|
ber 20
<br />Elk River Public Safely Building Expans
<br />Tarry TerraProjectBuldin lExpan.
<br />CGNSTROD 71ON Oly of Elk River
<br />CONTINUATION SHEET AIAOOCUMENTG7O3
<br />AIA Document G702, APPLICATION AND CERTIFICATION FOR PAYMENT, containing APPLICATION NO: 3
<br />Contractor's signed certification is attached. APPLICATION DATE: 12/31/20
<br />In tabulations below, amounts are stated to the nearest dollar. PERIOD TO: 12/31/20
<br />A.1
<br />B
<br />C
<br />Cl
<br />C2
<br />C.3
<br />D E
<br />F
<br />G
<br />H
<br />1
<br />SUBCONTRACTOR
<br />BID
<br />DESCRIPTION OF WORK
<br />SCHEDULED
<br />CHANGE
<br />BUDGET
<br />REVISED
<br />WORK COMPLETED
<br />MATERIALS
<br />TOTAL
<br />%
<br />BALANCE
<br />RETAINAGE
<br />FROM PREVIOUS
<br />THIS PERIOD
<br />VENDOR
<br />PACK
<br />VALUE
<br />ORDERS
<br />REVISION/
<br />SCHEDULED
<br />PRESENTLY
<br />COMPLETED
<br />(G-C)
<br />TO FINISH
<br />EMPLOYEE
<br />NO.
<br />CONTINGENCY
<br />VALUE
<br />APPLICATION
<br />STORED
<br />ANDSTORED
<br />(C-G)
<br />F011x-O511110
<br />TRANSFER
<br />(D+E)
<br />(NOTIN
<br />TO DATE
<br />D ORE
<br />D+E+F)
<br />Preconstruction
<br />Preconstruction
<br />$ 10,000.00
<br />S 10,000.00
<br />$ 101000.00
<br />$ -
<br />$ 10,000.00
<br />100.013%
<br />$
<br />$ 500.00
<br />Bonds
<br />Bonds & Insurance
<br />$ 79:528.00
<br />$ 79,528.00
<br />$ 52,675.00
<br />$ 4,789.00
<br />$ 57,464.00
<br />72.26%
<br />$ 22,064.00
<br />$ 2,873.20
<br />Permits
<br />01-0120
<br />Building Permit/SAC/WAC/SWPPP
<br />$ 127,156.00
<br />S 127,156.00
<br />S 400.00
<br />S
<br />$ 400.00
<br />0.31%
<br />$ 126,756.00
<br />$ 20.00
<br />CM General Requirements
<br />CM General Requirements
<br />$ 789,795.50
<br />$ 789,795.50
<br />$ 90,733.81
<br />$ 58,892.50
<br />$ 149,626.31
<br />18.94%
<br />$ 640,169.19
<br />S 7,481.32
<br />CM Contingency
<br />01-0150
<br />CM Contingency
<br />$ 238,379.00
<br />$ (1,294.50)
<br />$ 237,084.50
<br />$ -
<br />$ -
<br />$
<br />0.0%
<br />$ 237,084.50
<br />$
<br />CM Fee
<br />CM Fee
<br />S 92,372.00
<br />$ 92,372.00
<br />$ 6,821.66
<br />$ 3,054.00
<br />$ 9,975.66
<br />10.69%
<br />$ 82,496.34
<br />$ 493.78
<br />Envirobate
<br />02-2070
<br />2A
<br />Selective Demolition
<br />$ 132,619.00
<br />$ -
<br />$ 132,619.00
<br />S -
<br />$ 35,000.00
<br />$ 35,000.00
<br />26.39%
<br />$ 97,619.00
<br />$ 1,750.00
<br />Ebert
<br />03-3300
<br />3A
<br />General Conditions
<br />$ 22,866.00
<br />$ -
<br />$
<br />$ 22,866.00
<br />$ 5,800.00
<br />$ 3,567.00
<br />$ 9,367.00
<br />40.96%
<br />$ 13,499.00
<br />$ 468.35
<br />Ebert
<br />03-3300
<br />3A
<br />Bonds & Insurance
<br />S 6,200.00
<br />$ -
<br />$ -
<br />$ 6,200.00
<br />$ 6,200.00
<br />$ 6,200.00
<br />100.00%
<br />$ -
<br />$ 310.00
<br />Ebert
<br />03-3300
<br />3A
<br />Rebar & Accessories
<br />Material
<br />$ 50,400.00
<br />$ -
<br />$ -
<br />S 50,400.00
<br />$ 50,400.00
<br />$ 50,400.00
<br />100.00%
<br />$ -
<br />$ 2,520.00
<br />Ebert
<br />03-3300
<br />3A
<br />Area A Found
<br />Labor
<br />$ 35,550.00
