Award John F. Kennedy and W 32nd St. Intersection Improvement Project Copyrighted
August 7, 2023
City of Dubuque Action Items # 04.
City Council Meeting
ITEM TITLE: Award John F. Kennedyand W 32nd St. Intersection Improvement
Project
SUM MARY: City Manager recommending City Council award the construction
contract for the John F. Kennedy Road and W. 32nd Street I ntersection
Improvement Projectto Eastern lowa Excavating & Concrete, LLC in the
amount of$416,195.45.
RESOLUTION Awarding Public Improvement Contract for the John F.
Kennedy Road and W. 32nd Street I ntersection I mprovement Project
SUGGESTED Suggested Disposition: Receive and File;Adopt Resolution(s)
DISPOSITION:
ATTACHMENTS:
Description Type
MVM Memo City Manager Memo
Staff Memo Staff Memo
Resolution Resolutions
Bid Tab Supporting Documentation
Dubuque
THE CITY QF �
All-Meriea Ciry
DLT B E ; . � . �
�� � �
MaSt� Z�C� aYd t�Q Mt55ZSSZ Z zoa�•zoiz•�ai3
YP pp za��*zai�
TO: The Honorable Mayor and City Council Members
FROM: Michael C. Van Milligen, City Manager
SUBJECT: John F. Kennedy Road and W. 32nd Street Intersection Improvement
Project
DATE: August 1, 2023
City Engineer Gus Psihoyos is recommending City Council award the construction
contract for the John F. Kennedy Road and W. 32"d Street Intersection Improvement
Project to Eastern lowa Excavating & Concrete, LLC in the amount of $416,195.45
through the adoption of the enclosed resolution.
The project provides for the construction of a new 4-legged intersection with traffic signals
at John F. Kennedy Road and W. 32nd Street. This intersection will include new traffic
signals and mastarms for improved visibility of the traffic signals, ADA pedestrian access
ramps, related sidewalk, turn lane, and pavement widening work. Additionally, storm
sewer intakes will be reconstructed. Traffic on John F. Kennedy Road and W. 32nd Street
will be maintained through the intersection during construction as much as possible.
I concur with the recommendation and respectfully request Mayor and City Council
approval.
�
Mic ael C. Van Milligen
MCVM:sv
Attachment
cc: Crenna Brumwell, City Attorney
Cori Burbach, Assistant City Manager
Gus Psihoyos, City Engineer
Duane Richter, Traffic Engineer
Justine Hull, Traffic Engineer
Nate Kieffer, PLS, PE
Luke Rupp, Engineering Technician
John Klostermann, Public Works Director
Dubuque
THE CITY OF �
All•pn�eriea Ci�
D y i/ L 4;I1�NWLQ�N:1 Fn.J.F
1 � I � I'
MAste 12CE 01Z t�1e MiS81SS1 1 zoo�•zoiz=zois
�P pp �oi�*zot9
TO: Michael C. Van Milligen, City Manager
FROM: Gus Psihoyos, City Engineer
DATE: July 31, 2023
RE: John F. Kennedy Road and W. 32nd Street Intersection Improvement
Project
INTRODUCTION
The attached resolution authorizes the award of the construction contract for the John
F. Kennedy Road and W. 32"d Street Intersection Improvement Project.
BACKGROUND
The project location is at John F. Kennedy Road and W. 32nd Street. The John F.
Kennedy Road and W. 32nd Street is currently a T intersection with W. 32nd Street a
STOP controlled intersection at Steve's Ace Hardware. Mr. Matt Mulligan has
purchased property on the west side of John F. Kennedy Road and is proposing to
develop the property.
As part of the conceptual site plan review process with the City Development Review
Team, a traffic impact study (TIS) was required. The developer hired Shive Hattery to
complete the TIS. The City met with Shive Hattery to discuss the study scoping and
Shive Hattery submitted a TIS to the City for review.
The results of the TIS show that traffic safety improvements will be required immediately
after development office/retail center site at the intersection of JFK Rd. and 32nd St.
The TIS recommended that traffic signals be installed at the intersection to provide an
acceptable level of service.
DISCUSSION
We understand that as a City we are trying to install roundabouts at intersections
whenever possible. However, we believe that in this particular situation and set of
circumstances, traffic signals should be installed for the following reasons:
1. Operationally, traffic signals will function better at this intersection as this will
allow the newly signalized intersection and the neighboring signalized
intersection at the NW Arterial to be coordinated and synchronized.
2. A roundabout was considered. In this situation traffic signals can adapt to
significantly different traffic patterns, like traffic letting out after a concert or
football game at a stadium. In other word's roundabouts are not suitable for
1
"platooned" traffic flow. Based on staff's observation of traffic in the area
between the two intersections, traffic frequently backs up from the NW Arterial to
the JFK and 32"d intersection after events at the Dubuque Soccer Complex. If
traffic would back up from the NW Arterial into a roundabout intersection at JFK
and 32"d, the roundabout might become inoperable/not function.
3. There may not be enough room to build the roundabout. The adjacent
developed properties, including the Kivlahan/Kwik Stop property
developer/owner, were originally told during their site plan review process that
the intersection would possibly be signalized in the future. The resulting site
plans and improvements were designed and built with this assumption. In 2015,
Kivlahan placed $62,500 in an escrow account to be used by the City when
signals are installed in the future. If a roundabout were to be installed at the
intersection, right of way would need to be purchased and improvements,
including the existing ground monument sign and electronic billboard, would
likely need to be relocated. The Steve's Ace Hardware site would likely be
similarly impacted, with relocation of landscaping, signage and parking areas.
Also, during discussions on the intersection improvement options with Mr.
Mulligan, he stated that the spatial impacts of the roundabout option would make
the project technically unfeasible.
