Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Riviera Ln & Shorewood Ln Feasibility Study_2017
FEASIBILITY REPORT RIVIERA LANE AND SHOREWOOD LANE STREET AND UTILITY IMPROVEMENT PROJECT CITY OF SHOREWOOD | HENNEPIN COUNTY, MINNESOTA MARCH 13, 2017 Prepared for: City of Shorewood 5755 Country Club Road Shorewood, MN 55331 CITY OF SHOREWOOD PROJECT NO. 17-04 WSB PROJECT NO. 2925-24 Feasibility Report Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 WSB & Associates, Inc. your Feasibility Report Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Feasibility Report Page 1 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Figure 1Appendix A. Feasibility Report Page 2 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 2.1.1 Authorization 2.1.2 Scope Figure 1 Appendix A 2.1.3 Data Available 2.1.4 Project Background Feasibility Report Page 3 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 2.2.1 Roadway Appendix D 2.2.2 Drainage Feasibility Report Page 4 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 2.2.3 Sanitary Sewer Appendix E 2.2.4 Watermain 2.2.5 Private Utilities Feasibility Report Page 5 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 2.3.1 Roadway Figure 2Appendix A 2.3.2 Drainage Figure 3 Figure 4 Appendix A 2.3.3 Sanitary Sewer Feasibility Report Page 6 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 2.3.4 Watermain Figure 5 Appendix A Figure 6 Appendix A Figure 7 Appendix A 2.3.5 Street Sign Replacement 2.3.6 Mailbox Replacement Feasibility Report Page 7 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 2.3.7 Easements 2.3.8 Permits/Approvals 2.3.9 Detour Routes/Project Phasing 2.3.10 Public Involvement Feasibility Report Page 8 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Appendix B Table 1 Table 2 Feasibility Report Page 9 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Appendix C Feasibility Report Page 10 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Feasibility Report Page 11 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Feasibility Report Page 12 Riviera Lane and Shorewood Lane Street and Utility Improvement Project City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Feasibility Report Riviera Lane and Shorewood Lane Improvements City of Shorewood Project No. 17-04 WSB Project No. 2925-24 0500 SCALE IN FEET MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Project Location wsbeng.com 1 SHOREWOOD MINNESOTA MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Typical Section wsbeng.com 2 SHOREWOOD MINNESOTA 0125 SCALE IN FEET MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Proposed Storm Sewer wsbeng.com 3 SHOREWOOD MINNESOTA 0125 SCALE IN FEET MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Proposed Storm Sewer wsbeng.com 4 SHOREWOOD MINNESOTA 0200 SCALE IN FEET MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Proposed Watermain - Option wsbeng.com SHOREWOOD MINNESOTA 0250 SCALE IN FEET MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Proposed Watermain - Option 2 wsbeng.com 6 SHOREWOOD MINNESOTA 0200 SCALE IN FEET MARCH 13, 2017 Riviera Lane and Shorewood Lane 02925-24 Street & Utility Improvement Project Figure Proposed Watermain - Option 1 wsbeng.com 7 SHOREWOOD MINNESOTA Feasibility Report Riviera Lane and Shorewood Lane Improvements City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity SCHEDULE A. STREET IMPROVEMENTS - SHOREWOOD LANE 12021.501 MOBILIZATIONLUMP SUM1$18,400.00$18,400.00 22101.501 CLEARINGACRE0.5$2,500.00$1,250.00 32101.505 GRUBBINGACRE0.5$2,500.00$1,250.00 42104.503 REMOVE CONCRETE WALKSQ FT930$8.00$7,440.00 52104.505 REMOVE BITUMINOUS PAVEMENT SQ YD3600$3.00$10,800.00 62104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSQ YD300$5.00$1,500.00 72104.505 REMOVE CONCRETE DRIVEWAY PAVEMENTSQ YD200$8.00$1,600.00 82104.509 REMOVE SIGNEACH3$50.00$150.00 92104.509 REMOVE MAILBOX SUPPORTEACH2$100.00$200.00 102104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT200$8.00$1,600.00 112104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT200$5.00$1,000.00 122104.521 SALVAGE WOODEN FENCELIN FT100$10.00$1,000.00 132104.523 SALVAGE SIGNEACH1$25.00$25.00 142104.601 SALVAGE & REINSTALL LANDSCAPE STRUCTURESLUMP SUM1$2,500.00$2,500.00 152104.602 SALVAGE AND REINSTALL MAILBOXEACH16$100.00$1,600.00 162105.501 COMMON EXCAVATION (EV) (P)CU YD800$18.00$14,400.00 172105.507 SUBGRADE EXCAVATION (EV)CU YD2600$18.00$46,800.00 182105.511 MUCK EXCAVATIONCU YD260$18.00$4,680.00 192105.522 SELECT GRANULAR BORROW (CV)CU YD2760$20.00$55,200.00 202105.604 GEOTEXTILE FABRIC TYPE VSQ YD3300$3.00$9,900.00 212112.501 SUBGRADE PREPARATIONROAD STA9$200.00$1,800.00 222123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR10$150.00$1,500.00 232130.501 WATERMGAL10$50.00$500.00 242211.501 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON1620$22.00$35,640.00 