southbridge Park Bid Form 00500 Page - 6 of 6
WSB
& Associates, Inc.
WSB
Project Bid Abstract
Project Name: SHAK - Southbridge Park Contract No.:
Development
Client: City of Shakopee Project No.: 01756 -11
Bid Opening: 4122/2014 1:00 PM Owner: Minneapolis
4/24/2014
Project: 01756 -11 - SHAK - Southbridge Park Development
Engineers Estimate
K. A. Witt
Contruction, Inc.
Northwest Asphalt, Inc.
Sunram Construction
Item No.
I Item
JUnits
Quantity
Unit Price Total Price
I Unit Price JTotal Price
I Unit Price JTotaIPrice
Unit Price Total Price
LION'S PARK TENNIS COURT IMPROVEMENTS
1
2021.501
MOBILIZATION
LUMP SUM
1
$32,200.00
$32,200.00
$5,000.00
$5,000.00
$10,000.00
$10,000.00
$14,200.50
$14,200.50
2
2101.502
CLEARING
TREE
12
$500.00
$6,000.00
$200.00
$2,400.00
$180.00
$2,160.00
$160.00
$1,920.00
3
2101.507
GRUBBING
TREE
12
$300.00
$3,600.00
$84.00
$1,008.00
$75.00
$900.00
$110.00
$1,320.00
4
2104.501
REMOVE CHAIN LINK FENCE
LIN FT
464
$10.00
$4,640.00
$3.90
$1,809.60
$4.00
$1,856.00
$5.75
$2,668.00
5
2104.501
REMOVE CONCRETE CURB AND GUTTER
LIN FT
70
$3.00
$210.00
$6.00
$420.00
$3.00
$210.00
$12.00
$840.00
6
2104.503
REMOVE CONCRETE WALK
SO FT
210
$3.00
$630.00
$1.50
$315.00
$1.00
$210.00
$2.50
$525.00
7
2105.501
COMMON EXCAVATION (P)
CU YD
3125
$11.50
$35,937.50
$6.75
$21,093.75
$11.00
$34,375.00
$14.70
$45,937.50
8
2105.507
SUBGRADE EXCAVATION (EV)
CU YD
100
$16.00
$1,600.00
$8.00
$800.00
$20.00
$2,000.00
$20.00
$2,000.00
9
2105.522
SELECT GRANULAR BORROW MOD 12% (CV)
CU YD
1145
$8.00
$9,160.00
$15.25
$17,461.25
$18.50
$21,182.50
$18.95
$21,697.75
10
2105.525
TOPSOIL BORROW (CV)
CU YD
260
$50.00
$13,000.00
$22.85
$5,941.00
$24.00
$6,240.00
$32.00
$8,320.00
11
2105.604
GEOTEXTILE FABRIC TYPE V
SO YD
1520
$2.00
$3,040.00
$1.00
$1,520.00
$1.50
$2,280.00
$2.50
$3,800.00
12
2211.501
AGGREGATE BASE CLASS 5 (100% CRUSHED LIMESTONE)
TON
1410
$20.00
$28,200.00
$14.70.$20,727.00
$16.70
$23,547.00
$21.00
$29,610.00
13
2357.502
BITUMINOUS MATERIAL FOR TACK COAT
GALLON
310
$5.00
$1,550.00
$3.85
$1,193.50
$3.50
$1,085.00
$3.70
$1,147.00
14
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - TRAIL
TON
35
$135.00
$4,725.00
$94.00
$3,290.00
$80.00
$2,800.00
$84.00
$2,940.00
15
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - PARKING LOT
TON
110
$130.00
$14,300.00
$88.00
$9,680.00
$84.70
$9,317.00
$84.00
$9,240.00
16
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - TENNIS COURT
TON
135
$170.00
$22,950.00
$88.00
$11,880.00
$85.00
$11,475.00
$84.00
$11,340.00
17
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (3,B) - PATCHING
TON
5
$130.00
$650.00
$190.00
$950.00
$250.00
$1,250.00
$350.00
$1,750.00
18
2360.503
TYPE SP 9.5 NON WEARING COURSE MIX (2,B) - TENNIS COURT
TON
135
$170.00
$22,950.00
$96.00.$12,960.00
$85.00
$11,475.00
$84.00
$11,340.00
19
2360.503
TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B) - PARKING LOT
TON
145
$130.00
$18,850.00
$82.50
$11,962.50
$81.20
$11,774.00
$84.00
$12,180.00
20
2360.503
TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) - PATCHING
TON
15
$130.00
$1,950.00
$190.00
$2,850.00
$200.00
$3,000.00
$350.00
$5,250.00
21
2502.541
4" PERF PE PIPE DRAIN
LIN FT
330
$11.00
$3,630.00
$12.55
$4,141.50
$10.00
$3,300.00
$20.00
$6,600.00
22
2503.541
12" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
84
$50.00
$4,200.00
$45.00
$3,780.00
$38.00
$3,192.00
$46.00
$3,864.00
23
2503.603
6" HDPE PIPE SEWER
LIN FT
83
$22.00
$1,826.00
$15.D0
$1,245.001
$38.001
$3,154.00
$27.00
$2,241.00
24
12506.5021CONSTRUCT
DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3')