The project provides for the construction of a new 4-legged intersection with traffic
signals at John F. Kennedy Road and W. 32nd Street. This intersection will include new
traffic signals and mastarms for improved visibility of the traffic signals, ADA pedestrian
access ramps, related sidewalk, turn lane, and pavement widening work. Additionally,
storm sewer intakes will be reconstructed. Traffic on John F. Kennedy Road and W.
32nd Street will be maintained through the intersection during construction as much as
possible.
BID RESULTS
The City received sealed bids on July 27, 2023, for the John F. Kennedy Road and W.
32nd Street Intersection Improvement Project. Eastern lowa Excavating and Concrete,
LLC of Cascade, IA, submitted the low base bid in the amount of $416,192.45. A
summary of the bid proposals received is as follows:
Contractor Name Bid Amount
Eastern lowa Excavating and Concrete LLC $ 416,192.45
McDermott Excavating $ 451,603.85
Tschiggfrie Excavating $ 470,156.03
Midwest Concrete Inc. $ 493,408.24
Boomerang Corp. $ 504,591.81
Conlon Construction $511,766.55
Pirc-Tobin Construction, Inc. $539,012.50
2
RECOMMENDATION
I recommend awarding the construction contract for the John F. Kennedy Road and W.
32�d Street Intersection Improvement Project to Eastern lowa Excavating & Concrete,
LLC in the low bid amount of $416,192.45. This amount is 22.57% below the engineer's
estimate.
BUDGET IMPACT
A Development Agreement has been entered into between the City and Mr. Matt
Mulligan, portions of the Development Agreement that pertain to the intersection
improvements include the following:
1. City agrees to design and construct the required John F. Kennedy Road and W.
32�d Street intersection improvements. The original estimated cost of the required
improvements is six hundred ten thousand dollars ($600,000). The estimate was
prepared based on a conceptual design of the intersection. The final design of
the project and current bidding climate the estimate for the project has increased
to an estimated amount of $747,724.49. Requirements for the intersection
improvements include but are not limited to turning lanes, lane widening, median
modifications, traffic signals and controls, underground utilities, crosswalks, and
curb ramps.
2. Developer agrees to place $400,000 in escrow to be utilized for the construction
of the required intersection improvements, including but not limited to
engineering, right of way acquisition and construction.
3. City agrees to make a good faith effort to construct the required intersection
improvements so that they are operational by November 30, 2023.
4. Developer agrees to pay one-third (1/3) not to exceed $200,000 of the actual
costs of the required intersection improvements, including but not limited to
engineering, right of way acquisition, and construction.
5. Developer agrees to pay for 100% of the two private water main extensions to
their property.
The estimate of probable cost for John F. Kennedy Road and W. 32nd Street
Intersection Improvement Project is as follows:
Description Cost Estimate Award
Construction Contract $ 537,537.15 $416,195.45
Contingency 53,753.72 53,735.72
Construction Engineering & Inspection 88,693.62 88,693.62
Pre-ordered Construction Materials 67,740.00 67,740.00
Total Construction Cost Estimate $ 747,724.49 $626,364.79
The project funding is summarized as follows:
3
Project No. Fund Description Fund Amount
Developer Share $ 400,000.00
Developer Water Main Extension 27,825.00
5521000048 City Share* 198,539.79
Total Project Funding $ 626,364.79
*$62,500 of this will be funded from a 2015 agreement between the City of Dubuque
and Kivlahan Farms, LC. that was placed in an escrow account for the benefit of the
City to be available to the City at the time that traffic signal construction is warranted.
REQUESTED ACTION
The City Council is requested to award the construction contract for the John F.
Kennedy Road and W. 32nd Street Intersection Improvement Project to Eastern lowa
Excavating & Concrete, LLC in the amount of $416,195.45 through the adoption of the
enclosed resolution.
cc: Duane Richter, Traffic Engineer
Justine Hull, Traffic Engineer
Nate Kieffer, PLS, PE
Luke Rupp, Engineering Technician
John Klostermann, Public Works Director
4
Prepared by Kerry Bradley.City of Dubuque Engineering 50 W 13ih St Dubuque, Iowa 52001 (563)589-4270
Return to Adrienne N.Breitfelder City of Dubuque City Clerk 50 W 13'h St Dubuque, Iowa 52001 (563)589-4100
RESOLUTION NO. 259-23
AWARDING PUBLIC IMPROVEMENT CONTRACT FOR THE JOHN F. KENNEDY
ROAD AND W. 32ND STREET INTERSECTION IMPROVEMENT PROJECT
Whereas, sealed proposals have been submitted by contractors for the John F.
Kennedy Road and W. 32nd Street Intersection Improvement Project, (the Project)
pursuant to Resolution No. 218-23 and Notice to Bidders published on the City of
Dubuque, Iowa website and plan room service with statewide circulation on the 12th day
of July 2023; and
Whereas, said sealed proposals were opened and read on the 27th day of July
2023 and it has been determined that Eastern Iowa Excavating and Concrete LLC of
Cascade, Iowa, submitted low bid in the amount of $416,192.45, and is the lowest
responsive, responsible bidder for the Project.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY
OF DUBUQUE, IOWA:
That a Public Improvement Contract for the Project is hereby awarded to Eastern
Iowa Excavating and Concrete LLC and the City Manager is hereby directed to execute
a Public Improvement Contract on behalf of the City of Dubuque for the Project.
Passed, adopted, and approved this 7th day of August 2023.
Brad M. a agh, Mayor
Attest:
Trish L. Gleason, Assistant City Clerk
DuB E
Masteryiece on the Mississiqpi
Ciry o(Dubuque,lowa
Bid Tabulation
Project Name: �FK 8 32ND iNTERSECTION iMPROVEMENTS B�d Date Engineer's Estimate Eastern lowa Excavating 8 MCDermott Ezcavating Tschiggfrie Ezcavating Midwest Concrete Boomerang Corp Conlon Construction Co PiroTobin Construction,Inc.