252357.502 BITUMINOUS MATERIAL FOR TACK COATGALLON200$3.50$700.00 262360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C)TON410$68.00$27,880.00 272360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON410$65.00$26,650.00 282360.503 TYPE SP 9.5 WEARING COURSE MIX (2,C) (3.0" THICK) DWYSQ YD300$35.00$10,500.00 292505.601 UTILITY COORDINATIONLUMP SUM1$2,500.00$2,500.00 302521.501 4" CONCRETE WALKSQ FT730$8.00$5,840.00 312521.501 6" CONCRETE WALKSQ FT200$12.00$2,400.00 322531.501 CONCRETE CURB & GUTTER (SURMOUNTABLE & DESIGN B618)LIN FT1900$15.00$28,500.00 332531.507 6" CONCRETE DRIVEWAY PAVEMENTSQ YD200$65.00$13,000.00 342531.618 TRUNCATED DOMESSQ FT24$50.00$1,200.00 352540.601 MAIL BOX (TEMPORARY)EACH16$50.00$800.00 362540.602 MAIL BOX SUPPORTEACH2$150.00$300.00 372557.602 REPAIR DOG FENCEEACH2$200.00$400.00 382557.603 INSTALL WOODEN FENCELIN FT100$10.00$1,000.00 392558.603 IRRIGATION SYSTEM REPAIREACH2$250.00$500.00 402563.601 TRAFFIC CONTROLLUMP SUM1$2,500.00$2,500.00 412564.531 SIGN PANELS TYPE CSQ FT13$35.00$455.00 422564.602 INSTALL SIGNEACH1$25.00$25.00 432564.602 SIGN PANELS TYPE SPECIALEACH2$250.00$500.00 442571.501 CONIFEROUS TREE 8' HT B&BTREE5$650.00$3,250.00 452571.502 DECIDUOUS TREE 2.5" CAL B&BTREE5$650.00$3,250.00 462573.502 SILT FENCE, TYPE MACHINE SLICEDLIN FT1000$3.00$3,000.00 472573.530 STORM DRAIN INLET PROTECTIONEACH8$200.00$1,600.00 482573.540 SEDIMENT CONTROL LOG TYPE WOOD FIBERLIN FT1000$4.00$4,000.00 492573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCEEACH1$1,000.00$1,000.00 502574.525 COMMON TOPSOIL BORROW (CV)CU YD100$35.00$3,500.00 512575.502 SEED MIX 33-261LBS10$100.00$1,000.00 522575.505 SODDING TYPE LAWN (INCL TOPSOIL & FERT)SQ YD2300$5.00$11,500.00 532575.523 EROSION CONTROL BLANKET CATEGORY 2SQ YD120$3.00$360.00 542575.571 RAPID STABILIZATION METHOD 3MGAL10$500.00$5,000.00 552575.604 SEEDING (INCL. TOPSOIL & FERT)ACRE0.1$10,000.00$1,000.00 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308171 of 4 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity Total Schedule A - Street Improvements Shorewood Lane$384,845.00 +5% Contingency$19,242.25 Subtotal Schedule A - Street Improvements Shorewood Lane$404,087.25 + 27% Indirect Costs$109,103.56 Total Schedule A - Street Improvements Shorewood Lane$513,190.81 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308172 of 4 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity B. SANITARY SEWER IMPROVEMENTS - SHOREWOOD LANE 562104.523 SALVAGE CASTINGEACH5$150.00$750.00 572503.602 CHIMNEY SEALSEACH5$350.00$1,750.00 582506.516 CASTING ASSEMBLYEACH5$750.00$3,750.00 592506.602 REPAIR MANHOLE INVERTEACH1$2,000.00$2,000.00 Total Schedule B - Sanitary Sewer Improvements Shorewood Lane$8,250.00 +5% Contingency$412.50 Subtotal Schedule B - Sanitary Sewer Improvements Shorewood Lane$8,662.50 + 27% Indirect Costs$2,338.88 Total Schedule B - Sanitary Sewer Improvements Shorewood Lane$11,001.38 C. STORM SEWER IMPROVEMENTS - SHOREWOOD LANE 602104.501 REMOVE SEWER PIPE (STORM)LIN FT250$10.00$2,500.00 612104.509 REMOVE DRAINAGE STRUCTUREEACH4$200.00$800.00 622105.604 GEOTEXTILE FABRIC TYPE IVSQ YD30$5.00$150.00 632451.601 GRANULAR FOUNDATION AND/OR BEDDINGCU YD20$25.00$500.00 642501.515 18" RC PIPE APRONEACH1$500.00$500.00 652502.541 4" PERF PVC PIPE DRAINLIN FT1900$18.00$34,200.00 662502.602 4" PVC PIPE DRAIN CLEANOUTEACH10$500.00$5,000.00 672503.541 18" RC PIPE SEWER DESIGN 3006 CL IIILIN FT250$48.00$12,000.00 682503.541 15" RC PIPE SEWER DESIGN 3006 CL VLIN FT400$50.00$20,000.00 692503.602 CONNECT TO EXISTING STORM SEWEREACH2$1,000.00$2,000.00 702506.501 CONST DRAINAGE STRUCTURE DES 48-4020LIN FT30$250.00$7,500.00 712506.501 CONST DRAINAGE STRUCTURE DES SPECIALEACH3$2,000.00$6,000.00 722506.516 CASTING ASSEMBLYEACH5$750.00$3,750.00 732511.501 RANDOM RIPRAP CLASS IIICU YD20$150.00$3,000.00 Total Schedule C - Storm Sewer Improvements Shorewood Lane$97,900.00 +5% Contingency$4,895.00 Subtotal Schedule C - Storm Sewer Improvements Shorewood Lane$102,795.00 + 27% Indirect Costs$27,754.65 Total Schedule C - Storm Sewer Improvements Shorewood Lane$130,549.65 D.1 WATER MAIN IMPROVEMENTS - SHOREWOOD LANE 742021.501 MOBILIZATIONLUMP SUM1$5,600.00$5,600.00 752451.509 AGGREGATE BEDDING (CV)CU YD20$35.00$700.00 762503.620 DUCTILE IRON FITTINGSPOUND1250$5.00$6,250.00 772504.602 8" GATE VALVE AND BOXEACH1$2,000.00$2,000.00 782504.602 6" GATE VALVE AND BOXEACH4$1,500.00$6,000.00 792504.602 HYDRANTEACH4$4,000.00$16,000.00 802504.602 1" CURB STOP AND BOXEACH16$500.00$8,000.00 812504.602 1" CORPORATION STOPEACH16$450.00$7,200.00 822504.603 8" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT880$55.00$48,400.00 832504.603 6" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT60$50.00$3,000.00 842504.603 1" TYPE K COPPER PIPELIN FT480$26.00$12,480.00 852504.604 