4.3 SR 04-19-2021Request for Action
To
Item Number
Mayor and Ci T Council
4.3
Agenda Section
Meeting Date
Prepared by
Consent
April 19, 2021
Ryan Sandhoefner, Engineer 1
Item Description
Reviewed by
Pay Estimates
Justin Femrite P.E., Public Works Director
Reviewed by
Action Requested
Approve, by motion, the pay estimates detailed below.
Background/Discussion
The following pay estimates have been reviewed and found to be accurate and in accordance with approved contracts.
Financial Impact
PROJECT
Fire Station #3
Public Safety Building Expansion
Windsor Park 3T`` Sewer Extension
Mission/Policy/Goal
Opportunity to live, work, and play.
Attachments
■ Pay Estimate 2 — Terra Construction
■ Pay Estimate 6 — Terra Construction
■ Pay Estimate 1 — G.F. Jedlicki Inc.
Pay Est. # Contractor
2 - Partial Terra Construction
6 - Partial Terra Construction
1 - Partial G.F. Jedlicki Inc.
Amount
$72,345.29
$743,527.09
$163,561.88
The Elk River Vision P N W I e E U 0 V
A welcoming community rvitb revolutionary and spirzted resourcefulness, exceptional NATURE
service, and community engagement that encourages and inspires prosperz[ Updated. August 2020
Cl)
N
't
I
Q
C**4
O
E
0
a
q
o mi6 gf,
soap I
g,�- ni
z%7,;,v,o
Qi
CL
M
Ci
CL
CL
OM
M
M
El 0
W
6�
0
ci
--j
LU
w w
0
<
<
Z
0
C)
o
O LL- 00
F- V Of—
u0i
M 0 F- F-- �
a- R z zo
0- Lu 0 0 w
< a_ 0 C.) IL
w
0
w
CL
fs'
LLI
z
R.
0
a z
it 2
0
LLJ
■
M
, = '2 —C
>
014
4.
>
0
71
LU
CL
q
LL
ui
H
UJ
CL
c
pc
uj
CL
C)
,__LULU
tr
0
L>
0
C)
UJ
F-
-u
ui
m
0
LU
Cn 0-
F- M
y 0
Z
w
LU
0 0
0
zu
I.-
L)
a a
1:
(1;
C-i .4
6
z
uj a
Co S -0 E w
Z x
.6w
UJ C,
0, -Z
04
A
-
04
E
E
E E
7R
>
Me
uj a'a
EL
T)h
ct �
Uj
E3 C-1
>
E
z P
C)
LLJ
cz
zz
E 5
z
LLI
F-
Cl)
X
2
U-
-
LLJ
Lu
E
E
Zt
U, J
>
0
C)
<
M.
cr
z
UJ
LLI (D
T
c
<
;F
<
UJ
UJ 0
O U.
0
ULI I-)
Cl
< <
F- LI
LLJ ui 0
—u- L)
-E
LLI
uj C3 a)
>
i Ui
U3
C3
LU D
0 < 0 -2
Ix C�
wI-- LLJ
>
CR uj
uj
U) cc <
7i
sa.
L)
0 LU <
F- -j C.) m
116 r-: C6 0;
17;2
E
-E
0
co
E
C6
jA
0 x o
0 a, 2,Z
0
<
o
o
Qaw
-<
>�
ry m
ry
m
ET
ZLL
=
�b U
w
z
z
b
m m
LL
O u
0 w 0
Z 2
e e m e e
e e e e e e e
a e e e e a e e e e e e e e
e e e e e e e e e e e e e
Z 0
O Z
l9
o 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
2 w
n
.y ti
ti ti
ti
u 2
n _
2 n
O
¢
r w w
O ¢ +
O'~^
- w
00 0 0
ti ry
06
m a
o
O Z � _
u Q
? w
w w
O O OQ
2
0
o
Im
IN
16
Q
r
o z
0
o
Y
0
> �¢w
o
3
n
o
�n-
a
0
0
u>
^ ti
ti
ti ry
r z z w
ry 0
w0F
o
c�
u z o
u i
u o
0
u117
u>
m n ry ry
^ ry ti ti ti ti
m
o
z
� E
Y
3
a E
_ -
o -
3o
-
z -
O
0
z
o
g
- - - -
10
I-
_
o
o
m -
v v v v _
_
E °° 3 3
m
W
Q -
_
10
-
-
- -
0
- OEvuuu
a
°33 s,-
� °gym
aa�:5 :5 Y_
�
a Y
Q
o °
¢ 9¢
m m m m m m m
a m m m m
m m m m m m m m m m m
z
o
-
m
E
o o
0
S
Q -z
o0
Ua
a u _ =
o 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
_ _ _ _ _ _ _
L
v1010101010101010101010
_ _ _ _ _ _ _
E
_ _ _ _ _ _ _ _ _ _ _ o
_
- - - -
_
3
ti`
0 0 0
" m `o v
'E
v v v v v v v
E E E E E E E
o ____uw
0>
-"o O u w
v
