3.5. EDSR 07-14-2008//
City of
El -~-~
River
REQUEST FOR ACTION
To Item Number
EDA 3.5
Agenda Section Meeting Date Prepared by
Consent ul 14, 2008 Tim Simon, Finance Director
Item Description Reviewed by
Pay estimates -YMCA project
Reviewed by
Action Requested
The Economic Development Authority (EDA) is asked to approve the pay estimates as stated below.
Background/Discussion
Below is a pay estimate submitted for approval for the YMCA project. This pay estimate has been
reviewed and approved by RJM construction, architect (BWBR) or department head in charge of the
project.
Due to the structure of the bond sale the EDA maintains a project fund and debt service fund for the
recreation facility project. The construction payments will be approved by the EDA and the City
Council.
Financial Impact
Pay Est.
Project No. Contractor Amount
YMCA project* 9 RJM Construction $1,000,493
YMCA project** 10 RJM Construction 883,551
* Reviewed by the City Council on June 16, 2008.
** Will be reviewed by the City Council on July 21, 2008.
Attachments
^ Pay estimates for the above project
Project budget vs. actual
Action Motion by Second by Vote
Follow Up
S: \Council\Tim\2008\EDAPayestimateYMCA#9&10.doc
C
H D
(p C
H c
3 ~
O ~
N
m D
ai
y o
z
D
7 O
o~
.y, m
.' ~
3 T
~ ~
a~
~Z
~~
3 ~
m ~
K
N
K ~
1
~Z
~ D
(~ D®
O
3
b
~~
N
a
D
0
O
n
c
3
7
K
v
A .~
o=
-~ m
D
A
N
"~_. D
=R z
n Z
_M _~
0 ~
~~
O m
M a
v"
o ~
ca =
~~
3 m
fD ~
J
w
D `"
c z
x
~ ~
m
O Z
3
3 D
N v'
x
r
~ o
~_
N ~
N n
0
O
N
o ~
' ~ a b~
n
~
~ ~'
a w C1 b a
x ~ ~
~ ~ ~
~
~ ~ A
y
O k
,
. (
rj
a ~ w
` :~ ~ ~
~ (p
~. a H Sy A
~ O•
~ ~ ~ ~
~
H ~
co ~
m ~;
°, ~~~ n A
~
~
~ o
~ ~
y
O ° a' ~ -•
~
cs A ~
H
o n0
~
o
o^^w c
~ ~
~
l/ ~
~ ~ ~ ~
c~=°.
~~yy* 5O s,~
~
A
.n+ G. G
o w y (
~
~a
A o
^ ~ n m
~
5 y ~ ~
~:~~ °~°~
~ sy o
o ~ O
M ~ ,p O A
~ b
"~ ~. ~
w
o ~ ~.
c
~ ~
~ ~ ~
~' ^'
~ ~ ~ A
~ o ~'
n
~o
~~
~s
~.
V
q
0
~D 0o J D\ U ? W N .-~
9(~-~ ~ lY1 ~ ~ ?~ ~ ~ ~ ~
t'a~~v'r"y o o CS
n y ~,yx
I
I
io H'd H C r" 7~ C1 ~~ \ o \
~,
d C~i
7 '~ a~ C~
boa ~:~~ zo
~ ti tr1 C
~
~ ~rt7 ~ ~.
o
o
~ ~*. + ~n
~
~ .
~b~ o
o t" C ,~~. z
~
~
~ ~ y o ~ N ~ O
~ o ~ ~ ~ ~ y
y
a ~ Oy~
~
~ y y v~ ~ v ~ ~° ~ d~
~ 7y ~
~d'o
~ ,,, ~oa o
p ~n~co
~•••~~
~
0 lJ ~ y O + "~~~ `~ ~ J Q~ y
~ ~ ~ ~ o = ~. °~r
9 C7 ~
~ w O c~ ~ p µ
v~ v
~ I
W
O
b9 b9 64 69 W f s 69 6~9 69
M1M
W :r~i O~ J J O O
~
O~
O~ D\ J A N N
o a v. a N o` rn
~O ~ J N W IJ N
~ J p O
O
A ~f!!? W ~
~ O
O
°
~
° 0 0 0
0
°
0
o
:L
^
0 0
0 0
0
o
0
y
n
H
d
bs
0
O
O
~+1!
N~~ao ~ ~
N ~ r p~
n
b ~
(y .m- (p Vi ~
n. ~ ~ 0° ~
0 0 ~' ~ ~
.Q M J
"~b~m
o w o' x
M~~ ~ c~
~ N. ~, ~ o ~
a w ~ a' ^y n
C
o
O ~ w ~ ~ m
O. ~ ~ ~
e
y ~ ~ ~ ~
~ ~ ~ ~ ~ ~
~ h ~ w D
~~-r ~ ~ tin (yD ~..'
