|
Owner: City of Ramsey Owner's Project No.: CP# 21-00; 21-07
<br />Engineer: Bolton & Menk, Inc. Engineer's Project No.: 0R1.124017
<br />Contractor: Kuechle Underground, Inc. Contractor's Project No.:
<br />Project: Riverdale Drive Improvements Agency's Project No.: SAP 199-108-004; 199-010-013
<br />Contract:
<br />Application No.: 2 Application Period: From 05/01/21 to 05/28/21 Application Date: 06/14/21
<br />Balance to Finish (F -
<br />J)
<br />($)
<br />ginal Contract
<br />25,000.00 1 0.401 10,000.00 I 1 10.000.00 I 40%1 1 s nnn nn
<br />o p
<br />O p
<br />O
<br />I N m
<br />.__-
<br />p O
<br />o 0
<br />00 6
<br />m ,
<br />`.
<br />O p
<br />0,
<br />4 O
<br />ct
<br />o
<br />' 0.m
<br />N
<br />r-I
<br />p Ln
<br />ui O
<br />O O
<br />r-i r-i
<br />o 0
<br />o 0.
<br />O O
<br />a1 a1
<br />0
<br />'
<br />o
<br />r 1
<br />o
<br />p '
<br />,--ir
<br />c
<br />' Lr
<br />3,000.00
<br />4.00
<br />) o in
<br />) to t.0
<br />, O
<br />(-4d'
<br />O
<br />' O
<br />O
<br />7t
<br />O O
<br />o o
<br />O O
<br />al ,
<br />m m
<br />86,180.00
<br />2,250.00
<br />862.50
<br />sss nn
<br />) O
<br />? Lc, '
<br />I N
<br />) ,
<br />N
<br />0
<br />0 0
<br />o O t
<br />co O
<br />c-i d-
<br />00'005'6
<br />00'OOL
<br />O
<br />][ O . v c
<br />e ,
<br />M CO
<br />oO ,
<br />,
<br />M
<br />m
<br />t0
<br />to
<br />, to
<br />O O
<br />o M
<br />,--i
<br />(` o
<br />Min
<br />Ln LnO
<br />r� r�
<br />O
<br />co O
<br />,
<br />O
<br />O
<br />,--i
<br />O
<br />O
<br />,
<br />O
<br />O
<br />�-4
<br />al
<br />al
<br />O O
<br />in O
<br />,
<br />r o
<br />tD
<br />0 0,
<br />O O
<br />, r-i
<br />tD
<br />00'008
<br />00'000't
<br />O
<br />O
<br />O
<br />Ln
<br />a1
<br />O O
<br />O N
<br />tD O
<br />in
<br />r-i
<br />O O
<br />O o
<br />p 4
<br />ir1 in
<br />m
<br />Ili.r!
<br />ri
<br />O Ln
<br />O W
<br />Lr; al
<br />c--( M
<br />up O
<br />270.00
<br />270.00
<br />40.00
<br />37,485.00
<br />i O
<br />O
<br />O
<br />0
<br />o
<br />V7
<br />o i
<br />O
<br />p
<br />co
<br />co
<br />OO
<br />N
<br />,
<br />o
<br />O
<br />to
<br />O
<br />OO
<br />e--I
<br />V'
<br />0
<br />O
<br />W
<br />O
<br />,
<br />Ln
<br />0 0
<br />in O
<br />N tf1
<br />, co
<br />r I
<br />N•
<br />3,750.00
<br />4,000.00
<br />1,875.00
<br />3,550.00
<br />O ,
<br />O
<br />O
<br />O
<br />,
<br />.--I
<br />Work Completed
<br />and Materials
<br />Stored to Date
<br />(H + I)
<br />($)
<br />Materials Currently
<br />Stored (not in G)
<br />($)
<br />1,000.00
<br />800.00
<br />O
<br />O
<br />to
<br />al
<br />O N
<br />6 p
<br />in
<br />r-1
<br />0 0
<br />O d
<br />to in
<br />M
<br />it
<br />0 6
<br />N O m
<br />r1
<br />Lip' O
<br />c-I
<br />O O
<br />0 0
<br />r4 \
<br />N
<br />40.00
<br />37,485.00
<br />5,000.00
<br />28,880.00
<br />00
<br />u•)
<br />a1
<br />Co
<br />r{'
<br />0
<br />co
<br />to
<br />r-1
<br />� O00
<br />�
<br />N n
<br />, o0
<br />,"i
<br />rV
<br />3,750.00
<br />4,000.00
<br />1,875.00
<br />3,550.00
<br />1,400.00
<br />G I H
<br />Work Completed
<br />Value of Work
<br />Completed to Date
<br />(EXG)
<br />($)
<br />o O
<br />O O
<br />ul t ;
<br />ri
<br />o i
<br />O
<br />c1
<br />r 1
<br />182.00
<br />20.00
<br />o O
<br />o O
<br />O of;
<br />ct e-I
<br />-4
<br />to
<br />205.00
<br />346.55
<br />90.00
<br />90.00
<br />o O
<br />o O
<br />pO ul
<br />O
<br />N
<br />N
<br />, O
<br />O
<br />r-I
<br />O ,
<br />o
<br />O
<br />,
<br />.