o 0 0 o
z°
oa
o
�m
ZLL
=
�b U
zz
c�
�-
m m
s JLL
¢
O u
m
a a a
ry n nry nry
ti ti ti ry m ry ry
I 1
ry IN o ..+ n 1 ry
p w p
Z 2
I�
e
e e e e e
e e e e e e e e e e e e e e e e e e e
e e e e e e e e e e 777
e
Z. o
O Z O
e�
o
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
2 w
n
u 2
n _
2 a
Q
O
¢
w
O ¢ +
O
~
N w
0 o O o
O Z r _
u Q
? w
w w
O 'oO
sQ
�
n
�
n
2
O
O
oa
Q
r
---
z
O
O
u
o
>
a w
0 3
a
o
�a—
a
0
0
i >
m
ti
m
r z z w
ry 0
> s w Z h
o
c�
u z o
u i
u o
0
uoQ
u >
cl�� ry ry m ll�rvry
m
rvry m - � o6ry
o
o
z
� E
a E
o
0
3
z -
O
0
z
O
-
E
-
_
-
_ _
o
-
W
-
3sn
-
o
-0
N
o.y, v
moo° v 3
c-=�c� lo m-=
z
0
_ c3
- E
_ `oo_
0 3
- EY >.__ EY >.__ -��oo
o r c o r m° a s
rrnn
a a u u o
�
a uo
Q
o o
a
¢ �z
w w w w
m m m m m m m m m m m m m m m m m
m ry ti ti ti
c� -
m m
o, o, o, o, o,
o, o, o, ry ry ry ry
z
-
^
p
E `o ° E
z"
g
o o
0
S
Q -z
o0
Ua
a u _ =
o
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
010
w�
s w
no o0 00 00
o c� o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o
_
G G v v v
•
z w
m o o
-
_ u u u u
Y'
E v v v v v v v v v v v v v v v v v
u u _____
E E - E E E
occ
EQaw
>�
ry
ZLL
=
�b U
w
z z
�-
m m
s JLL
Q0 u
nry m m ry o�n mry ry ry ry .+ ry o�o� �+o� .+
.y �.yry ry rv� ti.yry
0 w 0
Z 2
I,
e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e
Z. 0
O Z O
e�
9
o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2 w
n
ti
u 2
n _
2 a
Q
O
w
¢ 0 ¢ +
~O N w
00 0 0
ti
O Z_
u Q
? w
w w
O O OQ
2
o
Q
r
------------------------------------------
o z
0
o
Y
o
a w
3
n
o
�n—
a
0
0
u >
------------------------------------------
r z z w
ry 0
o 7 z z
w z F
o
c�
u z o
u i
u o
0
u o Q
i >
ry m m ry ry m 1 m ry ry ry ry m X. ry N ry m m mm ry
o
� E
-
a E
o
o -
o
4
4
_ _
o -
- '
E
3-
0
_ �� _ "� �� ace
z
0
u 3
= E
_ �EEv - o����. �3n o���o YY ccEEEEE
- - - m -o - - - - - 0 3 �- _ - - s 3 3 3 3
a
Q
v `o
'ua
Q Q Q Q Q Q Q Q Q Q Q Q Q Q Q Qo
-
mmmmmmmmmmmmmm m
Z
-
�—
E `o a° E
z"
g o o
0
S
Q -z o0
a _
L
hw�
--- -------------------------------------------
w---
mw�
>w
EE o000000000000000000000000000000000000000000
rc
.... . .
)(\
)\�
\\:
\ \\\�
\
\wu \u
o
.... . .
\
_
o
\(\\
}
o
\
\\ �\
/
\
) (!
u
Llw
LJ
®
z/
UO \,
Ln
z
:
kt;
E
0
'OE
U NU NU NU MN
(\}t
4(-; :-<
=
z
,-
k
oIm
U0
�,7§
`®a
o
`�
§§§§ § §
u
l:z:
�}
d§
@}
h:
-
lw
t
-
ION
\/(
\ \\\\ \ \
Terra General Contractors, LLC
21025 Commerce Blvd., Ste 1000
Rogers, MN 55374
Phone 763-463-0220
City of Elk River
13065 Orono Parkway
Elk River, MN 55330
Construction Services - March 2021
INVOICE
Invoice Date Customer ID Invoice ID
03-31-2021 11-CIT013 20-705-20210331
Due Date Draw ID Job Number
04-30-2021 2 20-705
Job Location:
Elk River Fire Station #3
Elk River, MN 55330
76,152.94
Amount Billed $76,152.94
Retainage Held 3,807.65
Total Amount Due $72,345.29
SM,
I
all
ON N N El 1:1
a11 .- - -
Ljj ..
0 Of I-- (r
ui U 0
Z LU LJJ
3: EL
0 -
<
0
O < Z
0
(3
N
rr M
2
o
LLI
0
0
I--
N
GO N 7
Uj
0
a
KA
ro
Ca
C- 0
4.
