HomeMy WebLinkAbout7.a. Adopt Assessment Roll Receive Bids Award Contract – 2017 Street Improvement Project, City Project 470I:\City Clerk\Agenda Items\Approved Items\7.a. Adopt Assessment Roll Receive Bids Award Contract – 2017
Street Improvement Project, City Project 470.docx
EXECUTIVE SUMMARY
City Council Regular Meeting: May 2, 2017
AGENDA ITEM: Adopt Assessment Roll / Receive Bids /
Award Contract – 2017 Street
Improvement Project, City Project 470
AGENDA SECTION:
Public Hearing
PREPARED BY: Mitch Hatcher, Project Engineer AGENDA NO. 7.a.
ATTACHMENTS: Resolutions; Map; Letter of
Recommendation; Bid Summary;
Assessment Roll; Bid Tabulation,
Presentation
APPROVED BY: LJM
RECOMMENDED ACTION: 1) Motion to Adopt a Resolution Adopting the Assessment
Roll for the 2017 Street Improvements Project, City Project 470
-AND-
2) Motion to Adopt a Resolution Receiving Bids and Awarding the Contract for the 2017
Street Improvements Project, City Project 470
BACKGROUND
On Friday, March 24, 2017, bids were received for the 2017 Street Improvement Project and read aloud
publicly. The low bid was from McNamara Contracting in the amount of $934,559.88.
Based on the low bid of $934,559.88, the updated estimated project cost is $1,121,471.86, which includes
indirect costs. This amount is approximately 13% less than the previously estimated project cost of
$1,286,500 included in the feasibility report.
Costs associated with the project will be funded by Street CIP Funds, special assessments, Storm Utility
Funds, and Parking Lot Maintenance Funds as indicated below:
Proposed Funding
Street CIP
Fund
Special
Assessments
Storm Utility
Fund
Parking Lot
Maintenance
Fund
Total
Shannon Pkwy Imp. $702,944 $21,119 $724,063
Jaycee Park Surface Imp. $121,646 $121,646
Jaycee Park Storm Imp. $25,689 $25,689
Shannon Hills Imp. $162,354 $87,720 $250,074
Total $865,298.41 $108,838.91 $25,689
$121,645.54 $1,121,471.86
2
PUBLIC INFORMATIONAL MEETINGS
Staff hosted an informational open house public meeting on November 16, 2016 for property owners to
address questions and comments regarding the project and proposed assessments.
ASSESSMENTS
In accordance with the City’s Schedule of Rates and Fees for 2017, the assessable rate for projects on
existing streets is 35% of the surface improvement cost.
Proposed Assessments
Calculated
Assessment
Feasibility Report
Assessment Units Total Assessment
Shannon Parkway – Single Family $ 2,060 $ 2,385 3 $ 6,180
Shannon Parkway – Commercial $ 27 / Front Foot $ 31 / Front Foot 2 $ 14,939
Carrollton 2nd Addition $860 $1,100 102 $ 87,720
SCHEDULE
Construction is expected to begin on or after June 12, 2017 and be substantially complete by September 1,
2017. The project is split between the following areas with construction in each area lasting a maximum of
28 days. A more detailed schedule will be provided prior to construction.
Roadway Reconstruction
o Shannon Parkway: CSAH 42 to CSAH 46
o Jaycee Parking Lot
Street Mill and Overlay
o Cranberry Way: Shannon Parkway to 143rd Street
o Crocus Way: Cranberry Way to Cobbler Avenue
o Cobbler Avenue: Shannon Parkway to 143rd Street
o Clover Lane: Cobbler Avenue to Development Property Line
SUMMARY
Staff will provide an overview of the project and respond to questions that Council or the public may have
regarding the proposed project and assessments.
Staff recommends that Council adopt the attached resolution adopting the assessment roll for the 2017
Street Improvement Project, City Project 470.
In the event there are minimal objections to the proposed assessments, Council may also consider
adopting a resolution receiving bids and awarding the contract for the 2017 Street Improvement Project,
City Project 470.
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2017 -
A RESOLUTION ADOPTING THE ASSESSMENT ROLL
FOR THE 2017 STREET IMPROVEMENT PROJECT
CITY PROJECT 470
WHEREAS, pursuant to notice duly given as required by law, the City Council has met, heard and passed
upon all objections to the proposed assessment for the 2017 Street Improvement Project, City Project 470,
and has amended such proposed assessment as it deems just.
NOW THEREFORE BE IT RESOLVED by the City Council of the City of Rosemount, Minnesota, as
follows:
(1) Such proposed assessment, in the amount of $108,843, a copy of which is in Clerk’s File dated May
2, 2017 is hereby accepted and shall constitute the special assessment against the lands named
therein, and each tract of land therein is hereby found to be benefited by the proposed
improvement.
(2) Such assessments shall be as follows:
a. The assessments shall be payable in equal annual installments extending over a period of ten (10)
years, the first of said installments to be payable with general taxes for the year 2017, collectible with
such taxes during the year 2018.
b. To the first installment shall be added interest on the entire principal amount of the assessment
from October 31, 2017 until December 31 of the year in which such installment is payable. The
interest rate shall be set at either 3.98% per annum, or 2 points above the City’s bond rate at the
time the assessments are certified to the County Auditor, whichever is less. To each subsequent
installment, when due there shall be added interest for one year at said rate on the unpaid principal
amount of the assessment.
c. The owner of any property so assessed may at any time prior to the certification of the
assessment or the first installment thereof to the County Auditor, pay the whole of the principal
amount of the assessment on such property with interest accrued to the date of payment to the City
Treasurer, except that no interest shall be charged if the entire assessment is paid by October 31,
2017; and such property owner may at any time prior to December 15 of any year pay to the County
Auditor the entire principal amount of the assessment remaining due with interest accrued to
December 31 of the year in which said payment is made.
(3) On October 31, 2017, the City Clerk shall transmit a copy of this assessment roll to the County
Auditor to be extended on the tax list of the County.
Resolution 2017 -
2
ADOPTED this 2nd day of May, 2017
William H. Droste, Mayor
ATTEST:
Clarissa Hadler, City Clerk
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2017 –
A RESOLUTION RECEIVING BIDS AND AWARDING CONTRACT
FOR THE 2017 STREET IMPROVEMENT PROJECT
CITY PROJECT 470
BE IT RESOLVED, by the City Council of the City of Rosemount, Minnesota, as follows:
1. All bids on construction of the 2017 Street Improvement Project are hereby received and
tabulated.
2. Based on the Base Bid, the bid of McNamara Contracting, in the amount of $934,559.88 for
the construction of said improvements is in accordance with the plans and specifications and
advertisement for bids, and is the lowest responsible bid and shall be and hereby is accepted.
3. The Mayor and Clerk are hereby authorized and directed to enter into a contract with said
bidder for the construction of said improvements for and on behalf of the City of Rosemount.
4. The City Clerk is hereby authorized and directed to return forthwith to all bidders the deposits
made with their bids, except that the deposit of all successful bidder and the next two lowest
bidders shall be retained until a contract has been executed.
ADOPTED this 2nd day of May, 2017.
William H. Droste, Mayor
ATTEST:
Clarissa Hadler, City Clerk
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2017-
A RESOLUTION ORDERING THE PROJECT
2017 STREET IMPROVEMENT PROJECT
CITY PROJECT 470
WHEREAS, the City Council has received and accepted the Feasibility Report on December 20, 2016 for
City Project 470, and
WHEREAS, the City Council held a Public Hearing on May 2, 2017.
NOW THEREFORE BE IT RESOLVED, that the City Council of the City of Rosemount hereby orders
the improvements of the 2017 Street Improvement Project, City Project 470.
ADOPTED this 2nd day of May, 2017.
William H. Droste, Mayor
ATTEST:
Clarissa Hadler, City Clerk
?§A@
SÈ
G¸WX
GªWX
G¥WX
G±WX
?§A@
?§A@
DANUBE
T R L
CROSSMOOR AVECOACHFORDBENGAL AVE WCAMERO LN130
T
H
W
A
Y
AZALEAAVECLARET AVECRANDALL AVE125TH
ST W
138TH
CHIANTIC R O C U S W A Y AUTUMNCTBANYANDELMAR CTP A T HCROSSCROFTAVE
PATH
CT S ROBERT TRAKRON AVE (CR 73)PKWYTH ST W (CSAH 42)BISCAYNE AVEDODD BLVDAVESHANNONDARTMOORCT
DECEMBER TRL
BOULDER AVEBISCAYNE AVEU 145THST W
CIMARRONAVEWD
A
WS
O
NP
LCTDANVILLE AVEWAYA
V
E
DAYTONADARWINCTCURRANTCIR
DENVER CTBI
T
TER-SWEETCTGLENNCTPATHCRUSHEEN CT
C
R
OLLYPATH132ND CT W
150TH ST W (CSAH 42)
MCANDREWS RD W
S ROBERT TRL (STH 3)CTC LA R E D O W N SDECEMBERBITTER
-S
W
EETCIRBLOOOM FIELDWAYA U T U M NWOOD
D A F FO DILPATHCL
O
VERLNAUGU S TAWAY
U. 1 49 TH ST WTRL BACARDI AVEBONAIRE PATH W
153RD ST W
130TH ST W
151ST ST WDANUBE LNSTATION TRLEVERMOOR
BRAZIL AVE156TH ST W AUBURNAVE1 3 6 T H
S T W
