Loading...
HomeMy WebLinkAbout4.a.2. Consideration of Bids for City Project #256, Business Park Infrastructure CITY OF ROSED20IINT EXECIITIVE SiJN�lARY FOR ACTION PORT AUTHORITY MEETING DATE: MAY 17, 1994 AGENDA ITEM: CONSIDERATION OF BIDS FOR CITY AGENDA SECTION: PROJECT 256, BUS. PARK INFR.ASTR. OLD BUSINESS PREPARED BY: JOHN MILLER, AGENDA NO. ECONOMIC DEVELOPMENT COORDINATOR 4 . A. (2) ATTACHMENTS: MEMO FROM DAVID SIMONS, SEH INC. APPROVED BY: The bid opening will be Friday, May 13 , 1994. Dave Simons from SEH, Inc. will present the results of the bid opening at the meeting Tuesday night. r RECOMMENDED ACTION: PORT AUTHORITY ACTION: � � � � MEMORANDUM - �,ST.PAUL,MN ❑ MINNEAPOLIS,MN C Sr CLOUD,MN ❑ CHIPPEWA FALLS, WI ❑ MAD/SON,WI TO: The Rosemount Port Authority Tom Burt, Executive Director FROM: David F. Simons, P.E. DATE: May 12, 1994 RE: Rosemount, Minnesota Business Park - Phase IA SEH No. A-ROSEM3164.03 Bids will be opened at 11:30 a.m. on Friday, May 13, 1994 for the above referenced project. Checking, tabulating and evaluating the bids will be completed prior to the Port Authority meeting on Wednesday, May 18, 1994. The results of staff's evaluation will be presented to the Port Authority at the May 18, 1994 meeting. ' Items for discussion at the meeting could include the following: 1. The dollar amount of the low bid and how it compares to previous estimates. Bid tabulations will be available for review at the meeting. 2. Breakdown of the low bid into its components and identification of the Port Authority's share of the costs. The water main oversizing costs will be paid for through the City's Water Core Fund. In addition, CMC will share in some of the costs for improvements to C.S.A.H. 42. 3. Review of overhead costs and "soft costs" and how these affect the total cost of the project. 4. Projection of low bid prices and soft costs across future improvements in Areas 1 and 2 of the Business Park. Comparison with previous estimates of cost per square foot of developable land. 5. Consideration of award of contract to the low bidder. 6. Status of final plat, permits and approvals. 7. Construction schedule. We will be pleased to discuss any other Business Park issues which are of concern to Port Authority members at the meeting. tlo c: John Miller, Economic Development Coordinator ^�y.y.� �� +r-s �„�� w,�,�,.+M �� �w. � �+ . te`r � ,.. � ;� �Ar�4-�r �-�.�•�� �'� �^ �°`" � ROSEMOUNT BUSINESS PARI< - P�IA.SE IA P�RT AUTHOT;.ITY'� SHA.RE OF CONSTRUCTI4N COSTS , . - . .-� BASED ON :LOW BID � - MAY 18, 1994 Sanitary Sewer _ $153,773 Water Main �10����7 Storrn Sewer �1.9���'�6 Streets and Pond �ra€�� $�41�9�4 Plant Installation ��f.�`�8 : $889,$58� 1 Costs for street lighting are not in contract. NSP wi�.� design and construct street lighting under a sepa�at� contract and invoice the Port Authority for this work. The , estimated construction cost for street Iighting is , . ; $64,4b0: ��r ;�:r�" � ,.� ��,"�'e.,-� "" ��-.a i'wy�-�� i� +r .. .��F ��—�5'�. .. . . � .�. � . � � . : . �:� . _: . . �.. . . _. � ., ` ._ •. �. . . .: � �:. . -� �. . �. . . � � � � �� ����� � ROSEMOLTNT :BUSINESS F.