2�-Ju1-23 Concrete,LLC
NOE RNUMBER E BID ITEM DESCRIPTION Q��T�T� UNIT UN T PRICE TOTAL PRICE UNI BPRICE TOTAL PRICE UNI BPRICE TOTAL PRICE UNI BPRICE TOTAL PRICE UNI BPRICE TOTAL PRICE UNI BPRICE TOTAL PRICE UNI BPRICE TOTAL PRICE UNI BPRICE TOTAL PRICE
Division 2010-Earthwork,Subgrade,and Subbase
1 2010-108-D-3 Topsoil,Off-site 45 CV $ 75.00 $ 3,375.00 $ 4625 $ 2,08125 $ 80.00 $ 3,600.00 $ 48.00 $ 2,160.00 $ 66.95 $ 3,012.75 $ 50.00 $ 2,250.00 $ 45.00 $ 2,025.00 $ 28.50 $ 1,282.50
2 2010-108-E-0 Excavation,Class 13 250 CV $ 25.00 $ 6,250.00 $ 33.50 $ 8,375.00 $ 18.00 $ 4,500.00 $ 17.00 $ 4,250.00 $ 15.45 $ 3,862.50 $ 30.00 $ 7,500.00 $ 17.00 $ 4,250.00 $ 40.00 $ 10,000.00
3 2010-108-I-0 Subbase,Modifed Subbase-Gradation 14 468 TON $ 27.00 $ 12,636.00 $ 1725 $ 8,073.00 $ 20.00 $ 9,360.00 $ 25.00 $ 11,700.00 $ 22.66 $ 10,604.88 $ 30.00 $ 14,040.00 $ 20.00 $ 9,360.00 $ 30.00 $ 14,040.00
4 2010-108-I-0 Subbase,CoarseAggregateSubbase-3"Breaker 100 TON $ 25.00 $ 2,500.00 $ 1725 $ 1,725.00 $ 19.00 $ 1,900.00 $ 24.00 $ 2,400.00 $ 21.63 $ 2,163.00 $ 30.00 $ 3,000.00 $ 20.00 $ 2,000.00 $ 30.00 $ 3,000.00
5 2010-108-F-0 BelowGradeExcavation(CoreOut) 50 CV $ 50.00 $ 2,500.00 $ 925 $ 462.50 $ 40.00 $ 2,000.00 $ 17.00 $ 850.00 $ 30.90 $ 1,545.00 $ 30.00 $ 1,500.00 $ 42.00 $ 2,100.00 $ 25.00 $ 1,250.00
Sub Total $ 27,261.00 Sub Total $ 20,716.75 Sub Total $ 21,360.00 Sub Total $ 21,360.00 Sub Total $ 21,188.13 Sub Total $ 28,290.00 Sub Total $ 19,735.00 Sub Total $ 29,572.50
Division 3010-Trench Ezcavation and Backtill
6 3010-108-A-0 Bedding Material-1"Commercial Clean Stone 75 TON $ 35.00 $ 2,625.00 $ 22.50 $ 1,687.50 $ 25.00 $ 1,875.00 $ 26.00 $ 1,950.00 $ 24.72 $ 1,854.00 $ 30.00 $ 2,250.00 $ 23.00 $ 1,725.00 $ 20.00 $ 1,500.00
] 3010-108-D-0 Replacement of Unsuitable Backfill Material Gradation 30 150 TON $ 27.00 $ 4,050.00 $ 2125 $ 3,187.50 $ 26.00 $ 3,900.00 $ 20.00 $ 3,000.00 $ 26.78 $ 4,017.00 $ 30.00 $ 4,500.00 $ 20.00 $ 3,000.00 $ 22.50 $ 3,375.00
Sub Total $ 6,675.00 Sub Total $ 4,875.00 Sub Total $ 5,775.00 Sub Total $ 4,950.00 Sub Total $ 5,871.00 Sub Total $ 6,750.00 Sub Total $ 4,725.00 Sub Total $ 4,875.00
Division d020-Storm Sewers
8 4020-108-A-1 Storm Sewer Grovity Main,Trenched,15"RCP 47 LF $ 100.00 $ 4,700.00 $ 16125 $ 7,578.75 $ 115.00 $ 5,405.00 $ 150.00 $ 7,050.00 $ 83.43 $ 3,92121 $ 60.00 $ 2,820.00 $ 90.00 $ 4,230.00 $ 150.00 $ 7,050.00
9 4020-108-A-1 Storm Sewer Grovity Main,Trenched,18"RCP 18 LF $ 120.00 $ 2,160.00 $ 22925 $ 4,126.50 $ 158.00 $ 2,844.00 $ 170.00 $ 3,060.00 $ 93.73 $ 1,687.14 $ 80.00 $ 1,440.00 $ 100.00 $ 1,800.00 $ 180.00 $ 3,240.00
10 4020-10&D-0 RemovalofStormSewer 54 LF $ 25.00 $ 1,350.00 $ 1625 $ 877.50 $ 20.00 $ 1,080.00 $ 21.00 $ 1,134.00 $ 30.90 $ 1,668.60 $ 10.00 $ 540.00 $ 18.00 $ 972.00 $ 30.00 $ 1,620.00
Sub Total $ 8,210.00 Sub Total $ 12,582.75 Sub Total $ 9,329.00 Sub Total $ 11,244.00 Sub Total $ 7,276.95 Sub Total $ 4,800.00 Sub Total $ 7,002.00 Sub Total $ 11,910.00
Division dOdO-Subdrains and Footing Drain Gollectors
11 4040-108-A-0 Subdrain,6"Per(orated 630 LF $ 6.00 $ 3,780.00 $ 20.50 $ 12,915.00 $ 15.00 $ 9,450.00 $ 16.00 $ 10,080.00 $ 11.85 $ 7,465.50 $ 13.00 $ 8,190.00 $ 15.00 $ 9,450.00 $ 21.50 $ 13,545.00