144TH ST W
131ST ST W
DIAMOND PATH (CR 33)155TH ST W 126TH ST W
ANGUS AVECHILI AVE147 TH ST W 121ST ST W
146TH
143 RD S T W
BLOOOMFIELDPL
B L O O M F IE L D
C IR
B R ASSPKWY
BONAIRE PATH W
COBBLER AVEBIRCHWOOD AVEDELFT AVE WCAMEO AVE148TH ST WDALLARA BELMONT TRL137TH ST W
C
OFFEE TRL
BLANCA AVED E A R B O R N P A T H
120TH S T W
154TH ST WCT WCT
COBALT DR
CRYSTALPATH
152 ND ST WDANVILLE AVE WDANBURY WAY WDEEPWOODSCTCHARLSTON WAY
BOULDER TRL BLOOMFIELDB E L F A S T S T W
DEKALB AVE140TH ST W
UPPER 143RD
128TH
DARLING PATH CANADAAVE145TH ST W
C R O S S L O U G H
BOXWOOD PATHCORNELL TRL
158TH ST W
148 TH ST W
142ND ST W
136TH ST W
138TH BOLIVIA AVE W138TH ST W
BIRCH
COVINGTON AVED A R T M O U T H P A T H BUNRATTY AVEBEECH ST W
CTCROSSGLENNPATH147TH ST W BRI
LLI
ANTCAMBRIAN AVEDANE AVEBURMA AVEU. 138TH ST W
COLORADO AVEC O U C H T O W NCHINCHILLA AVECOBBLESTONELNDELLWOODWAY124TH CT W
BRIANBORU AVEDAVENPORTAVECHIPPENDALE AVEA
U
T
U
M
N
WO
O
DC
T
A ZA LE A
C R O S S R I D G EWAY
A V E
ST
STW COBALTLANEDAISY CT154TH CT W
DALTON
ATRIU
M AVE
CARROUSELWAYU. 147TH ST WDANNERUPPER 135TH ST W
B AYBE RRY TRL
CARDINAL
L. 147THDAWSON CTDAVENPORT PATH
DAHLIACT
CASCADE
158TH CT W
157TH CT W
D
A
M
A
S
K
127TH CT W
153 RD ST W
D RU MC LIF FE BLANCA AVE W133RD CT W
DAMASK AVE139 T H
S T W
DAKOTA DR
L. 138TH ST W
159TH CT W
157TH ST WDANBURYAVEW CANADA CT
CRA NBER
R
Y
W
A
Y
AVE
CIR
CRUMFIELDAVE160TH ST W (CSAH 46)DANDERCROCUSAVEU. 1 48 TH ST WDAHOMEY AVE W149TH ST W
D
A
L
L
A
S
B E L F A S T
CRESTVIEW152ND CT W
124THST W
DAPHNELNDO DDBELMONT
COLUMBIAL. 150TH ST W
WAY
COPPERCTDANBURYDANVILLE
AVEWAUT
U
M
NWOODAVANTI
CHILI CT BUSINESSPKWYB A Y B E R R Y
BURNLEY AVEBOYSENB ERRY CTCHROMEST W
ST W
LN
CT WDEL
T
A AVECRESTONEAVEBLACKBERRY
AVECIR150C OLU
MBI
A151ST CT W
CUMBERLANDCANTATA AVE WCHORLEYCHARLSTONCAMFIELDATWOODCIRU 145TH ST W 137THCTCHARLSTON AVEBIRDSONG PATH
TRL
AVEST WCARDINAL PATHBLOOMF IE L DAVE
AVECICERONEBUNDORAN AVEDRUMCLIFFECIR
BURGUNDYAVECIRCLEB LU EB ER R YC T141ST
CROCUSDAVYCT C TDIAMOND PATH (CSAH 33)APPALACHIANTRLBIRDSONG CT
BI S C A Y NEWAYP A T H
C R U M P E TPATH
C R O M W E L LTRL COUCHTOWN136TH ST W
BROUGHSHANEAVEDANBURYDAKOTALNBAYBERRYST W
A UTU M N W O O DW A YCHINCHILLA CTAT
WOOD AV
E
C T
COLESHIRE PATHCORLISS TRL
137TH ST
CORCORANAVECORCHMANAVECROMPTONCROSS CROFT PL156 T H STW
C R E G G SCIR
C R A N F O R DCIR
A
UDOBA NWAYTRL
CONN
T
R
L
153RD ST W
143RD ST W
CANADA AVEDANBURY WAY W148TH ST W BISCAYNE AVE147TH ST W
U.149TH
136TH ST WBLANCA AVE W154TH ST W
149TH
158TH ST W
151ST ST W
156TH ST W
146TH ST W DODD BLVDCROSSLOUGH TRLBLANCA AVE WD O D D CIMARRONAVEW120TH ST W
UPPER 149TH ST W
U.149H ST W
155TH ST W AUTUMN147TH ST W
CIMARRONAVEW152ND
144TH ST W
CRO
M
PTONCROM
WEL
L1 5 1 S T S T W CIMARRON
A
V
E
CLAR E DO W NS146TH ST W
DANVILLEAVEDANVILLE AVE WLOWER 147TH ST W
CHILI AVE1 2 8 T H
143RD ST W
CLARET AVEU. 148THST W
CICERONEP A T HWAYDERRY-DANUBE LN
S
ROBE
RT
T
RL
DECEMBERWAY
C H E R R YCOLUMB
ARY
CTCTCORNE LLCT SCRYSTALDAPPLECIRDAPPLE CTCARDINALCIRCOUCH-TOWNEVERLEIGH CIR
DERBYCIR
CRESTONECIRCRESTVIEWCIRC LA R E TC IR CIMARRON CIMARRON CTT R L
CTD E W B E R R Y
C T
DARJEELINGCT
155TH
C T W
COLUMBARY CIR
CHOKECHERRY AVEU. 149TH CTBREN NER CT
BOSTONCIR
D E L T A
C T
DAVENPORTCT
143RD ST WCROFTONCT
CRESCENT CIR
CHASEWOOD CTC
H
E
S
T
N
U
TWA
YCROSSC
LIFFE
PL
ATWOODCTB IR M IN G H A M
C T
BELVIDERE CT
DELLWOOD CT
DARNELL CT
DALLASCTDELTA PLCROOKHAVEN CTD E R R Y -M O O R
C T PATHDANUBECTDRUMCLIFFECT
PKWYDRUMCLIFFE
142NDST W
C I RCTWAYCORLISS
W AYU. 156TH
W156TH CT WDARLING PATHDARLING PATH
CINNA M ONWAYCORNE LLCT N
CTCRESTONECTCRESTONEPATHTRL
CANADA CIRCHEVELLECT151ST ST WDAMASKC
T
C O R M A C KCI R
WAYCOBBLESTONECT
132ND ST W
B
E
L
L
EC
T 142N D
C T WBREMEN AVECTAKRON AVEWAY1 3 5 T H S T W
1 3 3 R D S T
BRI
CK PATHWAY AVEBRASS PKWYGEM AVEBLANCACTBLARNEYCT PATHB R O N Z ECT
ATWOODATWATERPATHATWOODAVE
AVE
ATRIUM
ATHENA
CTATWATERCTATHENACOACHFORDAVE
BLANCACORM O R A NT
WAYCTCARRAC
H
WAYPATH
C A R R A C H
AVE
CARRACHAVECROLLYCT
BLOO M F IELDPATH
BLVDATWATER WAY
CT
AVEDANVILLE CT BIRNAMWOODBIRCHWOODAVEW A Y
139TH ST WAVEA
V
E
CT
CONNEMARA
AVAL O N PATH
LNB E NTLEYST W
CIC E RONEPATHBOISECIRWAYCOACHFORD ST W
BELMONT TR
DARJEELINGPATHC O R N E LL 140T H ST W
AUBURNAVE
(CSAH 38)(STH 3)AZALEA P A THC
O
B
A
L
T A
V
E
140TH ST W
D
A
L
LARAAVEWDANBURYPATHPATH
AVECO UC H TO W N CTC
O
UCHTOWN
C
T
WAY
1 44THST W
TRL (STH 3)AKRON AVE (CR 73)160TH ST W (CSAH 46)S ROBERT(STH 3)MARACO N NEU 145TH ST W
146THST W
145T H ST W
CHRYSLERDAYBREAK AVEAURORA AVE
TRL
160TH ST W (CSAH 46)BROCKE M A R ACARLINGFORDCARLINGFORDLANE
B
O
ULD
E
R
CT
134TH ST W
BRICK PATH140TH CIR
BURGUNDY CTBURGUNDY WAYBURMA AVEBURNLEY WAYWAYCROSS C LIFFEPATHSHANNONPKWY
CROSSMOORAVEST WDODD BLVDCARBURYWAYE
V
ERMOORPKWY---- 149TH ST W1 3 5 T H S T WBRONZE PKWY133RD ST
BRONZE PKWYBUTTERFLY PATH1 3 4 T H S T
CARBURYAVECOA C HFORDAVE
L 147THCT ABBEYFIELDAVEABBEYFIELD CT
AILESBURYCT1 4 1 S T W ADDISONCTA D A I R A V E
149TH ST W ALBANYAVEALLINGHAMAVE141STST E
140TH ST E
ALMAAVEADELAIDEAVEABERCORNAVE
AILE SBURY
AV
E ADRIANCT1 39TH STCROSSMOORCT131STSTAYRFIELDCTAYRFIELDCIRADEL
L
E AVE138 T H STE
ADDISIONAVEALDBOROUGHAVEALMA CIRDODD BLVD125TH CT
AULDEN AVE
ASHFORDPATHALAMEIDA AVE?§A@
SÈ
G¸WX
GªWX
G¥WX
G±WX
?§A@
?§A@
DANUBE
T R L
CROSSMOOR AVECOACHFORDBENGAL AVE WCAMERO LN130
T
H
W
A
Y
AZALEAAVECLARET AVECRANDALL AVE125TH
ST W
138TH
CHIANTIC R O C U S W A Y AUTUMNCTBANYANDELMAR CTP A T HCROSSCROFTAVE
PATH
CT S ROBERT TRAKRON AVE (CR 73)PKWYTH ST W (CSAH 42)BISCAYNE AVEDODD BLVDAVESHANNONDARTMOORCT
DECEMBER TRL
BOULDER AVEBISCAYNE AVEU 145THST W
CIMARRONAVEWD
A
WS
O
NP
LCTDANVILLE AVEWAYA
V
E
DAYTONADARWINCTCURRANTCIR
DENVER CTBI
T
TER-SWEETCTGLENNCTPATHCRUSHEEN CT
C
R
OLLYPATH132ND CT W
150TH ST W (CSAH 42)
MCANDREWS RD W
S ROBERT TRL (STH 3)CTC LA R E D O W N SDECEMBERBITTER
-S
W
EETCIRBLOOOM FIELDWAYA U T U M NWOOD
D A F FO DILPATHCL
O
VERLNAUGU S TAWAY
U. 1 49 TH ST WTRL BACARDI AVEBONAIRE PATH W
153RD ST W
130TH ST W
151ST ST WDANUBE LNSTATION TRLEVERMOOR
BRAZIL AVE156TH ST W AUBURNAVE1 3 6 T H
S T W
144TH ST W
131ST ST W
DIAMOND PATH (CR 33)155TH ST W 126TH ST W
ANGUS AVECHILI AVE147 TH ST W 121ST ST W
146TH
143 RD S T W
BLOOOMFIELDPL
B L O O M F IE L D
C IR
B R ASSPKWY
BONAIRE PATH W
COBBLER AVEBIRCHWOOD AVEDELFT AVE WCAMEO AVE148TH ST WDALLARA BELMONT TRL137TH ST W
C
OFFEE TRL
BLANCA AVED E A R B O R N P A T H
120TH S T W
154TH ST WCT WCT
COBALT DR
CRYSTALPATH
152 ND ST WDANVILLE AVE WDANBURY WAY WDEEPWOODSCTCHARLSTON WAY
BOULDER TRL BLOOMFIELDB E L F A S T S T W
DEKALB AVE140TH ST W
UPPER 143RD
128TH
DARLING PATH CANADAAVE145TH ST W
C R O S S L O U G H
BOXWOOD PATHCORNELL TRL
158TH ST W
148 TH ST W
142ND ST W
136TH ST W
138TH BOLIVIA AVE W138TH ST W
BIRCH
COVINGTON AVED A R T M O U T H P A T H BUNRATTY AVEBEECH ST W
CTCROSSGLENNPATH147TH ST W BRI
LLI
ANTCAMBRIAN AVEDANE AVEBURMA AVEU. 138TH ST W
COLORADO AVEC O U C H T O W NCHINCHILLA AVECOBBLESTONELNDELLWOODWAY124TH CT W
BRIANBORU AVEDAVENPORTAVECHIPPENDALE AVEA
U
T
U
M
N
WO
O
DC
T
A ZA LE A
C R O S S R I D G EWAY
A V E
ST
STW COBALTLANEDAISY CT154TH CT W
DALTON
ATRIU
M AVE
CARROUSELWAYU. 147TH ST WDANNERUPPER 135TH ST W
B AYBE RRY TRL
CARDINAL
L. 147THDAWSON CTDAVENPORT PATH
DAHLIACT
CASCADE
158TH CT W
157TH CT W
D
A
M
A
S
K
127TH CT W
153 RD ST W
D RU MC LIF FE BLANCA AVE W133RD CT W
DAMASK AVE139 T H
S T W
DAKOTA DR
L. 138TH ST W
159TH CT W
157TH ST WDANBURYAVEW CANADA CT
CRA NBER
R
Y
W
A
Y
AVE
CIR
CRUMFIELDAVE160TH ST W (CSAH 46)DANDERCROCUSAVEU. 1 48 TH ST WDAHOMEY AVE W149TH ST W
D
A
L
L
A
S
B E L F A S T
CRESTVIEW152ND CT W
124THST W
DAPHNELNDO DDBELMONT
COLUMBIAL. 150TH ST W
WAY
COPPERCTDANBURYDANVILLE
AVEWAUT
U
M
NWOODAVANTI
CHILI CT BUSINESSPKWYB A Y B E R R Y
BURNLEY AVEBOYSENB ERRY CTCHROMEST W
ST W
LN
CT WDEL
T
A AVECRESTONEAVEBLACKBERRY
AVECIR150C OLU
MBI
A151ST CT W
CUMBERLANDCANTATA AVE WCHORLEYCHARLSTONCAMFIELDATWOODCIRU 145TH ST W 137THCTCHARLSTON AVEBIRDSONG PATH
TRL
AVEST WCARDINAL PATHBLOOMF IE L DAVE
AVECICERONEBUNDORAN AVEDRUMCLIFFECIR
BURGUNDYAVECIRCLEB LU EB ER R YC T141ST
CROCUSDAVYCT C TDIAMOND PATH (CSAH 33)APPALACHIANTRLBIRDSONG CT
BI S C A Y NEWAYP A T H
C R U M P E TPATH
C R O M W E L LTRL COUCHTOWN136TH ST W
BROUGHSHANEAVEDANBURYDAKOTALNBAYBERRYST W
A UTU M N W O O DW A YCHINCHILLA CTAT
WOOD AV
E
C T
COLESHIRE PATHCORLISS TRL
137TH ST
CORCORANAVECORCHMANAVECROMPTONCROSS CROFT PL156 T H STW
C R E G G SCIR
C R A N F O R DCIR
A
UDOBA NWAYTRL
CONN
T
R
L
153RD ST W
143RD ST W
CANADA AVEDANBURY WAY W148TH ST W BISCAYNE AVE147TH ST W
U.149TH
136TH ST WBLANCA AVE W154TH ST W
149TH
158TH ST W
151ST ST W
156TH ST W
146TH ST W DODD BLVDCROSSLOUGH TRLBLANCA AVE WD O D D CIMARRONAVEW120TH ST W
UPPER 149TH ST W
U.149H ST W
155TH ST W AUTUMN147TH ST W
CIMARRONAVEW152ND
144TH ST W
CRO
M
PTONCROM
WEL
L1 5 1 S T S T W CIMARRON
A
V
E
CLAR E DO W NS146TH ST W
