|
PAY ESTIMATE#1
<br /> CITY OF ELK RIVER
<br /> Nature's Edge Business Center-Phase 1
<br /> September 5,2012
<br /> Honorable Mayor&City Council
<br /> City of Elk River
<br /> 13065 Orono Parkway
<br /> P.O.Box 490
<br /> Elk River,MN 55330 I
<br /> i
<br /> RE: Natures Edge Business Center-Phase 1 I
<br /> Contractor:Burschvllle Construction,Inc.
<br /> ContractAmount: $1,082,515.88
<br /> Award Date:June 20,2012
<br /> Final Completion Date:October 5,2012
<br /> Dear Honorable Mayor and Council Members:
<br /> The following work has been completed on the above-referenced project by Burschvllle Construction,Inc,
<br /> Bid Schedule"A"-Street Construction
<br /> ITEM ESTIMATED CONTRACT USED TO
<br /> NO. SPEC. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE CONTRACT AMOUNT DATE EXTENSION
<br /> 1 2101.601 CLEARING 1.60 ACRE $2000.00 $ 3200,00 1,8 $ 3600.00 '..
<br /> 2 2101.506 GRUBBING 1.60 ACRE $2000.00 $ 3200,00' 1.8 $ 3600,00
<br /> 3 2104.501 REMOVE CURB 152 LIN FT $4,00 $ 608.00 $
<br /> 4 2104.503 REMOVE CONCRETE PAVEMENT 72 SOFT $4,00 $ 288.00 $
<br /> 6 2104.505 REMOVE BITUMINOUS PAVEMENT 2 SO YD $100,00 $ 200,00 $
<br /> 6 2104.513 SAWING BITUMINOUS PAVEMENT(FULL DEPTH) 110 LIN FT $4,00 $ 440.00
<br /> 7 2104,601 LANDSCAPE RELOCATION 1 LUMP SUM $2,000.00 $ 2,000,00 $
<br /> B 2105,501 COMMON EXCAVATION(EV)(P) 91,218 CU YD $2.07 $ 188 821,26 54,730 $ 113,291A0
<br /> 9 2211.501 AGGREGATE BASE CLASS 5(CV)(P) 3,315 CU YD $22,00 $ 72 930.00 $
<br /> 10 2232.501 MILL BITUMINOUS SURFACE(2") 49 SQ YO $11.00 $ 539.00 $
<br /> 11 2357.502 BITUMINOUS MATERIAL FOR TACK COAT 489 GALLONS $3.10 $ 1,515.90 $
<br /> 12 2360.501 TYPE SP 12,5 WEARING COURSE MIXTURE(3,B)2.0"THICK 9,770 BO YD $6,75 $ 65 947.50 $
<br /> 13 2360.501 TYPE SP 12.5 NON WEARING COURSE MIXTURE(3,B)2.5"THICK 9,770 SO YO $8,50 $ 83 045,00 $
<br /> 14 2360.503 TYPE SP 12.5 WEARING COURSE MIXTURE(2,B)2.5"THICK 1,700 SO YD $9,60 $ 16 320.00 $
<br /> 15 2511.501 RANDOM RIPRAP CLASS IV 33.3 CU YD $90.00 $ 2,997.00 $
<br /> 16 2515.604 ARTICULATED BLOCK MAT CLOSED CELL TYPE 3 164 SQ YD $85.00 $ 13 940.00 $ "!
<br /> 17 2531.501 CONCRETE CURB&GUTTER DESIGN B618 4,855 LIN FT $8,95 $ 43 452.25 $
<br /> 18 2531.507 8"CONCRETE DRIVEWAY PAVEMENT 288 SO FT $6.50 $ 1,872.00 $
<br /> 19 2531.616 TRUNCATED DOMES 88 SQ FT $26.00 $ 2,288.00 $
<br /> 20 2531.618 PEDESTRIAN CURB RAMP 922 SOFT $4,85 $ 4,471.70 $
<br /> 21 2535,501 BITUMINOUS CURB 302 LIN FT $7.50 $ 2,265.00 $
<br /> 22 2564.531 SIGN PANELS TYPE C 62.0 SO FT $35.25 $ 2,186.60 $
<br /> 23 2573,502 SILT FENCE,TYPE MACHINE SLICED 4,120 LIN FT $1,50 $ 6180.00 4 161 $ 6,241.50
<br /> P4 2573.530 STORM DRAIN INLET PROTECTION DEVICE 21 EACH $125.00 $ 2625.00 $
<br /> 25 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE 1 EACH $1,000.00 $ 1,000.00 $
<br /> 26 2575.502 SEED MIXTURE 240 1,615 POUND $5.00 $ 8,076.00 $
<br /> 27 2575.511 MULCH MATERIAL TYPE 43,0 TON $210.00 $ 9030.00 $
<br /> 28 2575,523 EROSION CONTROL BLANKETS CATEGORY 3 1,000 SQ YD $1,25 $ 1,250.00 $
<br /> 29 2575.532 FERTILIZER TYPE 1 6,450 POUND $0.65 $ 4,192.60 $
<br /> 30 2575,801 EROSION CONTROL 1 LUMP SUM $1 000.00 $ i'000.00 $
<br /> 31 2582.501 4"SOLID LINE WHITE-EPDXY 167 LIN FT $0.60 100.20 $
<br /> 32 2582.501 4"DOUBLE SOLID LINE YELLOW-EPDXY 1,247 LIN FT $1.15 1 434.05 $
<br /> 33 2582.503 CROSSWALK MARKING-EPDXY 360 SOFT $1,161$ 414.00 $
<br /> Total Bid Schedule"A" j_547,826.86_ _$ 126,73
<br /> S:IMunlc1paI\A9Ikrlver\ER301\Pay Eslimales\erWlpe PE-1
<br />
|