21
cz
0
z
u
U U cl
'o Z
E
10
O
z
.2
<
CL
0 75
U-
Z
0
CL
CL
co
Li
Z
0 <
64
ui
<
H
0
LU
F-
0
it
Lu
cr
0
ui
F-
F-
ui
= M
-i
0 ui
co
CL
0 (D
F-
M
0
Uj
0
L)
<
<
L"
z
LU
0 m
cli
C-i
4
wi
75 n
op
0 Cl)
04
i V
04
>
<
co 0
cf� a) m
z
z ui
.41
m.
0 .2
LU
E
ce
LL
LU
E
El 0 `5
'5 7
LIJ
L) .2
al < 0
co')
0
L.Li
LLJ
uj
< 0
0
ui
<
0
mom_
uv
<
�6
a,
E
ol
-E
0
Lu
ui
o
7=
CL
UJ
LLJ 0
LL
sew s
>
<
0
1.-
L)
LLJ uj
M-
tl�
T
LL-
cn F-
-u
En LLI
:D
LLJ 0 z (1)
>
UJ
co m
C4
c�.
LL-
z 0w ¢ 0 -21
c/I
a
tz
p
LLJ = ZU
13- LLI
:"
cL
1
0
U)
0 oz
0 LU <
—�t 71
dl
I.- _j 0 CO
x
L:j
< .2
, , z w
o
o6 a;
4
�R -- 3: . D
Blob
s
E-i
E
Z-- 2
ED
------ ------ ----------------------------- --
ffi
N
n 6 m m m vi 6 .6 m c5 c5 -i c5 c5 c5 N i i c5 6 c5 -i
U
Z-a
z
S1,21-1 IM M—M
Iri Iri oc� rl� C� rl�
rl� �d 06 �d
0
I
------ ------ ----------------------------- --
>
0 0
000000 00000000000000000000000000000 00
. . . . . . m o o m m o N o o o c o o w . . . . . . . . . . . . . . .
Fr
z I
z o 0
Ozo
ro
M 9 9 9 9 9 . . . . . . . . . . . . . . . .
... ............. ..
m ..
F,
u
...... ....
(D p 0
. . .
o -i c5 m .6 6 6 c5 i w �i o 6
'w .. M, 'ww'm .. jL"
0
.4 06 "i C� 'i 'i
0 +
0 0
ro
o z I
U<
------ ------ ----------------------------- --
P2
.000
ti
0
0
u
. . . w . . . . . . . .
0
0 0
> ! 2
o 6 6 6
. lw
.1�
U T
C� C� C� Ili
0
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - --
. . . . . . . . . . . . . . . . . . . . . . . .
vo
C� Iri -i -i rl� Ili �q C(� M -i 'i C� C(� 'i can Iri C� C� m I
------ ------ ----------------------------- --
ID 0
U O.ZZ
PZ <
Z
o
u
------ ----------------------------- --
0
----------------------------- --
u
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . .
C� C(� C� 'i rl� 'i -i oc� -iN oc�
------ ------ ----------------------------- --
-F
-- -- -- -- -- -- --
O 0
0
OC
z
0
o
a Ic
u
mz
0
-'o
0
0
cw
LLJ
0
0
u
< 0
0 Z'
E
cw
LLI
z
cc
Ic cc E c -U
z
0
.0
2o
o
Ic Ic
z
c
0
u cc
WE c
0 0 (D (D (D (D 0 0 0
<1 o o 0 0 o o o o 0 0 u c E u u
0
> .. . . . . . . . . . .
c c wc oc w u u u u .0- .0- C- C-
0
u , , (D U U U
wuuuuu
wc
-F00000 u u u u u u u u u u u u u uas
0 u
z
co
Az
mmmmmmmmmmm .. mm
c
w o E �o
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Z
. . . . . . . . . . . . . . . . . . . . . . . . . .
0
0
<
Z u
mmmmmmmmmmmmmmmmmmmmmmmmmm
I I I I I�j I�j I�j I�j I�j
OC
U
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
E w
0
OC w- ul
WW
z 0 0 0
U 0
IIH!w
c w w
0 (D U0 -W 2 2 2 2 2 2
uw -- -- -- -- -- --
. z
C
0 .Uuu C> C> C> C> C> >c
L. wwwwww
0 0 0 0 0 0 0 0 0 0 o ro o o a �o a n o 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 o D o m o o n o m o 0 0 0 0 0 0 0 0 0 0 0
0 0 o o oo io rio ro rom oo o00000 oo rio00
�o 0 0 0 oro w.loc ma oo °r+'ro r"io mooro oo 00 000m
o m o o.-+ rollo ron oom Ili ocoIli oo mon
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0>> o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o m o 0 0 0> o 0
. .......... - - -
........ ........ .... p p ........... m o o ......