12 4040-10&D-0 Subdrain or Footing Drain Ounets and Connections,Core Drill,fi" 6 EA $ 500.00 $ 3,000.00 $ 415.00 $ 2,490.00 $ 375.00 $ 2,250.00 $ 720.00 $ 4,320.00 $ 80.34 $ 482.04 $ 150.00 $ 900.00 $ 660.00 $ 3,960.00 $ 500.00 $ 3,000.00
Sub Total $ 6,780.00 Sub Total $ 15,405.00 Sub Total $ 11,700.00 Sub Total $ 14.400.00 Sub Total $ 7.947.54 Sub Total $ 9.090.00 Sub Total $ 13,410.00 Sub Total $ 16,545.00
Division 5010-Pipe and Fillings
13 5010-108-A-1 Water Main,Trenched,DIP,6" 80 LF $ 120.00 $ 9,600.00 $ 99.00 $ 7,920.00 $ 125.00 $ 10,000.00 $ 82.00 $ 6,560.00 $ 94.76 $ 7,580.80 $ 80.00 $ 6,400.00 $ 92.00 $ 7,360.00 $ 150.00 $ 12,000.00
14 5010-108-C-1 Fittings,DI Sleeve,6"Romax Alpha 1 EA $ 550.00 $ 550.00 $ 780.00 $ 780.00 $ 625.00 $ 625.00 $ 740.00 $ 740.00 $ 721.00 $ 721.00 $ 600.00 $ 600.00 $ 660.00 $ 660.00 $ 1,000.00 $ 1,000.00
15 5010-108-C-1 Fittings,DI Sleeve,12"RomaxAlpha 4 EA $ 1,200.00 $ 4,800.00 $ 1,325.00 $ 5,300.00 $ 1,200.00 $ 4,800.00 $ 1,300.00 $ 5,200.00 $ 1,339.00 $ 5,356.00 $ 800.00 $ 3,200.00 $ 1,200.00 $ 4,800.00 $ 1,500.00 $ 6,000.00
i6 5010-108-C-3 Joint Restroint,Mega lug,6" 1 EA $ 55.00 $ 55.00 $ 286.00 $ 286.00 $ 160.00 $ 160.00 $ 300.00 $ 300.00 $ 437.75 $ 437.75 $ 100.00 $ 100.00 $ 165.00 $ 165.00 $ 200.00 $ 200.00
1� 5010-108-C-1 Fittings,DI Tee,12x6 1 EA $ 850.00 $ 850.00 $ 1,925.00 $ 1,925.00 $ 3,300.00 $ 3,300.00 $ 1,700.00 $ 1,700.00 $ 1,236.00 $ 1,236.00 $ 650.00 $ 650.00 $ 990.00 $ 990.00 $ 3,000.00 $ 3,000.00
18 5010-108-C-1 Fittings,DITee,12xe 1 EA $ 900.00 $ 900.00 $ 1,950.00 $ 1,950.00 $ 3,800.00 $ 3,800.00 $ 1,800.00 $ 1,800.00 $ 1,287.50 $ 1,287.50 $ 750.00 $ 750.00 $ 1,100.00 $ 1,100.00 $ 3,000.00 $ 3,000.00
19 5010-108-A-1 WaterMain,Trenched,DIP,B" 35 LF $ 150.00 $ 5,250.00 $ 151.00 $ 5,285.00 $ 70.00 $ 2,450.00 $ 91.00 $ 3,185.00 $ 118.45 $ 4,145.75 $ 90.00 $ 3,150.00 $ 110.00 $ 3,850.00 $ 175.00 $ 6,125.00
20 5010-108-C-1 Fittings,DI Cap or Plug,6" 1 EA $ 400.00 $ 400.00 $ 350.00 $ 350.00 $ 300.00 $ 300.00 $ 500.00 $ 500.00 $ 412.00 $ 412.00 $ 200.00 $ 200.00 $ 350.00 $ 350.00 $ 850.00 $ 850.00
21 5010-108-C-1 Fi��ings,DI Wp or Plug,8" 1 EA $ 450.00 $ 450.00 $ 425.00 $ 425.00 $ 350.00 $ 350.00 $ 630.00 $ 630.00 $ 540.75 $ 540.75 $ 250.00 $ 250.00 $ 750.00 $ 750.00 $ 950.00 $ 950.00
Sub Total $ 22,855.00 Sub Total $ 24,221.00 Sub Total $ 25.785.00 Sub Total $ 20,615.00 Sub Total $ 21,717.55 Sub Total $ 15,300.00 Sub Total $ 20,025.00 Sub Total $ 33,125.00
�ivision 5020-Valves,Fire HydraMs,and Appurtenances
22 5020-108-C-0 FireHydront 1 EA $ 6,500.00 $ 6,500.00 $ 10,025.00 $ 10,025.00 $ 5,600.00 $ 5,600.00 $ 7,300.00 $ 7,300.00 $ 6,695.00 $ 6,695.00 $ 8,000.00 $ 8,000.00 $ 9,200.00 $ 9,200.00 $ 6,000.00 $ 6,000.00
23 5020-108-A-0 Valve,Gate,6" 1 EA $ 1,550.00 $ 1,550.00 $ 2,350.00 $ 2,350.00 $ 2,000.00 $ 2,000.00 $ 2,200.00 $ 2,200.00 $ 2,214.50 $ 2,214.50 $ 2,000.00 $ 2,000.00 $ 2,200.00 $ 2,200.00 $ 2,400.00 $ 2,400.00
24 5020-1o8-A-o Valve,Gate,B" 1 EA $ 2,150.00 $ 2,150.00 $ 3,100.00 $ 3,100.00 $ 2,600.00 $ 2,600.00 $ 2,900.00 $ 2,900.00 $ 3,090.00 $ 3,090.00 $ 2,600.00 $ 2,600.00 $ 2,900.00 $ 2,900.00 $ 3,200.00 $ 3,200.00