4" POLYSTYRENE INSULATIONSQ YD.20$40.00$800.00 Total Schedule D.1 - Watermain Improvements Shorewood Lane$116,430.00 +5% Contingency$5,821.50 Subtotal Schedule D.1 - Watermain Improvements Shorewood Lane$122,251.50 + 27% Indirect Costs$33,007.91 Total Schedule D.1 - Watermain Improvements Shorewood Lane$155,259.41 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308173 of 4 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity D.2 WATER MAIN IMPROVEMENTS - TRUNK LINE 862021.501 MOBILIZATIONLUMP SUM1$7,300.00$7,300.00 872104.501 REMOVE WATERMAINLIN FT10$10.00$100.00 882104.505 REMOVE BITUMINOUS PAVEMENT SQ YD1780$3.00$5,340.00 892104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSQ YD40$5.00$200.00 902104.505 REMOVE CONCRETE DRIVEWAY PAVEMENTSQ YD20$8.00$160.00 912104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT30$8.00$240.00 922104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT450$5.00$2,250.00 932105.501 COMMON EXCAVATION (EV) (P)CU YD400$18.00$7,200.00 942211.501 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON860$22.00$18,920.00 952357.502 BITUMINOUS MATERIAL FOR TACK COATGALLON100$3.50$350.00 962360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C)TON230$68.00$15,640.00 972360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON230$65.00$14,950.00 982360.503 TYPE SP 9.5 WEARING COURSE MIX (2,C) (3.0" THICK) DWYSQ YD40$35.00$1,400.00 992451.509 AGGREGATE BEDDING (CV)CU YD20$35.00$700.00 1002503.620 DUCTILE IRON FITTINGSPOUND1250$5.00$6,250.00 1012504.602 IRRIGATION SYSTEM REPAIREACH1$250.00$250.00 1022504.602 8" GATE VALVE AND BOXEACH3$2,000.00$6,000.00 1032504.602 6" GATE VALVE AND BOXEACH1$1,500.00$1,500.00 1042504.602 HYDRANTEACH1$4,000.00$4,000.00 1052504.602 1" CURB STOP AND BOXEACH7$500.00$3,500.00 1062504.602 1" CORPORATION STOPEACH7$450.00$3,150.00 1072504.602 CONNECT TO EXISTING WATERMAINEACH1$2,500.00$2,500.00 1082504.603 8" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT550$55.00$30,250.00 1092504.603 6" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT10$50.00$500.00 1102504.603 1" TYPE K COPPER PIPELIN FT210$26.00$5,460.00 1112531.507 6" CONCRETE DRIVEWAY PAVEMENTSQ YD20$65.00$1,300.00 1122563.601 TRAFFIC CONTROLLUMP SUM1$5,000.00$5,000.00 1132573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCEEACH1$1,000.00$1,000.00 1142575.505 SODDING TYPE LAWN (INCL TOPSOIL & FERT)SQ YD1230$5.00$6,150.00 1152582.502 4" SOLID LINE - EPOXYLIN FT700$1.00$700.00 Total Schedule D.2 - Watermain Improvements Trunk Line$152,260.00 +5% Contingency$7,613.00 Subtotal Schedule D.2 - Watermain Improvements Trunk Line$159,873.00 + 27% Indirect Costs$43,165.71 Total Schedule D.2 - Watermain Improvements Trunk Line$203,038.71 GRAND TOTAL SHOREWOOD LANE IMPROVEMENTS$1,013,039.95 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308174 of 4 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity SCHEDULE A. STREET IMPROVEMENTS - RIVIERA LANE OPTION 1 12021.501 MOBILIZATIONLUMP SUM1$17,900.00$17,900.00 22101.501 CLEARINGACRE1$2,500.00$2,500.00 32101.505 GRUBBINGACRE1$2,500.00$2,500.00 42104.505 REMOVE BITUMINOUS PAVEMENT SQ YD2900$3.00$8,700.00 52104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSQ YD300$5.00$1,500.00 62104.505 REMOVE CONCRETE DRIVEWAY PAVEMENTSQ YD200$8.00$1,600.00 72104.509 REMOVE SIGNEACH3$50.00$150.00 82104.509 REMOVE MAILBOX SUPPORTEACH2$100.00$200.00 92104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT100$8.00$800.00 102104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT300$5.00$1,500.00 112104.601 SALVAGE & REINSTALL LANDSCAPE STRUCTURESLUMP SUM1$2,500.00$2,500.00 122104.602 SALVAGE AND REINSTALL MAILBOXEACH15$100.00$1,500.00 132104.618 SALVAGE AND REINSTALL PAVER DRIVEWAYSQ FT30$50.00$1,500.00 142105.501 COMMON EXCAVATION (EV) (P)CU YD800$18.00$14,400.00 152105.507 SUBGRADE EXCAVATION (EV)CU YD2600$18.00$46,800.00 162105.511 MUCK EXCAVATIONCU YD260$18.00$4,680.00 172105.522 SELECT GRANULAR BORROW (CV)CU YD2820$20.00$56,400.00 182105.604 GEOTEXTILE FABRIC TYPE VSQ YD3400$3.00$10,200.00 192112.501 SUBGRADE PREPARATIONROAD STA9$200.00$1,800.00 202123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR10$150.00$1,500.00 212130.501 WATERMGAL10$50.00$500.00 222211.501 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON1650$22.00$36,300.00 232357.502 BITUMINOUS MATERIAL FOR TACK COATGALLON200$3.50$700.00 242360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C)TON420$68.00$28,560.00 252360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON420$65.00$27,300.00 262360.503 TYPE SP 9.5 WEARING COURSE MIX (2,C) (3.0" THICK) DWYSQ YD300$35.00$10,500.00 272505.601 UTILITY COORDINATIONLUMP SUM1$2,500.00$2,500.00 282531.501 CONCRETE CURB & GUTTER (SURMOUNTABLE & DESIGN B618)LIN FT1900$15.00$28,500.00 292531.507 6" CONCRETE DRIVEWAY PAVEMENTSQ YD200$65.00$13,000.00 