DANVILLEAVEDANVILLE AVE WLOWER 147TH ST W
CHILI AVE1 2 8 T H
143RD ST W
CLARET AVEU. 148THST W
CICERONEP A T HWAYDERRY-DANUBE LN
S
ROBE
RT
T
RL
DECEMBERWAY
C H E R R YCOLUMB
ARY
CTCTCORNE LLCT SCRYSTALDAPPLECIRDAPPLE CTCARDINALCIRCOUCH-TOWNEVERLEIGH CIR
DERBYCIR
CRESTONECIRCRESTVIEWCIRC LA R E TC IR CIMARRON CIMARRON CTT R L
CTD E W B E R R Y
C T
DARJEELINGCT
155TH
C T W
COLUMBARY CIR
CHOKECHERRY AVEU. 149TH CTBREN NER CT
BOSTONCIR
D E L T A
C T
DAVENPORTCT
143RD ST WCROFTONCT
CRESCENT CIR
CHASEWOOD CTC
H
E
S
T
N
U
TWA
YCROSSC
LIFFE
PL
ATWOODCTB IR M IN G H A M
C T
BELVIDERE CT
DELLWOOD CT
DARNELL CT
DALLASCTDELTA PLCROOKHAVEN CTD E R R Y -M O O R
C T PATHDANUBECTDRUMCLIFFECT
PKWYDRUMCLIFFE
142NDST W
C I RCTWAYCORLISS
W AYU. 156TH
W156TH CT WDARLING PATHDARLING PATH
CINNA M ONWAYCORNE LLCT N
CTCRESTONECTCRESTONEPATHTRL
CANADA CIRCHEVELLECT151ST ST WDAMASKC
T
C O R M A C KCI R
WAYCOBBLESTONECT
132ND ST W
B
E
L
L
EC
T 142N D
C T WBREMEN AVECTAKRON AVEWAY1 3 5 T H S T W
1 3 3 R D S T
BRI
CK PATHWAY AVEBRASS PKWYGEM AVEBLANCACTBLARNEYCT PATHB R O N Z ECT
ATWOODATWATERPATHATWOODAVE
AVE
ATRIUM
ATHENA
CTATWATERCTATHENACOACHFORDAVE
BLANCACORM O R A NT
WAYCTCARRAC
H
WAYPATH
C A R R A C H
AVE
CARRACHAVECROLLYCT
BLOO M F IELDPATH
BLVDATWATER WAY
CT
AVEDANVILLE CT BIRNAMWOODBIRCHWOODAVEW A Y
139TH ST WAVEA
V
E
CT
CONNEMARA
AVAL O N PATH
LNB E NTLEYST W
CIC E RONEPATHBOISECIRWAYCOACHFORD ST W
BELMONT TR
DARJEELINGPATHC O R N E LL 140T H ST W
AUBURNAVE
(CSAH 38)(STH 3)AZALEA P A THC
O
B
A
L
T A
V
E
140TH ST W
D
A
L
LARAAVEWDANBURYPATHPATH
AVECO UC H TO W N CTC
O
UCHTOWN
C
T
WAY
1 44THST W
TRL (STH 3)AKRON AVE (CR 73)160TH ST W (CSAH 46)S ROBERT(STH 3)MARACO N NEU 145TH ST W
146THST W
145T H ST W
CHRYSLERDAYBREAK AVEAURORA AVE
TRL
160TH ST W (CSAH 46)BROCKE M A R ACARLINGFORDCARLINGFORDLANE
B
O
ULD
E
R
CT
134TH ST W
BRICK PATH140TH CIR
BURGUNDY CTBURGUNDY WAYBURMA AVEBURNLEY WAYWAYCROSS C LIFFEPATHSHANNONPKWY
CROSSMOORAVEST WDODD BLVDCARBURYWAYE
V
ERMOORPKWY---- 149TH ST W1 3 5 T H S T WBRONZE PKWY133RD ST
BRONZE PKWYBUTTERFLY PATH1 3 4 T H S T
CARBURYAVECOA C HFORDAVE
L 147THCT ABBEYFIELDAVEABBEYFIELD CT
AILESBURYCT1 4 1 S T W ADDISONCTA D A I R A V E
149TH ST W ALBANYAVEALLINGHAMAVE141STST E
140TH ST E
ALMAAVEADELAIDEAVEABERCORNAVE
AILE SBURY
AV
E ADRIANCT1 39TH STCROSSMOORCT131STSTAYRFIELDCTAYRFIELDCIRADEL
L
E AVE138 T H STE
ADDISIONAVEALDBOROUGHAVEALMA CIRDODD BLVD125TH CT
AULDEN AVE
ASHFORDPATHALAMEIDA AVEMXD: T:\GIS\Project\Engineering\CIP\2017\2017 CIP.mxd PDF: I:\GIS\Map_Library\Engineering\CIP\2017\2017CIP.pdf
1,600 0 1,600800 Feet2017 CIP
MILL & O VERLAY
RECLAMATIO N
SHANNONHILLS
Jaycee Park
540 Gateway Boulevard | Suite 100 | Burnsville, MN 55337 | (952) 737-4660
Building a legacy – your legacy.
Equal Opportunity Employer | wsbeng.com
K:\02235-100\Admin\Construction Admin\Bidding\02235-100 CST LOR_hmcc_03272017.docx
March 27, 2017
Honorable Mayor and City Council
City of Rosemount
2875 145th Street West
Rosemount, MN 55068
Re: 2017 Street Improvement Project
City Project No. 470
WSB Project No. 2235-100
Dear Mayor and Council Members:
Bids were received for the above-referenced project on Friday, March 24, 2017, and were opened and
read aloud. A total of five bids were received. The bids were checked for mathematical accuracy and
tabulated. The Engineer’s Estimate was $1,074,412.77. The bid tabulation indicates the low bidder as
McNamara Contracting, Inc., Rosemount, Minnesota, in the amount of $934,559.88.
We recommend that the City consider these bids and award a contract to McNamara Contracting, Inc.,
based on the results of the bids received.
Sincerely,
WSB & Associates, Inc.
Mitch Hatcher, PE
Project Manager
Enclosure
cc: Mike McNamara, McNamara Contracting, Inc.
Logan Martin, City of Rosemount
Clarissa Hadler, City of Rosemount
John Morast, City of Rosemount
Erin Fasbender, City of Rosemount
Monica Heil, WSB & Associates, Inc.
MH/jmh
3/24/2017 WSBProject Bid AbstractProject Name: 2017 Street Improvement Project Owner: City of Rosemount Bid Opening: 03/24/2017 10:00 AMProject: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate McNamara Contracting, Inc. Valley Paving -Shakopee Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A1. SHANNON PARKWAY IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$34,889.13$34,889.13$28,700.00$28,700.00$21,250.00$21,250.00$50,000.00$50,000.002 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 2670$6.50$17,355.00$6.00$16,020.00$6.00$16,020.00$3.60$9,612.003 2104.503 REMOVE CONCRETE WALK S F 440$1.50$660.00$1.00$440.00$1.00$440.00$0.99$435.604 2104.503 REMOVE BITUMINOUS WALK S F 4280$1.00$4,280.00$0.75$3,210.00$0.65$2,782.00$0.75$3,210.005 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 90$8.00$720.00$8.00$720.00$6.30$567.00$10.90$981.006 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 50$12.00$600.00$8.00$400.00$7.30$365.00$9.15$457.507 2104.509 REMOVE SIGN EACH 28$30.00$840.00$26.00$728.00$20.60$576.80$20.30$568.408 2104.509 REMOVE CASTING (SANITARY) EACH 1$150.00$150.00$100.00$100.00$80.00$80.00$112.00$112.009 2104.509 REMOVE CASTING (STORM) EACH 17$115.00$1,955.00$100.00$1,700.00$80.00$1,360.00$90.60$1,540.2010 2104.509 REMOVE CASTING (CATCH BASIN) EACH 1$150.00$150.00$60.00$60.00$100.00$100.00$89.30$89.3011 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 60$6.00$360.00$2.00$120.00$4.30$258.00$5.55$333.0012 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 980$4.75$4,655.00$2.00$1,960.00$3.35$3,283.00$3.05$2,989.0013 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$1,200.00$1,200.00$300.00$300.00$650.00$650.00$1,020.00$1,020.0014 2104.602 SALVAGE AND REINSTALL MAIL BOX EACH 3$125.00$375.00$50.00$150.00$200.00$600.00$127.00$381.0015 2105.501 COMMON EXCAVATION C Y 1010$13.00$13,130.00$0.01$10.10$17.00$17,170.00$14.50$14,645.0016 2105.507 SUBGRADE EXCAVATION C Y 200$17.00$3,400.00$25.00$5,000.00$25.00$5,000.00$11.70$2,340.0017 2105.522 SELECT GRANULAR BORROW (CV) C Y 150$18.00$2,700.00$25.00$3,750.00$0.01$1.50$13.90$2,085.0018 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 30$110.00$3,300.00$70.00$2,100.00$100.00$3,000.00$0.01$0.3019 2211.501 AGGREGATE BASE CLASS 5 MOD TON 700$18.00$12,600.00$0.01$7.00$0.01$7.00$15.80$11,060.0020 2215.501 FULL DEPTH RECLAMATION S Y 23880$3.00$71,640.00$6.00$143,280.00$2.15$51,342.00$2.00$47,760.0021 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1320$1.75$2,310.00$1.00$1,320.00$1.30$1,716.00$2.40$3,168.0022 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 2970$48.00$142,560.00$30.00$89,100.00$43.50$129,195.00$45.50$135,135.0023 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) SQ YD 310$20.00$6,200.00$30.00$9,300.00$14.00$4,340.00$23.00$7,130.0024 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C) TON 4460$48.00$214,080.00$30.00$133,800.00$44.50$198,470.00$46.50$207,390.0025 2360.503 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 3.0" THICK SQ YD 110$23.00$2,530.00$25.00$2,750.00$21.00$2,310.00$28.50$3,135.0026 2504.602 IRRIGATION SYSTEM REPAIR EACH 2$250.00$500.00$200.00$400.00$300.00$600.00$239.00$478.0027 2504.602 ADJUST VALVE BOX EACH 4$275.00$1,100.00$200.00$800.00$300.00$1,200.00$324.00$1,296.0028 2504.602 RECONSTRUCT VALVE BOX EACH 8$600.00$4,800.00$250.00$2,000.00$400.00$3,200.00$973.00$7,784.00Page 1 of 9City Project No.: 470WSB Project No.: 02235-100*Denoted corrected figure***
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Park ConstructionCompany - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price29 2506.516 CASTING ASSEMBLY (SANITARY) EACH 1$800.00$800.00$1,200.00$1,200.00$890.00$890.00$889.00$889.0030 2506.516 CASTING ASSEMBLY (STORM) EACH 17$750.00$12,750.00$800.00$13,600.00$735.00$12,495.00$743.00$12,631.0031 2506.516 CASTING ASSEMBLY (CATCH BASIN) EACH 1$800.00$800.00$700.00$700.00$600.00$600.00$532.00$532.0032 2506.602 ADJUST FRAME AND RING CASTING (SANITARY) EACH 1$550.00$550.00$750.00$750.00$770.00$770.00$739.00$739.0033 2506.602 ADJUST FRAME AND RING CASTING (STORM) EACH 4$500.00$2,000.00$550.00$2,200.00$610.00$2,440.00$739.00$2,956.0034 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 33$500.00$16,500.00$200.00$6,600.00$189.00$6,237.00$257.00$8,481.0035 2521.501 6" CONCRETE WALK S F 2800$11.00$30,800.00$8.30$23,240.00$11.70$32,760.00$11.90$33,320.0036 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 2670$17.50$46,725.00$16.70$44,589.00$32.45$86,641.50$26.20$69,954.0037 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 10$75.00$750.00$53.90$539.00$63.00$630.00$93.50$935.0038 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 40$90.00$3,600.00$61.60$2,464.00$75.65$3,026.00$77.70$3,108.0039 2531.618 TRUNCATED DOMES S F 352$42.00$14,784.00$40.00$14,080.00$42.25$14,872.00$50.80$17,881.6040 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$2,000.00$2,000.00$250.00$250.00$0.01$0.01$1,420.00$1,420.0041 