4

AGENDA ITEM #__________

Request for Council Action

Date: April 8, 2021

To: East Grand Forks City Council Mayor Steve Gander, Council President Mark Olstad, Council
Vice-President Tim Riopelle, Council Members Clarence Vetter, Dale Helms, Brian Larson,
Tim Johnson, and Marc Demers

Cc: File

From: Steven R. Emery, P.E.

RE: 2022 Federal Project

Background:

As we have discussed previously, the City of East Grand Forks is scheduled to receive Federal Subtarget
Funding in 2022 for use on our State Aid System. Currently on the Statewide Transportation
Improvement Program (STIP) is the Bygland Road / Rhinehart Drive Roundabout Project.

The City will receive approximately $860,000.00 in Federal Funding at an 80/20 local split. Therefore,
we need approximately $1.1 Million in construction costs to receive all of the federal dollars.

Bygland Road / Rhinehart Drive Roundabout:

Alliant Engineering did make some changes to the proposed layouts and so I have included those
options for your review. All of the options now include a 120’ diameter roundabout.

The proposed options included:

Option 1A (See attached drawing): This option would require property acquisition on the east side of
Bygland Road. The roundabout was shifted south though to hopefully require property acquisition from
only the one parcel. This option is also showing a full access at Bygland Road and 5th Street.

Option 1B (See attached drawing): Same as 1A with the exception of moving the access location from
Orton’s gas station onto Rhinehart Drive. This option would require property acquisition of the parcel to
the south of the gas station. This option if currently showing ¾ access at Bygland Road and 5th Street but
could be modified to include a full access also as shown on Option 1A

These two options will require some property acquisition at the SW corner of Bygland Road and
Rhinehart Drive.

15
Option 2A (See attached drawing): This option may not require any property acquisition but does
present some access issues from Orton’s Gas Station with a surmountable Island and also requires
pedestrian traffic to go further south to cross Rhinehart Drive. This option provides full access at
Bygland Road and 5th Street.

Option 2B (See attached drawing): Same as 2A with the exception of moving the access location from
Orton’s gas station onto Rhinehart Drive. This option would require property acquisition of the parcel to
the south of the gas station. This option if currently showing ¾ access at Bygland Road and 5th Street but
could be modified to include a full access also as shown on Option 2A

These two options will require some property acquisition at the SW corner of Bygland Road and
Rhinehart Drive.

Estimated Project Cost: (See Itemized Cost Breakdown)

Total Project Cost: $1,616,119.00

Property Acquisition Costs: Unknown at this time

Project Funding

Bygland Road / Rhinehart Drive Roundabout:

Federal Subtarget Funds: $860,000.00
Water and Light: $130,000.00 (Electrical Relocations)
State Aid Allocation / Maintenance Funds: $626,119.00

10th ST NE in the Industrial Park: (See Attached Drawing)

The proposed project may consist of the following major items of construction

 Reconstruction of the existing concrete pavement section from 11th Ave to 15th Ave NE
to include installation of drain tile, geogrid fabric and a new aggregate base section. (As
an alternative option this stretch of roadway could be cored out with drain tile, geogrid
fabric and an aggregate base installed to provide year round all weather access for
businesses along this roadway.)
 Extension of concrete street east from 15th Ave NE for approximately 1100 Linear Feet.
(As an alternative option this stretch of roadway could be cored out with drain tile,
geogrid fabric and an aggregate base installed to at least provide year round all weather
access for businesses along this roadway.)
 Replacement of catch basins and catch basin leads. (1983) Mainline storm sewer was
cleaned and televised summer of 2020 and appears to be good.
 Replacement of Clay Tile Sanitary Sewer System and Manholes. (1974)

16
10th Street NE Construction Options:

Option No. 1: Would include Reconstruction of 10th St NE from 11th Ave to 15th Ave NE with new
concrete paving, curb & gutter and storm sewer. This option would also include the extension of 10th St
NE from 15th Ave NE to the east approximately 1100 linear feet and would include concrete paving, curb
& gutter and storm sewer.

Option No. 1 - Estimated Project Costs: (See Itemized Cost Breakdown)

Street Reconstruction (11th – 15th Ave): $1,345,541.16

Street Extension: (15th Ave – 1100 Lf East): $797,622.32
Total project Cost: $2,143,163.48

Project Funding

Street Reconstruction (30% Assessments): $403,662.35

Street Extension (100% Assessments): $797,622.32
Federal Subtarget Dollars: $860,000.00
State Aid Allocation Dollars: $81,878.81
Total Project Cost: $2,143,163.48

Note: There is approximately $641,059.00 in Assessments to Burlington Northern Property on the south
side of 10th St.