302540.601 MAIL BOX (TEMPORARY)EACH15$50.00$750.00 312540.602 MAIL BOX SUPPORTEACH2$150.00$300.00 322557.602 REPAIR DOG FENCEEACH2$200.00$400.00 332558.602 IRRIGATION SYSTEM REPAIREACH2$250.00$500.00 342563.601 TRAFFIC CONTROLLUMP SUM1$2,500.00$2,500.00 352564.531 SIGN PANELS TYPE CSQ FT13$35.00$455.00 362564.602 SIGN PANELS TYPE SPECIALEACH2$250.00$500.00 372571.501 CONIFEROUS TREE 8' HT B&BTREE5$650.00$3,250.00 382571.502 DECIDUOUS TREE 2.5" CAL B&BTREE5$650.00$3,250.00 392573.502 SILT FENCE, TYPE MACHINE SLICEDLIN FT1000$3.00$3,000.00 402573.530 STORM DRAIN INLET PROTECTIONEACH4$200.00$800.00 412573.540 SEDIMENT CONTROL LOG TYPE WOOD FIBERLIN FT1000$4.00$4,000.00 422573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCEEACH1$1,000.00$1,000.00 432574.525 COMMON TOPSOIL BORROW (CV)CU YD100$35.00$3,500.00 442575.502 SEED MIX 25-131LBS20$100.00$2,000.00 452575.502 SEED MIX 33-261LBS10$100.00$1,000.00 462575.505 SODDING TYPE LAWN (INCL TOPSOIL & FERT)SQ YD2400$5.00$12,000.00 472575.523 EROSION CONTROL BLANKET CATEGORY 2SQ YD520$3.00$1,560.00 482575.571 RAPID STABILIZATION METHOD 3MGAL10$500.00$5,000.00 492575.604 SEEDING (INCL. TOPSOIL & FERT)ACRE0.2$10,000.00$2,000.00 Total Schedule A - Street Improvements Riviera Lane Option 1$374,255.00 +5% Contingency$18,712.75 Subtotal Schedule A - Street Improvements Riviera Lane Option 1$392,967.75 + 27% Indirect Costs$106,101.29 Total Schedule A - Street Improvements Riviera Lane Option 1$499,069.04 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308171 of 3 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity B. SANITARY SEWER IMPROVEMENTS - RIVIERA LANE OPTION 1 502104.523 SALVAGE CASTINGEACH4$150.00$600.00 512503.602 CHIMNEY SEALSEACH4$350.00$1,400.00 522503.603 SEWER POINT REPAIREACH1$5,000.00$5,000.00 532506.516 CASTING ASSEMBLYEACH4$750.00$3,000.00 542506.602 REPAIR MANHOLE INVERTEACH1$2,000.00$2,000.00 Total Schedule B - Sanitary Sewer Improvements Riviera Lane Opt$12,000.00 +5% Contingency$600.00 Subtotal Schedule B - Sanitary Sewer Improvements Riviera Lane O$12,600.00 + 27% Indirect Costs$3,402.00 Total Schedule B - Sanitary Sewer Improvements Riviera Lane Opti$16,002.00 C. STORM SEWER IMPROVEMENTS - RIVIERA LANE OPTION 1 552105.604 GEOTEXTILE FABRIC TYPE IVSQ YD30$5.00$150.00 562451.601 GRANULAR FOUNDATION AND/OR BEDDINGCU YD20$25.00$500.00 572501.515 18" RC PIPE APRONEACH1$500.00$500.00 582502.541 4" PERF PVC PIPE DRAINLIN FT1900$18.00$34,200.00 592502.602 4" PVC PIPE DRAIN CLEANOUTEACH10$500.00$5,000.00 602503.541 18" RC PIPE SEWER DESIGN 3006 CL IIILIN FT700$48.00$33,600.00 612506.501 CONST DRAINAGE STRUCTURE DES 48-4020LIN FT20$250.00$5,000.00 622506.501 CONST DRAINAGE STRUCTURE DES SPECIALEACH2$2,000.00$4,000.00 632506.516 CASTING ASSEMBLYEACH3$750.00$2,250.00 642511.501 RANDOM RIPRAP CLASS IIICU YD20$150.00$3,000.00 Total Schedule C - Storm Sewer Improvements Riviera Lane Option $88,200.00 +5% Contingency$4,410.00 Subtotal Schedule C - Storm Sewer Improvements Riviera Lane Opti$92,610.00 + 27% Indirect Costs$25,004.70 Total Schedule C - Storm Sewer Improvements Riviera Lane Option$117,614.70 D.1 WATER MAIN IMPROVEMENTS - RIVIERA LANE OPTION 1 652021.501 MOBILIZATIONLUMP SUM1$5,500.00$5,500.00 662451.509 AGGREGATE BEDDING (CV)CU YD20$35.00$700.00 672503.620 DUCTILE IRON FITTINGSPOUND1000$5.00$5,000.00 682504.602 8" GATE VALVE AND BOXEACH1$2,000.00$2,000.00 692504.602 6" GATE VALVE AND BOXEACH4$1,500.00$6,000.00 702504.602 HYDRANTEACH4$4,000.00$16,000.00 712504.602 1" CURB STOP AND BOXEACH15$500.00$7,500.00 722504.602 1" CORPORATION STOPEACH15$450.00$6,750.00 732504.603 8" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT900$55.00$49,500.00 742504.603 6" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT60$50.00$3,000.00 752504.603 1" TYPE K COPPER PIPELIN FT450$26.00$11,700.00 762504.604 4" POLYSTYRENE INSULATIONSQ YD.20$40.00$800.00 Total Schedule D.1 - Watermain Improvements Riviera Lane Option $114,450.00 +5% Contingency$5,722.50 Subtotal Schedule D.1 - Watermain Improvements Riviera Lane Opti$120,172.50 + 27% Indirect Costs$32,446.58 Total Schedule D.1 - Watermain Improvements Riviera Lane Option $152,619.08 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308172 of 3 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity D.2 WATER MAIN IMPROVEMENTS - TRUNK LINE OPTION 1 772021.501 MOBILIZATIONLUMP SUM1$18,400.00$18,400.00 782104.501 REMOVE WATERMAINLIN FT10$10.00$100.00 792104.505 REMOVE BITUMINOUS PAVEMENT SQ YD4000$3.00$12,000.00 802104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSQ YD50$5.00$250.00 812104.505 REMOVE CONCRETE DRIVEWAY PAVEMENTSQ YD20$8.00$160.00 822104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT30$8.00$240.00 832104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT140$5.00$700.00 842105.501 COMMON EXCAVATION (EV) (P)CU