�.RI�� - �PHASE �IA ��� � � . _ � � � . � � � � � � �LOW�:BID SLT�ViM[ARY � � � � � � - � � � � �� � � �MAY �18, 1994 �� � �� � � � � �� � � � � � � �LQW��BID� - RICHARD � �N, �INC�. � � $1,014,�8�4,13 � � � Water Main �ore Costs $19,4I4 CMC's Share of CSAH 42 Improvements $1�5,61� Port Authority's Share of Cons�uct�ar� ���� ! � r B1DS RE�CEIVED �'RIDAY, MAY 13, 1994 @ 11: 30 A.M. CLIENT Ros�r�ouNT CLIENT PROJECT NO. a56 PROJECT suszN�ss p�Rx SEH FII.E NO. A-ROSEM3164 .03 BIDDER BID BOND BID AMOUNT ENGTNEER'S ESTIMATE N/A _ $1,140, 56Q .00 � RICHARD KNUTSON, INC. YES $1, 014 ,884 .13 RYAN CONTRACTING YES $1,040, 652 . 38 BROWN & CRIS YES $1, 122,568 .19 NORTHDALE CONSTRUCTION YES $1, 132,401 . 70 G. L. CONTRACTING YES $1, 248 ,440 .04 , BID TABULATION Rosemount 8usiness Park-Phase IA Rosemount,Minnesota SEH No.A-ROSEM3164.03 Engineer's Estimate Richard Knutson,Mc. Ryan Contracting Brown&Cris,ina Northd Item No. Item Unit Qt . Unit Price Totai Unit Price Total Unit Price Total Uni!Price Totat Unit Pri� SCHEDULE A-SANITARY SEWER U256.410 8"PVC Sewer,20'to 25'Deep L.F. 240 $23.00 $5,520.00 $49.90 $11,976.00 $32.00 $7,680.00 $31.00 $7,440.t10 $4i U2S6.411 10"DiP Sewer,20'to 25'Deep L.F. 337 $43.00 $14,491.00 $56.40 $i9,006.80 $42.00 $14,154.00 $37.00 $12,4b9.00 $5; 025b.412 12"DIP Sewer,0'to i0'Deep L.F. 1$6 $27.00 $5,022.00 $25.80 $4,798.$0 $28.00 $5,208.D0 $31.pp $5.766.pp $3! U256.413 12"DIP Sewer,l0'to i5'Deep L.F. 355 $31.00 $11,005.00 $26.80 $9,514.Oq $30.p0 $10,�,5q.pp $3g-pp $lg,�gp.�p � 0255.414 12"DIP Sewer,i5'to 20'Deep L.F. 108 $35.00 $3,780.00 $33.$0 $3,650.44 $3b.00 $3,88$.0p $�}p,pp $,}�p,pp �; Q256.415 12"RCP Sewer,Cl.V,15'to 20'Deep L.F. 70 $3fl.00 $2,100.(10 $36.50 $2,555.00 $4p.� $3,80�.00 $34-00 $2,380.00 $4( U25G.4t6 12"RCP Sewer,Cl.V,20'#0 25'Deep L.F. 10 $35.00 $350.� $46.8fl $468.00 $40.Op $4E�.pp $35.pp $350.pp � U?:6.418 18"RCP Sewer,Ct.V,20'to 25'Deep L.F. 97 $44.50 $4,31b.�(3 $49.60 $4,$11.2Q $42.00 $4,074.00 $39.00 $3,783.00 $bt fl256.421 21"RCP Sewer,Ci.4004D,15'to 20'Deep L.F. 132 $40.50 $5,346.00 $55.80 $7,365.60 $55.00 $7,2b0.(� $48.U0 $fi.336•00 $b; 0256.422 21"RCP Sewer,Cl.4000D,20'to 25'Deep L.F. 68i $�50.00 $34,OSQ.00 $7090 $48,146.7U $55.� $37,455.U0 $50.00 $34,C350.00 $6S 0?Sfi.423 21"RCP Sewer,Cl.4�OOD,25'to 30'Deep L.F. 177 $65.00 $11,505.00 $90.50 $16,01850 $55.00 $9,735.00 $53.00 $9,204.00 $7l tD25b.�41 ivlanhole,l0'Deep EACH 13 $1,250.00 $16,250.00 $1,0$9.00 $14,157.00 $1,300.OU $16,9UQ.00 $1,136.00 $14,7b8.�0 $1,20( U2Sb.702 Extra Manho4e C�eP� L.F. 130 $70.Q0 $9,100.00 $67.30 $8,749.00 $66.OQ $S,SS0.00 $6G..00 $8.580•00 $?t 825G.90I Connect to Exis6ng Sewer EACH 2 $550.00 $1,i0d.00 $?,610.00 $5,220.OQ $i,000.00 $2,OOd.00 $38Z.00 $764.00 $35t 0259.6f11 �Crushed Rock Pipe Foundation 'TON 150 $$.00 $1,2pp.pp $6.5p $975.flq $0.01 $1.50 $$.fl0 $1,2�.Q0 $] fl259.603 Granular Pipe FoundaHon T�N 150 $5,00 $�50.00 $3.0p $450.00 $0.01 $1.50 $4.90 $?35.pp $] 0259.G07 Replacement Backfilt TON 300 $5.00 $1„500.00 $3.0p $900.00 $2.50 $75U.00 $6.45 $1,935.