ro o 0 0 o p o 0
moc cyk yk o00 000 0 .......... o � o o a moykoo
0 0 0 0 0 0 �o ro o o a o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o ro o
0 0 0 0o o m ro m o 0 0 0 0 0 0 0 0o 0 0o 0 0 0 o n
o n o o n ro �o m �o 0 0 o ro o o m o o m o o m n o
0 0 o ro m a "aLri Lri Lrin o o n io "c3 o m ro o o n ro
0 0 0 0 0 0 �o ro o o a o 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 o o ro m Lno 0 0 0 0 0 0 o 0 0 0 0 0 0 0
D o d d .-+ o n c n o 0 0 o 0 0 ro o o Lri o ro o 0
o 0
o ooro ma "a mo moo io E3 o mroo.-+
ro n m c mn
0 0 0 0 0 0 0 0 0 �o 0 0 o ro o o n c o o ro o 0 0 0 0 0 0 0 0 0 o o 0 0 0 0 0 0 0 0 0 0 0 0 o w o
0 0000 oo.-+o ri �o r+o rirocrom no 00 000000ro m o00000.000000. on
�o ono 0 oro mnro w.c oom ma Ioo 0o r000moom.-+ro r"io 000000000000.-+ mIo
oom ro or+ m. w. 10 tioron ooIo moo �oc� on000mo oomomomro Lri
�+icm n m dro
o o�0000 cooro c�oc� ro o
.-+o ri o.-+o cram io ------------------
oi.
w nrooCo ma °r+'ro r"io mo
m c o ro ro
Lri
0 0 0 0 0 0 o ro o o n o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 o o ro o 0 0 0 o 0 0 0 0 0 0 o 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 o o ri ro n o 0 0 o 0 0 0 0 o w o 0 0 0 0 0 0 0 0 0 o o o 0
m �o 0 0 o w o o m o o m o 0 0 0 0 0 0 0 0 0 0 0 0 0
oom ro or+ i oo�Io moo on000mo oomomom
nicm ni6 roio i:c nri c.-+.-+.-+ .--i o is rooi dvi cricoricn
0 0 00 00 0 0 00 00 - ° m w
c c c c
o - `o o `o c o m
........ 0 0 o - -
E E E E E E E E N .o "" o m w o o o m> o o n a -w3 3
u o a o
o o o o o o o o o, C o m m "' ----" O m 1O ° - qj' m- qj O m ¢¢ K¢¢ K d d C
u ... ... ... ... :.. ... ... ...a xk ��aa ¢ as ��'-° 000aaa00 w w���
0
a a a a a a a a m m a m--" m a a � ¢¢¢ u u u m m c o ¢ m u¢ O �
N N N N N w w w w w w w w N o w w w
5 p p p p p p p 0 0 0 0 0 0 0 O O O O p p p p p p p p p p p p o 0 0 0 0 *' O O O O
a u u u u u u v� u u u u LL m u u u u ¢¢¢¢¢¢¢¢¢ a¢¢¢¢ u u u u
m ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ N N N N N N N N m m m m m m m m m m m m m m m m m ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢ ¢
a a a a a a a a a a a a a a �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o .
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
m n n n n n n n n n n n n n n n n n
aaa aaaaaaaaaaa �o �o �o �o �o.............
c c c c c c c c c c c c c c 0 �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o �o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
o o o o o o o o o o o o o o o o o o
- - - - - - - -
°: °: °: °: °: °: °: °: °: °: °: °: °: °: `o `o `o `o `o `o `o `o `o `o `o `o `o `o `o `o `o
F N N N N N N N N N N N N N N N N N o o o o o o o o o o o o o o o o o o
0 o o o o o o o o o o o o o u u u u u u u u u u u u u u u u u u
¢¢¢¢¢¢¢¢¢¢¢¢¢¢ o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o 0
oo
xS xS xS xS xS xS xS xS xS xS xS xS xS xS
u m m m m m m m m m m m m m m m m m m m m m m u u u u u u u u u u u u u u u u u u
o a 0 0 0 0 0 0 0 0 o m o �o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
o ro o o o o o o 0 0 o n o^ o „ o, o o o .... 0 0 o o .... o m o
am 00 m066 a00 0�m 0 0 0 �00IN 000000000m
ono o�n roc c roc�ncm c m oro� oCo om
ro ^ ro m o �o n c o In Iq
0 0 N O O 0 0 0 0 0 0 0 0 0 0 O 0 0 0 0 O 0 0 0 O O ti 0 0 0 0 0 0 0 0 0 N 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o ro o^ o 0 0 0 0 0 0 0 o c o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
.. ... ...... ......... . ... ...... ...... ..... .............
