|
PAY ESTIMATE#3
<br /> CITY OF ELK RIVER
<br /> Natures Edge Business Center-Phase 1
<br /> November 30,2012
<br /> Honorable Mayor&City Council
<br /> City of Elk River
<br /> 13065 Orono Parkway
<br /> P.O.Box 490
<br /> Elk River,MN 55330
<br /> RE: Natures Edge Business Center-Phase 1
<br /> Contractor:Burschville Construction, Inc.
<br /> Contract Amount: $1,082,515.88
<br /> Award Date:June 20,2012
<br /> Dear Honorable Mayor and Council Members:
<br /> The following work has been completed on the above-referenced project by Burschville Construction, Inc.
<br /> Bid Schedule"A"-Street Construction
<br /> ITEM ESTIMATED CONTRACT CONTRACT USED TO
<br /> NO. SPEC. ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT DATE EXTENSION
<br /> 2101.501 CLEARING
<br /> 111111
<br /> 1.6 ACRE
<br /> 1.6 ACRE $2.000.00 $ 320000 111 $ 1609 09
<br /> 2101 506 GRUBBING ,
<br /> $2,000 00 $ 3,200,00 1.8 $ 3,600,00
<br /> 3 2104.501 REMOVE CURB 152 LIN FT $4 00 $ 608.00 157.5 $ 630.00
<br /> 4 2104 503 REMOVE CONCRETE PAVEMENT 72 SO FT 54.00 $ 288.00 65,25 $ 341 00
<br /> _
<br /> 2104.505 REMOVE BITUMINOUS PAVEMENT 2 50 Y1) $100.00 $ 200.00 0 $
<br /> 6 2104.513 SAWING BITUMINOUS!. .VENT(FULL 110 LIN FT $4.00 $ 440,00 95 $ 380.00
<br /> MI 2104.601 LANDSCAPE RELOCATION I LUMP SUM $2.0000e $ 2,000,00 1 S 2,000.00
<br /> 2105.501 COMMON EXCAVATION(EV)(P)
<br /> 91,218 CU V
<br /> 2211.501 AGGREGATE BASE CLASS 5(CV)(P)
<br /> IR D
<br /> $2 821,28
<br /> 3,315 CU YO .07 $ 188, 91,216 $ 188,821.26
<br /> $22,00 $_,..., 72,930.00 3,315 $ 72,930.00
<br /> 10 Ran MILL BITIJMINOUS SURFAC-E(21 49 SO YD $1100J 539.00 9 $ 99,00
<br /> 1 1 2357.502 BITUMINOUS MATERIAL Foe TACK COAT 489 GALLONS $3,10 $ 1515,90 400 $ 1,240.00
<br /> Mil 2380,501 TYPE SP 12,5 WEARING COURSE MIXTURE(3,13)20"THICK 9,770 SO VD $6.75 $ 65 947.50 9,258 $ 62,491.50
<br /> 13 2360.501 TYPE SP 12.5 NON WEARING COURSE minuet.:(3,0)2.5"THICK 9,770 SO YO $8.50 5 8304500 9,258 $ 78,693.00
<br /> 11111 2360 503 TYPE SP 12,5 WEARING COURSE MIXTURE(20)25'THICK 1,700 SQ VD $9.60 $ 16 320.00 1,,656 $ 15,897.60
<br /> 15 2511,501 RANDOM RIPRAP CLASS IV 33,3 CU YO $90130 S 2,997,00 53 $ 4,770.00
<br /> 16 2515.604 ARTICULATED BLOCK MAT CLOSED CELL TYPE 3 164 SO YO $8500 $ 13.940.00 156'5 $ 13,302.50
<br /> 17 2531.501 CONCRETE CURB 8,GUTTER DESIGN 8618 4,855 LIN FT $8.95 $ 41452.25 4,891.5 $ 43,778.93
<br /> 18 2531.507 8"CONCRETE DRIVEWAY PAVEMENT 288 SO FT $850 $ 1,872.00 307-5 $
<br /> 19 2531.618 TRUNCATED DOMES 88 SO FT $26.00 $- 228800 99 $ 2288,00
<br /> 20 2531.618 PEDESTRIAN CURB RAMP 922 SO FT $4,85 S 4473.70 670 $ 3,249.50
<br /> 21 2535.501 BITUMINOUS CURB 302 LIN FT 57,50 5 2.26500 308 $ 2,31000
<br /> .
<br /> 22 2564,531 SIGN PANEt.,S TYPE C 62.0 SO FT $35.25 $ 2,185.50 62 2.185,50-
<br /> 23 2573.502 SILT I ENCE,1 YPE MACHINE SLICED 4,120 LIN H $1.50 $ 6,180.00 5,953 $ 8,929,50
<br /> 24 2571530 STORM DRAIN INLET PROTECTION DEVICE 21 EACH $125.00 S 2.625.00 17 $ 2,125.00
<br /> 5 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE 1 EACH 51,000.00 $ 1 000.00 1 s 1,500.00
<br /> ......._
<br /> 26 2575.502 SEED MIXTURE 240 1,615 POUND $5.00 S 8,075.00 1,550 $ 775000
<br /> 27 2575.511 f,AULCI I MATERIAL 1 YPE 1 43.0 TON $210.00 $ 9,030.00, 41.85 $ 8,788.50
<br /> _.....,
<br /> 2$ 2575.523 EROSION CONTROL BLANKETS CAT EGORY 3 1,000 SQ YD $1 25.J.. 1 250.00 3,1)55 $ 3,818.75
<br /> 29 2575.532 FERTILIZER TYPE 1 6,450 POUND $066 $ 4092.50 6,800 $ 4,290.00
<br /> .,.........
<br /> 30 2575,601 EROSION CONTROL i LUMP SUM $1,000.00 $ 1.00000 1 $ 1.000.00
<br /> ....._......„..,......_______ _..........._
<br /> 31 2582501 4"SOLID UNE WHIT E-EPDXY 167 LIN FT $0 60 S 10020 0 $ -
<br /> 32 2582.501 4"DOUBLE SOLID LINE YELLOW.EPDXY 1,247 LIN FT J $1.15 $ 1,434.05 1,215 $ 1.39125
<br /> 33 ... 2582.503 CROSSWALK MARKING-EPDXY 360 SOFT - 15 $ 414 00 1 126 $ 144.90
<br /> .
<br /> Total Bid Schedule"A" $ 547 826 86
<br /> ,.........-- :-...... $ 543 850.44
<br /> S.WfunicipaMelkriverSER301 N Pay Esiirnatemer301pe,xls PE-1
<br />
|