Option No. 2: Would include Reconstruction of 10th St NE from 11th Ave to 15th Ave NE with new
concrete paving, curb & gutter and storm sewer. This option would also include the extension of 10th St
NE from 15th Ave NE to the east approximately 1100 linear feet and would include coring out the street,
installation of drain tile with geogrid fabric, installation of storm sewer and installation of aggregate
base and surfacing materials to provide all weather access to the adjacent properties.

Option No. 2 - Estimated Project Costs: (See Itemized Cost Breakdown)

Street Reconstruction (11th – 15th Ave): $1,345,541.16

Street Extension: (15th Ave – 1100 Lf East): $ 396,831.76
Total project Cost: $1,742,372.92

Project Funding

Street Reconstruction (30% Assessments): $403,662.35

Street Extension (100% Assessments): $396,831.76
Federal Subtarget Dollars: $860,000.00
State Aid Allocation Dollars: $81,878.81
Total Project Cost: $1,742,372.92

Note: There is approximately $427,799.00 in Assessments to Burlington Northern Property on the south
side of 10th St.

17
Option No. 3: This option would also include the Reconstruction of 10th St from 11th Ave to 15th Ave and
the extension of 10th St NE from 15th Ave NE to the east approximately 1100 linear feet and would
include coring out the street, installation of drain tile with geogrid fabric, installation of storm sewer and
installation of aggregate base and surfacing materials to provide all weather access to the adjacent
properties.

Option No. 3 - Estimated Project Costs: (See Itemized Cost Breakdown)

Street Reconstruction (11th – 15th Ave): $ 681,066.92

Street Extension: (15th Ave – 1100 Lf East): $ 396,831.76
Total project Cost: $1,077,898.68

Project Funding

Street Reconstruction (30% Assessments): $ 204,320.08

Street Extension (100% Assessments): $ 396,831.76
Federal Subtarget Dollars: $ 701,079.32
State Aid Allocation Dollars: $ 0.00
Total Project Cost: $1,077.898.68

Note: There is approximately $303,415.00 in Assessments to Burlington Northern Property on the south
side of 10th St.

Option No. 3 does not provide for approximately $1.1 Million in Construction dollars and thus the City
would not obtain the full $860,000.00 in Federal monies.

In addition to the above options it is anticipated the Sanitary Sewer on 10th St NE would replaced at an
approximate cost of $171,936.00 and would be paid for out of the Sanitary Sewer Enterprise Funds. (See
attached itemized Cost Breakdown)

Note: Current Assessment Policy states for State Aid Route Reconstruction – property owner will pay
30% of all applicable Front and End Benefits. Thus the 30% assessment amounts above on the
reconstruction from 11th – 15th Ave SE.

Project Timelines:

 City Council to decide on a project: April 2021

 Amend STIP and Metropolitan Transportation Plan: May – August 2021 (10th Street Project Only)
 Complete Report of Feasibility (10th Street Project Only): May 2021
 Conduct Improvement Hearing (10th Street Project Only): June 2021
 City Council to authorize Widseth to prepare Plans / Specs: June or July 2021
 Project Memorandum: June – August 2021 (Due to DSAE by December 1, 2021)
 Property Acquisition if required – April 2021 – April 1, 2022 (Roundabout Project Only)
 Plans and Specifications approved by DSAE & submitted to MNDOT Central Office: April 1, 2022
including Right of Way Certificates

18
  Project Bid Date: May 2022
 Project Construction: Summer / Fall 2022 or Summer 2023

Tip and MTP Amendment:

As mentioned previously the Bygland Road / Rhinehart Drive project is currently on the Statewide
Transportation Improvement Program (STIP). If the City Council chooses to complete another project in
2022 it will require and amendment to the Metropolitan Transportation Plan (MTP) formerly the Long
Range Transportation Plan and also an amendment to the TIP. I have reached out to Earl Haugen, MPO
and he noted that amendment to the MTP typically takes 4-5 months and noted that an amendment to
the TIP is considerably quicker and less complicated.

Recommendation:
City Council to decide on a project for the City’s 2022 Federal Project.

Enclosures:
Drawings
Photo’s
Estimated project Costs

19
 M ERO CT.
Option 1A

BYGLAND RD.

DESIGN VEHICLE: WB-62

DESIGN VEHICLE: WB-62
V
W

T
S

'
5
15

2
'

RELOCATE DRIVEWAY
RAISED SURMOUNTABLE

'
ISLAND

0
3
TRAVERSABLE FOR
TRUCKS AND LEFT TURN
TRAFFIC)

D
E
S
.