<br />m
<br />( .
<br />, ,
<br />0 ,
<br />O
<br />Ul
<br />to
<br />O
<br />m
<br />, ,
<br />, ,
<br />, O
<br />O
<br />tD
<br />n
<br />al
<br />O O
<br />O O
<br />Lc; .--I
<br />N
<br />O O
<br />o o
<br />N N
<br />O O
<br />O O
<br />ri r-1
<br />O i
<br />o
<br />N
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />1,200.00
<br />450.00
<br />150.00
<br />100.00
<br />0 0
<br />O m
<br />O O
<br />N
<br />al
<br />r i
<br />15,350.00
<br />180.00
<br />1,650.00
<br />2,070.00
<br />360.00
<br />360.00
<br />50.00
<br />37,485.00
<br />1.00
<br />5,000.00
<br />28,880.00
<br />1.50
<br />O O
<br />0 0
<br />O 4
<br />O
<br />o
<br />M
<br />O to
<br />Ln to
<br />r-i O
<br />(-4
<br />41,895.00
<br />14,440.00
<br />0 0
<br />o 0
<br />0 0
<br />NI m
<br />al ,
<br />ni ni
<br />r-I CI
<br />86,180.00
<br />2,250.00
<br />862.50
<br />54,723.00
<br />4,225.00
<br />85.00
<br />5,625.00
<br />8,000.00
<br />1,875.00
<br />3,550.00
<br />0 0
<br />0 0
<br />p p
<br />O o
<br />f-i in
<br />ry ai
<br />C I D I E 1 F
<br />Contract Information
<br />Value of Bid Item
<br />(C X E)
<br />($)
<br />Ori
<br />1 'MOBILIZATION 1.00 1 LUMP SUM I 25,000.00
<br />o O
<br />COO
<br />0 0
<br />o tr1
<br />O o
<br />0
<br />0 0
<br />u-) Ln
<br />O,
<br />0 0
<br />oO O
<br />0 0
<br />u1 0
<br />N M
<br />0 O
<br />0 0
<br />M M
<br />O O
<br />0 00
<br />M M
<br />O O,
<br />0
<br />ti )ri
<br />0.01
<br />5,000.00
<br />8.00
<br />0.01
<br />o r-I
<br />O O
<br />O O
<br />u1
<br />(-1
<br />, ,c-1
<br />O O
<br />O O
<br />0 0
<br />O 00
<br />M kd
<br />r�
<br />0 0
<br />00
<br />r-
<br />r-1 tD
<br />r-i
<br />0 0
<br />O
<br />(N.(O
<br />. in
<br />f�
<br />0 0
<br />In Lc,
<br />r� Lei
<br />Ls, (4-)
<br />In O
<br />N O
<br />r-I �n
<br />co co
<br />1,875.00
<br />2,000.00
<br />1,875.00
<br />3,550.00
<br />700.00
<br />500.00
<br />Unit Price
<br />($)
<br />___=
<br />u u
<br />Q Q
<br />W W
<br />u u
<br />Q a
<br />W W
<br />t~i L
<br />z z_
<br />J J
<br />L
<br />z_ z
<br />J J
<br />L 0
<br />,,,,,,
<br />z o'ci
<br />J,
<br />i� O
<br />d
<br />, v,
<br />O
<br />d m
<br />IA U
<br />CU YD
<br />LUMP SUM
<br />CU YD
<br />TON
<br />4)
<br />D z
<br />o o>>
<br />S H
<br />moo
<br />>- }}
<br />U U
<br />z
<br />cl o
<br />to I—
<br />z z
<br />o 0
<br />I— I—
<br />I
<br />z u
<br />o Q
<br />H W
<br />t L
<br />z _z
<br />_J J
<br />L m
<br />u
<br />z_ Q
<br />J W
<br />2 m___
<br />u u
<br />Q a
<br />W W
<br />u u
<br />Q a
<br />W W
<br />EACH
<br />EACH
<br />0 0
<br />0 0
<br />to al