�0 $7 2144.502 Remove RCP GF. 19 $8.00 $152.00 $38.00 $722.00 $20.00 $380.00 $8.00 $152.00 $1( Total Schedule A: $127,537.50 $159.484.Q0 �131,917.00 $127,722.00 SfHEDULE B-WATERMAIN 023fl.501 Bore 24"Steel Casing L.F. 140 $150.00 $21,000.00 $80.70 $1i,298.U0 $80.00 $11,2�.00 $90.OD $12,600.00 $12C 0230.511 Jack 12"DIP Gmer L.F. 140 $30.00 $4,200.00 $16.70 $2,338.00 $30.00 $4,ZOQ.00 $17.00 $2,380.00 $25 p259.601 Crushed Rock Pipe Foundation TON 150 $8.00 $1,2Ud.00 $6.50 $975.00 $0.01 $1.50 $0.10 $15.00 $i U254.603 Granular Pipe FoundaHon TON 150 $5.00 $750.d0 $3.00 $4Sp.00 $0.01 $1.50 $0.10 $15.U0 $1 0259.607 Replacemeat Batkfili TON 300 $5.00 $1,500.U0 $3.00 $900.00 $2.50 $75U.00 $b.45 $1,935.00 $1 2b6fl.406 6"DIP Watermain,Cl.52 L.F. 212 $11.00 $2,332.00 $11.50 $2,438.00 $15.00 $3,816.00 $21.00 $4,452.00 $17 2660.408 8"DIP Waterrnain,Cl.52 L.F. 238 $13.00 $3,094.Q0 $14.10 $3,355.80 $19.00 $4,522.00 $23.00 $5,474.00 $19 25b0.412 12"DIP Watermain,CI.51 L.F. 1661 $25.00 $41,525.00 $19.80 $32,887.80 $21.00 $34,882,Op $2¢.pp $39,g64.pp $22 26b0.416 16"DIP Watermain,Ci.50 L.F. 1955 $35.00 $68,425.00 $27.70 $54,i53.50 $28.00 �54,74D.00 $31.00 $b0,605.00 $31 Zb6U.450 DIP Fittings LB. 12000 $1.50 $18,000.00 $2.30 $27,600.40 $1.65 $19,800.00 $I.57 $18,840.00 $1 26b0.5Q6 6"Gate Valve&8ox EACH 10 $325.00 $3,250.00 $356.90 $3,569.00 $400.00 $4,000.00 $323.00 $3,230.00 $392 2660.508 8"Gate Valve&Box EACH 4 $450.00 $1,800.00 $468.45 $1,873.80 $500.00 $2,000.00 $434.00 $1,736,00 $510 2660.522 12"ButterRy Valye&Box EACH 5 $800.00 $4,QOO.pO $686.70 $3,433.50 $700.00 $3,500.00 $648.00 $3,240.00 $775 2d�b(3.526 16"Butterfly Vaive&Box EACH 2 $1,750.00 $3,500.00 $1,260.00 $2,520.00 $1,300.00 $2,600.00 $1,221.00 $2,442.00 $1,400 2660.6(� Hydrant EACH 10 $1,150.00 $11,500.00 $1,182.00 $11,820.00 $1,200.00 $12,000.00 $1,151.00 $11,510.00 $1,300 ZfiG0.800 Insulation BD.FT. 650 $1.50 $975.00 $4.00 $2,6�0.00 $1.00 $650.00 $1.26 $819.00 $0. 2660.930 Connect to Inplace Watermain EACH i $330.00 $330.00 $290.00 $290.00 $500.00 $500.00 $190.00 $190.00 $300, Total Schedule B: gis�,�ss.00 $i62,502.40 $159,162.00 $169,347.00 05118l94 Page 1 of 5 ��� B!fl 1'ABULATION Rosemount Susiness Park-Phase tA Rosemount,Minnesota SEH No.A-ROSEM3164.03 Engi�eer's Estimate Richard Knutson,inc. Ryan Contracting $rown&Cris,inc. MoRhd< 1#em No. Rem _ Unit Qty. Unit Price Totai Unit Price 1'otai Unit Price Tota! Un#Price Total Unit Pric SCHEDULB C-STORM SEWER 2304.501 Remove CMP L.F. 56 $5.00 $28fl.00 $5.40 $302.40 $6.00 $336.00 $5.()0 $280.00 $6 21�4.502 Remove RCP L.F. 6 $8.00 $48.(m $5.40 $32.40 $10.00 $b0.00 $9.00 $54.00 $10 2511.501 Random Riprap,Class 3 C.Y. 7 $45.00 $315.d0 $45.(30 $315.00 $100.00 $700.00 $3935 $298.25 $45 ZS11.507 Grouted Riprap C.Y. 28 $60.00 $1,680.00 $50.f� $1,400.(?0 $ti0.0(? $1,6�.00 $55.95 $1,561.00 $65 251I.511 Granular Filter C.Y. 17 $25.00 $425.00 $7,30 $124,10 $30.00 $340.00 $12.00 $204.00 $15 UZ58.4i2 12"RCP Storm Sewer,Ci.V L.F. 395 $17.00 $6,715.00 $21.50 $8,492.50 $2a.00 $7,900.00 $23.(?(3 $9,t385.00 $19 0258.413 13-1/2"x 22"RCAP,Cl.V L.F. 12 $50.Op $6p0.00 $37.60 $451.20 $50.00 $600.00 $42.OQ $504.� $47 025$.415 15"RCP Storm Sewer,Cl.V L.F. 366 $21.Q� $7,686.00 $20.$(l $7,612.$0 $Z1.00 $7,686.OQ $24.00 $8,784.OQ $31 4258.424 24"RCP Storm Sewer,CI.III L.F. 116 $27.0(l $3,132.00 $23.60 $2,737.60 $26.00 $3,016.00 $30.00 $3,48U.� $34 0258.426 24"RCP Storm Sewer,Cl.V L..F. 128 $35.00 $4,480.00 $32.80 $4,19$.40 $38.00 $4,864,0p $38.00 $4,$64.00 $50 025$.433 33"RCP Storm Sewer,Cl.III L.F. 408 $48.00 $19,584.00 $40.46 $16,507.68 $42.(m $17,136.00 $45.00 $18,360.00 $57 tl25$.442 42"RCP Storm Sewer,Gl.IV L.F. 928 $52.00 $48,256.00 $76.70 $71,177.60 $73.00 $b7,�44.00 $76.t� $70,528.00 $$9 U258.448 4$"RCP Storm Sewer,Cl.III L.F. $2 $75.00 $b,150.00 $?1.60 $5,871.20 $80.00 $6,56U.p0 $SO.flO $6,560.00 $105 U258.