0 o ro o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o ro ono 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 . o 0 0 o m o 0 0 0 o m c c o c c c c c c o
o c
vt O
cam
nro
o 0
O O
a
0 0 o c
0 0 rtt
�^nromro
�o n�nro
o 0 0 0 0 0 o
0 0 0 0 0 0 0
�a��0�aaa
^o o^-o roo
mro
c o 0
O
�i
��� o�
ro o om
ro Iri ron
0 0 0
O O o
�0
o
a
0 0 0
0 0 0
0
rom
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 O
0000000 ,
ono on �noo
o.-+Io^ mroIo
om
n�
a
--
^o o �oroo
ro m w
ol w
o
a
a�
0 0 o c
^romro
o 0 0 o
00 �
o0 00^
ro o
a
0 0 0
o 0 0
000
w m o
16m
0 0 0 0 0 0 0 0
o 0 0 0 0 0 0°
0000 000
.. on �noo
o .-+ �o ^ m ro Io
�rnr� o
nro
o ro o
^roc
�`
0 0 0 o m
mc�o n�nro
--
o 0 0 0 0 0 0 0 0
o 0 0 0 0 0 0 0 0
C a n l�0 W O
mro mro Io^
n�
0 0 0 0
0 0 0 0
W W O°1 W
ro m.-+c
0 0 0 0 0 0
0 0 0 0 0 �n
N C l0
�o O10 .-+�n w r°1i
0 0 0 0 0 0
o 0 0 0 0 0
n O N 0 0 °
croon C .-+
0 0 0 0 0
0 0 0 0 0
CO s ry C T
cram
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 o m o 0
o 0 0 0 0 0 0 0 0 0 ��+1
o 00000 o o o o�n . I o
-------------
o c
vt O
so.
O W O
o c
o 0 0 0
O O O O
0 0
O O
0
a.
99
0
O
...
In O O
0
0
0 0 0 0
00�
o �n �nro
m coon
�nro
0 0 0 0 0
,-ic Hiroo
^oroc c
mromro �o
ron mmr+c
0 0
a
ro ro
ro m
0 0 0 0 0
m��
nc oo
moo.-+Inro
mr+
0 0 0 0
vio vio
nor o
croon o
onN �n
0 0 0 0
rioori
�o.-+nc
crom
,��
0 0 0 0 0 0 0 0 0 0
o000000000
o000000000
o0 00000000
n ocro oo�n
N
N
o
o
o
o
" "
u
�� ��
N
o_
a
u
o
H^
a o
uuu
��
v p m
aE
a a a a
00
LLuu
o
--
o O w w o �o
m°m°vti vti���
m m m m m
o°o°o°o°ouuuO
mmmmm uuuu
u
3 " a
OO
uu
- -
- --
o V o
O0u"
mm
r
m
oco
- u°
J o
*'
o 0 uo
w
" r 3
0 o N°o N°o x 8°
��L
==
oouu
o
l7 l7 l7 l7 p
E E E Eu
aaaau
o
a
m +.
m m o o m
o f E v E EW
LL= m LL= m = o
° 6� - °OOO
� a u u uu
6,
¢ ¢
m m
m m m
m m m
^ ^ ^ ^ ^ ^
^ ^ ^ ^ ^ ^ ^ ^ ^
m 0 0 0
m m m m m m
m
m m m m m m
u u u u U
m m m m m
0 0
0 0
0 0
0 0 0
0 0 0
0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0
- - -
c
0 0 0 0
0 0 0 0 0 0
- - - - - -
wwwwww
ro ro ro ro ro ro
0 0 0 0 0 0
- - - - - -
`mmm `mmm
ro ro ro m' m' m'
0 0 0 0 0 0
0 0 0 0 0
- - - - -
m m m m m
rororororo
m m m m ro
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
o o `o `o `o `o o ``o
> j ul 31 31 31 31 �_ m w w w `o `o `o `o `o `o " " " " "
y y n n n n n a .o 0 0 0 0 0 0o
co co co
u u ------ o 0 0 0 0 0 0 0 012 12 12 Ic0 0 0 0 0 0 0 0 0 0 0 0 0
u u u
0 .... ..... ... ........ 0 .......... 0 ......
0
o .... ..... ... o 0 0 0 0 0 .o .0 0 0 0 0 0 0�n o �000�
0 o n Ili rn'i To ro o m
ro c.`-+ nioco roon c"am n io rroi r+ioro mcn co,��io io i. �nro novi mio i. o
a�ro�a ro� — � romp oa — m�ro�
,� m ro ro vroi �v"ionronro
0000000 00000 000000 0 0000000000000000 0000,g,—g 00000000000
0000000 0000s a��000 o �mo>ooam000000.. oom..mmmom0000...... 0
�.