I
G
N
T

V
S

E
H
I
C
L
Exhibit

E
6" RAISED ISLAND
F
T

O
R
5

R
I
G
H
Acquisition

T
T
U
R
N
:
S
C
H
O
O
L
2021\ROW

B
U
S
,
S
U
-
4
0
..\Projects\2016\160036\DESIGN\Alternatives\NST\March

R *FAST PATHS HAVE NOT BEEN

H
IN CALCULATED

E
H *PROFILES HAVE NOT BEEN
A EVALUATED
R
T
50' DRAFT SUBJECT TO CHANGE D
R
*right of way is approximate
and subject to change pending
. final preliminary engineering
design
SCALE IN FEET
1:32:26 PM
3/24/2021

I HEREBY CERTIFY THAT THIS SHEET WAS PREPARED PRINT NAME:

FT FT 120' INSCRIBED DIAMETER ROUNDABOUT
ALLIANT BY ME OR UNDER MY DIRECT SUPERVISION AND THAT
I AM A DULY LICENSED PROFESSIONAL ENGINEER
DRA
SIGNATURE:
DRA 20
ENGINEERING
Y Y 2 PARCELS AFFECTED, FULL AT 5TH
NO DATE DWN CKD REVISIONS
UNDER THE LAWS OF THE STATE OF MINNESOTA. DATE
COPLICENSE #COP SHEET NO. OF SHEETS
 M ERO CT.
Option 1B

BYGLAND RD.

DESIGN VEHICLE: WB-62

DESIGN VEHICLE: WB-62
V
W

T
S

'
5
15

2
'

RELOCATE DRIVEWAY

'
0
3
D
E
S
.

I
G
N
T

V
S

E
H
I
C
L
Exhibit

E
F
T

O
R
5

R
I
G
H
Acquisition

T
T
U
R
N
:
S
C
H
O
O
L
2021\ROW

B
U
S
,
S
U
-
4
0
..\Projects\2016\160036\DESIGN\Alternatives\NST\March

R *FAST PATHS HAVE NOT BEEN

H
IN CALCULATED

E
H *PROFILES HAVE NOT BEEN
A EVALUATED
R
T
50' DRAFT SUBJECT TO CHANGE D
R
*right of way is approximate
and subject to change pending
. final preliminary engineering
design
SCALE IN FEET

PRINT NAME:
T T
16:04:25
03/23/21

I HEREBY CERTIFY THAT THIS SHEET WAS PREPARED

F F 120' INSCRIBED DIAMETER ROUNDABOUT
ALLIANT BY ME OR UNDER MY DIRECT SUPERVISION AND THAT
I AM A DULY LICENSED PROFESSIONAL ENGINEER
DRA
SIGNATURE:
DRA 21
ENGINEERING
Y Y 2 PARCELS AFFECTED, GAS STATION ACCESS
NO DATE DWN CKD REVISIONS
UNDER THE LAWS OF THE STATE OF MINNESOTA. DATE
COPLICENSE #COP SHEET NO. OF SHEETS
 M ERO CT.
Option 2A

BYGLAND RD.

DESIGN VEHICLE: WB-62

DESIGN VEHICLE: WB-62
V
W

T
S

RELOCATE DRIVEWAY

RAISED SURMOUNTABLE
ISLAND
TRAVERSABLE FOR
TRUCKS AND LEFT TURN
D
TRAFFIC) E
S
.

I
G
N
T

V
S

E
H
I
C
L
Exhibit

E
F
T

O
R
5

R
I
G
H
Acquisition

T
T
U
R
N
:
S
C
H
O
O
L
2021\ROW

B
U
S
,
S
U
-
4
0
..\Projects\2016\160036\DESIGN\Alternatives\NST\March

R *FAST PATHS HAVE NOT BEEN

H
IN CALCULATED

E
H *PROFILES HAVE NOT BEEN
A EVALUATED
R
T
50' DRAFT SUBJECT TO CHANGE D
R
*right of way is approximate
and subject to change pending
. final preliminary engineering
design
SCALE IN FEET

PRINT NAME:
T T
16:13:21
03/23/21

I HEREBY CERTIFY THAT THIS SHEET WAS PREPARED

F F 120' INSCRIBED DIAMETER ROUNDABOUT
ALLIANT BY ME OR UNDER MY DIRECT SUPERVISION AND THAT
I AM A DULY LICENSED PROFESSIONAL ENGINEER
DRA
SIGNATURE:
DRA 22
ENGINEERING
Y Y NO PARCELS AFFECTED, FULL AT 5TH
NO DATE DWN CKD REVISIONS
UNDER THE LAWS OF THE STATE OF MINNESOTA. DATE
COPLICENSE #COP SHEET NO. OF SHEETS
 M ERO CT.
Option 2B

BYGLAND RD.