YD900$18.00$16,200.00 852211.501 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON1940$22.00$42,680.00 862357.502 BITUMINOUS MATERIAL FOR TACK COATGALLON220$3.50$770.00 872360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C)TON500$68.00$34,000.00 882360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON500$65.00$32,500.00 892360.503 TYPE SP 9.5 WEARING COURSE MIX (2,C) (3.0" THICK) DWYSQ YD50$35.00$1,750.00 902451.509 AGGREGATE BEDDING (CV)CU YD20$35.00$700.00 912503.620 DUCTILE IRON FITTINGSPOUND3070$5.00$15,350.00 922504.602 IRRIGATION SYSTEM REPAIREACH1$250.00$250.00 932504.602 12" GATE VALVE AND BOXEACH4$6,500.00$26,000.00 942504.602 8" GATE VALVE AND BOXEACH1$2,000.00$2,000.00 952504.602 6" GATE VALVE AND BOXEACH6$1,500.00$9,000.00 962504.602 HYDRANTEACH6$4,000.00$24,000.00 972504.602 1" CURB STOP AND BOXEACH13$500.00$6,500.00 982504.602 1" CORPORATION STOPEACH13$450.00$5,850.00 992504.602 CONNECT TO EXISTING WATERMAINEACH1$2,500.00$2,500.00 1002504.603 12" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT1500$65.00$97,500.00 1012504.603 8" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT20$55.00$1,100.00 1022504.603 6" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT60$50.00$3,000.00 1032504.603 1" TYPE K COPPER PIPELIN FT390$26.00$10,140.00 1042531.507 6" CONCRETE DRIVEWAY PAVEMENTSQ YD20$65.00$1,300.00 1052563.601 TRAFFIC CONTROLLUMP SUM1$5,000.00$5,000.00 1062573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCEEACH2$1,000.00$2,000.00 1072575.505 SODDING TYPE LAWN (INCL TOPSOIL & FERT)SQ YD1670$5.00$8,350.00 1082582.502 4" SOLID LINE - EPOXYLIN FT3000$1.00$3,000.00 1092582.502 4" DOUBLE SOLID LINE - EPOXYLIN FT1500$1.50$2,250.00 Total Schedule D.2 - Watermain Improvements Trunk Line Option 1$385,540.00 +5% Contingency$19,277.00 Subtotal Schedule D.2 - Watermain Improvements Trunk Line Option$404,817.00 + 27% Indirect Costs$109,300.59 Total Schedule D.2 - Watermain Improvements Trunk Line Option 1$514,117.59 GRAND TOTAL RIVIERA LANE IMPROVEMENTS - OPTION 1$1,299,422.41 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308173 of 3 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity SCHEDULE A. STREET IMPROVEMENTS - RIVIERA LANE OPTION 2 12021.501 MOBILIZATIONLUMP SUM1$17,900.00$17,900.00 22101.501 CLEARINGACRE1$2,500.00$2,500.00 32101.505 GRUBBINGACRE1$2,500.00$2,500.00 42104.505 REMOVE BITUMINOUS PAVEMENT SQ YD2900$3.00$8,700.00 52104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSQ YD300$5.00$1,500.00 62104.505 REMOVE CONCRETE DRIVEWAY PAVEMENTSQ YD200$8.00$1,600.00 72104.509 REMOVE SIGNEACH3$50.00$150.00 82104.509 REMOVE MAILBOX SUPPORTEACH2$100.00$200.00 92104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT100$8.00$800.00 102104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT300$5.00$1,500.00 112104.601 SALVAGE & REINSTALL LANDSCAPE STRUCTURESLUMP SUM1$2,500.00$2,500.00 122104.602 SALVAGE AND REINSTALL MAILBOXEACH15$100.00$1,500.00 132104.618 SALVAGE AND REINSTALL PAVER DRIVEWAYSQ FT30$50.00$1,500.00 142105.501 COMMON EXCAVATION (EV) (P)CU YD800$18.00$14,400.00 152105.507 SUBGRADE EXCAVATION (EV)CU YD2600$18.00$46,800.00 162105.511 MUCK EXCAVATIONCU YD260$18.00$4,680.00 172105.522 SELECT GRANULAR BORROW (CV)CU YD2820$20.00$56,400.00 182105.604 GEOTEXTILE FABRIC TYPE VSQ YD3400$3.00$10,200.00 192112.501 SUBGRADE PREPARATIONROAD STA9$200.00$1,800.00 202123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR10$150.00$1,500.00 212130.501 WATERMGAL10$50.00$500.00 222211.501 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON1650$22.00$36,300.00 232357.502 BITUMINOUS MATERIAL FOR TACK COATGALLON200$3.50$700.00 242360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C)TON420$68.00$28,560.00 252360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON420$65.00$27,300.00 262360.503 TYPE SP 9.5 WEARING COURSE MIX (2,C) (3.0" THICK) DWYSQ YD300$35.00$10,500.00 272505.601 UTILITY COORDINATIONLUMP SUM1$2,500.00$2,500.00 282531.501 CONCRETE CURB & GUTTER (SURMOUNTABLE & DESIGN B618)LIN FT1900$15.00$28,500.00 292531.507 6" CONCRETE DRIVEWAY PAVEMENTSQ YD200$65.00$13,000.00 302540.601 MAIL BOX (TEMPORARY)EACH15$50.00$750.00 312540.602 MAIL BOX SUPPORTEACH2$150.00$300.00 322557.602 REPAIR DOG FENCEEACH2$200.00$400.00 332558.602 IRRIGATION SYSTEM REPAIREACH2$250.00$500.00 342563.601 TRAFFIC CONTROLLUMP SUM1$2,500.00$2,500.00 352564.531 SIGN PANELS TYPE CSQ FT13$35.00$455.00 362564.602 SIGN PANELS TYPE SPECIALEACH2$250.00$500.00 372571.501 CONIFEROUS TREE 8' HT B&BTREE5$650.00$3,250.00 382571.502 DECIDUOUS TREE 2.5" CAL B&BTREE5$650.00$3,250.00 392573.502 SILT FENCE, TYPE MACHINE SLICEDLIN FT1000$3.00$3,000.00 402573.530 STORM DRAIN INLET PROTECTIONEACH4$200.00$800.00 412573.540 SEDIMENT CONTROL LOG TYPE WOOD FIBERLIN FT1000$4.00$4,000.00 422573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCEEACH1$1,000.00$1,000.00 