|
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.: 4 Application Period: From 07/02/21 to 07/30/21 Application Date: 08/05/21
<br />Balance to Finish (F - J)
<br />($)
<br />Original Contract
<br />1 (MOBILIZATION I 1.00 I LUMP SUM I 25,000.00 I 25,000.00I 1.001 25,000.00 I I 25,000.001 100%I
<br />(350.00
<br />, ,
<br />O O
<br />lD O
<br />al
<br />N
<br />(510.00
<br />3.00
<br />(687.00
<br />334.35
<br />O p
<br />O p
<br />01 M
<br />•�
<br />o ,
<br />O
<br />r-I
<br />o ,
<br />.�
<br />O LO
<br />.�
<br />lD
<br />N
<br />M
<br />O O
<br />Ln
<br />N
<br />c I
<br />r-1
<br />Lo ,
<br />.�
<br />(3,127.40
<br />(3,018.32
<br />13,688.77
<br />, ,
<br />O Ls-4
<br />N o0
<br />TO W
<br />M
<br />`�
<br />,
<br />W
<br />M
<br />ri
<br />, ,
<br />, ,
<br />, O
<br />O
<br />O
<br />Ln
<br />Ol
<br />(5,400.00
<br />(152.00
<br />o
<br />O o0
<br />O I
<br />O O
<br />o o
<br />c' o
<br />LnI�
<br />W lD
<br />o
<br />m o0
<br />O'
<br />e e
<br />N
<br />74 m
<br />e
<br />Ln 0
<br />N r1
<br />o
<br />0 0
<br />m O
<br />0
<br />O
<br />O
<br />0
<br />r-i
<br />r 1
<br />m
<br />'
<br />O
<br />O
<br />o 0
<br />O N
<br />O N
<br />0
<br />N m
<br />N OO
<br />o
<br />o 0
<br />O O
<br />o
<br />r-i
<br />O
<br />M 0
<br />m o
<br />o 0
<br />0 0
<br />0 0
<br />0 0
<br />0 0
<br />0 0
<br />0
<br />0
<br />o o
<br />O M
<br />O .11
<br />o
<br />O,r
<br />O 7,1
<br />0 0
<br />0 0
<br />O O
<br />0
<br />0 0
<br />O O
<br />C
<br />iC
<br />1,200.00
<br />800.00
<br />150.00
<br />100.00
<br />O O
<br />4 O
<br />lN0
<br />ri
<br />15,860.00
<br />177.00
<br />O lf01
<br />I�
<br />MMn
<br />,NM
<br />N r-I
<br />0 0
<br />O 61lD
<br />40.00
<br />37,485.00
<br />, O
<br />g
<br />Ln
<br />32,144.00
<br />1,875.00
<br />, Ln
<br />p
<br />41,895.00
<br />17,567.40
<br />16,938.32
<br />79,441.23
<br />O o
<br />O O
<br />,N,.
<br />g N
<br />LO
<br />r
<br />Lfj
<br />N O
<br />o On
<br />Ln
<br />5,625.00
<br />8,000.00
<br />1,875.00
<br />3,550.00
<br />O
<br />O
<br />O
<br />N
<br />1,575.00
<br />48,600.00
<br />2,850.00
<br />1,208.00
<br />10,400.00
<br />9,000.00
<br />20,000.00
<br />7,326.00
<br />Work Completed and
<br />Materials Stored to
<br />Date
<br />(H + I)
<br />($)
<br />Materials
<br />Currently Stored
<br />(not in G)
<br />($)
<br />1,200.00
<br />800.00
<br />0 0
<br />O O
<br />0 0
<br />Ln O
<br />c-I
<br />0 0
<br />O N
<br />o
<br />N
<br />lD
<br />ri
<br />15,860.00
<br />177.00
<br />2,337.00
<br />1,735.65
<br />270.00
<br />396.00
<br />40.00
<br />37,485.00
<br />5,000.00
<br />32,144.00
<br />0
<br />O,,
<br />�i
<br />I�
<br />00�N400
<br />ri
<br />,n
<br />ts
<br />o
<br />NooLn
<br />41,895.00
<br />17,567.40
<br />16,938.32
<br />79,441.23
<br />p o
<br />p 0'
<br />0 0
<br />C N
<br />00
<br />p
<br />.-i
<br />�j
<br />�fl
<br />5,606.25
<br />85.00
<br />5,625.00
<br />8,000.00
<br />o 0
<br />O O
<br />0
<br />Lnc-I
<br />orLn
<br />r-I M.