DESIGN VEHICLE: WB-62

DESIGN VEHICLE: WB-62
V
W

T
S

RELOCATE DRIVEWAY

D
E
S
.

I
G
N
T

V
S

E
H
I
C
L
Exhibit

E
F
T

O
R
5

R
I
G
H
Acquisition

T
T
U
R
N
:
S
C
H
O
O
L
2021\ROW

B
U
S
,
S
U
-
4
0
..\Projects\2016\160036\DESIGN\Alternatives\NST\March

R *FAST PATHS HAVE NOT BEEN

H
IN CALCULATED

E
H *PROFILES HAVE NOT BEEN
A EVALUATED
R
T
50' DRAFT SUBJECT TO CHANGE D
R
*right of way is approximate
and subject to change pending
. final preliminary engineering
design
SCALE IN FEET

PRINT NAME:
T T
16:15:43
03/23/21

I HEREBY CERTIFY THAT THIS SHEET WAS PREPARED

F F 120' INSCRIBED DIAMETER ROUNDABOUT
ALLIANT BY ME OR UNDER MY DIRECT SUPERVISION AND THAT
I AM A DULY LICENSED PROFESSIONAL ENGINEER
DRA
SIGNATURE:
DRA 23
ENGINEERING
Y Y NO PARCELS AFFECTED, GAS STATION ACCESS
NO DATE DWN CKD REVISIONS
UNDER THE LAWS OF THE STATE OF MINNESOTA. DATE
COPLICENSE #COP SHEET NO. OF SHEETS
 ENGINEER'S PRELIMINARY ESTIMATE OF COST
BYGLAND RD / RHINEHART DR INTERSECTION
ROUNDABOUT CONSTRUCTION
EAST GRAND FORKS, MINNESOTA

3/3/2021

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

MOBILIZATION LUMP SUM 1 $ 60,000.00 $60,000.00
TRAFFIC CONTROL LUMP SUM 1 $ 30,000.00 $30,000.00
REMOVE CONCRETE CURB & GUTTER LIN FT 1640 $ 8.00 $13,120.00
REMOVE CONCRETE SIDEWALK SQ FT 3960 $ 3.00 $11,880.00
REMOVE CONCRETE DRIVEWAY SQ YD 333 $ 10.00 $3,330.00
REMOVE PAVEMENT SQ YD 4181 $ 10.00 $41,810.00
REMOVE CATCH BASIN EA 5 $ 500.00 $2,500.00
REMOVE STORM SEWER PIPING LIN FT 440 $ 10.00 $4,400.00
GRADING LUMP SUM 1 $ 20,000.00 $20,000.00
CLEARING AND GRUBBING LUMP SUM 1 $ 5,000.00 $5,000.00
SAWCUT CONCRETE PAVEMENT LIN FT 200 $ 10.00 $2,000.00
COMMON EXCAVATION CUBIC YARD 1500 $ 10.00 $15,000.00
SUBGRADE PREPARATION SQ YD 5254 $ 3.00 $15,762.00
AGGREGATE BASE (10") CU YD 1460 $ 45.00 $65,700.00
CONCRETE CURB & GUTTER LIN FT 2270 $ 40.00 $90,800.00
9" NON REINFORCED CONCRETE PAVING SQ YD 4022 $ 85.00 $341,870.00
CONCRETE MEDIAN SQ YD 338 $ 90.00 $30,420.00
REINFORCEMENT BARS POUND 1500 $ 6.00 $9,000.00
6" CONCRETE DRIVEWAY SQ YD 445 $ 65.00 $28,925.00
CONCRETE SIDEWALK / MULTI-USE TRAIL SQ FT 7606 $ 8.00 $60,848.00
CATCH BASIN AND CASTING ASSEMBLY EA 6 $ 3,700.00 $22,200.00
15" STORM SEWER LIN FT 500 $ 60.00 $30,000.00
SIGNING AND STRIPING LUMP SUM 1 $ 10,000.00 $10,000.00
ELECTRICAL RELOCATIONS LUMP SUM 1 $ 130,000.00 $130,000.00
LIGHTING LUMP SUM 1 $ 50,000.00 $50,000.00
TURF ESTABLISHMENT SQ YD 5000 $ 4.00 $20,000.00
ESTIMATED CONSTRUCTION PROJECT TOTAL = $1,114,565.00
PLANS / SPECIFICATIONS (12%)= $133,747.80
STAKING / INSPECTION (10%)= $111,456.50
CONTINGENCIES (20%)= $222,913.00
ADMINISTRATION / LEGAL (3%)= $33,436.95
ESTIMATED TOTAL PROJECT COST = $1,616,119.25