Sub Total $ 10,200.00 Sub Total # $ 15.475.00 Sub Total # $ 10,200.00 Sub Total # $ 12,400.00 Sub Total # $ 11,999.50 Sub Total # $ 12,600.00 Sub Total $ 14,300.00 Sub Total $ 11,600.00
�ivision 6010-Structures tor Sanitary and Storm Sewers
#!t#!F 6010-108-F-0 In�akeAdjus�men�,Major EA $ 2,000.00 $ $ $ $ $ $ $ $
25 6010-108-H-0 Remove Inlake 3 EA $ 1,000.00 $ 3,000.00 $ 650.00 $ 1,950.00 $ 900.00 $ 2,700.00 $ 690.00 $ 2,070.00 $ 1,030.00 $ 3,090.00 $ 250.00 $ 750.00 $ 620.00 $ 1,860.00 $ 650.00 $ 1,950.00
26 6010-108-B-1 IntakeType,CIP,1016Modifed 5 VF $ 650.00 $ 3,048.50 $ 885.00 $ 4,150.65 $ 825.00 $ 3,86925 $ 1,100.00 $ 5,159.00 $ 1,184.18 $ 5,553.80 $ 1,000.00 $ 4,690.00 $ 900.00 $ 4,221.00 $ 1,800.00 $ 8,442.00
2� 6010-108-A-0 ManholeType,PC,48"SW-401 10 VF $ 525.00 $ 5,460.00 $ 725.00 $ 7,540.00 $ 700.00 $ 7,280.00 $ 870.00 $ 9,048.00 $ 1,184.50 $ 12,318.80 $ 400.00 $ 4.160.00 $ 880.00 $ 9,152.00 $ 1,000.00 $ 10,400.00
28 soio-ioB-B-o IntakeType,CIP,SW-5o1 10 VF $ 400.00 $ 4,160.00 $ 760.00 $ 7,904.00 $ 890.00 $ 9,256.00 $ 890.00 $ 9,256.00 $ 858.46 $ 8,927.98 $ 400.00 $ 4,160.00 $ 950.00 $ 9,880.00 $ 1,300.00 $ 13,520.00
Sub Total $ 15,668.50 Sub Total $ 21,544.65 Sub Total $ 23,10525 Sub Total $ 25,533.00 Sub Total $ 29,890.59 Sub Total $ 13,760.00 Sub Total $ 25,113.00 Sub Total $ 34,312.00
Division]010-Portland Cement Concrete PavemeM
29 �010-108-A-0 Pavement,PCC,9"(Thlckness)-Doweled 11�1 SV $ 85.00 $ 99,535.00 $ 72.00 $ 84,312.00 $ 73.45 $ 86,009.95 $ 80.00 $ 93,680.00 $ 71.00 $ 83,141.00 $ 120.00 $ 140.520.00 $ 90.00 $ 105.390.00 $ 75.00 $ 87,825.00
30 ]010-108-G-0 Concrete Medlan,6" 92 SV $ 100.00 $ 9,200.00 $ 64.00 $ 5,888.00 $ 65.00 $ 5,980.00 $ 61.00 $ 5,612.00 $ 73.00 $ 6,716.00 $ 100.00 $ 9,200.00 $ 75.00 $ 6,900.00 $ 80.00 $ 7,360.00
Sub Total $ 108,735.00 Sub Total # $ 90,200.00 Sub Total # $ 91,989.95 Sub Total # $ 99,292.00 Sub Total # $ 89,857.00 Sub Total # $ 149,720.00 Sub Total $ 112,290.00 Sub Total $ 95,185.00
�ivision]030-Sidewalks,Shared Use Paths,and�riveways
31 �030-108-E-0 PCC,Sldewalk,4^(Thickness) 12 SV $ 70.00 $ 840.00 $ 68.50 $ 822.00 $ 70.00 $ 840.00 $ 87.00 $ 1,044.00 $ 90.00 $ 1,080.00 $ 80.00 $ 960.00 $ 110.00 $ 1,320.00 $ 85.00 $ 1,020.00
32 ]030-108-E-0 PCC,Sldewalk,6"(Thickness) 5 SV $ 85.00 $ 425.00 $ 113.50 $ 567.50 $ 115.00 $ 575.00 $ 100.00 $ 500.00 $ 180.00 $ 900.00 $ 90.00 $ 450.00 $ 130.00 $ 650.00 $ 145.00 $ 725.00
33 ]030-108-G-0 DeleclableWaming 30 SF $ 55.00 $ 1,650.00 $ 40.50 $ 1,215.00 $ 42.50 $ 1,275.00 $ 54.00 $ 1,620.00 $ 50.00 $ 1,500.00 $ 50.00 $ 1,500.00 $ 70.00 $ 2,100.00 $ 50.00 $ 1,500.00
34 ]030-108-H-1 Driveway,Paved,PCC,6"(Thlckness) 39 SV $ 70.00 $ 2,730.00 $ 61.50 $ 2,398.50 $ 62.75 $ 2,44725 $ 65.00 $ 2,535.00 $ 58.00 $ 2,262.00 $ 100.00 $ 3,900.00 $ 80.00 $ 3,120.00 $ 80.00 $ 3,120.00
35 ]030-108-H-1 Driveway,Paved,HMA,6"(Thlckness) 16 SV $ 65.00 $ 1,040.00 $ 61.50 $ 984.00 $ 65.00 $ 1,040.00 $ 110.00 $ 1,760.00 $ 62.50 $ 1,000.00 $ 90.00 $ 1,440.00 $ 120.00 $ 1,920.00 $ 125.00 $ 2,000.00
3fi ]030-108-A-0 Removal of Sidewalk 9 SV $ 25.00 $ 225.00 $ 51.50 $ 463.50 $ 50.00 $ 450.00 $ 9.50 $ 85.50 $ 45.92 $ 41328 $ 10.00 $ 90.00 $ 20.00 $ 'I80.00 $ 40.00 $ 360.00