<br />•
<br />0 0
<br />0 0
<br />m N
<br />240.00
<br />30.00
<br />0 0
<br />O 0
<br />o 0
<br />'
<br />ri
<br />0)
<br />550.00
<br />690.00
<br />120.00
<br />120.00
<br />10.00
<br />2,205.00
<br />o p
<br />0 0
<br />o r-I
<br />O
<br />r-I
<br />0 0
<br />0 0
<br />0 0
<br />r-1 to
<br />W ,
<br />0)
<br />0 0
<br />0 0
<br />0 0
<br />N O
<br />d
<br />150.00
<br />2,065.00
<br />0 0
<br />0 0
<br />ul O
<br />tD al00
<br />al ,
<br />mCf e-I
<br />120.00
<br />1,390.00
<br />Co a
<br />O p
<br />O M
<br />M
<br />o 0
<br />0 0
<br />Lr; 6
<br />e-i cn
<br />0 0
<br />0 0
<br />r'J c-i
<br />Ln
<br />0 0
<br />0 0
<br />m 4
<br />0 0
<br />0 0
<br />r-i
<br />0 0
<br />0 0
<br />M al
<br />ci
<br />4.
<br />i,
<br />C
<br />rD
<br />E
<br />ill.
<br />REMOVE CATCH BASIN
<br />REMOVE CASTING
<br />SALVAGE GATE VALVE & BOX
<br />REMOVE GATE VALVE & BOX
<br />REMOVE PIPE SEWERS (STORM)
<br />REMOVE WATER MAIN
<br />REMOVE CURB AND GUTTER
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />REMOVE BITUMINOUS PAVEMENT (DRIVEWAY)
<br />REMOVE CONCRETE WALK
<br />REMOVE CONCRETE PAVEMENT
<br />SALVAGE LANDSCAPE ROCK
<br />COMMON EXCAVATION (EV) (P)
<br />SUBGRADE EXCAVATION (EV)
<br />DEWATERING
<br />HAUL & STOCKPILE RECLAIM MATERIAL (LV) (P)
<br />GRANULAR BORROW
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />AGGREGATE BASE CLASS 5 MODIFIED (TRAIL)
<br />AGGREGATE BASE (CV) FROM STOCKPILE (DRIVEWAYS)
<br />AGGREGATE BASE (CV) FROM STOCKPILE (ROADWAY)
<br />FULL DEPTH RECLAMATION (9") (P)
<br />TYPE 9.5 WEARING COURSE MIX (3,C) (TRAIL)
<br />TYPE 9.5 WEARING COURSE MIX (3,C) (DRIVEWAY)
<br />TYPE 9.5 WEARING COURSE MIX (3,C) (ROADWAY)
<br />TYPE 12.5 NON WEARING COURSE MIX (3,C) (ROADWAY)
<br />CONCRETE FLUME
<br />12" RC PIPE SEWER DESIGN 3006 CLASS III
<br />15" RC PIPE SEWER DESIGN 3006 CLASS III
<br />27" RC PIPE SEWER DESIGN 3006 CLASS III
<br />15" PIPE PLUG
<br />CONNECT TO EXISTING STORM SEWER
<br />CONNECT TO EXISTING WATER MAIN
<br />8" GATE VALVE & BOX
<br />12" GATE VALVE & BOX
<br />INSTALL GATE VALVE & BOX
<br />ADJUST VALVE & BOX
<br />B
<br />Description
<br />N m
<br />C m
<br />to r�
<br />m Ql
<br />O c4
<br />e--i e I
<br />(-4M
<br />,,
<br />tr t.n
<br />e 4 e--I
<br />W f�
<br />v-I r-4
<br />co al
<br />e-I r-4
<br />O r1
<br />N N
<br />N M
<br />N N
<br />,i- in
<br />N N
<br />io r`
<br />N N
<br />co cl
<br />N N
<br />O ,
<br />m m
<br />,-.4M
<br />m m
<br />,i- in
<br />m M
<br />tD r�
<br />m m
<br />co
<br />M
<br />E
<br />L' O
<br />Fit
<br />e-4
<br />
|