|
PAY ESTIMATE #4
<br />CITY OF ELK RIVER
<br />Natures Edge Business Center - Phase 2 Improvements
<br />June 30, 2015
<br />Honorable Mayor & City Council
<br />City of Elk River
<br />13065 Orono Parkway
<br />Elk River, MN 55330
<br />RE: Natures Edge Business Center- Phase 2 Improvements
<br />Contractor: LaTour Construction, Inc.
<br />Contract Amount: $1,311,227.89
<br />Award Date: September 18, 2014
<br />Completion Date: July 15, 2015
<br />Dear Honorable Mayor and Council Members:
<br />The following work has been completed on the above -referenced project by LaTour Construction, Inc.
<br />Bid Schedule "A" - Street Construction
<br />ITEM
<br />NO.
<br />I ITEM DESCRIPTION
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />CONTRACT
<br />UNIT PRICE
<br />CONTRACT
<br />AMOUNT
<br />USED TO
<br />DATE
<br />EXTENSION
<br />1
<br />CLEARING
<br />2.30
<br />ACRE
<br />$4,100.00 $
<br />9,430,00
<br />2.46
<br />$
<br />10,086.00
<br />2
<br />GRUBBING
<br />2.30
<br />ACRE
<br />$4,100.00 $
<br />9430,00
<br />2.46
<br />$
<br />10,086.00
<br />3
<br />REMOVE PIPE CULVERTS
<br />26
<br />LIN FT
<br />$7,00 $
<br />182.00
<br />26
<br />$
<br />182.00
<br />4
<br />REMOVE BITUMINOUS PAVEMENT
<br />811
<br />SQ Yb
<br />$2.80 $
<br />2,270.80
<br />811
<br />$
<br />2 270.84
<br />5
<br />SALVAGE RANDOM RIPRAP
<br />20
<br />Cu YD
<br />$9,00 $
<br />180.00
<br />20
<br />$
<br />180.00
<br />e
<br />COMMON EXCAVATION E P
<br />152,868
<br />CU YD
<br />$1.88 $
<br />287,391.84
<br />152,868
<br />$
<br />287,391.84
<br />7
<br />AGGREGATE BASE CLASS 5- TRAIL C P
<br />325
<br />CU YO
<br />$27.00 $
<br />8,775.00
<br />325
<br />$
<br />8,775,00
<br />8
<br />AGGREGATE BASE CLASS 5 - STREET C P
<br />2,705
<br />CU YD
<br />$21.80 $
<br />58 969.00
<br />2,705
<br />$
<br />58 969.00
<br />9
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />433
<br />GALLONS
<br />$3.20 $
<br />1,385.60
<br />120
<br />$
<br />384.00
<br />10
<br />TYPE SP 12.5 WEARING COURSE MIXTURE 2,13 2.5" THICK
<br />1,674
<br />SQ YD
<br />$10.401$
<br />17 409.60
<br />1,538
<br />$
<br />15,995.20
<br />11
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (3,B) 2.0" THICK
<br />8 650
<br />SQ YD
<br />$7.90 $
<br />$8,335.00
<br />$
<br />12
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,13) 2.5" THICK
<br />8,650
<br />SQ YD
<br />$9.40 $
<br />81310,00
<br />8,650
<br />$
<br />81,310.00
<br />13
<br />4" POLYSTYRENE INSULATION
<br />30
<br />SY
<br />$48.50 $
<br />1,395,100
<br />14.22
<br />$
<br />661.23
<br />14
<br />6" CONCRETE WALK
<br />949
<br />SQ FT
<br />$5.35 $
<br />5,077.15
<br />50
<br />$
<br />267.50
<br />15
<br />ICONCRETE CURB & GUTTER DESIGN B618
<br />3,737
<br />LIN FT
<br />$10.50 $
<br />39,238.50
<br />3,737
<br />$
<br />39,238.50
<br />16
<br />TRUNCATED DOMES
<br />64
<br />SQ FT
<br />$31.00 $
<br />1 984.00
<br />$
<br />17
<br />TYPE 111 BARRICADES
<br />7
<br />EACH
<br />$245.00 $
<br />1,715.00
<br />$
<br />18
<br />FURNISH SIGN PANELS TYPE 0
<br />23
<br />SQ FT
<br />$39.00 $
<br />897.00
<br />$
<br />19
<br />SILT FENCE TYPE MS
<br />6,708
<br />LIN FT
<br />$1.85 $
<br />12,409.80
<br />6,524
<br />$
<br />12,069.40
<br />20
<br />ISTORM DRAIN INLET PROTECTION
<br />9
<br />EACH
<br />$240.001$
<br />2160.00
<br />9
<br />$
<br />2160AD
<br />21
<br />STABILIZED CONSTRUCTION EXIT
<br />1
<br />LUMP SUM
<br />$990.00 $
<br />990.00
<br />1
<br />$
<br />990.00
<br />22
<br />EROSION CONTROL SUPERVISOR
<br />1
<br />LUMP SUM
<br />$3,250.001 $
<br />3,250.00
<br />0.75
<br />$
<br />2,437.50
<br />23
<br />SEEDING
<br />39
<br />ACRE
<br />$97.001$
<br />3 783.00
<br />35.67
<br />$
<br />3,459.99
<br />24
<br />SEED MIXTURE 25-121
<br />2379
<br />POUND
<br />$4-551 $
<br />10 824.45
<br />2,254
<br />$
<br />10,255.70
<br />25
<br />MULCH MATERIAL TYPE 1
<br />78
<br />TON
<br />$235.00 $
<br />18 330.00
<br />50.7
<br />$
<br />11,914.50
<br />26
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />20,640
<br />SQYD
<br />$1.15 $
<br />23 736,00
<br />23,350
<br />$
<br />26,852.50
<br />27
<br />FERTILIZER TYPE 1
<br />11700
<br />POUND
<br />$0.45 $
<br />5 265,00
<br />9,277
<br />$
<br />4,174.65
<br />28
<br />EROSION CONTROL
<br />1
<br />LUMP SUM
<br />$3.500.00 $
<br />3,500.00
<br />0.75
<br />$
<br />2,625.00
<br />29
<br />PAVEMENT MESSAGE LT ARROW EPDXY
<br />2
<br />EACH
<br />$153.00 $
<br />306.00
<br />$
<br />30
<br />IPAVEMENT MESSAGE RT ARROW) EPDXY
<br />2 1
<br />EACH I
<br />$153.001S
<br />306-oal
<br />1
<br />$
<br />31
<br />4" SOLID LINE WHITE - EPDXY
<br />550
<br />LIN FT
<br />$0,80 $
<br />440.00
<br />$
<br />32
<br />4" DOUBLE SOLID LINE YELLOW- EPDXY
<br />1,456
<br />LIN FT
<br />$1.00 $
<br />1,456.00
<br />$
<br />33
<br />CROSSWALK MARKING - EPDXY
<br />162
<br />SQ FT
<br />$8,20 $
<br />1,328.40
<br />$
<br />Total Bid Schedule "A" $ 683,460.14 S 592,736.31
<br />S!Wunic1paI\AelkdvertER3021Pay Estimaies`ER302 PE.xisx PE -1
<br />
|