o oo�o 00 �n000 rororo o00 0 ��nopo oN o0000000 oororo�nnN .-+goo 000000000 0
ooaaro� o
0 0 0 0 0
m Io
�ro
m io ro ro
0 0 0 0
0000
i. o io c
ro�
0 0 0 0 0
0I0w oro
ro io ro ro
�
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 „
'i a cIri o'i �o Coro
n ,Mo ro
� a� o�
0 0 0 0 0 0 0 0 0 0 0 0 0
o 0 0 0 0 0 0 0 0 0 0 0 o
�mo�o�o�o�oo 0
m-i
.-+ c o c io io io i. m ro n
� �o�m�ro�o
rm
aE vv
oa
o c c o w vwwwwmc
O O
oo o
>O�m
u c-mmc- m ro
u o
j --
a
- -
rmi
N m_
O O
_ - -
c c == A h h h h h r h
g m m¢ 3
a a LL LL
m m m m m a
°' a s
o v v w a v v
o o>>>>>> E a a a a a a
1Oaa
����a
`o `o `o `o `oa
v _
- _ _ _ _ _ _ _ `-' v vw cad
v
xxxxa adopyk Wyk ^yk _
`w
v o v v 0 0
m u u
u u u u 0
¢¢¢¢ u
0 0 0 0 0 0
w u
0 0
. ---- w u u
o 0 0 0 0 0 0 0 0 o O O O O O O O O
w¢¢ u u u u u u u u
m m m m m m m
m m m m m
m m m m m m
w w w w w w w w w w w w w w w w w
m m m m m m m m m m m m m m m m m
H H H H H H H H H H H H H H H H H H H H
H H H H H H H H H H H H H H H H H H H H N
0 0 0 0 0 0 0
0 0 0 0 0 0 o
0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
ro ro ro ro ro ro
m m m m m m
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
F F F F F F F ¢ ¢ ¢ ¢ ¢ o 0 0 0 0 0 _o _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _
m` m` m` m` m` m` LIt;
u u u u u ------
- - - - - - - 2.2
0 0 ................000000000000..........................
0 0 ................ 000000000.............................
moos ��aaa���oo�m�om
o I'i m
�a��ama �m�am
�om�a�a�m�a ��mm�a�w�m
000 000000000-g... 00000000000000000000000000000000000000000000
000 000m�o�000000 o m0000�. ..... . ....... �o �000mm....
........... ...............
ro ro o o m o c o 0 o m o 0 0 0 0
..............................................................
... ........ .............. .... ........ .... 0
0 0 0 - 0 0 ... 99 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ........
000 �oom���m �o..�aom
moo �oo��m 2pao�
0 000 0 ........ .... 00 .... ....
. 0 000 0 ....... .... 00 .... 0...
mom
o m�� �� m"io
ma � �aam�a"
00 0000000 00 0000 00 00000000 00 0
�o �� w—wComo mli !m m
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
..............................................................
N W W ri N O O W W m �O O ri m N m T n �O O C W a r^rt O O O n m unit C n �O ti
r+�o ,�,i mw o'- .morom.-+cocr`�'in�omn om
�� �a�am �o�m� ��
000000000000000000000000000000000.............................
000000000000000000000000000000000.............................
..............................................................
000 �o �a�o�ao
00o no om �mcioron
�a��ommworo.m ."�morom� �o�c..�m.c �o on
m ��
—
co co
o co co co co co co co co co co co co co co co co co -F
vovo vovovovovovovovovovovovovovovovovovovo vovo _
3
a° d
cc
w �
_ 3 c - - - - o o - - - - - -
w o o �-o -o o----.: - o m m- - c c �-o -o -o-
m o 0 o w - oc 5 u° u° r o o m m o o-- o o o w _
o w o E m m '^ 'w^ - w w m m I`` o` - r r
o o omm o v v 33 co N�'o �'o o �
-c E;w �E -o -o mmLLLL x+.��oo v v» �, �,� o o- -o -o m
g o F w 2 o n > > a �° w .u. .u. - - ` ` w '^ '^ E E - .00 °o. > > a° a° w r
E E w u 3 3 :- .- '° S S °' °' E E a a >> a a E E w
n - - - '= - m - - - ` a a > > x w > > m° m° a a u u a a a a' a' - LL o 0 0 n - - -
--- G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G G
E .E .E
w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 ro 0 0 0 0 o 0 0 o o ..........
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
c n Co ro. . d d oo m ri d r; ro c �o c m r, d Co ri d m ro d d d
�o ,� rocor,room �n ror, nco ro m� no c ro c,�
ro r. �.`-'+o romracmm.-+m.-+m r"i mcvmi rO1icmc n no c mr+
c� m ro cm
0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 07 0
0 0 0 0 o 0 0 o o 0 o m moo m m o 0 0 o m m o o ti m o o o o 0 0
ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o m o
�odm vic �n �d o o o r; o '
io ro r.m ioro m oio m ro.-+io r+ro ra oro commromro Co
c r+�om ra no r`�ic m.-+m c�om r.mroti cmroor, mroo rO1ic�
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ............ 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o 0 0 0 0 0 0 0 0 0 0 0 o 0 0
d r, �ricnc �n oiddr, n�om .....Coro... dd d d d d dnvidd m d d
mm iom raro mocor.rom mc�ro °r+' mcmror. io ro r, oro commromro co c ro c
romiom .-+cioncc.-+ mrom mcm i. ion cmrooi. mron
c� o c
- - - - - - - - - - - - - -
- -
- -
- Z
C C
m N
F
o 3
00--
�!
cc cc
mm mt op m
moo
10- - _+•m
» ».o �mm mtaoo"ar' �a
0 0
.ga o W?