Sub Total $ 6,910.00 Sub Total # $ 6,450.50 Sub Total # $ 6,62725 Sub Total # $ 7,544.50 Sub Total # $ 7,15528 Sub Total # $ 8,340.00 Sub Total $ 9,290.00 Sub Total $ 8,725.00
Division]Od0-PavemeM Rehabilitation
3] ]040-10&H-0 Pavemen�-Removal �92 SY $ 25.00 $ 19,800.00 $ 17.50 $ 13,860.00 $ 6.50 $ 5,'148.00 $ 12.00 $ 9,504.00 $ 13.06 $ 10,343.52 $ 12.00 $ 9,504.00 $ 10.00 $ 7,920.00 $ 20.00 $ 15,840.00
Sub Total $ 19,800.00 Sub Total # $ 13,860.00 Sub Total # $ 5,148.00 Sub Total # $ 9,504.00 Sub Total # $ 10.34352 Sub Total # $ 9.504.00 Sub Total $ 7.920.00 Sub Total $ 15,840.00
Division 8010-Traffic Signals 8 LigMing
38 8010-108-A-0 TrofficSignal 1 LS $133,179.25 $ 133,17925 $ 51,000.00 $ 51,000.00 $ 48,260.00 $ 48,260.00 $ 50,700.00 $ 50,700.00 $ 47,33726 $ 47,33726 $ 54,000.00 $ 54,000.00 $ 58,000.00 $ 58,000.00 $ 50,000.00 $ 50,000.00
39 8010-108-C-0 Handhole,PC,Rectangular.HH 24-36 1 EA $ 3,200.00 $ 3,200.00 $ 1,300.00 $ 1,300.00 $ 1,950.00 $ 1,950.00 $ 1,700.00 $ 1,700.00 $ 1,431.70 $ 1,431.70 $ 1,300.00 $ 1,300.00 $ 1,815.00 $ 1,815.00 $ 2,250.00 $ 2,250.00
40 8010-108-H-0 Conduit,PVC,2" 152 LF $ 20.00 $ 3,040.00 $ 7.00 $ 1,064.00 $ 11.75 $ 1,786.00 $ 31.00 $ 4,712.00 $ 16.81 $ 2,555.12 $ 7.00 $ 1,064.00 $ 28.00 $ 4,256.00 $ 25.00 $ 3,800.00
41 8010-108-H-0 Conduit,PVC,3" 6 LF $ 35.00 $ 210.00 $ 34.00 $ 204.00 $ 125.00 $ 750.00 $ 46.00 $ 276.00 $ 61.80 $ 370.80 $ 33.00 $ 198.00 $ 55.00 $ 330.00 $ 75.00 $ 450.00
42 8010-108-H-0 Conduil,PVC,4" 6 LF $ 45.00 $ 270.00 $ 45.00 $ 270.00 $ 150.00 $ 900.00 $ 54.00 $ 324.00 $ 72.10 $ 432.60 $ 43.00 $ 258.00 $ 65.00 $ 390.00 $ 50.00 $ 480.00
43 8010-108-H-0 Conduit,HDPE,2" 284 LF $ 20.00 $ 5,680.00 $ 10.00 $ 2,840.00 $ 25.00 $ 7,100.00 $ 34.00 $ 9,656.00 $ 31.93 $ 9,068.12 $ 11.00 $ 3,124.00 $ 33.00 $ 9,372.00 $ 35.00 $ 9,940.00
44 8010-108-H-0 Conduil,HDPE,4" 330 LF $ 25.00 $ 8,250.00 $ 21.00 $ 6,930.00 $ 40.50 $ 13,365.00 $ 56.00 $ 18,480.00 $ 52.53 $ 17,334.90 $ 22.00 $ 7,260.00 $ 45.00 $ 14,850.00 $ 40.00 $ 13,200.00
45 8010-108-H-0 Conduil,Mlcroducl,HDPE,i6/12 252 LF $ 25.00 $ 6,300.00 $ 13.50 $ 3,402.00 $ 38.50 $ 9,702.00 $ 38.00 $ 9,576.00 $ 35.02 $ 8,825.04 $ 14.00 $ 3,528.00 $ 35.00 $ 8,820.00 $ 45.00 $ 11,340.00
46 8010-108-H-0 Conduit,PVC,1" 56 LF $ 18.00 $ 1,008.00 $ 13.50 $ 756.00 $ 20.00 $ 1,120.00 $ 26.00 $ 1,456.00 $ 27.81 $ 1,557.36 $ 15.00 $ 840.00 $ 25.00 $ 1,400.00 $ 30.00 $ 1,680.00
47 8010-108-K-0 Foolings and Foundations,Push Ped Pole,PC,1'Dla.x 4' 4 EA $ 1,000.00 $ 4,000.00 $ 2,400.00 $ 9,600.00 $ 2,900.00 $ 11,600.00 $ 3,200.00 $ 12,800.00 $ 2,438.01 $ 9,752.04 $ 2,400.00 $ 9,600.00 $ 2,000.00 $ 8,000.00 $ 2,750.00 $ 11,000.00
48 8010-108-K-0 Foolings and Foundations,Slreet Llghl,PC,2'Dla.x 5' 3 EA $ 1,500.00 $ 4,500.00 $ 2,800.00 $ 8,400.00 $ 4,635.00 $ 13,905.00 $ 4,600.00 $ 13,800.00 $ 3,631.09 $ 10,89327 $ 3,600.00 $ 10,800.00 $ 4,500.00 $ 13,500.00 $ 3,500.00 $ 10,500.00
49 8010-108-K-0 Foolings and Foundations,Slreet Llghl,PC,3'Dla.x 10.5' 2 EA $ 4,000.00 $ 8,000.00 $ 3,200.00 $ 6,400.00 $ 4,525.00 $ 9,050.00 $ 3,800.00 $ 7,600.00 $ 5,222.71 $ 10,445.42 $ 1,400.00 $ 2,800.00 $ 6,650.00 $ 13,300.00 $ 8,500.00 $ 17,000.00
