|
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 />L
<br />Balance to Finish (F - J)
<br />($)
<br />Change Orders
<br />SA1 (MOBILIZATION I 1.00 I LUMP SUM I 12,000.00 I 12,000.00I 1.001 12,000.00 I I 12,000.001 100%I
<br />O
<br />,,.
<br />i ON
<br />00
<br />�
<br />j.
<br />i i
<br />i i
<br />i i
<br />i 00
<br />L.f1
<br />N
<br />N
<br />i 8
<br />N
<br />vl Op
<br />N
<br />, -I
<br />N I;
<br />ri m
<br />m I
<br />-
<br />1,318.20
<br />1,566.00
<br />1,290.00
<br />2,910.00
<br />i i
<br />i i
<br />Change Order Totals' $ 82,109.48 I I $ 73,006.73 I $ - I $ 73,006.73 I 89%I $ 9,102.75
<br />Original Contract and Change Orders
<br />Project Totals' $ 854,022.61 I I $ 829,660.78 I $ - I $ 829,660.78 I 97%I $ 24,361.83
<br />e e
<br />O r-i
<br />O O
<br />o o
<br />O N
<br />O 61
<br />e
<br />0 0
<br />O O
<br />o 0
<br />0 0
<br />O O
<br />0 0
<br />0 0
<br />O O
<br />0
<br />0
<br />O
<br />0 0
<br />O O
<br />O O'
<br />o0
<br />O Lf,
<br />e
<br />,
<br />m
<br />e e
<br />d-,
<br />00 00
<br />C
<br />iC
<br />1,045.00
<br />511.00
<br />3,200.00
<br />4,149.20
<br />832.00
<br />700.00
<br />OOlD
<br />N
<br />gLn
<br />l4 N
<br />2,900.00
<br />3,500.00
<br />O
<br />N
<br />1,422.48
<br />8,476.00
<br />r-I O
<br />m g
<br />m -,
<br />N
<br />rn
<br />Ln
<br />6,880.00
<br />15,520.00
<br />J
<br />Work Completed and
<br />Materials Stored to
<br />Date
<br />(H + I)
<br />($)
<br />I
<br />Materials
<br />Currently Stored
<br />(not in G)
<br />($)
<br />1,045.00
<br />511.00
<br />3,200.00
<br />4,149.20
<br />832.00
<br />700.00
<br />g O
<br />l0 N
<br />2,900.00
<br />3,500.00
<br />g
<br />N
<br />1,422.48
<br />8,476.00
<br />`Fp
<br />331.25
<br />160.50
<br />N
<br />6,880.00
<br />15,520.00
<br />G I H
<br />Work Completed
<br />Value of Work
<br />Completed to Date
<br />(E X G)
<br />($)
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />95.00
<br />146.00
<br />160.00
<br />451.00
<br />O O
<br />kO 4
<br />-I
<br />1,740.00
<br />120.00
<br />O O
<br />� �
<br />O
<br />'
<br />�
<br />O O
<br />lD
<br />N
<br />O
<br />'
<br />O
<br />c')
<br />N 0
<br />O O
<br />456.00
<br />O O
<br />0 0
<br />1,045.00
<br />507.50
<br />gr-I
<br />m N
<br />832.00
<br />700.00
<br />6,090.00
<br />2,520.00
<br />2,900.00
<br />3,500.00
<br />2,100.00
<br />2,250.00
<br />1,422.48
<br />8,450.00
<br />131.75
<br />1,265.00
<br />662.50
<br />294.25
<br />00.99n
<br />00'116'1
<br />8,170.00
<br />18,430.00
<br />C I D I E I F
<br />Contract Information
<br />Value of Bid Item
<br />(C X E)
<br />($)
<br />O O
<br />O Lr1
<br />ri M
<br />O O
<br />0 N
<br />0 Q1
<br />N
<br />O O
<br />O O
<br />N 0
<br />�n
<br />O O
<br />Lr1 0
<br />m
<br />N
<br />2,900.00
<br />3,500.00
<br />O,
<br />O,
<br />O M
<br />fV
<br />355.62
<br />26.00
<br />L!I 0
<br />00 m
<br />O N,
<br />0 Lf1
<br />O m
<br />LAr-i
<br />m
<br />,
<br />O O
<br />m R
<br />00
<br />430.00
<br />970.00
<br />Unit Price
<br />($)
<br />H H
<br />z z>>>
<br />J J
<br />O O
<br />UUU
<br />OI
<br />o
<br />2
<br />H
<br />c7 z
<br />VIM
<br />LUMP SUM
<br />AM BY
<br />LUMP SUM
<br />LIN FT
<br />OC 0
<br />O D
<br />2 U
<br />POUND
<br />SQ YD
<br />ACRE
<br />POUND
<br />POUND
<br />LIN FT
<br />Q Q
<br />w w
<br />N
<br />a-+
<br />,�
<br />Item Quantity
<br />95.00
<br />145.00
<br />160.00
<br />235.00
<br />0 0
<br />8 0
<br />r.
<br />ri
<br />0 0
<br />rI rI
<br />0 o
<br />cI g
<br />4.00
<br />325.00
<br />155.00
<br />550.00
<br />2 0
<br />Q LA
<br />1,470.00
<br />180.00
<br />0 0
<br />Ql Ql
<br />REMOVE PIPE CULVERTS
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />COMMON EXCAVATION (EV) (P)
<br />HAUL & STOCKPILE RECLAIM MATERIAL
<br />AGGREGATE SURFACING (CV) CLASS 5
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />FULL DEPTH RECLAMATION (6") (P)
<br />PORTABLE PRECAST CONCRETE BARRIER DES 8337
<br />TRAFFIC CONTROL
<br />TEMPORARY IMPACT ATTENUATOR
<br />STABILIZED CONSTRUCTION EXIT
<br />SEDITMENT CONTROL LOG TYPE COMPOST
<br />SEDIMENT REMOVAL VAC TRUCK
<br />COMMON TOPSOIL BORROW
<br />FERTILIZER TYPE 3
<br />EROSION CONTROL BLANKETS CATEGORY 3N
<br />SEEDING
<br />SEEDING MIXTURE 25-121
<br />HYDRAULIC BONDED FIBER MATRIX
<br />4" SOLID LINE MULTI COMP
<br />REMOVE VALVE BOX
<br />VALVE BOX
<br />B
<br />Description
<br />E
<br />Q 1 C
<br />z
<br />m
<br />Q Q
<br />L�L�L�L�L�L���L�L�L�L�(.1)L�L�L�L��,L�
<br />Q Q
<br />Q Q
<br />co cy,
<br />Q Q
<br />O, r-I
<br />VC, a
<br />r-I r-I
<br />a VC,
<br />-,-I r-I
<br />a a
<br />l0 c�-I
<br />a
<br />W
<br />VC, a
<br />ON N
<br />a a
<br />N NI
<br />a a
<br />
|