CW
o o o
10
vu
Nm¢
-op
-
¢a
oo _ _
UU
a a
wwwwwww ww
www w w w w www
w w w w w w 0 0 0
ww wwu u u u u u u u u u u
w E000000000
2 0 w mtil7 v. FLL
�
au
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ¢ m U U
m m
ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti ti o 0 0 0 0 0 0 0 0 0 0 0 0 0 o m 'o 'o
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - o 0 0 0 0 0 o o o o o o o o o
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - z z z z z z z z z z z z z z z ¢' m m
Terra General Contractors, LLC
21025 Commerce Blvd., Ste 1000
Rogers, MN 55374
Phone 763-463-0220
City of Elk River
13065 Orono Parkway
Elk River, MN 55330
Construction Services - March 2021
INVOICE
Invoice Date Customer ID Invoice ID
03-31-2021 11-CIT013 20-700-20210331
Due Date Draw ID Job Number
04-30-2021 6 20-700
Job Location:
Elk River Public Safety
782,660.09
Amount Billed $782,660.09
Retainage Held 39,133.00
Total Amount Due $743,527.09
Code: 406-4-8080-4530
Z-ONTRACTOR'S PAY REQUEST NO 1 DISTRIBUTION:
WINDSOR PARK 3RD ADDITIONSEWER XT SI CONTRACTOR (1)
CITY OF ELK RIVER, MN OWNER (1)
1 PROJECT NO. R1 ®122405 ENGINEER (1)
BONDING CO. (1)
TOTAL AMOUNT BID PLUS APPROVED CHANGE ORDERS $1,094,582.00
TOTAL, COMPLETED WORK TO DATE $172,170.40
TOTAL, STORED MATERIALS TO DATE $0.00
DEDUCTION FOR STORED MATERIALS USED IN WORK COMPLETED $0.00
TOTAL, COMPLETED WORK & STORED MATERIALS $172,170.40
RETAINED PERCENTAGE ( 5%) $8,608.52
TOTAL AMOUNT OF OTHER PAYMENTS OR (DEDUCTIONS) $0.00
NET AMOUNT DUE TO CONTRACTOR TO DATE $163,561.88
TOTAL AMOUNT PAID ON PREVIOUS ESTIMATES $0.00
PAY CONTRACTOR AS ESTIMATE NO. $163,561.88
Certificate for Partial Payment
I hereby certify that, to the best of my knowledge and belief, all items quantities and prices
of work and material shown on this Estimate are correct and that all work has been
performed in full accordance with the terms and conditions of the Contract for this project
between the Owner and the undersigned Contractor, and as amended by any
authorized changes, and that the foregoing is a true and correct statement of the
contract amount for the period covered by this Estimate.
Contractor: G.F.Jedlicki Inc.
2471 Galpin Court, Suite 110
Chanhassen, MN 55317
By Z2
Name Title
Date d
CHECKED AND APPROVED AS TO QUANTITIES AND AMOUNT:
ENGINEER: BOLTON & MlENK, INC., 7533 SUNWOOD DRIVE NW 206, RAMSEY, MN 55330.
By W , PROJECT MANAGER
Date 41712021
APPROVED FOR PAYMENT:
OWNER: CITY OF ELK RIVER
By C �a,PgA� Chief 4-8-21
Name Title Date
And
Name Title Date
Partial Pay Estimate No.:
WINDSOR PARK 3RD ADDITION SEWER EXTENSION
CITY OF ELK RIVER, MN
BMI PROJECT NO. R19.122405
WORK COU01LrFlj.i Cwnt H'AGdm ,h+rt sn,
ITEM
AS BID
PREVIOUS ESTIMATE
COMPLETED TO
DATE
ESTIMATED
ESTIMATED
ESTIMATED
ESTIMATED
ESTIMATED
ESTIMATED
NO•
UNIT
ITEM
PRICE
QUANTITY
AMOUNT
gUANTiN
AMOUNT
QUANTITY
AMOUNT
1
2
MOBILIZATION
CLEARING & GRUBBING
$35,000.00
1
LUMPSUM
$35,000.00
LUMPSUM
$0.00
0.50
LUMPSUM
$17,500.06
3
5660,00
10
TREE