24
 MODEL: Def
aul
t
PATH: J:
\Ci
tyofEastGr
and For
ks-
32358\
2020-
10026\
CADD\
Civi
l\
2020-
10026_10t
h_St
_Pavi
ng.
dgn

7/23/2020
TOWNSHI

TOWNSHI
P

P
h Ave NE
11t h Ave NE
11t

SULLI

HUNTSVI
VAN

LLE
TOWNSHI
P

PROPOSED STREET RECONSTRUCTION

10th Street NE h Ave NE
13t h Ave NE
13t

TOWNSHI
P
2ND ADDITION
INDUSTRIAL PARK

25
h Ave NE
15t
2
INDUSTRIAL PARK

1ST ADDITION

PROPOSED STREET EXTENSION

0

NORTH
100

Scale in Feet

10th Street NE
10th Street NE
200

PROPOSED STREET EXTENSION

PROPOSED STREET RECONSTRUCT

© 2020 WIDSETH SMITH NOLTING

DATE REV# REVI

SIONS DESCRI
PTI
ON BY IHEREBY CERTI
FY THAT THI
S PLAN,SPECI
FICATI
ON,OR REPORT
DATE:
Ci
tyofEastGr
and For
ks W AS PREPARED BY ME OR UNDER MY DI
RECT SUPERVI
SION AND
THAT IAM A DULY LI
CENSED PROFESSI
ONAL ENGI
NEER UNDER
SHEET

SCALE: AsShown

2022 Feder
alPr
oject THE LAW S OF THE STATE OF
DRAW N BY: RAB

CHECKED BY:
OF

EastGr
and For
ks,Mi
nnesot
a
SHEET NO.

C1.0

JOB NUMBER: 2020-

10026 DATE: LI
C.NO.
Proposed Proj
ectAreas
26
 MODEL: Def
aul
t
PATH: J:
\Ci
tyofEastGr
and For
ks-
32358\
2020-
10026\
CADD\
Civi
l\
2020-
10026_10t
h_St
_Pl
an_Sec1.
0.dgn

8/18/2020
CB

CB
h Ave NE
11t

35.
34'

CB
41'

B624 CONCRETE CURB GUTTER (TYP.)

0

15" RCP 83 AJ #3 NORTH

50

Scale in Feet
100

8'

PARKING LANE
A
A

12'

DRIVING LANE
35.34'
15" RCP 83 AJ #3

27
10th Street NE

SECTION A-A
CB
CB

12'

DRIVING LANE

LE -11 AJNO.2
NTI
4"DRAI
CB

h Ave NE
13t
CB

2.67'

18"RCP 11 AJNO.2
41'

18" RCP 83 AJ #3

GEOGRID FABRIC
AGGREGATE BASE
CONCRETE PAVEMENT
PROPOSED STREET RECONSTRUCTION

DRAIN TILE (TYP.)

18" RCP 83 AJ #3

© 2020 WIDSETH SMITH NOLTING

DATE REV# REVI

SIONS DESCRI
PTI
ON BY IHEREBY CERTI
FY THAT THI
S PLAN,SPECI
FICATI
ON,OR REPORT
DATE: 8/
11/
2020
Ci
tyofEastGr
and For
ks W AS PREPARED BY ME OR UNDER MY DI
RECT SUPERVI
SION AND
SHEET

SCALE: AS SHOW N THAT IAM A DULY LI

CENSED PROFESSI
ONAL ENGI
NEER UNDER
10t
h St
reetNE Pavi
ng Pl
an THE LAW S OF THE STATE OF
DRAW N BY: KP
1

CHECKED BY:
OF

EastGr
and For
ks,
MN
1.0
SHEET NO.

JOB NUMBER: DATE: LI

C.NO.
 NORTH
h Ave NE

24"RCP 83 AJ#3
0 50 100

15t

34'
34'
Scale in Feet

35.
35.

ON,OR REPORT
ON AND
NEER UNDER
SI
RECT SUPERVI

C.NO.
ONAL ENGI

LI
CATI
B C

FI
S PLAN,SPECI
W AS PREPARED BY ME OR UNDER MY DI
CENSED PROFESSI
CB CB CB

10th Street NE

FY THAT THI

THE LAW S OF THE STATE OF

DATE:
THAT IAM A DULY LI
CB
CB

IHEREBY CERTI
18" RCP 83 AJ #3 B 27" RCP 83 AJ #3 C 30" RCP 83 AJ #3

BY
PROPOSED STREET RECONSTRUCTION PROPOSED STREET EXTENSION

SI
REVI
REV# ON
PTI
ONS DESCRI
35.34'

DATE
8' 12' 12' 2.67'

2020

KP
AS SHOW N
11/
PARKING LANE DRIVING LANE DRIVING LANE B624 CONCRETE CURB GUTTER (TYP.)

8/
CONCRETE DRIVE-OVER
CURB

JOB NUMBER:
CHECKED BY:
DRAW N BY:
DRAIN TILE (TYP.)

SCALE:
DATE:
CONCRETE PAVEMENT

AGGREGATE BASE
SECTION B-B
GEOGRID FABRIC
1.dgn

35.34'
h_St
10026_10t an_Sec1.
_Pl

8' 12' 12' 2.67'

an
ng Pl
CONCRETE PAVEMENT
2020-

ks
PARKING LANE DRIVING LANE DRIVING LANE

and For
l
vi\

ks,MN
B624 CONCRETE CURB GUTTER (TYP.)
Ci

eetNE Pavi
CADD\

AGGREGATE BASE
10026\

and For
yofEastGr
2020-

DRAIN TILE (TYP.)

32358\

r
EastGr
ks-

h St
and For

10t
t
Ci
yofEastGr

GEOGRID FABRIC
SECTION C-C
t
aul

SHEET NO.
t
Ci
MODEL: Def
\
J:

1.1
28
PATH:

SHEET 2 OF 2

8/18/2020 © 2020 WIDSETH SMITH NOLTING

 ENGINEER'S PRELIMINARY ESTIMATE OF COST
10th Street NE (11th Ave - 15th Ave)
Utility and Street Reconstruction
East Grand Forks, Mn
8/19/2020

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Street Reconstruction Estimate (35.33 Total Width)

Mobilization Lump Sum 1 $ 40,000.00 $40,000.00
Traffic Control Lump Sum 1 $ 7,500.00 $7,500.00
Storm Drain Inlet Protection Each 10 $ 250.00 $2,500.00
Remove Concrete Pavement Square Yard 7209 $ 6.00 $43,254.00
Remove Concrete Curb & Gutter Linear Feet 3200 $ 4.00 $12,800.00
Remove Concrete Driveway Square Yard 570 $ 10.00 $5,700.00
Common Excavation (P) Cubic Yard 2400 $ 10.00 $24,000.00
Subgrade Preparation Square Yard 7070 $ 2.50 $17,675.00
Geogrid Fabric Square Yard 7070 $ 3.25 $22,977.50
Aggregate Base, Crushed Concrete Cubic Yard 2356 $ 42.00 $98,952.00
Concrete Curb & Gutter, Design B624 Linear Feet 3200 $ 32.00 $102,400.00
Concrete Pavement Square Yard 5728 $ 75.00 $429,600.00
Reinforcement Bars Pounds 2640 $ 6.00 $15,840.00
7" Concrete Driveway Square Yard 570 $ 70.00 $39,900.00
Topsoil Borrow Cubic Yard 500 $ 25.00 $12,500.00
Turf Establishment Square Yard 4590 $ 3.00 $13,770.00
Estimated Construction Cost $889,368.50
Plans and Specifications (12%) $106,724.22
Staking and Inspection (10%) $88,936.85
Assessment Roll (1%) $8,893.69
Administration and Legal (3%) $26,681.06
Contingencies (10%) $88,936.85
ESTIMATED TOTAL PROJECT COST = $1,209,541.16

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Storm Sewer Estimate (CB's & Leads Only)

Remove Catch Basin Each 8 $ 400.00 $3,200.00

Remove Storm Sewer Piping Linear Feet 380 $ 10.00 $3,800.00
12" RCP Storm Sewer Piping Linear Feet 380 $ 55.00 $20,900.00
Catch Basin Each 8 $ 2,200.00 $17,600.00
Catch Basin Casting Assembly Each 8 $ 1,500.00 $12,000.00
Storm Sewer Manhole Casting Assemblies Each 6 $ 1,500.00 $9,000.00
6" Perforated Drain Tile Linear Feet 3200 $ 10.00 $32,000.00
Aggregate Pipe Foundation Cubic Yard 50 $ 30.00 $1,500.00

Estimated Construction Cost $100,000.00

Plans and Specifications (12%) $12,000.00
Staking and Inspection (10%) $10,000.00
Assessment Roll (1%) $1,000.00
Administration and Legal (3%) $3,000.00
Contingencies (10%) $10,000.00
ESTIMATED TOTAL PROJECT COST = $136,000.00

29
 ENGINEER'S PRELIMINARY ESTIMATE OF COST
10th Street NE Extension
15th Ave NE - 1100 Lf East
East Grand Forks, Mn
8/19/2020

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Street Extension Estimate (35.33 Total Width)