<br />0
<br />O,
<br />g
<br />N
<br />1,575.00
<br />48,600.00
<br />2,850.00
<br />1,208.00
<br />10,400.00
<br />9,000.00
<br />20,000.00
<br />7,326.00
<br />G I H
<br />Work Completed
<br />Value of Work
<br />Completed to Date
<br />(E X G)
<br />($)
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />O O
<br />lD l0
<br />r1
<br />o o
<br />cri
<br />203.00
<br />20.00
<br />6,344.00
<br />59.00
<br />O Ln
<br />O Ln
<br />Ol 00
<br />Ln
<br />O O
<br />O O
<br />O N
<br />rnrm1
<br />8.00
<br />2,205.00
<br />O
<br />r-I
<br />O
<br />W
<br />O
<br />On
<br />N„
<br />O
<br />Ln
<br />o
<br />N
<br />p L4
<br />Lfl r I
<br />rn ',Y.,'N
<br />,vj
<br />ri
<br />146.02
<br />1,185.69
<br />O p
<br />O (Yj
<br />r-I
<br />O
<br />M
<br />O O
<br />O1 cI
<br />O O
<br />M
<br />O O
<br />O
<br />M
<br />O O
<br />c I 00
<br />O O
<br />mOLn
<br />O
<br />O
<br />Mr-Ol
<br />O O
<br />ci -
<br />1,200.00
<br />450.00
<br />150.00
<br />100.00
<br />O O
<br />O p
<br />N
<br />Q1
<br />r-I
<br />15,350.00
<br />180.00
<br />O O
<br />O O
<br />Ln I�
<br />L. O
<br />r-I N
<br />360.00
<br />360.00
<br />50.00
<br />37,485.00
<br />O O
<br />.� 0
<br />O
<br />O
<br />Ln
<br />O O
<br />0 r-i
<br />o0
<br />OO
<br />00
<br />N
<br />O O
<br />p,i
<br />O
<br />O
<br />m
<br />O T
<br />r I o
<br />N
<br />41,895.00
<br />14,440.00
<br />O O
<br />0 0
<br />N M
<br />a? r-I
<br />M M
<br />. Ol
<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 />O O
<br />O O
<br />O O
<br />2 Ln
<br />(. Ol•
<br />1,575.00
<br />43,200.00
<br />O O
<br />O lD
<br />Ln Ln
<br />00 O
<br />N ,
<br />10,400.00
<br />9,000.00
<br />20,000.00
<br />7,326.00
<br />C I D I E I F
<br />Contract Information
<br />Value of Bid Item
<br />(C X E)
<br />($)
<br />200.00
<br />50.00
<br />O O
<br />O O
<br />O O
<br />Ln Ln
<br />O r-I
<br />O O
<br />00 O
<br />0 0
<br />Ln O
<br />N M
<br />0 0
<br />O O
<br />M M
<br />0 0
<br />o 0
<br />M M
<br />0 0
<br />0 0
<br />Ln
<br />rI
<br />r-I p
<br />0
<br />0 0
<br />O
<br />Ln
<br />O r�
<br />0 0
<br />00 0
<br />p r-I
<br />0 0
<br />0 0
<br />Ln
<br />r-I r-I
<br />0 0
<br />0 o
<br />O O
<br />0 0
<br />M LD
<br />n
<br />O O
<br />0 0
<br />4 I�
<br />� l0
<br />O O
<br />0 0
<br />N O
<br />l0 Ln
<br />O O
<br />Ln Ln
<br />n Ln
<br />Ln Ln
<br />Ln O
<br />N O
<br />r-I Ln
<br />DO a0
<br />1,875.00
<br />2,000.00
<br />1,875.00
<br />3,550.00
<br />700.00
<br />500.00
<br />1,575.00