�49 4$"RCP Storm Sewer,CL IV L.F. 49 $85.00 $4,165.00 $85.25 $4.177.Z5 $93.00 $4,557.OQ $94.00 $4,6fl6,00 $80 0258.450 48"RCP Storm Sewer,Ci.V L.F. 120 $125.00 $15,000.00 $lOb.90 $12,828.00 $115.00 $i3,$00.00 $117.00 $14,040.00 $141 t1258.499 Salvage dt Insta1122"x 13"RCAP L.F. 46 $30.00 $1,380.00 $15.30 $7�3.80 $20.00 $92Q.(N3 $13.Q0 $598.00 $2fl 0258.512 12"RCP Apron w JTrash Guard EACH i $450.00 $450,00 $52p.00 $520.00 $600,00 $600,00 $373,(hD $373.00 $610 fl25&.524 24"RGP Apron w/Trash Guard EACH 1 $b25.00 $625.00 $72p.00 $720.pp $1,000.W $i,tpQ.00 $555.U0 $555.00 $890 0258.548 48"RCP Apron w/Trash Guard EACH 1 $1,650.00 $1,650.Q0 $1,085.00 $1,(�5.00 $2,(�d.OQ $2,000.00 $1,339.00 $1,339.00 $2,000 0258.801 Manhole.Type B L.F. 47 $150.00 $7,050.00 $81.00 $3.8(?7.00 $120.00 $5,6�0.00 $112.00 $5,264.00 $91 fl2S8.802 Manhole,Type B-1 LF. 16 $150.00 $2,A00.00 $88.30 $i,412.80 $1?A.00 $1,92U.� $120.00 $1,920.00 $84 0258.803 Manhole.Type C-T L.F. 24 $?00.00 $4,800.00 $133.30 $3,i99.20 $200.00 $4.800.00 $221.00 $5.304.00 $140 9258.804 Manhoie,TypeC-1 L.F. 11 $175.00 $1,925.00 $156.00 $1,715.00 $2�0.00 $2,200.t30 5211.00 $2,321.00 $160 t#25$.$OS Manhole,Type C-lJ L.F. 12 $200.00 $2,400.00 $136.50 $1,b3$,00 $204.00 $2,400.00 $219.00 $2,628.00 $162 0258.8U6 Manhole,Type D-J L.F. 40 $250.00 $1d,Q00.00 $169.80 $6,792.0(3 $240.00 $9,600.00 $217.00 $8,680.00 $177 0258.807 Manhole,Type E L.F. 16 $300.00 $4,800.W $285.00 $4.560.00 $300-00 $4,800.00 $234.(f0 $3,744.00 $283 0258.$� Manhole,Type E-J L.F. 48 $325.00 $15,500.� $236.00 $11,328.00 $300.00 $14.490.00 $232.00 $11,136.00 $187 0258.809 Manhote,Type E-1J L.F. 32 $325.00 $10,400.00 $229.00 $7,328.00 $300.00 $9,50�.00 $227.00 $7,2fi4.00 $163 425E3.$11 Catch Basin,Type X L.F. 35 $130.00 $4,550.00 $90.50 $3,16�.50 $120.Q0 $4,200.00 $132.00 $4,620.00 $113 Q358.812 Gatch Basin,Type Y L.F. 19 $140.00 $2,6b0.00 $93.60 $i,778.40 $150.00 $2,H50.00 $142.00 $2,698.00 $105 0258.820 Manhole�asting,Type R-1642 EACH 12 $200.00 $2,400.00 $131.00 $1,572.00 $18i1.00 $2,160.00 $151.00 $1,812.00 $150 b258.830 Catch Basin Casting,Type R-3067V EACH 12 $250.00 $3,0OO.OfJ $198.00 $2,376.00 $250.00 $3,000.00 $220.00 $2,640.00 $225 0258.901 Connect to Inplace Storm Sewer EACH 3 $300.00 $900.00 $265.00 $795.00 $400.00 $1,200.00 $382.00 $1,146.00 $350 U259.601 Crushed Rock Pipe Foundation TON 100 $8.00 $8�.00 $6.50 $650.00 $0.01 $1.00 $7.00 $700.00 $7 U259.603 Granular Pipe Foundarion TON 100 $5.00 $500.00 $3.00 $3(�.00 $0.01 $1.40 $4.90 $490.00 $2 q259.b07 Replacement Backfill TON 200 $5.00 $1,000.00 $3.00 $600.00 $2,00 $400.00 $6.45 $1,290.00 $1 TOtal SCh@dUl@ C: $197,$06.00 $192,276.83 $210,671.00 $209,710.25 05/i 8/94 Page 2 of 5 . � BfD TABULATION Rosemount Business Park-Phase iA Rosemount,Minnesota SEH Na.A-ROSEM31G4.03 Engineer's Estimate Richard Knutson,tnc. Ryan Contracting Brown&Cris,lnc. Northd� item No. item Unii Qtv. Unit Price Totat Unit Price 7otal Unit Price Tatal Unit Price Totai Unit Pric SCHEt7ULE D-STREETS 2021.501 Mobilization L.S. 1 $25,000.0(i $25,000.00 $9,500.00 $9,500.00 $10,000.00 $10,000.