2540.602 MAIL BOX (TEMPORARY) EACH 3$45.00$135.00$50.00$150.00$130.00$390.00$76.20$228.6042 2557.602 REPAIR DOG FENCE EACH 2$150.00$300.00$120.00$240.00$150.00$300.00$152.00$304.0043 2563.601 TRAFFIC CONTROL LS 1$20,000.00$20,000.00$15,000.00$15,000.00$11,330.00$11,330.00$11,200.00$11,200.0044 2564.602 F&I SIGN PANEL TYPE C EACH 40$150.00$6,000.00$94.00$3,760.00$82.40$3,296.00$81.30$3,252.0045 2564.602 F&I SIGN PANEL TYPE D EACH 1$350.00$350.00$315.00$315.00$405.00$405.00$401.00$401.0046 2573.505 FLOTATION SILT CURTAIN TYPE STILL WATER L F 40$25.00$1,000.00$10.00$400.00$21.00$840.00$20.30$812.0047 2573.530 STORM DRAIN INLET PROTECTION EACH 42$100.00$4,200.00$115.00$4,830.00$75.00$3,150.00$114.00$4,788.0048 2573.540 FILTER LOG TYPE WOOD FIBER BIOROLL L F 500$3.75$1,875.00$2.00$1,000.00$2.90$1,450.00$3.05$1,525.0049 2575.560 HYDROMULCH S Y 1000$10.00$10,000.00$12.00$12,000.00$1.13$1,130.00$7.70$7,700.0050 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 6$70.00$420.00$50.00$300.00$50.00$300.00$48.80$292.8051 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 4$70.00$280.00$50.00$200.00$50.00$200.00$48.80$195.2052 2582.501 PAVEMENT MESSAGE (BIKE SYMBOL) PAINT EACH 17$55.00$935.00$90.00$1,530.00$88.00$1,496.00$86.40$1,468.8053 2582.502 4" BROKEN LINE WHITE-PAINT L F 270$0.25$67.50$0.10$27.00$0.10$27.00$0.10$27.0054 2582.502 4" SOLID LINE WHITE-PAINT L F 8670$0.20$1,734.00$0.10$867.00$0.10$867.00$0.10$867.0055 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 4280$0.35$1,498.00$0.20$856.00$0.21$898.80$0.20$856.0056 2582.502 12" SOLID LINE WHITE-PAINT L F 230$3.75$862.50$3.50$805.00$3.50$805.00$3.45$793.5057 2582.502 24" SOLID LINE WHITE-PAINT L F 110$4.00$440.00$5.00$550.00$4.95$544.50$4.90$539.0058 2582.502 24" SOLID LINE YELLOW-PAINT L F 35$4.00$140.00$5.00$175.00$4.95$173.25$4.90$171.5059 2582.503 CROSSWALK MARKING-PAINT S F 486$2.75$1,336.50$4.00$1,944.00$3.70$1,798.20$3.65$1,773.90Total SCHEDULE A1. SHANNON PARKWAY IMPROVEMENTS: $732,671.63 $603,386.10 $656,645.56 $705,177.20 SCHEDULE A2. JAYCEE PARK SURFACE IMPROVEMENTS 60 2021.501 MOBILIZATION LS 1$4,852.10$4,852.10$4,200.00$4,200.00$4,500.00$4,500.00$6,000.00$6,000.0061 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 190$6.50$1,235.00$6.00$1,140.00$8.00$1,520.00$5.80$1,102.0062 2104.503 REMOVE BITUMINOUS WALK S F 100$1.00$100.00$0.75$75.00$1.20$120.00$0.91$91.0063 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 10$4.75$47.50$2.00$20.00$3.30$33.00$3.00$30.0064 2105.501 COMMON EXCAVATION C Y 630$13.00$8,190.00$0.01$6.30$22.00$13,860.00$11.60$7,308.0065 2105.507 SUBGRADE EXCAVATION C Y 40$17.00$680.00$25.00$1,000.00$25.00$1,000.00$10.80$432.00Page 2 of 9*
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate McNamara Contracting, Inc. Valley Paving -Shakopee Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price66 2105.522 SELECT GRANULAR BORROW (CV) C Y 100$18.00$1,800.00$25.00$2,500.00$0.01$1.00$17.90$1,790.0067 2211.501 AGGREGATE BASE CLASS 5 MOD TON 1200$18.00$21,600.00$0.01$12.00$0.01$12.00$18.00$21,600.0068 2215.501 FULL DEPTH RECLAMATION S Y 3730$3.00$11,190.00$12.00$44,760.00$2.50$9,325.00$1.25$4,662.5069 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 210$1.75$367.50$2.00$420.00$1.30$273.00$2.10$441.0070 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C) TON 350$48.00$16,800.00$45.00$15,750.00$47.60$16,660.00$44.30$15,505.0071 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C) TON 470$48.00$22,560.00$45.00$21,150.00$49.40$23,218.00$44.90$21,103.0072 2506.602 ADJUST FRAME AND RING CASTING (SANITARY) EACH 1$550.00$550.00$750.00$750.00$770.00$770.00$722.00$722.0073 2506.602 ADJUST FRAME AND RING CASTING (STORM) EACH 1$500.00$500.00$550.00$550.00$610.00$610.00$599.00$599.0074 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 2$500.00$1,000.00$200.00$400.00$190.00$380.00$95.00$190.0075 2521.501 6" CONCRETE WALK S F 110$11.00$1,210.00$8.30$913.00$63.00$6,930.00$12.10$1,331.0076 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 190$17.50$3,325.00$16.70$3,173.00$24.20$4,598.00$26.20$4,978.0077 2531.618 TRUNCATED DOMES S F 16$42.00$672.00$40.00$640.00$42.20$675.20$50.80$812.8078 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$250.00$250.00$0.01$0.01$508.00$508.0079 2563.601 TRAFFIC CONTROL LS 1$1,000.00$1,000.00$472.48$472.48$515.00$515.00$508.00$508.0080 2564.602 F&I SIGN PANEL TYPE C EACH 5$150.00$750.00$94.50$472.50$82.40$412.00$81.30$406.5081 2573.530 STORM DRAIN INLET PROTECTION EACH 4$100.00$400.00$172.00$688.00$75.00$300.00$114.00$456.0082 2575.560 HYDROMULCH S Y 100$10.00$1,000.00$13.39$1,339.00$1.13$113.00$7.65$765.0083 2582.501 PAVEMENT MESSAGE (HANDICAPPED SYMBOL) PAINT EACH 5$150.00$750.00$31.50$157.50$31.00$155.00$30.50$152.5084 2582.502 4" SOLID LINE WHITE-PAINT L F 2130$0.50$1,065.00$0.25$532.50$0.25$532.50$0.24$511.20Total SCHEDULE A2. JAYCEE PARK SURFACE IMPROVEMENTS: $101,894.10 $101,371.28 $86,512.71 $92,004.50 SCHEDULE A3. JAYCEE PARK STORM SEWER IMPROVEMENTS 85 2021.501 MOBILIZATION LS 1$588.56$588.56$1,000.00$1,000.00$1,000.00$1,000.00$5,000.00$5,000.0086 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 100$6.50$650.00$6.00$600.00$8.00$800.00$7.70$770.0087 2104.503 REMOVE BITUMINOUS WALK S F 130$1.00$130.00$0.75$97.50$1.20$156.00$0.90$117.0088 2104.509 REMOVE DRAINAGE STRUCTURE EACH 1$350.00$350.00$300.00$300.00$555.00$555.00$514.00$514.0089 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 15$4.75$71.25$2.00$30.00$3.35$50.25$0.17$2.5590 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$25.00$250.00$0.01$0.10$33.80$338.0091 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 34$55.00$1,870.00$85.00$2,890.00$78.00$2,652.00$36.50$1,241.0092 2503.541 CONNECT TO EXISTING STORM SEWER EACH 2$750.00$1,500.00$3,000.00$6,000.00$660.00$1,320.00$2,240.00$4,480.0093 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 7$500.00$3,500.00$610.00$4,270.00$405.00$2,835.00$1,290.00$9,030.0094 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3') EACH 1$1,400.00$1,400.00$3,500.00$3,500.00$2,400.00$2,400.00$2,960.00$2,960.0095 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 100$17.50$1,750.00$16.70$1,670.00$24.20$2,420.00$26.20$2,620.0096 2575.560 HYDROMULCH S Y 40$10.00$400.00$20.00$800.00$1.13$45.20$7.70$308.00Total SCHEDULE A3. JAYCEE PARK STORM SEWER IMPROVEMENTS: $12,359.81 $21,407.50 $14,233.55 $27,380.55 SCHEDULE B. SHANNON HILLS IMPROVEMENTS 97 2021.501 MOBILIZATION LS 1$10,832.73$10,832.73$10,000.00$10,000.00$8,500.00$8,500.00$9,000.00$9,000.0098 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 1325$6.50$8,612.50$6.00$7,950.00$8.00$10,600.00$4.85$6,426.2599 2104.503 REMOVE CONCRETE WALK S F 180$1.50$270.00$1.00$180.00$1.00$180.00$1.40$252.00100 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 80$12.00$960.00$8.00$640.00$7.30$584.00$8.10$648.00Page 3 of 9*
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate McNamara Contracting, Inc. Valley Paving -Shakopee Park Construction Company - Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price101 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 260$8.00$2,080.00$8.00$2,080.00$6.30$1,638.00$8.00$2,080.00102 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 25$10.00$250.00$8.00$200.00$20.00$500.00$10.30$257.50103 2104.509 REMOVE SIGN EACH 3$30.00$90.00$26.00$78.00$20.60$61.80$20.30$60.90104 2104.509 REMOVE CASTING (SANITARY) EACH 1$150.00$150.00$100.00$100.00$80.00$80.00$92.70$92.70105 2104.509 REMOVE CASTING (STORM) EACH 1$115.00$115.00$100.00$100.00$80.00$80.00$92.70$92.70106 2105.509 REMOVE CASTING (CATCH BASIN) EACH 1$150.00$150.00$60.00$60.00$200.00$200.00$92.70$92.70107 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 65$6.00$390.00$2.00$130.00$4.30$279.50$2.90$188.50108 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 150$4.75$712.50$2.00$300.00$3.35$502.50$3.05$457.50109 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$1,000.00$1,000.00$300.00$300.00$650.00$650.00$1,020.00$1,020.00110 2104.618 SALVAGE AND REINSTALL BRICK PAVERS SQ FT 50$15.00$750.00$10.00$500.00$20.00$1,000.00$17.30$865.00111 2105.501 COMMON EXCAVATION C Y 50$13.00$650.00$25.00$1,250.00$22.00$1,100.00$20.10$1,005.00112 2105.522 SELECT GRANULAR BORROW (CV) C Y 50$18.00$900.00$25.00$1,250.00$0.01$0.50$20.60$1,030.00113 2211.501 AGGREGATE BASE CLASS 5 MOD TON 50$18.00$900.00$20.00$1,000.00$0.01$0.50$21.30$1,065.00114 2231.501 BITUMINOUS PATCHING MIXTURE TON 160$75.00$12,000.00$75.00$12,000.00$95.00$15,200.00$71.70$11,472.00115 2232.501 MILL BITUMINOUS SURFACE (1.5") S Y 16000$1.25$20,000.00$1.20$19,200.00$0.51$8,160.00$0.64$10,240.00116 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1760$1.75$3,080.00$1.00$1,760.00$1.30$2,288.00$2.10$3,696.00117 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 1500$48.00$72,000.00$30.00$45,000.00$41.80$62,700.00$45.00$67,500.00118 