1EACH
1
$2,000.001
$2,000.00.$1,540.00,
$1,540.001
$2,200.001
$2,200.001
$3,200.00
$3,200.00
Project: 01756 -11 - SHAK - Southbridge Park Development
Engineers Estimate
K. A. Witt Contruction, Inc.
Northwest Asphalt, Inc.
Sunram Construction
Item No.
Item
Units
Quantity
Unit Price
ITotal Price
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
25
2506.522
ADJUST FRAME & RING CASTING ( CATCH BASIN)
EACH
2
$400.00
$800.00
$450.00
$900.00
$550.00
$1,100.00
$500.00
$1,000.00
26
2506.602
CONNECT INTO EXISTING CATCH BASIN
EACH
1
$750.00
$750.00
$1,750.00
$1,750.00
$500.00
$500.00
$900.00
$900.00
27
2521.501
4" CONCRETE WALK
SQ FT
150
$10.00
$1,500.00
$5.20
$780.00
$5.00
$750.00
$5.25
$787.50
28
2521.501
6" CONCRETE WALK
SQ FT
120
$18.00
$2,160.001
$6.25
$750.00
$6.00
$720.00
$6.30
$756.00
29
2531.501
CONCRETE CURB & GUTTER
LIN FT
661
$13.00
$8,593.00
$16.00
$10,576.00
$16.95
$11,203.95
$14.75
$9,749.75
30
2531.603
TENNIS COURT 12" RIBBON CURB
LIN FT
464
$14.00
$6,496.00
$14.50
$6,728.00
$16.25
$7,540.00
$14.50
$6,728.00
31
2531.604
10" CONCRETE VALLEY GUTTER
SQ YD
50
$64.00
$3,200.00
$66.50
$3,325.00
$62.00
$3,100.00
$95.50
$4,775.00
32
2531.618
TRUNCATED DOMES
SQ FT
16
$45.00
$720.00
$38.00
$608.00
$50.00
$800.00
$42.00
$672.00
33
2540.602
TENNIS COURT POSTS AND NETS COMPLETE
EACH
2
$1,050.00
$2,100.00
$1,650.00
$3,300.00
$1,400.00
$2,800.00
$1,600.00
$3,200.00
34
2557.602
TENNIS COURT GATE - 10' HEIGHT x 10' WIDE
EACH
1
$900.00
$900.00
$1,210.00
$1,210.00
$1,560.00
$1,560.00
$1,350.00
$1,350.00
35
2557.602
TENNIS COURT GATE - 7' HEIGHT x 3'4" WIDE
EACH
1 2
$350.00
$700.001
$605.00
$1,210.00
$640.00
$1,280.00
$650.00
$1,300.00
36
2557.603
TENNIS COURT CHAIN LINK FENCING - 10' HEIGHT
LIN FT
460
$35.00
$16,100.00
$49.50
$22,770.00
$44.10
$20,286.00
$44.75
$20,585.00
37
2563.601
TRAFFIC CONTROL
LUMP SUM
1
$2,500.00
$2,500.00
$500.00
$500.00
$2,500.00
$2,500.00
$2,000.00
$2,000.00
38
2573.601
SITE STORMWATER MANAGEMENT / EROSION CONTROL
LUMP SUM
1
$1,500.00
$1,500.00
$750.00
$750.00
$9,500.00
$9,500.00
$1,500.00
$1,500.00
39
2575.605
HYDROSEEDING AND MULCH
ACRE
0.5
$8,000.00
$4,000.00
$4,730.00
$2,365.00
$10,000.00
$5,000.00
$6,000.00
$3,000.00
40
2582.501
PAVEMENT MESSAGE (HANDICAPPED SYMBOL) PAINT
EACH
2
$400.00
$800.00
$125.00
$250.00
$12.00
$24.001
$400.00
$800.00
41
2582.502
4" SOLID LINE WHITE -PAINT
ILIN FT
8801
$2.001
$1,760.00
$0.651
$572.00
$0.35
$308.00
$3.75
$3,300.00
42
12582.601,TENNIS
COURT COLOR COAT SYSTEM
ILUMP SUM
1
$7,650.001
$7,650.001
$9,920.001
$9,920.00
$9,000.001
$9,000.00
$9,775.00
$9,775.00
Total LION'S PARK TENNIS COURT IMPROVEMENTS:
1
1$300,027.501
$212,232.10
$246,954.45
$276,109.00
Total LION'S PARK TENNIS COURT IMPROVEMENTS: 1$300,027.501 1 $212,232.101 1$246,954.451 $276,109.00
Totals for Project 01756 -11
1$300,027.501
1 $212,232.101
1$246,954.451
$276,109.00
of Estimate for Project 01756 -11
1
1
1 - 29.26%
- 17.69%
- 7.97%
Project: 01756 -11 - SHAK - Southbridge Park Development
I
I
lEngineers Estimate
I Fitol -Hintz Construction, Inc.