432574.525 COMMON TOPSOIL BORROW (CV)CU YD100$35.00$3,500.00 442575.502 SEED MIX 25-131LBS20$100.00$2,000.00 452575.502 SEED MIX 33-261LBS10$100.00$1,000.00 462575.505 SODDING TYPE LAWN (INCL TOPSOIL & FERT)SQ YD2400$5.00$12,000.00 472575.523 EROSION CONTROL BLANKET CATEGORY 2SQ YD520$3.00$1,560.00 482575.571 RAPID STABILIZATION METHOD 3MGAL10$500.00$5,000.00 492575.604 SEEDING (INCL. TOPSOIL & FERT)ACRE0.2$10,000.00$2,000.00 Total Schedule A - Street Improvements Riviera Lane Option 2$374,255.00 +5% Contingency$18,712.75 Subtotal Schedule A - Street Improvements Riviera Lane Option 2$392,967.75 + 27% Indirect Costs$106,101.29 Total Schedule A - Street Improvements Riviera Lane Option 2$499,069.04 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308171 of 3 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity B. SANITARY SEWER IMPROVEMENTS - RIVIERA LANE OPTION 2 502104.523 SALVAGE CASTINGEACH4$150.00$600.00 512503.602 CHIMNEY SEALSEACH4$350.00$1,400.00 522503.603 SEWER POINT REPAIREACH1$5,000.00$5,000.00 532506.516 CASTING ASSEMBLYEACH4$750.00$3,000.00 542506.602 REPAIR MANHOLE INVERTEACH1$2,000.00$2,000.00 Total Schedule B - Sanitary Sewer Improvements Riviera Lane Opt$12,000.00 +5% Contingency$600.00 Subtotal Schedule B - Sanitary Sewer Improvements Riviera Lane O$12,600.00 + 27% Indirect Costs$3,402.00 Total Schedule B - Sanitary Sewer Improvements Riviera Lane Opti$16,002.00 C. STORM SEWER IMPROVEMENTS - RIVIERA LANE OPTION 2 552105.604 GEOTEXTILE FABRIC TYPE IVSQ YD30$5.00$150.00 562451.601 GRANULAR FOUNDATION AND/OR BEDDINGCU YD20$25.00$500.00 572501.515 18" RC PIPE APRONEACH1$500.00$500.00 582502.541 4" PERF PVC PIPE DRAINLIN FT1900$18.00$34,200.00 592502.602 4" PVC PIPE DRAIN CLEANOUTEACH10$500.00$5,000.00 602503.541 18" RC PIPE SEWER DESIGN 3006 CL IIILIN FT700$48.00$33,600.00 612506.501 CONST DRAINAGE STRUCTURE DES 48-4020LIN FT20$250.00$5,000.00 622506.501 CONST DRAINAGE STRUCTURE DES SPECIALEACH2$2,000.00$4,000.00 632506.516 CASTING ASSEMBLYEACH3$750.00$2,250.00 642511.501 RANDOM RIPRAP CLASS IIICU YD20$150.00$3,000.00 Total Schedule C - Storm Sewer Improvements Riviera Lane Option $88,200.00 +5% Contingency$4,410.00 Subtotal Schedule C - Storm Sewer Improvements Riviera Lane Opti$92,610.00 + 27% Indirect Costs$25,004.70 Total Schedule C - Storm Sewer Improvements Riviera Lane Option$117,614.70 D.1 WATER MAIN IMPROVEMENTS - RIVIERA LANE OPTION 2 652021.501 MOBILIZATIONLUMP SUM1$5,500.00$5,500.00 662451.509 AGGREGATE BEDDING (CV)CU YD20$35.00$700.00 672503.620 DUCTILE IRON FITTINGSPOUND1000$5.00$5,000.00 682504.602 8" GATE VALVE AND BOXEACH1$2,000.00$2,000.00 692504.602 6" GATE VALVE AND BOXEACH4$1,500.00$6,000.00 702504.602 HYDRANTEACH4$4,000.00$16,000.00 712504.602 1" CURB STOP AND BOXEACH15$500.00$7,500.00 722504.602 1" CORPORATION STOPEACH15$450.00$6,750.00 732504.603 8" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT900$55.00$49,500.00 742504.603 6" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT60$50.00$3,000.00 752504.603 1" TYPE K COPPER PIPELIN FT450$26.00$11,700.00 762504.604 4" POLYSTYRENE INSULATIONSQ YD.20$40.00$800.00 Total Schedule D.1 - Watermain Improvements Riviera Lane Option $114,450.00 +5% Contingency$5,722.50 Subtotal Schedule D.1 - Watermain Improvements Riviera Lane Opti$120,172.50 + 27% Indirect Costs$32,446.58 Total Schedule D.1 - Watermain Improvements Riviera Lane Option $152,619.08 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308172 of 3 Opinion of Probable Cost WSB Project:Design By: Riviera Lane and Shorewood Lane Street and Utility Improvement ProjectKAK Project Location:Checked By: City of Shorewood City Project No.: WSB Project No:Date: 2925-243/8/2017 MN/DOT Estimated Item Estimated Unit Estimated Total Specification DescriptionUnitTotal No.PriceCost No.Quantity D.2 WATER MAIN IMPROVEMENTS - TRUNK LINE OPTION 2 772021.501 MOBILIZATIONLUMP SUM1$17,400.00$17,400.00 782104.501 REMOVE WATERMAINLIN FT10$10.00$100.00 792104.505 REMOVE BITUMINOUS PAVEMENT SQ YD3800$3.00$11,400.00 802104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENTSQ YD110$5.00$550.00 812104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT250$5.00$1,250.00 822105.501 COMMON EXCAVATION (EV) (P)CU YD900$18.00$16,200.00 832211.501 AGGREGATE BASE CLASS 5 (100% CRUSHED) TON1810$22.00$39,820.00 842357.502 BITUMINOUS MATERIAL FOR TACK COATGALLON210$3.50$735.00 852360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C)TON470$68.00$31,960.00 862360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON470$65.00$30,550.00 872360.503 TYPE SP 9.5 WEARING COURSE MIX (2,C) (3.0" THICK) DWYSQ YD110$35.00$3,850.00 882451.509 AGGREGATE BEDDING (CV)CU YD20$35.00$700.00 892503.620 DUCTILE IRON FITTINGSPOUND2880$5.00$14,400.00 902504.602 IRRIGATION SYSTEM REPAIREACH1$250.00$250.00 912504.602 12" GATE