|
..,...........,....,rr ..o,.............a. ray.,,,,.
<br />Owner: City of Ramsey Owner's Project No.: 9002899
<br />Engineer: Bolton & Menk, Inc. Engineer's Project No.: 24X.135093
<br />Contractor: Kurilla Contracting Agency's Project No.:
<br />Project: The Waterfront Trail Improvements
<br />Contract:
<br />Application No.: 4-FINAL Application Period: From 11/01/24 to 11/21/25 Application Date: 11/24/25
<br />Balance to Finish
<br />(F-1)
<br />ISI
<br />C
<br />Change Orders
<br />Purchase of 10 ton of bulders 10.00 ton 70.00 700.00 10.00 700.00 10.00 700.00 I 700.00I 100%I
<br />r
<br />N
<br />Original Contract and Change Orders
<br />Project Totals $ 204,165.00 $ 182,795.40 $ 182,795.40 $ - $ 182,795.40 90% na
<br />`o d E—_
<br />g
<br />o
<br />o
<br />g
<br />o
<br />ag
<br />ag
<br />0
<br />N
<br />at
<br />n
<br />0
<br />g
<br />m
<br />0
<br />g
<br />o
<br />0
<br />g
<br />0
<br />E.
<br />,c
<br />g
<br />,e_i
<br />0
<br />g
<br />0
<br />g
<br />m
<br />m
<br />o
<br />g
<br />o
<br />g
<br />0
<br />o
<br />0
<br />g
<br />5
<br />N q p—
<br />Y d w«+
<br />O
<br />E P l.T=
<br />a V «
<br />0, y1
<br />O
<br />0
<br />O
<br />O
<br />O
<br />N
<br />O
<br />o
<br />t
<br />my
<br />22,800.00
<br />O O
<br />0N
<br />O
<br />O
<br />72,220.40
<br />O
<br />0
<br />m
<br />O
<br />0
<br />N
<br />ti
<br />12,825.00I
<br />O
<br />O
<br />O
<br />v
<br />$ 170,045.40
<br />O
<br />0
<br />D
<br />O
<br />O
<br />O
<br />,TT
<br />8
<br />p
<br />n
<br />N
<br />.
<br />Materials Currently
<br />Stored (not in G)
<br />($)
<br />N
<br />iM1
<br />G H
<br />Work Completed
<br />Value of Work
<br />Completed to Date
<br />(EX G)
<br />($)
<br />E.
<br />00
<br />0
<br />O
<br />O
<br />O
<br />O
<br />0
<br />N
<br />O
<br />O
<br />2
<br />22,800.00
<br />pOp
<br />00
<br />ei
<br />O
<br />O
<br />,O/,
<br />N
<br />,Vy;
<br />72,220.40 I
<br />O
<br />O
<br />O
<br />y
<br />U,
<br />O
<br />O
<br />N
<br />,y
<br />12,825.O0I
<br />O
<br />O
<br />lc
<br />O
<br />VI
<br />'
<br />,�
<br />a
<br />0
<br />O
<br />N
<br />O
<br />O
<br />0
<br />O
<br />,y
<br />O
<br />O
<br />0
<br />O
<br />C
<br />YOI
<br />n
<br />N
<br />Estimated
<br />Quantity
<br />Incorporated in
<br />the Work
<br />00
<br />0
<br />a`
<br />0
<br />o
<br />0
<br />m
<br />v
<br />0
<br />0
<br />0
<br />0
<br />2.85
<br />0
<br />0
<br />Fn
<br />00
<br />0
<br />F1 F2
<br />Previous Estimate
<br />Value Previous
<br />Estimate
<br />0
<br />0
<br />0
<br />O
<br />0
<br />o
<br />0
<br />N
<br />0
<br />2
<br />.�
<br />N
<br />22,800.00 I
<br />0
<br />a
<br />m
<br />.ti
<br />14,250.00
<br />72,220.40
<br />o
<br />0
<br />a
<br />m
<br />a
<br />8
<br />4V,
<br />12,825.00
<br />o
<br />0
<br />0
<br />e
<br />a
<br />o
<br />n
<br />F.
<br />N
<br />0
<br />0
<br />a
<br />,_
<br />o
<br />o
<br />0
<br />,.:_i
<br />c
<br />H
<br />rl.
<br />N
<br />N
<br />Quantity Previous
<br />Estimate
<br />00
<br />r1
<br />uC
<br />O
<br />c_
<br />O
<br />'I
<br />475.00
<br />O
<br />950.00
<br />00
<br />2-i
<br />0v
<br />100 1
<br />W
<br />2,530.00
<br />'O
<br />O
<br />C D I E I F
<br />Contract Information
<br />Value of Bid Item
<br />(C X E)
<br />($)
<br />.P. 0
<br />D o
<br />O
<br />0
<br />o
<br />O
<br />0
<br />N
<br />0
<br />o
<br />N
<br />0
<br />o
<br />O
<br />m
<br />N
<br />0
<br />0
<br />b
<br />-1
<br />o
<br />N
<br />m
<br />70,000.00
<br />a
<br />0
<br />O
<br />v
<br />Of
<br />0
<br />0
<br />O
<br />In
<br />N
<br />0
<br />0
<br />b
<br />Ol
<br />0
<br />N
<br />r
<br />00
<br />0
<br />o
<br />a
<br />Il1
<br />0
<br />o
<br />N
<br />N
<br />0
<br />„'�
<br />5
<br />a
<br />-
<br />an
<br />0
<br />o
<br />2
<br />a
<br />4
<br />o
<br />0
<br />O
<br />o
<br />,
<br />0
<br />0
<br />N
<br />n
<br />V.
<br />an
<br />O
<br />O
<br />a
<br />O
<br />O
<br />Change Order Totals
<br />Unit Price
<br />($)
<br />g
<br />2,000.00
<br />15,000.00
<br />48.00
<br />40.00
<br />41
<br />C
<br />O
<br />C
<br />O
<br />N
<br />O
<br />N
<br />O
<br />g
<br />O
<br />N
<br />p
<br />N
<br />.
<br />Original Contract Totals
<br />p
<br />n
<br />EA
<br />L5
<br />`,.,
<br />TON
<br />z
<br />of
<br />n
<br />a
<br />z
<br />or
<br />n
<br />n
<br />Item Quantity
<br />q
<br />o
<br />1.00
<br />475.00
<br />40.00
<br />0
<br />m
<br />m
<br />0
<br />v
<br />0
<br />o
<br />4,840.00
<br />m
<br />2,530.00 I
<br />0
<br />m
<br />m
<br />o
<br />1.00 I
<br />e
<br />Description
<br />Rock Construction Entrance
<br />Common Excavation, Grading & Berm
<br />Boulder Retaining Wall
<br />Class 3 Surfacing (Crushed Granite)
<br />Class 5 (100% Crushed Rock)
<br />SPWEA2408 Bituminous Wear Course
<br />Storm Sewer (Culvert and Adjust Casting)
<br />Traffic Control
<br />Erosion Control (Silt Fence)
<br />Site Seeding
<br />EC Blanket Category 20
<br />Alternate Bid - Class 5
<br />Granite Chips
<br />Berm Earthwork
<br />E
<br />0
<br />t0
<br />0
<br />rights reserved.
<br />
|