|
PAY ESTIMATE #5
<br />CITY OF ELK RIVER
<br />Natures Edge Business Center - Phase 2 Improvements
<br />July 31, 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 />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 />$4100,00 $
<br />9.430.00
<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 YD
<br />$2.80is
<br />2,270,80
<br />811
<br />$
<br />2,270.80
<br />5
<br />SALVAGE RANDOM RIPRAP
<br />20
<br />CU YD
<br />$9.00 $
<br />180,00
<br />20
<br />$
<br />180.00
<br />6
<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 YD
<br />$27.00
<br />8,775.00
<br />325
<br />$
<br />8L775,00
<br />8
<br />AGGREGATE BASE CLASS 6 - STREET C P
<br />2,706
<br />CU YD
<br />$21.80 $
<br />58 069.00
<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,B 2.5" THICK
<br />1,674
<br />SQ YD
<br />$10.40 $
<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 />8,660
<br />SQ YD
<br />$7.901$
<br />68,335.00
<br />$
<br />12
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE 3,B 2.5" THICK
<br />8,650
<br />SO YD
<br />$9.401$
<br />87 310.00
<br />_8,650
<br />$
<br />81,310.00
<br />13
<br />4" POLYSTYRENE INSULATION
<br />30
<br />SY
<br />$46.501$
<br />1,395.00
<br />14.22
<br />$
<br />&61.23
<br />14
<br />6" CONCRETE WALK
<br />949
<br />1 $0 FT
<br />$5.35 $
<br />5,077.15
<br />897
<br />$
<br />4,798.95
<br />15
<br />CONCRETE 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 />60
<br />$
<br />1,660.00
<br />17
<br />TYPE III BARRICADES
<br />7
<br />EACH
<br />$245.00 $
<br />1,715.00
<br />7
<br />$
<br />1,715.00
<br />18
<br />FURNISH SIGN PANELS TYPE C
<br />23
<br />SQ FT
<br />$39.00 $
<br />897.00
<br />23
<br />$
<br />897.00
<br />19
<br />SILT FENCE, TYPE MS
<br />6,708
<br />LIN FT
<br />$1,851$
<br />12,409.80
<br />6,524
<br />$
<br />12,069.40
<br />20
<br />STORM DRAIN INLET PROTECTION
<br />9
<br />EACH
<br />$240,001$
<br />2,160.00
<br />9
<br />$
<br />2,160.00
<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 />$3,250.00 $
<br />3,250.00
<br />$
<br />3,250.00
<br />23
<br />SEEDING
<br />39
<br />ACRE
<br />$97.00 $
<br />3,783.00
<br />$
<br />3,541.47
<br />24
<br />SEED MIXTURE 25-121
<br />2379
<br />POUND
<br />$4,55 $
<br />10,824.45
<br />$
<br />10,255.70
<br />25
<br />MULCH MATERIAL TYPE 1
<br />78
<br />TON
<br />$235.00 $
<br />18,330.00
<br />d23,35O
<br />$
<br />11,914.50
<br />26
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />20,640
<br />SQ YD
<br />$1.15 $
<br />23,736.00
<br />$
<br />26,852.50
<br />27
<br />FERTILIZER TYPE 1
<br />11700
<br />POUND
<br />0.45 $
<br />5,265.00
<br />$
<br />4,174.65
<br />28
<br />EROSION CONTROL
<br />1
<br />LUMP SUM
<br />$3,500.00 $
<br />3,500.00
<br />1.0D
<br />$
<br />3,500.00
<br />29
<br />PAVEMENT MESSAGE (LT ARROW) EPDXY
<br />2
<br />EACH
<br />$153.00 $
<br />308.00
<br />$
<br />30
<br />PAVEMENT MESSAGE RT ARROM EPDXY
<br />2
<br />EACH
<br />$153.001 $
<br />306.00
<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" DDUBLE SOLID LINE YELLOW- EPDXY
<br />1.456
<br />LIN FT
<br />$1.00 $
<br />1,456.00
<br />$
<br />33
<br />1CROSSWALK MARKING-EPDXY
<br />1 162
<br />1 SOFT
<br />$8.20 $
<br />1,328.40
<br />$
<br />Total Bid Schedule "A" $ 663,460,14 $ 603,50B.74
<br />S:WlunicipaIXAeikrivertER3021Pay EStimates1ER302 PE.xlsx PE -1
<br />
|