50 8010-108-K-0 Foolings and Foundations,Slreel Llghl,PC,3'Dla.x 12.5' 1 EA $ 4,500.00 $ 4,500.00 $ 5,500.00 $ 5,500.00 $ 5,125.00 $ 5,125.00 $ 4,700.00 $ 4,700.00 $ 5,851.81 $ 5,851.81 $ 1,400.00 $ 1,400.00 $ 7,500.00 $ 7,500.00 $ 10,000.00 $ 10,000.00
51 8010-108-K-0 Foolings and Foundations,Treffic Contrdler Cabinet,PC 1 EA $ 3,500.00 $ 3,500.00 $ 5,000.00 $ 5,000.00 $ 6,800.00 $ 6,800.00 $ 7,100.00 $ 7,100.00 $ 5,098.50 $ 5,098.50 $ 5,400.00 $ 5,400.00 $ 6,800.00 $ 6,800.00 $ 6,500.00 $ 6,500.00
52 8010-108-M-0 Cabinets and Pedestals,TraHlc Controller Cabine4Ciry Provided 1 EA $ 4,000.00 $ 4,000.00 $ 6,000.00 $ 6,000.00 $ 7,750.00 $ 7,750.00 $ 6,000.00 $ 6,000.00 $ 6,525.16 $ 6,525.16 $ 6,400.00 $ 6,400.00 $ 8,800.00 $ 8,800.00 $ 5,850.00 $ 5,850.00
53 8010-108-R-0 Cameras,Treffic&Surveillance,Fixed 4 EA $ 3,000.00 $ 12,000.00 $ 1,150.00 $ 4,600.00 $ 4,250.00 $ 17,000.00 $ 4,400.00 $ 17,600.00 $ 4,142.66 $ 16,570.64 $ 4,246.39 $ 16.985.56 $ 4,950.00 $ 19,800.00 $ 4,500.00 $ 18,000.00
54 8010-108-C-0 Handhole,PC,Round,HH 24-24 4 EA $ 1,500.00 $ 6,000.00 $ 1,150.00 $ 4,600.00 $ 1,500.00 $ 6,000.00 $ 1,400.00 $ 5,600.00 $ 1,328.70 $ 5,314.80 $ 1,600.00 $ 6,400.00 $ 1,400.00 $ 5,600.00 $ 1,850.00 $ 7,400.00
55 8010-108-D-0 FiberVault-R900 1 EA $ 1,750.00 $ �.750.00 $ 6,000.00 $ 6.000.00 $ 7,800.00 $ 7.800.00 $ 6,900.00 $ 6.900.00 $ 6,604.88 $ 6.604.88 $ 6,500.00 $ 6.500.00 $ 6,400.00 $ 6.400.00 $ 8,000.00 $ 8.000.00
Sub Total $ 209,38725 Sub Total # $ 123,866.00 Sub Total # $ 169,963.00 Sub Total # $ 178,980.00 Sub Total # $ 165,969A2 Sub Total # $ 137,857.56 Sub Total $ 188,933.00 Sub Total $ 187,390.00
Division 6020-Pavemenl Marking
56 8020-108-e-0 Painted Pavement Markings,SOlventlWaterbome 34.31 STA $ 40.00 $ 1,372.40 $ 80.00 $ 2,744.80 $ 80.00 $ 2,744.80 $ 83.00 $ 2,847.73 $ 7725 $ 2,650.45 $ 75.00 $ 2,57325 $ 85.00 $ 2,916.35 $ 80.00 $ 2,744.80
57 8020-108-G-0 Painted Symbols and Legends 14 EA $ 125.00 $ 1,750.00 $ 160.00 $ 2,240.00 $ 160.00 $ 2,240.00 $ 170.00 $ 2,380.00 $ 154.50 $ 2,163.00 $ 150.00 $ 2,100.00 $ 165.00 $ 2,310.00 $ 160.00 $ 2,240.00
58 8020-108-F-0 Wet,Relroreflective Removalbe Tape Markings 1 STA $ 150.00 $ 108.00 $ 650.00 $ 468.00 $ 630.00 $ 453.60 $ 660.00 $ 47520 $ 618.00 $ 444.96 $ 600.00 $ 432.00 $ 660.00 $ 47520 $ 635.00 $ 45720
59 8020-108-K-0 Pavement Markings Removed 2 STA $ 50.00 $ 110.00 $ 80.00 $ 176.00 $ 80.00 $ 176.00 $ 83.00 $ 182.60 $ 7725 $ 169.95 $ 75.00 $ 165.00 $ 55.00 $ 187.00 $ 50.00 $ 176.00
60 8020-108-L-0 Symbols and Legentls Removetl 3 EA $ 55.00 $ 165.00 $ 160.00 $ 480.00 $ 160.00 $ 480.00 $ 170.00 $ 510.00 $ 154.50 $ 463.50 $ 150.00 $ 450.00 $ 165.00 $ 495.00 $ 160.00 $ 480.00
Sub Total $ 3,505.40 Sub Total # $ 6,108.80 Sub Total # $ 6,094.40 Sub Total # $ 6,395.53 Sub Total # $ 5,891.86 Sub Total # $ 5,72025 Sub Total $ 6,383.55 Sub Total $ 6,098.00
Prqect Name: �FK&32ND INTERSECTION IMPROVEMENTS g�d Date Engineer s Estimate Easlern lowa Excavating 8 McDermotl Excavating Tschiggfrie Excavating Midwest Concrete Boomerang Corp Conlon Conslruclion Co Pirc-To6in Conslruclion,Inc.