IBlackstone Contractors LLC
Item No.
I Item
jUnits
I Quantity
I Unit Price ITotal Price
jUnit Price ITotal Price
I Unit Price ITotal Price
LION'S PARK TENNIS COURT IMPROVEMENTS
1
2021.501
MOBILIZATION
LUMP SUM
1
$32,200.00
$32,200.00
$12,000.00
$12,000.00
$25,000.00
$25,000.00
2
2101.502
CLEARING
TREE
12
$500.00
$6,000.00
$175.00
$2,100.00
$250.00
$3,000.00
3
2101.507
GRUBBING
TREE
12
$300.00
$3,600.00
$120.00
$1,440.00
$250.00
$3,000.00
4
2104.501
REMOVE CHAIN LINK FENCE
LIN FT
464
$10.00
$4,640.00
$4.25
$1,972.00
$6.65
$3,085.60
5
2104.501
REMOVE CONCRETE CURB AND GUTTER
LIN FT
70
$3.00
$210.00
$4.25
$297.50
$10.00
$700.00
6
2104.503
REMOVE CONCRETE WALK
SQ FT
210
$3.00
$630.00
$2.10
$441.00
$1.00
$210.00
7
2105.501
COMMON EXCAVATION (P)
CU YD
3125
$11.50
$35,937.50
$16.00
$50,000.00
$18.25
$57,031.25
8
2105.507
SUBGRADE EXCAVATION (EV)
CU YD
100
$16.00
$1,600.00
$16.00
$1,600.00
$25.00
$2,500.00
9
2105.522
SELECT GRANULAR BORROW MOD 12% (CV)
CU YD
1145
$8.00
$9,160.00
$17.00
$19,465.00
$19.00
$21,755.00
10
2105.525
TOPSOIL BORROW (CV)
CU YD
260
$50.00
$13,000.00
$18.00
$4,680.00
$55.00
$14,300.00
11
2105.604
GEOTEXTILE FABRIC TYPE V
SQ YD
1520
$2.00
$3,040.00
$2.25
$3,420.00
$1.10
$1,672.00
12
2211.501
AGGREGATE BASE CLASS 5 (100% CRUSHED LIMESTONE)
TON
1410
$20.00
$28,200.00
$23.65
$33,346.50
$19.50
$27,495.00
13
2357.502
BITUMINOUS MATERIAL FOR TACK COAT
GALLON
310
$5.00
$1,550.00
$3.25
$1,007.50
$3.06
$948.60
14
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - TRAIL
TON
35
$135.00
$4,725.00
$118.00
$4,130.00
$112.00
$3,920.00
15
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - PARKING LOT
TON
110
$130.00
$14,300.00
$107.50
$11,825.00
$102.00
$11,220.00
16
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - TENNIS COURT
TON
135
$170.00
$22,950.00
$107.50
$14,512.50
$120.00
$16,200.00
17
2360.501
TYPE SP 9.5 WEARING COURSE MIXTURE (3,B) - PATCHING
TON
5
$130.00
$650.00
$160.00
$800.00
$153.00
$765.00
18
2360.503
TYPE SP 9.5 NON WEARING COURSE MIX (2,B) - TENNIS COURT
TON
135
$170.00
$22,950.00
$107.50
$14,512.50
$102.00
$13,770.00
19
2360.503
TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B) - PARKING LOT
TON
145
$130.00
$18,850.00
$107.50
$15,587.50
$102.00
$14,790.00
20
2360.503
TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B) - PATCHING
TON
15
$130.00
$1,950.00
$160.00
$2,400.00
$153.00
$2,295.00
21
2502.541
4" PERF PE PIPE DRAIN
LIN FT
330
$11.00
$3,630.00
$11.00
$3,630.00
$11.25
$3,712.50
22
2503.541
12" RC PIPE SEWER DESIGN 3006 CLASS V
LIN FT
84
$50.00
$4,200.00
$43.00
$3,612.00
$46.96
$3,944.64
23
2503.603
6" HDPE PIPE SEWER
LIN FT
83
$22.00
$1,826.00
$38.00
$3,154.00
$25.00
$2,075.00
24
2506.502
CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL (2'X3')
EACH
1
$2,000.00
$2,000.00
$3,200.00
$3,200.00
$2,400.00
$2,400.00
25
2506.522
ADJUST FRAME & RING CASTING ( CATCH BASIN)
EACH
2
$400.00
$800.00
$270.00
$540.00
$300.00
$600.00
26
2506.602
CONNECT INTO EXISTING CATCH BASIN
EACH
1
$750.00
$750.00
$530.00
$530.00
$900.00
$900.00
27
2521.501
4" CONCRETE WALK
SQ FT
150
$10.00
$1,500.00
$5.00
$750.00
$4.59
$688.50
28
2521.501
6" CONCRETE WALK
SQ FT
120
$18.00
$2,160.00
$5.50
$660.00
$5.20
$624.00
29
2531.501
CONCRETE CURB & GUTTER
LIN FT
661
$13.00
$8,593.00
$17.25
$11,402.25
$16.27
$10,754.47
30
2531.603
TENNIS COURT 12" RIBBON CURB
LIN FT
464
$14.00
$6,496.00
$17.50
$8,120.00
$16.58
$7,693.12
31
2531.604
10" CONCRETE VALLEY GUTTER
SQ YD
50
$64.00
$3,200.00
$65.00
$3,250.00
$61.00
$3,050.00
32
2531.618
TRUNCATED DOMES
SQ FT
16
$45.00
$720.00
$51.00
$816.00
$47.94
$767.04
33
2540.602
TENNIS COURT POSTS AND NETS COMPLETE
EACH
2
$1,050.00
$2,100.001
$ 350.001
$2,700.00
$1,428.001
$2,856.00
34
2557.602
TENNIS COURT GATE - 10' HEIGHT x 10' WIDE
EACH
1
$900.00
$900.001
$1,720.001
$1,720.00
$1,592.00
$1,592.00
I hereby certify that this is an exact reproduction of bids received.
Certified By: License No.
Date:
Project: 01756 -11 - SHAK- Southbridge Park Development
Engineers Estimate
Fitol -Hintz Construction, Inc.
Blackstone Contractors LLC
Item No.
Item
Units
Quantity
Unit Price
Total Price
Unit Price
Total Price
Unit Price
Total Price
35
2557.602
TENNIS COURT GATE - 7' HEIGHT x 3'4" WIDE
EACH
2
$350.00
$700.00
$540.00
$1,080.00
$653.00
$1,306.00
36
2557.603
TENNIS COURT CHAIN LINK FENCING - 10' HEIGHT
LIN FT
460
$35.00
$16,100.00
$35.00
$16,100.00
$44.98
$20,690.80
37
2563.601
TRAFFIC CONTROL
LUMP SUM
1
$2,500.00
$2,500.00
$1,800.00
$1,800.00
$1,500.00
$1,500.00
38
2573.601
SITE STORMWATER MANAGEMENT / EROSION CONTROL
LUMP SUM
1
$1,500.00
$1,500.00
$11,000.00
$11,000.00
$5,000.00
$5,000.00
39
2575.605
HYDROSEEDING AND MULCH
JACRE
0.5
$8,000.00
$4,000.00
$7,000.00
$3,500.00
$5,000.00
$2,500.00
40
2582.501
PAVEMENT MESSAGE (HANDICAPPED SYMBOL) PAINT
EACH
2
$400.00
$800.00
$48.00
$96.00
$225.00
$450.00
41
2582.50214"
SOLID LINE WHITE -PAINT
ILIN FT
880
$2.00
$1,760.00
$0.50
$440.00
$0.50
$440.00
42
2582.601
ITENNIS COURT COLOR COAT SYSTEM
LUMP SUM
1
$7,650.00
$7,650.00
$10,000.00
$10,000.00
$9,150.00
$9,150.00
Total LION'S PARK TENNIS COURT IMPROVEMENTS:
$300,027.50
$283,637.25
$306,351.52
Total LION'S PARK TENNIS COURT IMPROVEMENTS: $300,027.50 $283,637.251 1 $306,351.52
Totals for Project 01756 -11
[$300,027.501
1 $283,637.251
1 $306,351.52
of Estimate for Project 01756 -11
1
1
1 -5.46%1
1 2.11%
I hereby certify that this is an exact reproduction of bids received.
Certified By: License No.
Date: