HomeMy WebLinkAbout2022-106 CCR Member Elliott introduced the following resolution and moved its adoption:
RESOLUTION NO. 2022-106
RESOLUTION ACCEPTING WORK PERFORMED AND AUTHORIZING
FINAL PAYMENT, IMPROVEMENT PROJECT NO. 2018-05, BROOKLYN
BOULEVARD CORRIDOR PROJECT PHASE 1 AND IMPROVEMENT
PROJECT NO. 2018-06, 51 ST/AVENUE/FRONTAGE IMPROVEMENTS
WHEREAS, pursuant to a written contract signed with the City of Brooklyn
Center, Minnesota, C.S. McCrossan Construction, Inc. of Maple Grove, Minnesota has
completed the following improvements in accordance with said contract:
Improvement Project No. 2018-05, Brooklyn Boulevard Corridor Project Phase 1
and Improvement Project No. 2018-06, 51st Avenue/Frontage Improvements
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of
Brooklyn Center, Minnesota,that
1. Final payment shall be made on Improvement Project No. 2018-05,
Brooklyn Boulevard Corridor Project Phase 1 and Improvement Project
No. 2018-06, 51st Avenue/Frontage Improvements, taking the contractor's
receipt in full. The total amount to be paid for said improvements under
said contract shall be $13,261,351.03.
2. The estimated project costs and revenues are hereby amended as follows:
COSTS As Original Award As Final
+Change Orders
Contract+ Change Order Nos. 1-34 $13,289,516.85 $13,261,351.03
Lighting (Brooklyn Blvd Frontage Road) $ 36,238.80 $ 36,238.80
Xcel Overhead Utility Undergrounding $ 515,331.00 $ 515,331.00
Tree Removals $ 28,063.00 $ 28,063.00
Misc. Henn Co Supplied Items $ 189,600.00 $ 166,060.65
Contingency $ 662,000.00 $ 623,455.19
Subtotal Construction Cost $14,720,749.65 $14,630,499.67
Admin/Legal/Engr. (Base) $ 2,651,682.00 $ 2,659,852.34
Admin/Legal/Engr. (PSA 1) $ 425,777.53 $ 281,567.59
Admin/Legal/Engr. (2022/2023 plats) $ $ 30,000.00
Easement Acquisition $ 525,392.20 $ 521,142.20
Total Estimated Project Cost $18,323,601.38 $18,123,061.80
RESOLUTION NO. 2022-106
REVENUES As Original Award As Final
2018-05: Brooklyn Boulevard + Change Orders
Federal Funds $ 7,420,000.00 $ 7,421,499.77
Hennepin County Funds $ 4,198,757.50 $ 4,232,156.53
Minneapolis Funds $ 111,000.00 $ 116,717.61
Three Rivers Park District Funds $ 10,000.00 $ 10,000.00
Sanitary Sewer Utility $ 86,000.00 $ 70,124.70
MCES I & I Grant $ 0.00 $ 15,875.30
Water Utility Fund $ 333,000.00 $ 333,000.00
Storm Drainage Utility Fund $ 482,000.00 $ 482,000.00
Street Light Utility $ 155,000.00 $ 155,000.00
Xcel Utility Surcharge $ 280,000.00 $ 280,000.00
Capital Improvements Fund $ 3,472,685.95 $ 3,431,009.17
Capital Imp..Fund (2022/2023 plats) $ 0.00 $ 30,000.00
TIF District No. 2 Fund $ 525,000.00 $ 525,000.00
Municipal State Aid (MSA) Fund $ 481,163.33 $ 281,567.59
Subtotal Brooklyn Blvd Revenue $17,554,606.78 $17,383,950.67
2018-06: 51st Avenue/Frontage Road
Street Assessment $ 21,765.00 $ 21,765.00
Storm Drainage Assessment $ 6,530.00 $ 6,530.00
Sanitary Sewer Utility $ 77,118.71 $ 67,371.43
Water Utility Fund $ 70,325.64 $ 65,367.16
Storm Drainage Utility Fund $ 132,958.95 $ 139,824.19
Street Reconstruction Fund $ 340,296.30 $ 318,253.35
Municipal State Aid (MSA) Fund $ 120,000.00 $ 120,000.00
Subtotal 51 St Ave Revenue $ 768,994.60 $ 739,111.13
Total Estimated Revenue $18,323,601.38 $18,123,061.80
October 10, 2022
Date Mayor
ATTEST:
La(
City Cler c
The motion for the adoption of the foregoing resolution was duly seconded by member
Lawrence-Anderson
and upon vote being taken thereon, the following voted in favor thereof:
Elliott, Graves, Lawrence-Anderson, Ryan
and the following voted against the same:None.
whereupon said resolution was declared duly passed and adopted.