� $15,000.00 $15,000.00 $5,000 fl260.T01 Adjust Frame&Ring CasHng EACH i9 $150.00 $2,850.00 $150.00 $2,850.00 $150.00 $2,850.00 $1b0.00 $3,040.00 $12S t126U,703 Adjust Valve Box EACH 7 $1p0.00 $700.00 $100:00 $70�.00 $150.OQ $1,050.00 $85.00 $595.00 $75 U564.b02 Furnish&Install Street Name Signs EACH 1 $200.00 $2Q0.00 $250.00 $250.00 $300.00 $30U.Op $151.00 $151.00 $250 QSb5.b02 PVC Handhoie(Metal Frame/Cover) HACH 7 $300.� $2,100.00 $700.00 $4,900.OQ $700.00 $4,900.00 $700.00 $4,900.00 $770 U565.b03 4"Rigid Steel Conduit L.F. 650 $7.00 $4,550.00 $15.00 $9,750.00 $15.00 $9,750.00 $15.00 $9,750.00 $15 2101.5U2 Clearing TRE6 6 $60.00 $360.00 $75.00 $450.00 $100.00 $600-00 $175.00 $1,050.00 $95 2101,507 Grubbing TREE 6 $60.00 $36U.00 $75.00 $450.D0 $lU0.t10 $b00.00 $5Q.d0 $3Q0.00 $75 2104.5di Sawing Bituminous Pavement L.F. 950 $3.00 $2,850.00 $2.00 $i,900.00 $3.00 $2,850.00 $2.25 $2,137.50 $4 2105.501 Common Excavation C.Y. 99900 $1.75 $174,825.00 $1.58 $157,842.00 $1.50 $i49,850.00 $2.52 $251,748.00 $1 2105.507 Subgrade Excavation C.Y. 25fl0 $3.(?0 $7,500.00 $1.58 $3,950.00 $1.50 $3,?50.00 $3.50 $8,750.00 $1 2145.522 Granular Borrow(LV) C.Y. 1000 $3.50 $3,500.{m $3,00 $3,ppp.pp $2.5p $2,SOp.pp $p.02 $lO.Od $1 22iJ5S25 Topsc>ii Borrow(L� C.Y. 100 $8.00 $800.00 $E3.00 $800.00 $2.50 $250.00 $0.01 $1.00 $3 2145.535 Salvaged Topsoil C.Y. 15578 $3.50 $54,523.(� $0.50 $7,7$9.00 $2.00 $3i,i5b.00 $U.90 $14,020.20 $1 ?1i1.501 Test Rolling RD.STA. 22 $30.00 $6b0.00 $lO.OQ $220.00 $?5.00 $550.00 $10.00 $220.0� $55 2322,501 Subgrade Preparation RD.STA. 22 $105.00 $2,310.00 $1�.00 $2,2W.00 $150.(?0 $3,300.00 $100.00 $?,200.QQ $120 2i3QS01 Water for Dust Control 1,000 GAL. 30 $30.00 $90Q.00 $15.U0 $450.00 $1U.00 $3IX3.00 $15.OQ $450.00 $20 22i1.501 Aggregate Base,Ctass 5 TON 6i50 $7.25 $44,587.50 $6.25 $38,437.50 $6.75 $41,512.50 $6.25 $38,437.50 $7 222i.501 Aggregate Shouldering,Class 2 TON 85 $8.50 $722.50 $14.00 $850.� $20.00 $1,700.00 $1U.00 $850.00 $10 2331.508 Type 41,Wearing Course Mixture TON 1471 $20.00 $29,420.00 $17.60 $25,889.60 $17.55 $25,$i6.05 $17.60 $25,889.60 $19 2331514 Type 31,Base Course Mixture TpN i706 $19.00 $32,4i4.00 $19.00 $32,414.00 $15.50 $26,443.00 $19.(l0 $32,414.00 $21 ?357.502 Bituminous Material for Tack Goat GAL. 494 $I.50 $741.00 $1.00 $494.U0 $1.10 $543.40 $1.00 $444.00 $i 2521.501 4"Concrete Walk S.F. 7900 $1.50 $11,850.� $1.60 $12,644.04 $1.60 $12,640.00 $1.60 $12,640.00 $1 2521.511 2"Bituminous Walk S.F. 11300 $0.70 $7,91U.00 $0.60 $6,?SO.OQ $0.70 $7,910.00 $0.65 $7,345.00 $0 2531.5D1 Conerete Curb&Gutter,Des.B618 L.F. 4273 $7.00 $29,911.00 $4.95 $21,151.35 $4.55 $19,442.15 $4.63 $19,7$3.99 $4 2531.502 Goncrete Curb&Gutter,Des.B624 L,.F. 620 $9.50 $4,650.00 $6.50 $4,030.(10 $6.50 $4,03U.00 $5.40 $3,346.00 $5 2551.6Q2 Furnish&Install Perrnanent Barricades L.F. 16 $25.00 $4Q0.00 $32.00 $512,� $40,00 $640,00 $24.35 $389.60 $27 2554.b03 Instail Owner Furnished Permanent Banicades L.F. 24 $15_00 $360.00 $5.00 $i20.00 $40.00 $960.00 $5.60 $134.40 $7 255?.502 Wire Fence L.F. 1400 $4.00 $5,600.00 $3.00 $4,20�.00 $2.75 $3,850.00 $7.00 $9,800.00 $1 2557.529 Temporary Fence L.F. 500 $1.50 $750.00 $2.50 $1,250.130 $1.50 $750.00 $5.00 $2,500.00 $1 256�3.601 Tzaffic Control L.S. i $2,500.00 $2,500.00 $1,000.00 $1,000.00 $S,OOO.OiI $5,000.00 $1,UQ0.00 $1,000.00 $2,500 2564.531 Fumish&install Sign Panels,Type"C" S.F. 240 $30.00 $7,200.00 $18.50 $4,440.00 $40.00 $9,600.00 $18.48 $4,435.20 $20. 