2360.503 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 3.0" THICK SQ YD 260$23.00$5,980.00$20.00$5,200.00$21.00$5,460.00$27.30$7,098.00119 2504.602 IRRIGATION SYSTEM REPAIR EACH 15$250.00$3,750.00$175.00$2,625.00$300.00$4,500.00$152.00$2,280.00120 2504.602 ADJUST VALVE BOX EACH 5$275.00$1,375.00$350.00$1,750.00$300.00$1,500.00$193.00$965.00121 2504.602 RECONSTRUCT VALVE BOX EACH 5$600.00$3,000.00$350.00$1,750.00$500.00$2,500.00$973.00$4,865.00122 2506.516 CASTING ASSEMBLY (SANITARY) EACH 1$800.00$800.00$1,100.00$1,100.00$890.00$890.00$910.00$910.00123 2506.516 CASTING ASSEMBLY (STORM) EACH 1$750.00$750.00$800.00$800.00$735.00$735.00$910.00$910.00124 2506.516 CASTING ASSEMBLY (CATCH BASIN) EACH 1$800.00$800.00$700.00$700.00$600.00$600.00$532.00$532.00125 2506.602 ADJUST FRAME AND RING CASTING (SANITARY) EACH 33$550.00$18,150.00$860.00$28,380.00$590.00$19,470.00$714.00$23,562.00126 2506.602 ADJUST FRAME AND RING CASTING (STORM) EACH 7$500.00$3,500.00$660.00$4,620.00$440.00$3,080.00$569.00$3,983.00127 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 17$500.00$8,500.00$453.00$7,701.00$190.00$3,230.00$532.00$9,044.00128 2521.501 6" CONCRETE WALK S F 180$11.00$1,980.00$8.30$1,494.00$11.70$2,106.00$11.80$2,124.00129 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 1325$17.50$23,187.50$20.00$26,500.00$24.20$32,065.00$25.10$33,257.50130 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 80$75.00$6,000.00$53.90$4,312.00$63.00$5,040.00$78.70$6,296.00131 2531.618 TRUNCATED DOMES S F 16$42.00$672.00$40.00$640.00$42.20$675.20$50.80$812.80132 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$250.00$250.00$0.01$0.01$508.00$508.00133 2557.602 REPAIR DOG FENCE EACH 5$150.00$750.00$100.00$500.00$150.00$750.00$152.00$760.00134 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$3,000.00$3,000.00$3,300.00$3,300.00$3,250.00$3,250.00135 2564.602 F&I SIGN PANEL TYPE D EACH 3$350.00$1,050.00$265.00$795.00$405.00$1,215.00$401.00$1,203.00136 2573.530 STORM DRAIN INLET PROTECTION EACH 26$100.00$2,600.00$100.00$2,600.00$75.00$1,950.00$124.00$3,224.00137 2575.560 HYDROMULCH S Y 800$10.00$8,000.00$12.00$9,600.00$1.13$904.00$7.70$6,160.00Total SCHEDULE B. SHANNON HILLS IMPROVEMENTS: $227,487.23 $208,395.00 $204,275.01 $229,286.05 Page 4 of 9**
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate McNamara Contracting, Inc. Valley Paving - Shakopee Park Construction Company -Mpls Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceTotal SCHEDULE A1. SHANNON PARKWAY IMPROVEMENTS: $732,671.63 $603,386.10 $656,645.56 $705,177.20 Total SCHEDULE A2. JAYCEE PARK SURFACE IMPROVEMENTS: $101,894.10 $101,371.28 $86,512.71 $92,004.50 Total SCHEDULE A3. JAYCEE PARK STORM SEWER IMPROVEMENTS: $12,359.81 $21,407.50 $14,233.55 $27,380.55 Total SCHEDULE B. SHANNON HILLS IMPROVEMENTS: $227,487.23 $208,395.00 $204,275.01 $229,286.05 $1,074,412.77 $934,559.88 $961,666.83 $1,053,848.30 Totals for Project 02235-100 % of Estimate for Project 02235-100 -13.02% -10.49% -1.91%Page 5 of 9****
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) Asphalt Surface Technologies Corporationa/k/a ASTECH Corp Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceSCHEDULE A1. SHANNON PARKWAY IMPROVEMENTS 1 2021.501 MOBILIZATION LS 1$34,889.13$34,889.13$20,024.77$20,024.77$24,745.00$24,745.002 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 2670$6.50$17,355.00$7.45$19,891.50$7.00$18,690.003 2104.503 REMOVE CONCRETE WALK S F 440$1.50$660.00$2.26$994.40$2.28$1,003.204 2104.503 REMOVE BITUMINOUS WALK S F 4280$1.00$4,280.00$0.64$2,739.20$0.50$2,140.005 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 90$8.00$720.00$7.50$675.00$5.50$495.006 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 50$12.00$600.00$10.07$503.50$10.00$500.007 2104.509 REMOVE SIGN EACH 28$30.00$840.00$25.96$726.88$30.00$840.008 2104.509 REMOVE CASTING (SANITARY) EACH 1$150.00$150.00$141.59$141.59$150.00$150.009 2104.509 REMOVE CASTING (STORM) EACH 17$115.00$1,955.00$113.26$1,925.42$145.00$2,465.0010 2104.509 REMOVE CASTING (CATCH BASIN) EACH 1$150.00$150.00$113.26$113.26$150.00$150.0011 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 60$6.00$360.00$4.67$280.20$3.75$225.0012 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 980$4.75$4,655.00$1.92$1,881.60$3.00$2,940.0013 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$1,200.00$1,200.00$2,596.22$2,596.22$2,500.00$2,500.0014 2104.602 SALVAGE AND REINSTALL MAIL BOX EACH 3$125.00$375.00$259.62$778.86$150.00$450.0015 2105.501 COMMON EXCAVATION C Y 1010$13.00$13,130.00$17.51$17,685.10$18.00$18,180.0016 2105.507 SUBGRADE EXCAVATION C Y 200$17.00$3,400.00$20.37$4,074.00$16.00$3,200.0017 2105.522 SELECT GRANULAR BORROW (CV) C Y 150$18.00$2,700.00$15.21$2,281.50$15.00$2,250.0018 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 30$110.00$3,300.00$157.07$4,712.10$160.00$4,800.0019 2211.501 AGGREGATE BASE CLASS 5 MOD TON 700$18.00$12,600.00$10.18$7,126.00$23.00$16,100.0020 2215.501 FULL DEPTH RECLAMATION S Y 23880$3.00$71,640.00$2.56$61,132.80$2.60$62,088.0021 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1320$1.75$2,310.00$1.50$1,980.00$3.00$3,960.0022 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 2970$48.00$142,560.00$50.40$149,688.00$49.00$145,530.0023 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) SQ YD 310$20.00$6,200.00$22.87$7,089.70$17.25$5,347.5024 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C) TON 4460$48.00$214,080.00$50.54$225,408.40$50.90$227,014.0025 2360.503 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 3.0" THICK SQ YD 110$23.00$2,530.00$35.81$3,939.10$31.30$3,443.0026 2504.602 IRRIGATION SYSTEM REPAIR EACH 2$250.00$500.00$207.70$415.40$1,500.00$3,000.0027 2504.602 ADJUST VALVE BOX EACH 4$275.00$1,100.00$347.26$1,389.04$175.00$700.0028 2504.602 RECONSTRUCT VALVE BOX EACH 8$600.00$4,800.00$550.27$4,402.16$850.00$6,800.0029 2506.516 CASTING ASSEMBLY (SANITARY) EACH 1$800.00$800.00$918.89$918.89$750.00$750.0030 2506.516 CASTING ASSEMBLY (STORM) EACH 17$750.00$12,750.00$779.99$13,259.83$650.00$11,050.0031 2506.516 CASTING ASSEMBLY (CATCH BASIN) EACH 1$800.00$800.00$627.75$627.75$300.00$300.0032 2506.602 ADJUST FRAME AND RING CASTING (SANITARY) EACH 1$550.00$550.00$619.71$619.71$400.00$400.0033 2506.602 ADJUST FRAME AND RING CASTING (STORM) EACH 4$500.00$2,000.00$480.82$1,923.28$400.00$1,600.0034 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 33$500.00$16,500.00$285.82$9,432.06$300.00$9,900.0035 2521.501 6" CONCRETE WALK S F 2800$11.00$30,800.00$8.71$24,388.00$17.50$49,000.0036 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 2670$17.50$46,725.00$20.60$55,002.00$46.25$123,487.5037 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 10$75.00$750.00$54.52$545.20$67.50$675.0038 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 40$90.00$3,600.00$58.16$2,326.40$80.80$3,232.00Page 6 of 9
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) Asphalt Surface Technologies Corporation a/k/aASTECH Corp Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price39 2531.618 TRUNCATED DOMES S F 352$42.00$14,784.00$57.12$20,106.24$50.00$17,600.0040 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$2,000.00$2,000.00$1,038.49$1,038.49$150.00$150.0041 2540.602 MAIL BOX (TEMPORARY) EACH 3$45.00$135.00$129.81$389.43$150.00$450.0042 2557.602 REPAIR DOG FENCE EACH 2$150.00$300.00$207.70$415.40$1,500.00$3,000.0043 2563.601 TRAFFIC CONTROL LS 1$20,000.00$20,000.00$11,942.60$11,942.60$14,300.00$14,300.0044 2564.602 F&I SIGN PANEL TYPE C EACH 40$150.00$6,000.00$93.46$3,738.40$99.00$3,960.0045 2564.602 F&I SIGN PANEL TYPE D EACH 1$350.00$350.00$311.55$311.55$330.00$330.0046 2573.505 FLOTATION SILT CURTAIN TYPE STILL WATER L F 40$25.00$1,000.00$20.77$830.80$35.00$1,400.0047 2573.530 STORM DRAIN INLET PROTECTION EACH 42$100.00$4,200.00$129.81$5,452.02$220.00$9,240.0048 2573.540 FILTER LOG TYPE WOOD FIBER BIOROLL L F 500$3.75$1,875.00$5.19$2,595.00$3.50$1,750.0049 2575.560 HYDROMULCH S Y 1000$10.00$10,000.00$1.14$1,140.00$1.25$1,250.0050 2582.501 PAVEMENT MESSAGE (LEFT ARROW) PAINT EACH 6$70.00$420.00$41.54$249.24$44.00$264.0051 2582.501 PAVEMENT MESSAGE (RIGHT ARROW) PAINT EACH 4$70.00$280.00$41.54$166.16$44.00$176.0052 2582.501 PAVEMENT MESSAGE (BIKE SYMBOL) PAINT EACH 17$55.00$935.00$41.54$706.18$44.00$748.0053 2582.502 4" BROKEN LINE WHITE-PAINT L F 270$0.25$67.50$0.36$97.20$0.39$105.3054 2582.502 4" SOLID LINE WHITE-PAINT L F 8670$0.20$1,734.00$0.14$1,213.80$0.15$1,300.5055 2582.502 4" DOUBLE SOLID LINE YELLOW-PAINT L F 4280$0.35$1,498.00$0.31$1,326.80$0.33$1,412.4056 2582.502 12" SOLID LINE WHITE-PAINT L F 230$3.75$862.50$1.56$358.80$1.65$379.5057 2582.502 24" SOLID LINE WHITE-PAINT L F 110$4.00$440.00$3.12$343.20$3.30$363.0058 2582.502 24" SOLID LINE YELLOW-PAINT L F 35$4.00$140.00$3.12$109.20$3.30$115.5059 