VALVE AND BOXEACH4$6,500.00$26,000.00 922504.602 8" GATE VALVE AND BOXEACH1$2,000.00$2,000.00 932504.602 6" GATE VALVE AND BOXEACH6$1,500.00$9,000.00 942504.602 HYDRANTEACH6$4,000.00$24,000.00 952504.602 1" CURB STOP AND BOXEACH10$500.00$5,000.00 962504.602 1" CORPORATION STOPEACH10$450.00$4,500.00 972504.602 CONNECT TO EXISTING WATERMAINEACH1$2,500.00$2,500.00 982504.603 12" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT1400$65.00$91,000.00 992504.603 8" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT20$55.00$1,100.00 1002504.603 6" WATER MAIN-DUCT IRON CL 52 (W/POLYWRAP)LIN FT60$50.00$3,000.00 1012504.603 1" TYPE K COPPER PIPELIN FT300$26.00$7,800.00 1022563.601 TRAFFIC CONTROLLUMP SUM1$5,000.00$5,000.00 1032573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCEEACH2$1,000.00$2,000.00 1042575.505 SODDING TYPE LAWN (INCL TOPSOIL & FERT)SQ YD1560$5.00$7,800.00 1052582.502 4" SOLID LINE - EPOXYLIN FT2800$1.00$2,800.00 1062582.502 4" DOUBLE SOLID LINE - EPOXYLIN FT1400$1.50$2,100.00 Total Schedule D.2 - Watermain Improvements Trunk Line Option 2$364,765.00 +5% Contingency$18,238.25 Subtotal Schedule D.2 - Watermain Improvements Trunk Line Option$383,003.25 + 27% Indirect Costs$103,410.88 Total Schedule D.2 - Watermain Improvements Trunk Line Option 2$486,414.13 GRAND TOTAL RIVIERA LANE IMPROVEMENTS - OPTION 2$1,271,718.95 K:\02925-240\Quantity\Preliminary\KAK\OPC KAK 0308173 of 3 Feasibility Report Riviera Lane and Shorewood Lane Improvements City of Shorewood Project No. 17-04 WSB Project No. 2925-24 4 5 3 6 7 8 2 9 24 10 11 23 12 22 13 14 21 15 20 16 19 18 17 Project Location Assessment Parcels Assessment Map ¯ Shorewood Lane 0550 Street & Utility Improvements Feet City of Shorewood, MN 1 inch = 550 feet PreliminaryAssessmentRole ShorewoodLaneStreetandUtilityImprovementProjectAssessmentperUnitResidential:11,618.06$Date:3/8/2017 Revised: Printed:3/8/2017 PROPOSED ASSESSABLEASSESSMENT PINFEEOWNERFEEOWNERADDRESSCITY/STATEZIPCODEPROPERTYADDRESSUSEDESCRIPTIONTOTAL UNIT(REU)RATE ASSESSMENT PROPERTIESLLCC/OMATTHEWTIERNEY1549FOXHUNTWAYVICTORIA,MN553865580SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 VANDERLINDE/DVANDERLINDE5625STARLASHOREWOOD,MN553315560SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 DUBLIN&THOMASELLIOTT5520SHOREWOODLASHOREWOOD,MN553315520SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 &ELAINEDEVRIES5515SHOREWOODLANESHOREWOOD,MN553315515SHOREWOODLASingleFamilyResidential111,618.06$$11,618.06 JOSHUAPATTERSON2025INNSBRUCKPKWYMINNEAPOLIS,MN554215535SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 PROPERTIESLLC4060LAKERIDGERDEXCELSIOR,MN553315555SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 &MARYBPHILP5575SHOREWOODLASHOREWOOD,MN553315575SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 93311723140036TIMOTHYFMCGLENNEN13011THAVESHOPKINS,MN553435625SHOREWOODLAMultiFamilyResidential1.511,618.06$$17,427.08 TRACYHILLSTROM6030RIVIERALASHOREWOOD,MN553316030RIVIERALASingleFamilyResidential111,618.06$$11,618.06 &TARAHAWKS6040RIVIERALASHOREWOOD,MN553316040RIVIERALASingleFamilyResidential111,618.06$$11,618.06 KATHERINEMLAMBERT6060RIVIERALASHOREWOOD,MN553316060RIVIERALASingleFamilyResidential111,618.06$$11,618.06 DREW&BECKYDREW6080RIVIERALASHOREWOOD,MN553316080RIVIERALASingleFamilyResidential111,618.06$$11,618.06 DEBORAHANNWINGERT6100RIVERALASHOREWOOD,MN553316100RIVIERALASingleFamilyResidential111,618.06$$11,618.06 JANETMMCFARLAND6120RIVIERALASHOREWOOD,MN553316120RIVIERALASingleFamilyResidential111,618.06$$11,618.06 LEIGHTON&HEIDICLEIGHTON24185WOODDRSHOREWOOD,MN5533124185WOODDRSingleFamilyResidential111,618.06$$11,618.06 YOUNGBLOOD6180RIVIERALAEXCELSIOR,MN553316180RIVIERALASingleFamilyResidential111,618.06$$11,618.06 ROBERTAMEESE6185RIVIERALASHOREWOOD,MN553316185RIVIERALASingleFamilyResidential111,618.06$$11,618.06 ANDREWNFISCHER6175RIVIERALASHOREWOOD,MN553316175RIVIERALASingleFamilyResidential111,618.06$$11,618.06 ANNBOYNTON6155RIVIERALASHOREWOOD,MN553316155RIVIERALASingleFamilyResidential111,618.06$$11,618.06 ELIZABETHMREID6115RIVIERALASHOREWOOD,MN553316115RIVIERALASingleFamilyResidential111,618.06$$11,618.06 SANDRAMAHLSTROM6085RIVIERALASHOREWOOD,MN553316085RIVIERALASingleFamilyResidential111,618.06$$11,618.06 SANDRAJJACOBSON6055RIVIERALASHOREWOOD,MN553316055RIVIERALASingleFamilyResidential111,618.06$$11,618.06 6025RIVIERALA TEIDSNESSSHOREWOOD,MN553316025RIVIERALASingleFamilyResidential111,618.06$$11,618.06 TotalRivieraLaneandShorewoodLaneStreetandUtilityImprovementProjectAssessments307,878.48$ Feasibility Report Riviera Lane and Shorewood Lane Improvements City of Shorewood Project No. 17-04 WSB Project No. 2925-24 Feasibility Report Riviera Lane and Shorewood Lane Improvements City of Shorewood Project No. 17-04 WSB Project No. 2925-24 www.hydro-klean.com toll free 855.845.5326 Des Moines, IA