C7 ~ o ~ ]
N ~ ~ ~
~~~ya
d ~ ~' T
O ~ ~ V
y ~ ~ < n
~.
O. m N y
~ o; ~ a
'+
o ?:'°-n~
°' ~ w t
t'.
~"1
O b ~ /
~ ~. O
m Z
w ~+
.,,~
~~ 5
~ ~
,. a
n
~~ ~
t7 ~ ~
"a
~m
~ ~'T
~ ~ V
W r
~~~n
~~
~~a
~. _~
~~
~ z
~. 'T1
~ T~
/_
~D
n
M
~m
~' z
w fD ~ o ~
~ ~%
~ ~ ~ w a
~ n R: p ti
~ ~ a a.
a
(~ ~
II. y ~ y n
0 0 ~ ~n ~+
a ~ ~' w
M ~ ~
~'o ~.~ o
O ~ o ~
~~~~.
ono
~ ~r ~ '+ h
°•o•~ n. w
~ ~ ~ o' ~.
w y ~ o
c° ~ d ~ ~
~~ a~
~'b
b
~G ~ y ~ ~
~ ~,~~.~
] ~ ~ ~ C)
h W ~. 0 O
O ~ W ~ M
~ ~ o
~ ~+
N
` '+ ~. '"
~ ~• < w ~
~ ti N ~+
O (GD (~D ~ d
~ a. ~ ~ oa
a ~ b
~ ~ a
z°
cn
~~ x
~ ~~
~v ~
h'1 ~ ~
V ~ -'`
~~ ~
N
4~ ~
A
A~
n
0
d
b
cn
0
N
~n
y
d
0
('~
z
O
N
0
J
H
O
n ~ ~ CIS ~
c n ~ 0 trJ
y Z ~' ~ ~
O
~~
o U
o m
.. ~
W
0
b
"'1
O~
0
O
ry
0
fD
n
C
Y
^~^
\1
x
~.~y
W
A
A
N
m
d
O
w
N
0
0
00
r
H
z
O
z
~.
~~~~~
o ~
~ ~
~ .~, o
C~ n
I•O
r
G
N ~
tD
y
3 a
m "-~
~ -
o
Q=
.'
m
7
m
a~
~' z
D
t.~ R
X11
T
~ ~
a~
~_
~~
3
~Z
-~
.a
N
~ ~
~~
~Z
pl
Q
3 0
~_
N
a
D
D
O
O
f1
C
3
N
7
.~-
v
of
m
~ D
N A
z'
t~ ~
7 -~i
0 0
v~
n n
~ _
3 m
IA w
C Z
7
.' ~
C'1 ~
m
O Z
~ D
N ti
2
r Z
H O
~ n
~ o
°o
N
N
z y y 5' ^~ b7 CJ 'b C'" ~y 7y y C7 Z O
z ~ o y~ ~ W~~y~~yS ~`I ~I a~o~~ r
~ ~ o ~ ~ ~ yb.,cr~ ~ ~ o~ yo-
o, y y ~a
~ 7 ~b O ~ ~~Orn~S C7 ~ °c°c ~~Cr1C~ e ~~~
~ o ~n.t17 ~v'zo t+y~~ o r°~ °~o ° ~Ooc°o ;~
~ ~ ~ V, x db y o ~ 47 "v .~ o F"o O R° C7 n. y
co co ~ ~ ~. ~ ~ ~ ~^ w w a ~ w a o v'
D• ~' `i
~ O ,°w., O tOn p ~-
~ ~x N
y
d
G7
iy.
°z A
~ N
O O O ~
O O ~
O
00 O O 69 69 69 b4 69 b9 64 b9
d
C7 N ~ J 00 0o O O
H ~ :Cii ~ ono nNi ~ rn ~
sFi O o '~ ~ ~ o ~ ~ o
O z w '~ ~ oo .r ~ o '-
O C/~ O :O O 0 0 O O O o
O O .t"3' O O O O O O O
b o ~ Gd yb~ ~ y~~~o 5D ~Zc a,
a~ n x ~. ~ O ~. ~ ~- b ~ /~ C~ ~~-'t o CD
N `~ ~ ~ N y n. ~ C~ "' G. ~ ~V C !~
o ~ n ~ b o p ~ ~ ~ __ ~ . ~ a ~
. II. h
~' N A C7 M~~ '~ N y tC O
~ c nz ~ a w ~ ~' w n w o
O~ n ~ cn o ~
„O OH„ SS ~: 0. d ~„ O co
o w co ~~ c~o ~ ~ ~ ~ ~ ~ O s
CJ ~ ~ n ~ A, se '"' co a ~ ~ ~+
,rt '+ QQ .,~, ~ O Vn G. O
Paz ,c~a^` ~ y~~'~m ~ ~
1~-w ~ ~ ~ N
O A YO ~ O
., ~ y ~ ~ w X o ~ ~ O ~
~ o ~ dQ A ~ ti~~ h O M N.