$6,600.00
TREE
$0.00
0.00
TREE
%00
REMOVE BITUMINOUS PAVEMENT
$3.00
785
SY
$2,355.00
SY
$0.00
28.00
SY
$84.00
4
REMOVE FENCE
$5.00
50
LF
$250.00
LF
$0.00
51.00
LF
$255.00
5
REMOVE SEWER MANHOLE
$1,945.00
1
EACH
$1,845.00
EACH
$0.00
0.00
EACH
$0.00
6
SALVAGE & INSTALL SIGN
$630.00
2
EACH
$1,260.00
EACH
$0.00
0.00
EACH
$0.00
7
SALVAGE &INSTALL MAILBOX
$185.00
3
EACH
$555.00
EACH
$0.00
0.00
EACH
$0.00
8
DEWATERING
$67,500.00
1
LS
$67,SOO.DO
LS
$0.00
0.00
LS
$0.00
9
BYPASS PUMPING
$11,400.00
1
LS
$11,400.00
LS
50.00
0-00
LS
$0.00
30
GRANULAR SORROW
$18.00
550
TON
$9,900.00
TON
$OAO
0.00
-TONMOO
11
8" TRENCHLESS GRAVITY SEWER MAIN
$44.00
3390
LF
$149,160.00
LF
$0.00
0.00
12
6" TRENCHLESS FORCE MAIN
$29.00
3050
LF
$88,450.00
LF
$0.00
3,012.00
LF
$0.00
13
CASTING ASSEMBLY
$435.00
11
EACH
$4,785.00
EACH
$0.00
LF
$87,348.00
14
SANITARY MANHOLE
$1,875.00
110
LF
$206,2SO.00
LF
$0.00
4.00
EACH
$1,740.00
15
CONSTRUCT UFT STATION & VALVE VAULT
$225,035.00
1
LUMPSUM
$225,035.00
LUMPSUM
$0.00
0.00
0.00
LF
LUMPSUM
$0.00
$0.00
16
AIR RELIEF MANHOLE
$10,230.00
3
EACH
$30,690.00
EACH
$0.00
3.00
EACH
$30,690.00
17
CHECK VALVE MANHOLE
$23,284.00
1
EACH
$23,284.00
EACH
$0.00
1.00
EACH
$23,284.00
18
CONNECT TO EXISTING FORCEMAIN
$1,200.00
2
EACH
$2,400.00
EACH
$0.06
0.00
EACH
$0.00
19
BOLLARD
$220.00
5
EACH
$1,100.00
EACH
$0.00
0.00
EACH
$0.00
20
ELECTRICAL GENERATOR
$32,460.00
1
EACH
$32,460.00
EACH
$0.00
0.00
EACH
$0.00
21
V CHAIN LINK FENCE AND GATES
$56.00
87
LF
$4,972.00
LF
$0.00
0.00
LF
$0.00
22
4' CHAIN LINK FENCE
$28.40
50
LF
$1,420.00
LF
$0.00
51.00
LF
$1,448.40
23
7" CONCRETE PAVEMENT
$134.00
131
SY
$17,554.00
SY
$0.00
0.00
SY
$0.00
24
12" CONCRETE PAVEMENT
$243.00
30
SY
$7,290.00
SY
$0.00
0.00
SY
$0.00
25
BITUMINOUS PATCH - ROADWAY
$60.00
720
SY
$43,200.00
SY
$0.00
0.00
SY
Saw
26
BITUMINOUS PATCH -TRAIL
$41.00
65
SY
$2,665.00
SY
$0.00
0.00
SY
$0.00
27
AGGREGATE SURFACING CLASS 2
$33.00
30
CY
$990.DO
CY
$0.00
0.00
CY
$0.00
28
TRAFFIC CONTROL
$4,620.00
1
LUMPSUM
$4,620.00
LUMPSUM
$0.00
0.50
LUMPSUM
$2,310.05
29
TOPSOIL BORROW
$18.00
400
CY
$7,200.00
CY
$0.00
0.00
CY
$0.00
30
SEEDING
$3,230.00
0.9
ACRE
$2,907.00
ACRE
Saw
0.20
ACRE
$646.00
31
SEED MIXTURE 25-121
$5.00
135
LB
$675.00
LB
$0.00
20.00
LB
$100.00
32
FERTILIZER TYPE 3
$1.00
315
LB
$315,00
l6
$0.00
25.00
LB
$25.00
33
EROSION CONTROL BLANKETS CATEGORY 3N
$2.20
4350
SY
$9,570.00
SY
$0.00
900.00
SY
$1,980.00
34
SEDIMENT CONTROL LOG TYPE WOOD FIBER
$4.00
1400
LF
$5,600.00
LF
$0.00
800.00
LF
$3,200.00
35
STABILIZED CONSTRUCTION EXIT
$935.00
1
LUMPSUM
$93S.00
LUMPSUM
$0.00
0.00
LUMPSUM
$0.00
36
4" SOLID LINE MULTI COMP
$3.00
220
LF
$660.00
LF
$0.00
0.00
LF
$0.00
Al
REMOVE FENCE
$4.00
445
LF
$1,780.00
LF
$0.00
390.00
LF
$1,560.00
A2
REMOVE SAND FILTER MEDIA
$22.00
1650
CY
$36,300.00
CY
$0.00
0.00
CY
$0.00
A3
REMOVE UNDERGOUND TANK
$5,650.00
3
EA
$16,950.00
EA
MOO
0.00
EA
$0.00
A4
COMMON BORROW
$11ool
2400
TON
$28,800,00
TON
$0.00
0.00
TON
$0.00
TOTAL AMOUNT:
$1,094,582.00
$0.001
$172,170.40