Mobilization Lump Sum 1 $ 25,000.00 $25,000.00
Traffic Control Lump Sum 1 $ 2,500.00 $2,500.00
Storm Drain Inlet Protection Each 3 $ 250.00 $750.00
Remove Concrete Driveway Square Yard 220 $ 10.00 $2,200.00
Common Excavation (P) Cubic Yard 4565 $ 6.00 $27,390.00
Subgrade Preparation Square Yard 4564 $ 2.50 $11,410.00
Geogrid Fabric Square Yard 4564 $ 3.00 $13,692.00
Aggregate Base, Crushed Concrete Cubic Yard 1521 $ 40.00 $60,840.00
Concrete Curb & Gutter, Design B624 Linear Feet 2200 $ 36.00 $79,200.00
Concrete Pavement Square Yard 3667 $ 75.00 $275,025.00
Reinforcement Bars Pounds 1470 $ 6.00 $8,820.00
7" Concrete Driveway Square Yard 220 $ 70.00 $15,400.00
Manhole Casting Assemblies Each 2 $ 1,500.00 $3,000.00
Topsoil Borrow Cubic Yard 450 $ 25.00 $11,250.00
Turf Establishment Square Yard 4000 $ 3.00 $12,000.00

Estimated Construction Cost $548,477.00

Plans and Specifications (12%) $65,817.24
Staking and Inspection (10%) $54,847.70
Assessment Roll (1%) $5,484.77
Administration and Legal (3%) $16,454.31
Contingencies (10%) $54,847.70
ESTIMATED TOTAL PROJECT COST = $745,928.72

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Storm Sewer Estimate (CB's & Leads Only)

Remove Catch Basin Each 2 $ 400.00 $800.00
Remove Storm Sewer Piping Linear Feet 86 $ 10.00 $860.00
12" RCP Storm Sewer Piping Linear Feet 50 $ 55.00 $2,750.00
Catch Basin Each 2 $ 2,200.00 $4,400.00
Catch Basin Casting Assembly Each 2 $ 1,500.00 $3,000.00
6" Perforated Drain Tile Linear Feet 2200 $ 10.00 $22,000.00
Aggregate Pipe Foundation Cubic Yard 100 $ 50.00 $5,000.00

Estimated Construction Cost $38,010.00

Plans and Specifications (12%) $4,561.20
Staking and Inspection (10%) $3,801.00
Assessment Roll (1%) $380.10
Administration and Legal (3%) $1,140.30
Contingencies (10%) $3,801.00
ESTIMATED TOTAL PROJECT COST = $51,693.60

30
 ENGINEER'S PRELIMINARY ESTIMATE OF COST
10th Street NE (11th Ave - 15th Ave)
Utility and Street Reconstruction with Gravel
East Grand Forks, Mn
3/28/2021

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Street Reconstruction Estimate (35.33 Total Width)

Mobilization Lump Sum 1 $ 25,000.00 $25,000.00
Traffic Control Lump Sum 1 $ 7,500.00 $7,500.00
Storm Drain Inlet Protection Each 10 $ 250.00 $2,500.00
Remove Concrete Pavement Square Yard 7209 $ 6.00 $43,254.00
Remove Concrete Curb & Gutter Linear Feet 3200 $ 4.00 $12,800.00
Remove Concrete Driveway Square Yard 570 $ 10.00 $5,700.00
Common Excavation (P) Cubic Yard 2400 $ 10.00 $24,000.00
Subgrade Preparation Square Yard 7070 $ 2.50 $17,675.00
Geogrid Fabric Square Yard 7070 $ 3.25 $22,977.50
Aggregate Base, Crushed Concrete Cubic Yard 2356 $ 42.00 $98,952.00
Aggregate Surfacing, Crushed Concrete Cubic Yard 1768 $ 42.00 $74,256.00
7" Concrete Driveway Square Yard 570 $ 70.00 $39,900.00
Topsoil Borrow Cubic Yard 500 $ 25.00 $12,500.00
Turf Establishment Square Yard 4590 $ 3.00 $13,770.00

Estimated Construction Cost $400,784.50

Plans and Specifications (12%) $48,094.14
Staking and Inspection (10%) $40,078.45
Assessment Roll (1%) $4,007.85
Administration and Legal (3%) $12,023.54
Contingencies (10%) $40,078.45
ESTIMATED TOTAL PROJECT COST = $545,066.92

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Storm Sewer Estimate (CB's & Leads Only)

Remove Catch Basin Each 8 $ 400.00 $3,200.00

Remove Storm Sewer Piping Linear Feet 380 $ 10.00 $3,800.00
12" RCP Storm Sewer Piping Linear Feet 380 $ 55.00 $20,900.00
Catch Basin Each 8 $ 2,200.00 $17,600.00
Catch Basin Casting Assembly Each 8 $ 1,500.00 $12,000.00
Storm Sewer Manhole Casting Assemblies Each 6 $ 1,500.00 $9,000.00
6" Perforated Drain Tile Linear Feet 3200 $ 10.00 $32,000.00
Aggregate Pipe Foundation Cubic Yard 50 $ 30.00 $1,500.00