2573.501 Bale Check EACH 300 $5.00 $i,500.00 $5.00 $1,500.00 $3.00 $9Q0.00 $5.00 $1,500.00 $5, ?573.503 Siit Fence,Preassembled L.F. 1500 $2.50 $3,750.00 $1.40 $2,1(3d.00 $2.00 $3,0�.00 $1.50 $2,250.00 $1. 2573.511 Rock Construcrion Entrance EACH 2 $500.00 $1,000.0(1 $400.00 $800.00 $400.00 $800.00 $500.00 $1,000.00 $175, 2575.501 Seeding ACRE 14 $300.00 $4,200.00 $200.00 $2,SOd.00 $200.00 $2,800.00 $45.00 $630.00 $165. 2575.502 Seed,Mixture 600 LB. 97S $3.00 $2,925.00 $3.0p $2,425.00 $3.00 $2,925.00 $i.50 $1,462.50 $2. 2575.505 Sodding,Type A S.Y. 25200 $1.65 $41,550.00 $1.40 $35,280.00 $1.50 $37,800.00 $1.50 $37,800.00 $1, 2575.511 Muich Material,Type I TON 29 $160.00 $4,640.00 $150.00 $4,350.00 $100.00 $2,900.00 $120.00 $3,480.00 $165, 2575.519 Disc Anchoring ACRE 15 $75.00 $1,125.00 $50.00 $750.00 $50.00 $750.00 $40.00 $600.00 $b5. 2575.521 Polypropylene Plas6c Netting S.Y. 1400 $1.00 $1,400.00 $0.65 $91fl.00 $0.20 $280.00 $0.90 $1,260.00 $0. 25$0.601 Pavement Message(Lt.Arrow)-Paint EACH 2 $50.00 $100.00 $35.00 $70.00 $50.00 $100.00 $50.00 $100.00 $55. 2580,602 Pavement Message(Rt.Arrow)-Paint EACH 2 $50.00 $100.00 $35.00 $70.00 $50.00 $100.00 $50.00 $100.00 $55. 3584.b03 Pavement Message(RR Crossing)-Paint EACH 2 $200.00 $400.Q0 $195.00 $390.00 $50.00 $100.00 $90.00 $180.00 $95. 2580.604 4"Solid Line White-Paint L.F. 2400 $0.50 $1,200.00 $0.32 $7b8.00 $0.21 $504.00 $0.26 $624.00 $0. 2586.b05 $"Solid Line White-Paint L.F. 90 $1.00 $90.00 $0.64 $57.60 $0.75 $67.50 $1.00 $90.00 $1. Q���� Page 3 of 5 Y • ��'� BtD TABUU►TiON Rosemount Business Park-Phase 1A Rosemount,Min�esota SEH No.A-ROSEM3164.03 Engineer's Estimate Richarc!1Cnutson,Inc. Ryan Contracting Brown&Cris,lnc. Northd, ltem No. Item Unif Qtv. Unit Price Tota! Unit Price Totai Unit Price Totai Unit Price Total Unit Pric SGHEDULE D-STREETS CONT'D 2580.606 4"Broken Line iNhite-Paint L.F. 500 $0.50 $250.00 $0.32 $f60.00 $0.21 $?05.00 $026 $13Q.00 $C 2580.b07 4"Solid Line Yellow-Paint L.F. 750 $0.50 $375.� $0.32 $240.00 $0.21 $157.50 $0.26 $195.00 $C 2580,b09 4"Double Solid Line Yellow-Paint L.F. 150 $1.0� $150.00 $0.64 $96.00 $Q.42 $53.00 $OSO $75.00 $C Total Schedule D: $527,789.00 $414,47fi.05 5438,945,10 $525,250.49 SCHEDULE E-PLANT[NSTALLATION l�eciduous 29t3D.5�2 Littleleaf Linden EACH 11 $300.(30 $3,300•00 $225.00 $2,475.00 $235.� $3.475.Q0 $15Q.U0 $1,650.00 $16` 2900.'`a03 Greenspire Linden 6ACH 7 $32fl.00 $2,?44.t?0 $245.0!0 $1,715.00 $245.a0 $1,715.00 $150.00 $1,Q50.Q0 $lb° 29t)p.504 Ited Oak �ACH 12 $300:00 $3.b00.00 �245.D0 $2,940.00 $245.U0 $2,94fl.00 $15U,00 $1,80Q.00 $16` 29Q0.5t15 Red Maple EACH 4 $220.()0 $$80.4� $190.0(3 $760.U0 $19U.Q0 $3b0.� $120.00 $484.00 $16° 291JO.5Q6 Norway Ivlaple EACH 4 $220.(� $880.{)0 $190.� $760.00 $i90.U0 $7b0.(H) $150.00 $6d0.00 $13� ?9U0.507 Canada Red Choke�heny EACH 9 $220.00 $i,980.00 $150.� $1.350.00 $I50.00 $1,35a.00 $15U.00 $1,350.00 $16° �9b0»508 �rab Royality EACH 9 $220.00 $1,980.00 $150.00 $1,350.OQ $15U.00 $1,35U.00 $120.00 $1,l�0.00 $13� 29U0.�39 Crab Red Jewel EACH 10 $220.00 $3,200.00 $150.OQ $1,500.