21-Ju1-23 Concrete,LLC
NOE RNUMBER E BID ITEM DESGRIPTION q�A��, UNIT UN T PRICE TOTAL PRICE UNI TPRICE TOTAL PRICE UNI TPRICE TOTAL PRICE UNI TPRICE TOTAL PRICE UNI TPRICE TOTAL PRICE UNI TPRICE TOTAL PRICE UNI TPRICE TOTAL PRICE UNI TPRICE TOTAL PRICE
Division 8030-TemporaryTraffic GoMrol
61 8030-108-A-0 TemporaryTrafficConirol 1 LS $ 25,000.00 $ 25,000.00 $ 28,500.00 $ 28,500.00 $ 27,750.00 $ 27,750.00 $ 29,500.00 $ 29,500.00 $ 27,552.50 $ 27,552.50 $ 26,750.00 $ 26,750.00 $ 32,000.00 $ 32,000.00 $ 30,000.00 $ 30,000.00
SubTotal $ 25,000.00 SubTotal $ 28,500.00 SubTotal $ 27,750.00 SubTotal $ 29,500.00 SubTotal $ 27,552.50 SubTotal $ 26,750.00 SubTotal $ 32,000.00 SubTotal $ 30,000.00
Division 9010-Seeding
62 9010-108-B-0 Hytlraulic-Seeding,Ferlilizing,and Mulching,Type 1 0.1 AC $ 20,000.00 $ 2,000.00 $ 12,500.00 $ 1,250.00 $ 10,000.00 $ �,000.00 $ 1�,000.00 $ �.�00.00 $ 10.300.00 $ �.030.00 $ 16.900.00 $ �,690.00 $ 7,500.00 $ 750.00 $ 15,000.00 $ �,500.00
SubTotal $ 2,000.00 SubTotal $ 1,250.00 SubTotal $ 1,000.00 SubTotal $ 1,100.00 SubTotal $ 1,030.00 SubTotal $ 1,690.00 SubTotal $ 750.00 SubTotal $ 1,500.00
Division 90d0-Erosion and Sediment Lontrol
63 9040-108-D-1 FilterSocks,l2" 200 LF $ 4.00 $ 800.00 $ 6.50 $ 1,300.00 $ 4.00 $ 800.00 $ 5.50 $ 1,100.00 $ 5.15 $ 1,030.00 $ 8.50 $ 1,700.00 $ 4.00 $ 800.00 $ 5.00 $ 1,000.00
64 9040-108-D-2 FilterSacks,Removal 200 LF $ 1.00 $ 200.00 $ 1.00 $ 200.00 $ 2.00 $ 400.00 $ �.�0 $ 220.00 $ �.03 $ 206.00 $ �.70 $ 340.00 $ �.50 $ 300.00 $ �.00 $ 2�0.00
Sub Total $ 1,000.00 Sub 7otal $ 1,500.00 Sub 7otal $ 1,200.00 Sub 7otal $ 1,320.00 Sub 7otal $ 1,236.00 Sub 7otal $ 2,040.00 Sub 7otal $ �,�00.00 Sub 7otal $ 1,200.00
IDOT Division 252d-TraHic Signing
65 IDOT 2527.04-A-1 Existing Slgn,Remove 5 EA $ 350.00 $ 1,750.00 $ 65.00 $ 325.00 $ 65.00 $ 325.00 $ 66.00 $ 330.00 $ 61.80 $ 309.00 $ 60.00 $ 300.00 $ 66.00 $ 330.00 $ 65.00 $ 325.00
66 IDOT2524.05-B TypeAsigns 36 SF $ 50.00 $ 1.800.00 $ 32.00 $ 1.152.00 $ 32.00 $ 1.152.00 $ 33.00 $ 1.188.00 $ 30.90 $ 1.112.40 $ 30.00 $ 1.080.00 $ 35.00 $ 1?60.00 $ 32.50 $ 1.170.00
6] IDOT 2524.05-D Sign Pwt,S�eel Breakaway,Type A or 6 Slgns 4 EA $ 500.00 $ 2,000.00 $ 540.00 $ 2,160.00 $ 525.00 $ 2,100.00 $ 550.00 $ 2,200.00 $ 515.00 $ 2,060.00 $ 500.00 $ 2,000.00 $ 550.00 $ 2,200.00 $ 535.00 $ 2,140.00
Sub Total $ 5.550.00 Sub Total # $ 3.637.00 Sub Total # $ 3.577.00 Sub Total # $ 3.718.00 Sub Total # $ 3.481.40 Sub Total # $ 3.380.00 Sub Total $ 3.790.00 Sub Total $ 3.635.00
Division 11,020-Mobilization
68 11030-108-A-0 Mobiliza�ion 1 LS $ 58,000.00 $ 58,000.00 $ 26,000.00 $ 26,000.00 $ 31,000.00 $ 31,000.00 $ 22,300.00 $ 22,300.00 $ 75,000.00 $ 75,000.00 $ 69,000.00 $ 69,000.00 $ 45,000.00 $ 45,000.00 $ 47,500.00 $ 47,500.00
Sub Total $ 58,000.00 Sub Total # $ 26,000.00 Sub Total # $ 31,000.00 Sub Total # $ 22,300.00 Sub Total # $ 75,000.00 Sub Total # $ 69,000.00 Sub Total $ 45,000.00 Sub Total $ 47,500.00
Total Est $ 537,537.15 Total 6id $ 4�6,192.45 Total 6id $ 451,603.85 Total 6id $ 470,156.03 Total Bid $ 493,40824 Total 6id $ 504,591.81 Total Bid $ 511,766.55 Total Bid $ 539,012.50
%Over/Under(-) -2Z57% -15.99% -1 Z54% -8.21% -6.13% -4.79% 0.27%