2582.503 CROSSWALK MARKING-PAINT S F 486$2.75$1,336.50$1.56$758.16$1.50$729.00Total SCHEDULE A1. SHANNON PARKWAY IMPROVEMENTS: $732,671.63 $706,927.49 $819,123.40 SCHEDULE A2. JAYCEE PARK SURFACE IMPROVEMENTS 60 2021.501 MOBILIZATION LS 1$4,852.10$4,852.10$6,981.11$6,981.11$1,575.00$1,575.0061 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 190$6.50$1,235.00$7.46$1,417.40$8.50$1,615.0062 2104.503 REMOVE BITUMINOUS WALK S F 100$1.00$100.00$0.64$64.00$2.00$200.0063 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 10$4.75$47.50$4.15$41.50$5.00$50.0064 2105.501 COMMON EXCAVATION C Y 630$13.00$8,190.00$21.09$13,286.70$20.00$12,600.0065 2105.507 SUBGRADE EXCAVATION C Y 40$17.00$680.00$20.38$815.20$18.00$720.0066 2105.522 SELECT GRANULAR BORROW (CV) C Y 100$18.00$1,800.00$15.21$1,521.00$20.00$2,000.0067 2211.501 AGGREGATE BASE CLASS 5 MOD TON 1200$18.00$21,600.00$14.71$17,652.00$25.00$30,000.0068 2215.501 FULL DEPTH RECLAMATION S Y 3730$3.00$11,190.00$1.61$6,005.30$2.80$10,444.0069 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 210$1.75$367.50$1.50$315.00$3.00$630.0070 2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C) TON 350$48.00$16,800.00$58.03$20,310.50$74.20$25,970.0071 2360.502 TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,C) TON 470$48.00$22,560.00$55.63$26,146.10$66.57$31,287.9072 2506.602 ADJUST FRAME AND RING CASTING (SANITARY) EACH 1$550.00$550.00$619.71$619.71$700.00$700.0073 2506.602 ADJUST FRAME AND RING CASTING (STORM) EACH 1$500.00$500.00$480.81$480.81$400.00$400.0074 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 2$500.00$1,000.00$285.82$571.64$300.00$600.0075 2521.501 6" CONCRETE WALK S F 110$11.00$1,210.00$9.64$1,060.40$20.00$2,200.00Page 7 of 9**
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) Asphalt Surface TechnologiesCorporation a/k/a ASTECH Corp Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price76 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 190$17.50$3,325.00$21.73$4,128.70$58.00$11,020.0077 2531.618 TRUNCATED DOMES S F 16$42.00$672.00$57.12$913.92$50.00$800.0078 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$1,038.49$1,038.49$150.00$150.0079 2563.601 TRAFFIC CONTROL LS 1$1,000.00$1,000.00$519.24$519.24$550.00$550.0080 2564.602 F&I SIGN PANEL TYPE C EACH 5$150.00$750.00$93.46$467.30$99.00$495.0081 2573.530 STORM DRAIN INLET PROTECTION EACH 4$100.00$400.00$129.81$519.24$220.00$880.0082 2575.560 HYDROMULCH S Y 100$10.00$1,000.00$1.14$114.00$1.25$125.0083 2582.501 PAVEMENT MESSAGE (HANDICAPPED SYMBOL) PAINT EACH 5$150.00$750.00$36.35$181.75$38.50$192.5084 2582.502 4" SOLID LINE WHITE-PAINT L F 2130$0.50$1,065.00$0.33$702.90$0.35$745.50Total SCHEDULE A2. JAYCEE PARK SURFACE IMPROVEMENTS: $101,894.10 $105,873.91 $135,949.90 SCHEDULE A3. JAYCEE PARK STORM SEWER IMPROVEMENTS 85 2021.501 MOBILIZATION LS 1$588.56$588.56$4,885.37$4,885.37$2,500.00$2,500.0086 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 100$6.50$650.00$8.90$890.00$7.50$750.0087 2104.503 REMOVE BITUMINOUS WALK S F 130$1.00$130.00$2.54$330.20$1.00$130.0088 2104.509 REMOVE DRAINAGE STRUCTURE EACH 1$350.00$350.00$1,298.11$1,298.11$2,500.00$2,500.0089 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 15$4.75$71.25$4.15$62.25$6.65$99.7590 2451.609 GRANULAR FOUNDATION AND/OR BEDDING TON 10$15.00$150.00$51.92$519.20$40.00$400.0091 2503.541 15" RC PIPE SEWER DES 3006 CL V L F 34$55.00$1,870.00$129.81$4,413.54$45.00$1,530.0092 2503.541 CONNECT TO EXISTING STORM SEWER EACH 2$750.00$1,500.00$1,298.11$2,596.22$750.00$1,500.0093 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 L F 7$500.00$3,500.00$311.55$2,180.85$3,000.00$21,000.0094 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3') EACH 1$1,400.00$1,400.00$2,596.22$2,596.22$1,750.00$1,750.0095 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 100$17.50$1,750.00$19.47$1,947.00$50.00$5,000.0096 2575.560 HYDROMULCH S Y 40$10.00$400.00$1.14$45.60$12.50$500.00Total SCHEDULE A3. JAYCEE PARK STORM SEWER IMPROVEMENTS: $12,359.81 $21,764.56 $37,659.75 SCHEDULE B. SHANNON HILLS IMPROVEMENTS 97 2021.501 MOBILIZATION LS 1$10,832.73$10,832.73$7,134.90$7,134.90$12,947.00$12,947.0098 2104.501 REMOVE CONCRETE CURB AND GUTTER L F 1325$6.50$8,612.50$7.45$9,871.25$5.00$6,625.0099 2104.503 REMOVE CONCRETE WALK S F 180$1.50$270.00$2.26$406.80$3.50$630.00100 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 80$12.00$960.00$10.07$805.60$4.00$320.00101 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y 260$8.00$2,080.00$7.51$1,952.60$3.50$910.00102 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 25$10.00$250.00$7.45$186.25$4.00$100.00103 2104.509 REMOVE SIGN EACH 3$30.00$90.00$25.96$77.88$27.50$82.50104 2104.509 REMOVE CASTING (SANITARY) EACH 1$150.00$150.00$141.59$141.59$125.00$125.00105 2104.509 REMOVE CASTING (STORM) EACH 1$115.00$115.00$113.26$113.26$125.00$125.00106 2105.509 REMOVE CASTING (CATCH BASIN) EACH 1$150.00$150.00$113.26$113.26$125.00$125.00107 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) L F 65$6.00$390.00$10.38$674.70$3.50$227.50108 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) L F 150$4.75$712.50$4.15$622.50$3.00$450.00109 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LS 1$1,000.00$1,000.00$2,596.22$2,596.22$2,500.00$2,500.00110 2104.618 SALVAGE AND REINSTALL BRICK PAVERS SQ FT 50$15.00$750.00$25.96$1,298.00$50.00$2,500.00Page 8 of 9*
Project: 02235-100 - RSMT - 2017 Street Improvement Project Engineers Estimate Hardrives, Inc. (Rogers) Asphalt Surface Technologies Corporation a/k/a ASTECH Corp Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price111 2105.501 COMMON EXCAVATION C Y 50$13.00$650.00$33.32$1,666.00$20.00$1,000.00112 2105.522 SELECT GRANULAR BORROW (CV) C Y 50$18.00$900.00$15.21$760.50$18.00$900.00113 2211.501 AGGREGATE BASE CLASS 5 MOD TON 50$18.00$900.00$19.64$982.00$27.50$1,375.00114 2231.501 BITUMINOUS PATCHING MIXTURE TON 160$75.00$12,000.00$214.78$34,364.80$250.00$40,000.00115 2232.501 MILL BITUMINOUS SURFACE (1.5") S Y 16000$1.25$20,000.00$1.17$18,720.00$1.50$24,000.00116 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1760$1.75$3,080.00$1.50$2,640.00$3.00$5,280.00117 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C) TON 1500$48.00$72,000.00$51.18$76,770.00$51.98$77,970.00118 2360.503 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) 3.0" THICK SQ YD 260$23.00$5,980.00$34.08$8,860.80$22.45$5,837.00119 2504.602 IRRIGATION SYSTEM REPAIR EACH 15$250.00$3,750.00$155.77$2,336.55$1,500.00$22,500.00120 2504.602 ADJUST VALVE BOX EACH 5$275.00$1,375.00$347.26$1,736.30$220.00$1,100.00121 2504.602 RECONSTRUCT VALVE BOX EACH 5$600.00$3,000.00$550.27$2,751.35$600.00$3,000.00122 2506.516 CASTING ASSEMBLY (SANITARY) EACH 1$800.00$800.00$918.89$918.89$750.00$750.00123 2506.516 CASTING ASSEMBLY (STORM) EACH 1$750.00$750.00$779.98$779.98$650.00$650.00124 2506.516 CASTING ASSEMBLY (CATCH BASIN) EACH 1$800.00$800.00$627.75$627.75$400.00$400.00125 2506.602 ADJUST FRAME AND RING CASTING (SANITARY) EACH 33$550.00$18,150.00$619.72$20,450.76$400.00$13,200.00126 2506.602 ADJUST FRAME AND RING CASTING (STORM) EACH 7$500.00$3,500.00$480.82$3,365.74$400.00$2,800.00127 2506.602 ADJUST FRAME AND RING CASTING (CATCH BASIN) EACH 17$500.00$8,500.00$285.82$4,858.94$300.00$5,100.00128 2521.501 6" CONCRETE WALK S F 180$11.00$1,980.00$9.04$1,627.20$20.00$3,600.00129 2531.501 CONCRETE CURB & GUTTER DESIGN SPECIAL L F 1325$17.50$23,187.50$25.28$33,496.00$35.25$46,706.25130 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y 80$75.00$6,000.00$54.52$4,361.60$59.50$4,760.00131 2531.618 TRUNCATED DOMES S F 16$42.00$672.00$57.12$913.92$50.00$800.00132 2531.618 ADA COMPLIANCE SUPERVISOR LS 1$250.00$250.00$1,038.49$1,038.49$150.00$150.00133 2557.602 REPAIR DOG FENCE EACH 5$150.00$750.00$181.74$908.70$1,500.00$7,500.00134 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$2,596.22$2,596.22$2,750.00$2,750.00135 2564.602 F&I SIGN PANEL TYPE D EACH 3$350.00$1,050.00$259.62$778.86$275.00$825.00136 2573.530 STORM DRAIN INLET PROTECTION EACH 26$100.00$2,600.00$129.81$3,375.06$220.00$5,720.00137 2575.560 HYDROMULCH S Y 800$10.00$8,000.00$1.14$912.00$1.50$1,200.00Total SCHEDULE B. SHANNON HILLS IMPROVEMENTS: $227,487.23 $258,593.22 $307,540.25 Total SCHEDULE A1. SHANNON PARKWAY IMPROVEMENTS: $732,671.63 $706,927.49 $819,123.40 Total SCHEDULE A2. JAYCEE PARK SURFACE IMPROVEMENTS: $101,894.10 $105,873.91 $135,949.90 Total SCHEDULE A3. JAYCEE PARK STORM SEWER IMPROVEMENTS: $12,359.81 $21,764.56 $37,659.75 Total SCHEDULE B. SHANNON HILLS IMPROVEMENTS: $227,487.23 $258,593.22 $307,540.25 $1,074,412.77 $1,093,159.18 $1,300,273.30 Totals for Project 02235-100 % of Estimate for Project 02235-100 1.74% 21.02%I hereby certify that this is an exact reproduction of bids received.Certified By: _______________________________ License No. 54444 Date: March 24, 2017Page 9 of 9*****