Estimated Construction Cost $100,000.00

Plans and Specifications (12%) $12,000.00
Staking and Inspection (10%) $10,000.00
Assessment Roll (1%) $1,000.00
Administration and Legal (3%) $3,000.00
Contingencies (10%) $10,000.00
ESTIMATED TOTAL PROJECT COST = $136,000.00

31
 ENGINEER'S PRELIMINARY ESTIMATE OF COST
10th Street NE Extension with Gravel
15th Ave NE - 1100 Lf East
East Grand Forks, Mn
3/29/2021

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Street Extension Estimate (35.33 Total Width)

Mobilization Lump Sum 1 $ 25,000.00 $25,000.00
Traffic Control Lump Sum 1 $ 2,500.00 $2,500.00
Storm Drain Inlet Protection Each 3 $ 250.00 $750.00
Remove Concrete Driveway Square Yard 220 $ 10.00 $2,200.00
Common Excavation (P) Cubic Yard 4565 $ 6.00 $27,390.00
Subgrade Preparation Square Yard 4564 $ 2.50 $11,410.00
Geogrid Fabric Square Yard 4564 $ 3.00 $13,692.00
Aggregate Base, Crushed Concrete Cubic Yard 1521 $ 42.00 $63,882.00
Aggregate Surfacing, Crushed Concrete Cubic Yard 1141 $ 42.00 $47,922.00
7" Concrete Driveway Square Yard 220 $ 70.00 $15,400.00
Manhole Casting Assemblies Each 2 $ 1,500.00 $3,000.00
Topsoil Borrow Cubic Yard 450 $ 25.00 $11,250.00
Turf Establishment Square Yard 4000 $ 3.00 $12,000.00

Estimated Construction Cost $236,396.00

Plans and Specifications (12%) $28,367.52
Staking and Inspection (10%) $23,639.60
Assessment Roll (1%) $2,363.96
Administration and Legal (3%) $7,091.88
Contingencies (20%) $47,279.20
ESTIMATED TOTAL PROJECT COST = $345,138.16

DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL AMOUNT

Storm Sewer Estimate (CB's & Leads Only)

Remove Catch Basin Each 2 $ 400.00 $800.00
Remove Storm Sewer Piping Linear Feet 86 $ 10.00 $860.00
12" RCP Storm Sewer Piping Linear Feet 50 $ 55.00 $2,750.00
Catch Basin Each 2 $ 2,200.00 $4,400.00
Catch Basin Casting Assembly Each 2 $ 1,500.00 $3,000.00
6" Perforated Drain Tile Linear Feet 2200 $ 10.00 $22,000.00
Aggregate Pipe Foundation Cubic Yard 100 $ 50.00 $5,000.00

Estimated Construction Cost $38,010.00

Plans and Specifications (12%) $4,561.20
Staking and Inspection (10%) $3,801.00
Assessment Roll (1%) $380.10
Administration and Legal (3%) $1,140.30
Contingencies (10%) $3,801.00
ESTIMATED TOTAL PROJECT COST = $51,693.60

32
 ENGINEER'S PRELIMINARY ESTIMATE OF COST
10th Street NE (11th Ave - 15th Ave)
Utility and Street Reconstruction
East Grand Forks, Mn
8/19/2020
TOTAL
DESCRIPTION UNIT QUANTITY UNIT PRICE
AMOUNT

Sanitary Sewer Estimate

Remove Sanitary Sewer Manhole Linear Feet 45 $ 125.00 $5,625.00

Remove Sanitary Sewer Piping Linear Feet 1700 $ 3.00 $5,100.00
15" PVC Sanitary Sewer Linear Feet 1700 $ 55.00 $93,500.00
15"x6" Wye Each 3 $ 400.00 $1,200.00
6" Sewer Lead Linear Feet 100 $ 30.00 $3,000.00
48" Sanitary Sewer Manhole Linear Feet 45 $ 300.00 $13,500.00
Sanitary Sewer Manhole Casting Assembly Each 4 $ 1,500.00 $6,000.00
Sewer Televising Linear Feet 1700 $ 2.00 $3,400.00
Aggregate Pipe Foundation Cubic Yard 100 $ 30.00 $3,000.00

Estimated Construction Cost $134,325.00

Plans and Specifications (9%) $12,089.25
Staking and Inspection (6%) $8,059.50
Administration and Legal (3%) $4,029.75
Contingencies (10%) $13,432.50
ESTIMATED TOTAL PROJECT COST = $171,936.00

33