<br />2,700.00
<br />O O
<br />O O
<br />Ln 00
<br />O1
<br />800.00
<br />1,000.00
<br />20,000.00
<br />407.00
<br />Unit Price
<br />($)
<br />2 2
<br />U U
<br />a a
<br />LJJ LJJ
<br />2 2
<br />U U}}
<br />a a
<br />L1J L1J
<br />L.L_ L.L_
<br />z z
<br />J J
<br />L.L_ L.L_
<br />z z
<br />J J
<br />L.L_
<br />z ci
<br />J (n
<br />cid
<br />(n Ln
<br />cf
<br />En U
<br />CU YD
<br />LUMP SUM
<br />} z
<br />o
<br />U H
<br />m z},}
<br />0 0>>
<br />2 H
<br />U U
<br />z
<br />c7 0
<br />(n H
<br />z z
<br />0 0
<br />H H
<br />2
<br />z U
<br />o a
<br />H W
<br />L.L_ L.L_
<br />z z
<br />J J
<br />L.L_ 2
<br />U
<br />z a
<br />J L1J
<br />2 2
<br />U U
<br />a a
<br />W W
<br />2 2
<br />V U
<br />a a
<br />W W
<br />2 2
<br />U U
<br />a a
<br />W LJJ
<br />2 2
<br />U U
<br />a a
<br />LJJ LJJ
<br />LIN FT
<br />POUND
<br />2 2
<br />U U
<br />a a
<br />W W
<br />2 L,L_
<br />U
<br />a
<br />W
<br />N
<br />a-+
<br />.
<br />Item Quantity
<br />O O
<br />O O
<br />Lc; O1
<br />O O
<br />O O
<br />Cr; N
<br />240.00
<br />30.00
<br />..
<br />0000
<br />O O
<br />r'
<br />l0
<br />O O
<br />LO O
<br />LflOD
<br />00.OZT
<br />00.OZT
<br />O O
<br />O 8
<br />o Ln
<br />' p
<br />N
<br />O p
<br />O p
<br />O r-I
<br />O
<br />3,610.00
<br />150.00
<br />20.00
<br />400.00
<br />150.00
<br />2,065.00
<br />13,965.00
<br />190.00
<br />O O
<br />O 8
<br />O o
<br />rNi M
<br />.
<br />O p
<br />8 p
<br />o cvj
<br />0M
<br />ri
<br />p O
<br />O 0
<br />Ln l: i
<br />'0�0n
<br />O O
<br />0 0
<br />N r-I
<br />O O
<br />0 0
<br />M 4
<br />O O
<br />0 0
<br />r-I r-I
<br />O O
<br />0 0
<br />M al
<br />r-1
<br />O O
<br />0 0
<br />-I l0
<br />r-1
<br />30.00
<br />132.00
<br />O O
<br />O O
<br />M Q1
<br />O O
<br />O O
<br />r-I r0
<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 />RELOCATE HYDRANT & VALVE
<br />REPAIR WATER SERVICE
<br />6" WATERMAIN DUCTILE IRON CL 53
<br />WATERMAIN FITTINGS
<br />CASTING ASSEMBLY (STORM)
<br />CASTING ASSEMBLY (SANITARY)
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN SPEC 2
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />B
<br />Description
<br />E
<br />N
<br />Q 1 cC
<br />Z
<br />m
<br />N M
<br />Ln
<br />o N
<br />OO O
<br />O 71
<br />rN rMI
<br />rn
<br />0 IZ
<br />0cI0 rnI
<br />O NI
<br />N MN
<br />N N
<br />lN0 I-
<br />N N1
<br />MO rM
<br />N MM
<br />A LnM
<br />-cf.,) cr.,
<br />0M0 Ml
<br />O r
<br />N M
<br />4- n
<br />0 4
<br />r-I
<br />
|