City Project No.:470 Shannon Hills Single Family Residential Unit Assessment 860.00$
WSB Project No.:2235-10 Shannon Parkway Single Family Residential Front Foot Assessment 2,060.00$
Shannon Parkway Commercial Front Foot Assessment 26.97$
SHANNON HILLS SINGLE FAMILY ASSESSMENT ROLL
MAP ID Parcel ID Owner Owner Address CITY/STATE ZIPCODE Site Address USE DESCRIPTION ASSEMBLE
UNITS
PROPOSED
ASSESMENT
1 346742703010 JODI M PHILLIPS 14290 COBBLER AVE ROSEMOUNT MN 55068 14290 COBBLER AVE RESIDENTIAL 1 860$
2 346742801010 KARIA C & LESLIE P FORSTER 14296 COBBLER AVE ROSEMOUNT MN 55068 14296 COBBLER AVE RESIDENTIAL 1 860$
3 346742801020 STEVEN & KATHLEEN SCHWARTZ 14297 CRANBERRY WAY ROSEMOUNT MN 55068 14297 CRANBERRY WAY RESIDENTIAL 1 860$
4 346742801030 LAYNE W & DENISE M CHAPPLE 14291 CRANBERRY WAY ROSEMOUNT MN 55068 14291 CRANBERRY WAY RESIDENTIAL 1 860$
5 346742801040 THOMAS W & JODELL M WELSH 14285 CRANBERRY WAY ROSEMOUNT MN 55068 14285 CRANBERRY WAY RESIDENTIAL 1 860$
6 346742801050 DALE R & DIANE M PARKIN 14277 CRANBERRY WAY ROSEMOUNT MN 55068 14277 CRANBERRY WAY RESIDENTIAL 1 860$
7 346742801060 ALAN M & MARY E BRAUNWARTH 14271 CRANBERRY WAY ROSEMOUNT MN 55068 14271 CRANBERRY WAY RESIDENTIAL 1 860$
8 346742801070 STEVEN M & LISA A BOTHUN 14263 CRANBERRY WAY ROSEMOUNT MN 55068 14263 CRANBERRY WAY RESIDENTIAL 1 860$
9 346742801080 WILLIAM P & DOLORES BUSHER 14257 CRANBERRY WAY ROSEMOUNT MN 55068 14257 CRANBERRY WAY RESIDENTIAL 1 860$
10 346742801090 KEVIN J & CAROL MARGARIT 14249 CRANBERRY WAY ROSEMOUNT MN 55068 14249 CRANBERRY WAY RESIDENTIAL 1 860$
11 346742801100 JAN PLUMMER DAVIDSON 14241 CRANBERRY WAY ROSEMOUNT MN 55068 14241 CRANBERRY WAY RESIDENTIAL 1 860$
12 346742801110 CHAD B & JOY M MENSING 14235 CRANBERRY WAY ROSEMOUNT MN 55068 14235 CRANBERRY WAY RESIDENTIAL 1 860$
13 346742801120 SAJI MATHEW & LENI SAJI 14227 CRANBERRY WAY ROSEMOUNT MN 55068 14227 CRANBERRY WAY RESIDENTIAL 1 860$
14 346742801130 RAYMOND W JONES 14196 CROCUS WAY ROSEMOUNT MN 55068 14196 CROCUS WAY RESIDENTIAL 1 860$
15 346742801140 LEE A & ANGELA A SHAW 14184 CROCUS WAY ROSEMOUNT MN 55068 14184 CROCUS WAY RESIDENTIAL 1 860$
16 346742802010 JOHN W & DEBORAH K RATCLIFF 14173 CROCUS WAY ROSEMOUNT MN 55068 14173 CROCUS WAY RESIDENTIAL 1 860$
17 346742802020 JANELLE M WALTER 14185 CROCUS WAY ROSEMOUNT MN 55068 14185 CROCUS WAY RESIDENTIAL 1 860$
18 346742802030 ANTHONY & TRACEY CAPERS 14199 CROCUS WAY ROSEMOUNT MN 55068 14199 CROCUS WAY RESIDENTIAL 1 860$
19 346742802040 JAMES A & JUDY B HART 14207 CRANBERRY WAY ROSEMOUNT MN 55068 14207 CRANBERRY WAY RESIDENTIAL 1 860$
20 346742803010 RUDOLF H & DIANA SCHAEFER 14208 CRANBERRY WAY ROSEMOUNT MN 55068 14208 CRANBERRY WAY RESIDENTIAL 1 860$
21 346742803020 RICHARD & PATRICIA GRATHEN 14216 CRANBERRY WAY ROSEMOUNT MN 55068 14216 CRANBERRY WAY RESIDENTIAL 1 860$
22 346742803030 STANLEY P & PATRICIA JURUSIK 14224 CRANBERRY WAY ROSEMOUNT MN 55068 14224 CRANBERRY WAY RESIDENTIAL 1 860$
23 346742803040 BRENT R & MONICA J EICHTEN 14232 CRANBERRY WAY ROSEMOUNT MN 55068 14232 CRANBERRY WAY RESIDENTIAL 1 860$
24 346742803050 DWIGHT W HEIL & PAULA F POSEY 14240 CRANBERRY WAY ROSEMOUNT MN 55068 14240 CRANBERRY WAY RESIDENTIAL 1 860$
25 346742803060 PATRICK A & PEGGY A WARNER 14248 CRANBERRY WAY ROSEMOUNT MN 55068 14248 CRANBERRY WAY RESIDENTIAL 1 860$
26 346742803070 CARL E & MARY M ARNDT 14254 CRANBERRY WAY ROSEMOUNT MN 55068 14254 CRANBERRY WAY RESIDENTIAL 1 860$
27 346742803080 RONALD I BUDD & JULIA A SIEVWRIGHT 14262 CRANBERRY WAY ROSEMOUNT MN 55068 14262 CRANBERRY WAY RESIDENTIAL 1 860$
28 346742803090 CAMERON J & SIRI M ERICKSON 14270 CRANBERRY WAY ROSEMOUNT MN 55068 14270 CRANBERRY WAY RESIDENTIAL 1 860$
29 346742803100 DANIEL J & RATNA HEDEEN 14278 CRANBERRY WAY ROSEMOUNT MN 55068 14278 CRANBERRY WAY RESIDENTIAL 1 860$
30 346742803110 JOE & TRACY GERRITS 14286 CRANBERRY WAY ROSEMOUNT MN 55068 14286 CRANBERRY WAY RESIDENTIAL 1 860$
31 346742803120 JEFFREY P & DIANE J FORTHUN 14294 CRANBERRY WAY ROSEMOUNT MN 55068 14294 CRANBERRY WAY RESIDENTIAL 1 860$
32 346742901010 CHARLES S & DIANE J GILL 14270 COBBLER AVE ROSEMOUNT MN 55068 14270 COBBLER AVE RESIDENTIAL 1 860$
33 346742901020 DEAN R & MARIA R JOHNSON 14250 COBBLER AVE ROSEMOUNT MN 55068 14250 COBBLER AVE RESIDENTIAL 1 860$
34 346742901030 DALE L & BRENDA S CALLIES 14230 COBBLER AVE ROSEMOUNT MN 55068 14230 COBBLER AVE RESIDENTIAL 1 860$
35 346742901040 GALEN C GASNER 14210 COBBLER AVE ROSEMOUNT MN 55068 14210 COBBLER AVE RESIDENTIAL 1 860$
36 346742901050 HEATHER & TIFFINIE MILLER-SAMMONS 14190 COBBLER AVE ROSEMOUNT MN 55068 14190 COBBLER AVE RESIDENTIAL 1 860$
37 346742901060 GARY D & MARY A LINDERT 14170 COBBLER AVE ROSEMOUNT MN 55068 14170 COBBLER AVE RESIDENTIAL 1 860$
38 346742901070 JAMES A & ELIZABETH FLOEDER 14150 COBBLER AVE ROSEMOUNT MN 55068 14150 COBBLER AVE RESIDENTIAL 1 860$
39 346742901080 MICHAEL S & JUDITH L BERG 14130 COBBLER AVE ROSEMOUNT MN 55068 14130 COBBLER AVE RESIDENTIAL 1 860$
40 346742901090 SCOTT P & KATHLEEN M ROGERS 14110 COBBLER AVE ROSEMOUNT MN 55068 14110 COBBLER AVE RESIDENTIAL 1 860$
41 346742901100 DAVID T & AMY J LAPREE 14090 COBBLER AVE ROSEMOUNT MN 55068 14090 COBBLER AVE RESIDENTIAL 1 860$
42 346742901110 NORMAN E & BARBARA J LARSON 14070 COBBLER AVE ROSEMOUNT MN 55068 14070 COBBLER AVE RESIDENTIAL 1 860$
43 346742902010 CHAD M & REBECCA E WHITE 14275 COBBLER AVE ROSEMOUNT MN 55068 14275 COBBLER AVE RESIDENTIAL 1 860$
44 346742902020 ILEEN J GERTZ 14255 COBBLER AVE ROSEMOUNT MN 55068 14255 COBBLER AVE RESIDENTIAL 1 860$
45 346742902030 TONY J & BECKY L KAUFMAN 14233 COBBLER AVE ROSEMOUNT MN 55068 14233 COBBLER AVE RESIDENTIAL 1 860$
46 346742902040 PETER E & DAWN M PARKER 14213 COBBLER AVE ROSEMOUNT MN 55068 14213 COBBLER AVE RESIDENTIAL 1 860$
47 346742902050 KEITH E & BONNIE M STOCKMAN 14191 COBBLER AVE ROSEMOUNT MN 55068 14191 COBBLER AVE RESIDENTIAL 1 860$
48 346742902060 BEVERLY J PANNKUK 9321 W BRIARWOOD SUN CITY AZ 85351 14171 COBBLER AVE RESIDENTIAL 1 860$
49 346742902070 TIMOTHY D & BRENDA A JOHNSON 14149 COBBLER AVE ROSEMOUNT MN 55068 14149 COBBLER AVE RESIDENTIAL 1 860$
50 346742902080 TROY M & MELANI R HANISCH 14129 COBBLER AVE ROSEMOUNT MN 55068 14129 COBBLER AVE RESIDENTIAL 1 860$
51 346742902090 NICOLA JANE SHAFFER 14107 COBBLER AVE ROSEMOUNT MN 55068 14107 COBBLER AVE RESIDENTIAL 1 860$
52 346742902100 KEVIN P & MARGARET A DOBIAS 14087 COBBLER AVE ROSEMOUNT MN 55068 14087 COBBLER AVE RESIDENTIAL 1 860$
53 346742902110 MICHAEL J TOWNS & DONNA K TOWNS 14088 CROCUS WAY ROSEMOUNT MN 55068 14088 CROCUS WAY RESIDENTIAL 1 860$
54 346742902120 THOMAS D & JULIE M BURT 14102 CROCUS WAY ROSEMOUNT MN 55068 14102 CROCUS WAY RESIDENTIAL 1 860$
55 346742902130 THOMAS A LUING 14116 CROCUS WAY ROSEMOUNT MN 55068 14116 CROCUS WAY RESIDENTIAL 1 860$
56 346742902140 ROBIN K SCHROEDER 14130 CROCUS WAY ROSEMOUNT MN 55068 14130 CROCUS WAY RESIDENTIAL 1 860$
57 346742902150 DAVID J KOHMAN & EDWARD KWIATKOWSKI 14144 CROCUS WAY ROSEMOUNT MN 55068 14144 CROCUS WAY RESIDENTIAL 1 860$
58 346742902160 DAVID B & SHERRIE L WILHELMI 14158 CROCUS WAY ROSEMOUNT MN 55068 14158 CROCUS WAY RESIDENTIAL 1 860$
59 346742902170 BARRY B & JAN M WALLIN 14172 CROCUS WAY ROSEMOUNT MN 55068 14172 CROCUS WAY RESIDENTIAL 1 860$
2017 Street Improvement Project Assessment Roll
60 346742903010 THOMAS & PATRICIA SCHAFFER 14165 CROCUS WAY ROSEMOUNT MN 55068 14165 CROCUS WAY RESIDENTIAL 1 860$
61 346742903020 LAWRENCE E & DOROTHY SCHAEFER 14157 CROCUS WAY ROSEMOUNT MN 55068 14157 CROCUS WAY RESIDENTIAL 1 860$
62 346742903030 CRAIG E NELSON & JODI L DORCAS 14149 CROCUS WAY ROSEMOUNT MN 55068 14149 CROCUS WAY RESIDENTIAL 1 860$
63 346742903040 LE DUC NGUYEN & LEANNA-DUC TRUONG 14141 CROCUS WAY ROSEMOUNT MN 55068 14141 CROCUS WAY RESIDENTIAL 1 860$
64 346742903050 KELLY J & SCOTT FLYNN 14133 CROCUS WAY ROSEMOUNT MN 55068 14133 CROCUS WAY RESIDENTIAL 1 860$
65 346742903060 DEBORAH K KEARNEY 14125 CROCUS WAY ROSEMOUNT MN 55068 14125 CROCUS WAY RESIDENTIAL 1 860$
66 346742903070 ROBERT J & BEDA J LATZKE 14117 CROCUS WAY ROSEMOUNT MN 55068 14117 CROCUS WAY RESIDENTIAL 1 860$
67 346742903080 BRIAN B & LISA K TST KUZNIA 14109 CROCUS WAY ROSEMOUNT MN 55068 14109 CROCUS WAY RESIDENTIAL 1 860$
68 346742903090 TIMOTHY CLARK SOLLID & LORI MICHELLE FLAIG 14101 CROCUS WAY ROSEMOUNT MN 55068 14101 CROCUS WAY RESIDENTIAL 1 860$
69 346742903100 JAMES L & ELAINE C BENFANTE 14093 CROCUS WAY ROSEMOUNT MN 55068 14093 CROCUS WAY RESIDENTIAL 1 860$
70 346742903110 JAMES A & JACQUELINE SCHULTZ 14085 CROCUS WAY ROSEMOUNT MN 55068 14085 CROCUS WAY RESIDENTIAL 1 860$
71 346742903120 MARY E WELLMAN 14077 CROCUS WAY ROSEMOUNT MN 55068 14077 CROCUS WAY RESIDENTIAL 1 860$
72 346742903130 BRIAN A & CARLA J SCHULTZ 14069 CROCUS WAY ROSEMOUNT MN 55068 14069 CROCUS WAY RESIDENTIAL 1 860$