H O B a, ~ d y ~ T C W
O b ~ O .~.~, C O~~ N
H `G b ~ O~ `~ ~ GQ m N ~ O
~ ~
(D O ~ ti O. ~' O w _~~
~ ~ ~, °' ~ X18
C S~ A O N M
Q ~ ~ ° ~ ~ O~
~ ~~ ~ Nz y
~ :;LAS
~~ r~~~.
~ ~ m -< r-
y' t:, -~
~OC~
~'
~. _
N
N
O
O
C")
°z
C7
0
FJ~
1~-
C~
~.
~, ~
~ ~.
o' ~
~ ~
~~a
w
~ n
o
d °' I~
~e
~ ~ ~
~' Ta
/~/-1~ y v
4J y
o ~ ~
W r
s
"a
~. ~
°~ ~ O
~z
~. '71
~ ~
~'
~a
n
m
~m
.y
`< o ~ o ~
N O b ~ O
'~ D ~ A' Q.
M w a o' ~
. ~ ~.
° ° ~ ~ ~
~.
~ o ~ ~ °.
O. ~' ti0 ~o n
M ~ ~ CD "^t'
O O ,~j M ~
.,
~ ~ ~ ~
~ ~ ~. ~'
~~x'
n cc n
", b p ~ y
,, ~ v a ~+
~ ~ ~ o- r.
o ~d~~
~~~Ga~
A N ,b0 ~
w ~
`G w Vn y .M+
~ ^ ~ O N
~' `< = O o
O .~ '~ b w
`~ ~
!~!. °e `~ o
N C H ~ vi
c9 .Oy ~"~
O O. < ~' O
H y N ~ ~'
O (OD N N p.
~ p- ~ ] o0
fl. ~ ~' ~
•`D a. a
~e
~~ ~ A
O
R ~~
UQ~
~ ~ ~
~~~
V ~ ~`
~ b
N
~ ~
yy~
1~
0
b
~+
CI1
O
N
/b ~ ~ r. O
ry ~
~ ~
C (~
O
~'
~ txJ
x ~~rrJJ
~
~ o
~
b e
~ ~
w m t
e
~ ~ o
C
1
w
0
_~
b
^s
0
0
n
H
Cam'
/'r
A
H
0
n
!-~
K
n
y
d
~
~ O
d r o,
n
w
N O
O
~ N
~ o
b c
J ~
Cam''
Y
1~~1
°z
O
y
~~~~~
~yoy~~~.
^~ ~ .~ O
\I
O ~
-r1 ~ O C7
Q,n'OD~ rn ~
m:-.~~m
~ 3~
~
rt ~
D~
~
m O
n~
c
i
p N ~. O
til
D N W ~O n
,~
n o
j W
~ ~ ~
c ~ ~
,..
~z
~ ~.
o ai
rt
O
I O ~ ~ ~ N
1 O Ul tD W N U7 ~
1 0 0 K W O N
1 O O O
I O ~I p p ~ ~ ~
rn
W 00 U'1
W ~ OD O
~ A O ~ ~
~ ~
O ~ ~ ~ ~ ~
~ Cn N O ~ ~
O
W OD O
_~
i O U1 ~l
~~
rn ~ cn
1 O N ~1 ~
f O (O ~ ~,,~ CO -~
1000 w in O A
1 0 ~ oo a~ is .A O
-' cw» ~ ~
m
x
v
c~
a
c
N
~ ~ o~~
°~ ~ Dn~
~~ ooD~
"'~ O C
< m n N
m ~'
W N ~ C ~
W N O ~ ~' ~'
Cn O O (Jl ~
V O O ~l ~ .n-.
A O O A
~l O O ~l
(O O O f0
N
W
W
V
N
-~ O
-~ O
W O
W O ~
~1 O
-P O
N
W
W
N
~ p
.... O
W _O
W O i
~o
~ o
N ~
A O V
~ O i A
O N ~I
U1 O CO
Dm
.n+ O
~ ~.
N
~ ~
O Q
~_
n
v
7
l~D
I~
/~
l
D