�0 $150.00 $1„500.00 $120,00 $1,200.00 $13� 29UQS10 Crab Pink 5pires EACH 1 $220.00 $220.00 $150.00 $150.00 $15Q.00 $150.00 $12d.00 $120,00 $13"e Evergreen 2900.511 White Pine EACH 3 $200.00 $600.00 $130.00 $390.00 $1$O.qO $540.00 $150.00 $450.00 $16° 2900.51? Red Pine EACH 5 $200.00 $1,OOO.QO $130.U0 $650.00 $180.00 $90d.00 $150.00 $750,00 $16� Shrubs-Evergreen $p.pp 29t3Q.513 Sargent Juniper EACH 50 $35.00 $1,750.00 $30.00 $1,500.00 $30.00 $1,500.00 $35.00 $1,750.00 $35 Shnibs-Deciduous 29W.514 Red Twig Dogwood EACH � 150 $28.00 $4,2�.00 $20.00 $3,{b0.00 $20.00 $3,000.00 $20.04 $3,000.00 $22 2900.515 Mulch,Type 6 S.F. 8750 $0.75 $6,562.50 $Q-25 $2,187.5(1 $0.25 $2,187.50 $0.4� $3,500.00 $C Total Schedule E; $�i,s92.so $20,�.50 $zi,i2�.so Sis,�so.00 05/18/94 Page 4 of 5 ., } BID TABULATION ' Rosemoum Business Park-Phase IA Rosemount,Minnesota S6H No.A•ROSEM3t64.03 Engineer's Estimate Richard Knutson,inc. Ryan ContractFng Brown d�Gris,lnc. iJorthd: Item No. ltem Unit Qtv. llnit Price TotaF Unit Price Total U�it Pr"ice Total Unit Price Total Unit Pric SCiiEDULE F-NORTHBOUND TURN LANES 02b0.701 Adjust Frame&Ring Casting EACH 1 $150.00 $150.00 $200.00 $200.00 $200.00 $200.00 $175.00 $i75.00 $125 a554.602 Furnish&tnskall Permanent Barricades L.F. 32 $25.00 $Bpp.OQ $25,qp $gpp,pp $25_pp $gpp,pp $24_3g $779.20 $27 0565.642 PVC Handhole(Metai Frame/Cover) EACH 6 $300.00 Q1,800.00 $700.00 $4,200.00 $700,00 $4,200.00 $700.00 $4,200.00 $700 05&S.bfl3 4"Rigid Steel Conduit L.F. 212 $7.00 $1,4$4.OQ $2I.00 $4,452.00 $21.� $4,452.fl0 $21.00 $4,452.00 $15 22U4.501 Sawing Bituminous Pavement L.F. 640 $3.00 $1,920.00 $2.00 $1,280.00 $3.� $1,920.00 $2,35 51,504.00 $4 2104.502 Remove RCP L.F. 6 $8.00 $48.00 $9.50 $57.0� $20.D0 $120.00 $10.40 $60.00 $10 3i05.501 Common Excavation C.Y. 1600 $?.75 $2,800.00 $1.60 $2,560.Q0 $4.00 $b,400.00 $3.50 $5,600.00 $6 ?105.535 Salvaged Topsoil C.Y. 322 $3.50 $1,12�.00 $1.� $322.00 $2.50 $805.00 $3.00 $966.00 $5 211i.:501 'fest Rolling RD.STA. 4.8 $30.00 $i44,00 $10.IX} $48.00 $25.OQ $120.00 $10.00 $48.00 $150 ?il?.501 Subgrade Preparation RD.STA. 4.8 $105.00 $504.0p $t00.00 $480.Q0 $300,00 $1,444.0� $100.00 $480.00 $250 2211.50i Aggregate Base,CIass 5 TON i975 $7.25 $14,318,75 $b.35 $12,542.25 $8.00 $i5,800.00 $6:35 $12,54i.25 $9 222i.5Qi Aggregate Shouidering,Class 2 TON 85 $8.50 $T22.50 $7.00 $595.00 $20.00 $1,700.00 $11.00 $935.00 $13 2331.508 Type 4i,Wearing Course Mixture TON 229 $20.00 $4,580•00 $20.00 $4,580.00 $19.50 $4,465.50 $20,00 $4.580.fl0 $22 2331.514 Type 31,Base Course Mixture TON 344 $19.00 $6,536�00 $21.50 $7,396.00 $18.17 $6,250.48 $2i.50 $7,396.00 $23 2357.5U2 Bitumiaous Material for Tack Coat GAL. 106 $1.50 $159.00 $1.50 $159.d0 $1.80 $190.80 $1.00 $106.OQ $1 2531.501 Concrete Curb&Gutter,pes.B618 L.F. 77 $7.�0 $539.00 $6.00 $462.00 $5.00 $385.00 $i2.00 $924.00 $4 2531.502 Concrete Curb&Gutter,Des.B624 L.F. 1480 $7.50 $11,100.00 $b.OQ $8.8$p.0p $6.pp $g.ggp,qp $(.2p $9,I76.00 $5 25b3.b01 TrafficContro3 L.S. 1 $2,500.00 $2,500.00 $1,OOO.UO $i,t700.00 $5,�00.00 $S.O�O.W $2,500.00 $2,500.00 $3.500 2575.505 5odding,Type A S.Y. 3822 $1.55 $6,306•3tl $1,40 $5,390.80 $1.5(1 $5,733.00 $1.50 $5,733.00 $1 ?.580.b01 Pavement Message(Lt.Arrow)-Paint EACH 2 $50.00 $100.00 $35.00 $7D.00 $30.00 $60.00 $50.fl0 $100.00 $55 25&3.602 Pavement Message{Rt.Anow)-Paint EACH 2 $50.W $1(10.00 $35.� $70.00 $30.00 $b0.00 $50.00 $10D.00 $55 258Q.604 4"Solid Line White-Paint L.F. 2400 $0.50 $1,200.00 $0.32 $76$.00 $0.21 $504_00 $0.26 $624.00 $0 2S8U.605 8"Solid Line White-Paint L.F. 90 $1.00 $90.00 $0.64 $57.60 $0,75 $67.50 $1.00 $90.00 $1 25$U.