73 346743001010 GARY L & BARBARA A JOHNSON 14042 CLOVER LN ROSEMOUNT MN 55068 14042 CLOVER LN RESIDENTIAL 1 860$
74 346743001020 DENNIS P & NANCY H RANDALL 14034 CLOVER LN ROSEMOUNT MN 55068 14034 CLOVER LN RESIDENTIAL 1 860$
75 346743001030 DENNIS E & MELVA G SALINY 14026 CLOVER LN ROSEMOUNT MN 55068 14026 CLOVER LN RESIDENTIAL 1 860$
76 346743001040 CARY J GRIFFITH & ANNA M MCCOURT 14018 CLOVER LN ROSEMOUNT MN 55068 14018 CLOVER LN RESIDENTIAL 1 860$
77 346743001050 KRISTIAN & LORA LEE THUSHOLT 14010 CLOVER LN ROSEMOUNT MN 55068 14010 CLOVER LN RESIDENTIAL 1 860$
78 346743002010 DALE ALEXANDER LECHNER 14043 COBBLER AVE ROSEMOUNT MN 55068 14043 COBBLER AVE RESIDENTIAL 1 860$
79 346743002020 ANDREW & KELSEY MICHELSON 14039 COBBLER AVE ROSEMOUNT MN 55068 14039 COBBLER AVE RESIDENTIAL 1 860$
80 346743002030 TIMOTHY M & NANCY J RABOIN 14035 COBBLER AVE ROSEMOUNT MN 55068 14035 COBBLER AVE RESIDENTIAL 1 860$
81 346743002040 JOHN A NELSON & GAIL E NELSON 14031 COBBLER AVE ROSEMOUNT MN 55068 14031 COBBLER AVE RESIDENTIAL 1 860$
82 346743002050 JEFFREY A & LAURIE A MAY 14027 COBBLER AVE ROSEMOUNT MN 55068 14027 COBBLER AVE RESIDENTIAL 1 860$
83 346743002060 CLIFTON A & JODI L POND 14023 COBBLER AVE ROSEMOUNT MN 55068 14023 COBBLER AVE RESIDENTIAL 1 860$
84 346743002070 THOMAS E & JOLENE R MAECK 14019 COBBLER AVE ROSEMOUNT MN 55068 14019 COBBLER AVE RESIDENTIAL 1 860$
85 346743002080 JEFFREY C M WALL & PATRICIA H WALL 14015 COBBLER AVE ROSEMOUNT MN 55068 14015 COBBLER AVE RESIDENTIAL 1 860$
86 346743002090 MARCELLA N & DAVID M TVETER 14011 COBBLER AVE ROSEMOUNT MN 55068 14011 COBBLER AVE RESIDENTIAL 1 860$
87 346743002100 JEFFREY & TERESA STOREBY 14007 COBBLER AVE ROSEMOUNT MN 55068 14007 COBBLER AVE RESIDENTIAL 1 860$
88 346743002110 MICHAEL L & POLLY E GATLIN 14003 COBBLER AVE ROSEMOUNT MN 55068 14003 COBBLER AVE RESIDENTIAL 1 860$
89 346743003010 CHADWICK D & GRETTA HOLDER 14015 CLOVER LN ROSEMOUNT MN 55068 14015 CLOVER LN RESIDENTIAL 1 860$
90 346743003020 MICHAEL J & SUSAN M CARTER 14027 CLOVER LN ROSEMOUNT MN 55068 14027 CLOVER LN RESIDENTIAL 1 860$
91 346743003030 BRIDGET A POWERS 14039 CLOVER LN ROSEMOUNT MN 55068 14039 CLOVER LN RESIDENTIAL 1 860$
92 346743003040 DAVID R & KAREN K JOHNSON 14042 COBBLER AVE ROSEMOUNT MN 55068 14042 COBBLER AVE RESIDENTIAL 1 860$
93 346743003050 MARGARET I HARRINGTON 14038 COBBLER AVE ROSEMOUNT MN 55068 14038 COBBLER AVE RESIDENTIAL 1 860$
94 346743003060 RICHARD D & WANDA L WIRT 14034 COBBLER AVE ROSEMOUNT MN 55068 14034 COBBLER AVE RESIDENTIAL 1 860$
95 346743003070 ANTHONY M & JOCELYN GRANT 14030 COBBLER AVE ROSEMOUNT MN 55068 14030 COBBLER AVE RESIDENTIAL 1 860$
96 346743003080 SHANE H & LATOYA J GARRAHAN 14026 COBBLER AVE ROSEMOUNT MN 55068 14026 COBBLER AVE RESIDENTIAL 1 860$
97 346743003090 CHASE A & AMANDA L WILLIAMS 14022 COBBLER AVE ROSEMOUNT MN 55068 14022 COBBLER AVE RESIDENTIAL 1 860$
98 346743003100 THOMAS & JENNIFER FABER 14018 COBBLER AVE ROSEMOUNT MN 55068 14018 COBBLER AVE RESIDENTIAL 1 860$
99 346743003110 WESLEY & NATALIE TREVIS 14014 COBBLER AVE ROSEMOUNT MN 55068 14014 COBBLER AVE RESIDENTIAL 1 860$
100 346743003120 BRIAN F & LISA E FAHEY-BLEICK 14010 COBBLER AVE ROSEMOUNT MN 55068 14010 COBBLER AVE RESIDENTIAL 1 860$
101 346743003130 JOEL E & SAROJNI RITTER 14006 COBBLER AVE ROSEMOUNT MN 55068 14006 COBBLER AVE RESIDENTIAL 1 860$
102 346743003140 ERIC R & CARRIE R MENNE 14002 COBBLER AVE ROSEMOUNT MN 55068 14002 COBBLER AVE RESIDENTIAL 1 860$
SHANNON HILLS SINGLE FAMILY RESIDENTIAL ASSESSMENT TOTAL 102 87,720$
SHANNON PARKWAY COMMERCIAL ASSESSMENT ROLL
MAP ID PID FEE OWNER FEE OWNER ADDRESS CITY/STATE ZIPCODE PROPERTY ADDRESS USE DESCRIPTION FRONT
FOOTAGE
ASSESSABLE
UNIT
PROPOSED
ASSESMENT
1 344750001010 EJA TRUST ROSEMOUNT LLC PO BOX 1159 DEERFIELD IL 60015 15034 SHANNON PKWY COMMERCIAL 295 7,955$
2 344750001020 KCP RE LLC 2601 BAYSHORE DR S COCONUT GROVE FL 33133 15080 SHANNON PKWY COMMERCIAL 259 6,984$
SHANNON PARKWAY COMMERCIAL ASSESSMENT TOTAL 554 14,939$
SHANNON PARKWAY SINGLE FAMILY ASSESSMENT ROLL
MAP ID PID FEE OWNER FEE OWNER ADDRESS CITY/STATE ZIPCODE PROPERTY ADDRESS USE DESCRIPTION FRONT
FOOTAGE
ASSESSABLE
UNIT
PROPOSED
ASSESMENT
3 346770001270 ALAN K & DEANEANE L RHODE 15933 SHANNON PKWY ROSEMOUNT MN 55068 15933 SHANNON PKWY RESIDENTIAL 1 2,060$
4 346770001260 BETH A DONAHUE 15953 SHANNON PKWY ROSEMOUNT MN 55068 15953 SHANNON PKWY RESIDENTIAL 1 2,060$
5 346770001250 JONATHAN J & AMY L HAMEL 15973 SHANNON PKWY ROSEMOUNT MN 55068 15973 SHANNON PKWY RESIDENTIAL 1 2,060$
SHANNON PARKWAY SINGLE FAMILY RESIDENTIAL ASSESSMENT TOTAL 3 6,180$
PROJECT:
OWNER:
City of Rosemount, MN
WSB Project No.: 2235-100
Bids Opened: March 24, 2017, 10:00 a.m. local time
Contractor Addendum No. 1 Addendum No. 2 Bid Security (5%) Grand Total Bid
1 McNamara Contracting, Inc. X X X $934,559.88
2 Valley Paving, Inc. X X X $961,666.83
3 Park Construction Company X X X $1,053,848.30
4 Hardrives, Inc. X X X $1,093,159.18
5 Asphalt Surface Technologies Corp. X X X $1,300,273.30
Engineer's Opinion of Cost $1,074,412.77
*Denotes corrected figure
Mitch Hatcher, PE Project Manager
BID TABULATION SUMMARY
I hereby certify that this is a true and correct tabulation of the bids as received on March 24, 2017
2017 Street Improvement Project
City Project No. 470
*
*
K:\02235-100\Admin\Construction Admin\Bidding\02235-100 CST Bid Summary
2017 Street Improvement ProjectPublic Improvement Hearing and Assessment HearingMay 2, 2017
Shannon Hills
Shannon Hills ImprovementsRoadway Improvements•Pavement mill and overlay•Spot curb replacement •Replacement or adjustment of utility castingsCrocus Way
Shannon Parkway
Shannon Parkway ImprovementsRoadway Improvements•Reclamation of existing street section•Spot curb replacement •Replacement or adjustment of utility castings•Pedestrian curb ramp replacement•Striping for designated bike lanesShannon Parkway
Shannon Parkway Bike Lane►North and southbound bike lanesIdentified in the City’s Pedestrian and Bicycle Master Plan►Similar bike lanes constructed in 2012
Jaycee Park Parking Lot ImprovementsJaycee Park
Jaycee Park Parking Lot Improvements►Reclamation of pavement section►Storm sewer improvements
Project CostsImprovements Project CostsShannon Hills Improvements $250,074Shannon Parkway Improvements $724,063Jaycee Park Surface Improvements $121,646Jaycee Park Storm Sewer Improvements $25,689Total $1,121,472
Project Costs and FundingStreet Capital Improvement FundSpecial AssessmentsStorm Utility FundParking Lot Maintenance FundTotalShannon Hills Improvements$162,354 $87,720 - - $250,074Shannon Parkway Improvements$702,944 $21,119 - - $724,063Jaycee Park Surface Improvements- - - $121,646 $121,646Jaycee Park Storm Sewer Improvements- - $25,689 - $25,689Total $865,298 $108,839 $25,689 $121,646 $1,121,472
Proposed AssessmentsProject funding from the following sources:•City Street Capital Improvement Program (CIP) •General citywide taxes•Special Assessments from benefitting property owners•Storm Utility Fund•Parking Lot Maintenance Fund•Assessment Policy•Special assessment rate for overlay and reclamation projects:All properties: 35% of surface improvement cost
Assessment CalculationsSingle Family Residential – Shannon HillsTotal Project Cost $250,074Assessment Rate 35%Assessable Project Cost $87,526Assessable Units 102Assessment per Unit $860.00Assessment Funding $87,720City Funding $162,354Feasibility Assessment Final Assessment$1,093.17 $860.00
Assessment CalculationsSingle Family Residential – Shannon Parkway Single FamilyTotal Project Cost $724,063Total Shannon Parkway Front Footage 9,398Cost Per Front Foot $77.04Assessable Percentage of Roadway (widths) 76%Assessment Rate 35%Assessment Rate Per Front Foot $20.55Shannon Parkway Assessable Frontage 301Total Assessment $6,184Assessable Units 3Unit Assessment $2,060Feasibility Assessment Final Assessment$2,385.00 $2,060.00
Assessment CalculationsSingle Family Residential – Shannon Parkway CommercialTotal Project Cost $724,063Total Shannon Parkway Front Footage 9,398Cost per Front Foot $77.04Assessable Percentage of Roadway (width) 100%Assessment Rate 35%Assessment Per Front Foot $26.97Shannon Parkway Total Assessable Front Footage 554Total Assessment $14,939Feasibility Assessment Final Assessment$31.23/FF $26.97/FF
Proposed AssessmentsPre-pay in full until October 31, 2017 without interest.Assessments certified to the County after October 31, 2017Assessment period is 10-years Interest rate of 3.98% or two points above the City’s bondingrate at the time assessments are certified with CountyCobbler Avenue and Crocus Way
Project SchedulePublic Informational Meeting November 16, 2016Present Feasibility Report December 20, 2016Bid Opening March 24, 2017Improvement/Assessment Hearing May 2, 2017Award Bid May 2, 2017Begin Construction June 12, 2017Complete Construction September 1, 2017
Questions/Comments?