Mankato, MN Rogers, MN Sioux Falls, SD Watertown, SD January 6, 2017 Paul Hornby City of Shorewood 5755 Country Club Road Shorewood, Minnesota 55331 Dear Paul; Thank you for the opportunity to provide the televising of your sanitary sewer in 2016. Based upon NASSCO PACP Condition Grades 1-5, only one line had minor attached deposits/encrustation. NASSCO condition grade for this defect i Please see the PACP Codes and Grading information in your bound report for additional information. a w; /-;© Fourteen manholes were identified throughout the project area. Two of the manholes were buried. Three of these manholes can benefit from rehabilitation. Manhole # Rehabilitation Required Video 35-1 No rehab Video 35-1A No rehab Video 35-2 No rehab Buried, no video 35-3 No rehab Video 35-4 No rehab Video 35-5 No rehab Video 35-6 Grout 2 pipe connections and Video bottom barrel joint 35-7 No rehab Video 37-7 No rehab Video 38-16 No rehab Buried, no video 38-17 No rehab Video 38-18 Grout lift hole, 3 pipe Video connection and 3 barrel joints 38-19 Remove casting, install new Video adjustment rings, reset casting and new asphalt surface 75-7 No rehab Video The hand-written manhole reports are printed in the bound copy of your report. T located on your flash drive in a folder labelled Manholes. A prddress the rehabilitation on these structures is included in the package. a z·; -; Your collection system will benefit from a yearly cleaning, televising and manhole inspection schedule to locate deficiencies before they pose a problem. Hydro- P.I.P.E. program will allow you to schedule while offering you the additional benefit of prioritized recommendations as well as no cost manhol. Please contact us for a maintenance proposal suitable to your needs. Please call with any questions. Paul, we look forward to working with the City again. Sincerely, Michele McGreal Hydro-Klean, LLC Cell 612.845.4394 Hydro-Klean LLC 333 NW 49th Place Des Moines, IA 50313 Phone: (515) 283-0500 Fax: (515) 283-0505 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301638-17 ASHOREWOODRIVIERA LN. Start date/time:Direction:Weather:Location code: 12/30/2016 7:57 AMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at:1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 1 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301638-18 ASHOREWOODRIVIERA LN. Start date/time:Direction:Weather:Location code: 12/30/2016 8:13 AMU Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 2 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301638-19 ASHOREWOODRIVIERA LN. Start date/time:Direction:Weather:Location code: 12/30/2016 8:30 AMU Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:23 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 202 000000.00221002.0022.00 300 400 500 Main Inspections Pipe Run and ScoringPage 3 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301638-7 ASHOREWOODRIVIERA LN. Start date/time:Direction:Weather:Location code: 12/30/2016 9:43 AMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:23 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 4 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-4 ASHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 10:32 AMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:22 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 5 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-3 ASHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 10:45 AMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:25 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 6 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-2 ASHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 10:56 AMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 7 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-1 ASHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 11:03 AMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 8 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-5 ASHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 11:33 AMU Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 9 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-7 ASHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 12:16 PMD Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 10 of 11 Main Inspections Pipe Run and Scoring Project name:Mainline ID:City:Street: ShorewoodMN12301635-5 BSHOREWOODSHOREWOOD LN. Start date/time:Direction:Weather:Location code: 12/30/2016 12:50 PMU Shape:Material:Height:Width: CPVC9 in. Scores Calculated at: 1/6/2017 5:03:24 PM Structural:O&M:Overall: Grade SegmentPipeQuickPipe RatingSegmentPipeQuickPipe RatingPipe RatingPipe Rating GradeRatingRatingIndexGradeRatingRatingIndexIndex 100 200 000000.00000000.0000.00 300 400 500 Main Inspections Pipe Run and ScoringPage 11 of 11 0100200 SCALE IN FEET 0100200 SCALE IN FEET