�6 4"Broken Line(Nhite-Paint L.F. 500 $0.50 $250.0p $0.32 $160.00 $D.21 $105.00 $026 $130.00 $0 25$O.E�7 4"Solid Line Yellow-Paint L.F. 750 $0.50 $375.00 $0.32 $240.00 $0.21 $157.50 $0.26 $195.00 $fl 25$U.609 4"Doixble Solid Line Yellow-Paint L.F. 150 $1.00 $150.00 $0.64 $96.00 $0.42 $63.� $0.50 $75.00 $0 925$.418 18"RCP Storm Sewer,CI.5 L.F. 220 $23.00 $5,060.00 $23.67 $5,207 40 $2b.00 $5,720.00 $23.i)0 $5,060.00 $28 025$.499 Salvage&Insta112?"x 13"RCAP L.F. 10 $30.00 $3Qp.00 $17.20 $172.00 $2$.00 $280.(YO $15.00 $i5Q.00 $20 025$.518 18"RCP Apron w/Trash Guard EACH 2 $550.00 $1,100.00 $595.00 $1,290.00 $700.00 $1,400.00 $499.00 $998.00 $150 I1258.811 Gatch Basin,Type X L.F. 3 $130.00 $390.00 $168.10 $504.30 $200.00 $600-00 $222.00 $666.00 $975 0258.830 Catch Basin Casting,Type R-3067V EACH 1 $250.00 $250.00 $198.00 $198.00 $3i)0.00 $300.00 $220.00 $220.00 $240 U25$.901 Connect to Inplace Storm Sewer EACH 2 $300.00 $60Q.00 $265.00 $530.00 $300.00 $600.00 $355.00 $710.00 $1,2Q0 0259.601 Crushed Rock Pipe Foundation TON 50 $8.00 $400.00 $6.34 $317.00 $OA1 $0.50 $010 $5.00 $1 0259.b03 Granular Pipe Foundafion TON 50 $5.00 $250.00 $3.16 $158.00 $0.01 $0.50 $010 $5.00 $1 0259.6d7 Replacement Backfill TON 100 $5.00 $500.00 $3.16 $316.00 $2.50 $250.00 $4.65 $465.00 $1 Total Schedule F: $sa,653.55 $65,417.35 $79,029.78 $71,748.45 TOt81 Bld: All SGhCdUI@S(A,B,C,D,E and F) $i,140,559.55 $1,014,884.13 $1,040,652.38� � $1,122,568.19 05/18/94 Page 5 of 5 , SPRINGSTED 12o So�ch ��Xt� �t�ee� , PUBLIC FINANCE ADVISOFiS Swte 25�7 Minneapolis. MN 5..402-i800 (6121 333-9177 Fax: (612� 349•5230 Home Office 85 East Seventh Place 16655 West Bluemound Rcad Swte 100 Saint Paul. MN 55101-2143 Suite 29G (612) 223-3000 Brookfieid. WI 53CG5•5935 Fax: (612) 223•3002 (4141 782-8222 Fax: (414) 782 2904 6800 College Bouievard Swte 600 Overland Park, KS 66211-1533 (913) 345-8062 fax: i9131 345-17,'0 1800 K Street NW Swte 831 Washingtcn, DC 20GOo���C�G (202! a6o-334� May 9, 1994 Fax: ;zC�! 223-1�62 Mr. John Miiler, Economic Development Director City of Rosemount Port Authority P.O. Box 510 Rosemount, MN 55068 �j Re: Business Park Inf�astructure Bonding City Council Approval Process ti Dear Mr. Miller: � This letter confirms my conversation with Mary Dyrseth at Briggs and Morgan, the City and Port Authority's bond attorney, conceming the process whereby the City Council approves the Port Authority's issuance of bonds for proposed infrastructure improvements. Essentially, the only action required by the City Council is to adopt an ordinance pledging the City's full faith and credit to the payment of the Port Authority's Infrastructure Bonds. This ordinance must be adopted and published at least once following adoption prior to closing on the Port Authority's Infrastructure Bond Issue. I would suggest that the Council act on this ordinance on or before the date of bond sale, which will provide more than enough time to complete the required publication prior to bond closing. There is no public hearing required for the issuance of these bonds. Very truly yours, ������ I ; /�//�,�.,1�7"J David P. Drown Vice President mmc ISaint Paul Office cc: Mr. Tom Burt, City Administrator Mr. D.T. O'NeiII, Springsted