<br />$ -
<br />$ -
<br />$ 35,550.00
<br />$ -
<br />$ 29,598.00
<br />$ 29,598.00
<br />83.26%
<br />$ 5,952.00
<br />$ 1,479.90
<br />Ebert
<br />03-3300
<br />3A
<br />Area A Found
<br />Material
<br />$ 31,521.00
<br />$ -
<br />S -
<br />$ 31,521.00
<br />$ -
<br />$ 28,033.00
<br />$ 28,033.00
<br />88.93%
<br />$ 3,488.00
<br />$ 1,401.65
<br />Ebert
<br />03-3300
<br />3A
<br />Area A SOG
<br />Labor
<br />$ 27,900.00
<br />S -
<br />$ -
<br />$ 27,900.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 27,900.00
<br />$
<br />Ebert
<br />03-3300
<br />3A
<br />Area A SOG
<br />Material
<br />$ 40,577.00
<br />$ -
<br />$ -
<br />$ 40,577.00
<br />$
<br />$
<br />0.00%
<br />$ 40,577.00
<br />$
<br />Ebert
<br />03-3300
<br />3A
<br />Area A Top Slabs
<br />Labor
<br />$ 4,800.00
<br />$ -
<br />$ -
<br />$ 4,800.00
<br />$ -
<br />$
<br />0.00%
<br />$ 4,800.00
<br />$
<br />Ebert
<br />03-3300
<br />3A
<br />Area A Top Slabs
<br />Material
<br />$ 3,814.00
<br />$ -
<br />$ -
<br />$ 3,814.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,814.00
<br />$
<br />Ebert
<br />03-3300
<br />3A
<br />Area C Found
<br />Labor
<br />$ 33,900.00
<br />$ -
<br />$ -
<br />$ 33,900.00
<br />$ 33,900.00
<br />$ 33,900.00
<br />100.00%
<br />$
<br />$ 1,695.00
<br />Ebert
<br />03-3300
<br />3A
<br />Area C Found
<br />Material
<br />$ 26,241.00
<br />$ -
<br />$
<br />$ 26,241.00
<br />$ 26,241.00
<br />$ 26,241.00
<br />100.00%
<br />$ -
<br />$ 1,312.05
<br />Ebert
<br />03-3300
<br />3A
<br />Area C SOG
<br />Labor
<br />$ 41,400.00
<br />$ -
<br />$
<br />$ 41,400.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 41,400.00
<br />S -
<br />Ebert
<br />03-3300
<br />3A
<br />IArea CSOG
<br />Material
<br />$ 71,919.01)
<br />$ -
<br />$ -
<br />$ 71,919.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 71,919.00
<br />$
<br />Ebert
<br />03-3300
<br />3A
<br />Exterior Concrete
<br />Labor
<br />$ 8,700.00
<br />$ -
<br />$ -
<br />$ 8,700.00
<br />$
<br />S
<br />0.00%
<br />$ 8,700.00
<br />$
<br />Ebert
<br />03-3300
<br />3A
<br />Exterior Concrete
<br />Material
<br />S 7,412.DU
<br />$ -
<br />$
<br />$ 7,412.00
<br />$
<br />S -
<br />0.00%
<br />$ 7,412.00
<br />$
<br />Ebert
<br />03-3300
<br />32D
<br />General Conditions
<br />$ 5,200.O0
<br />$ -
<br />$
<br />$ 5,200.00
<br />$ -
<br />$ 824.00
<br />$ 824.00
<br />15.85%
<br />$ 4,376.00
<br />S 41.20
<br />Ebert
<br />03-3300
<br />32D
<br />Bond & Insurance
<br />$ 1,181.00
<br />$ -
<br />$ -
<br />$ 1,181.00
<br />$ 1,181.00
<br />$ 1,181.00
<br />100.00%
<br />$ -
<br />$ 59.05
<br />Ebert
<br />03-3300
<br />32D
<br />Rebar & Accessories
<br />$ 2,885.00
<br />$ -
<br />$
<br />$ 2,885.00
<br />$ 2,885.00
<br />$ 2,885.00
<br />100.0131%
<br />$ -
<br />$ 144.25
<br />Ebert
<br />03-3300
<br />32D
<br />Curb & Gutter
<br />$ 38,784.00
<br />$ -
<br />$
<br />S 38,784.00
<br />S -
<br />$ -
<br />0.00%
<br />$ 38,784.00
<br />$ -
<br />Ebert
<br />03-3300
<br />32D
<br />Site Concrete
<br />Labor
<br />$ 13,100.00
<br />$ -
<br />$
<br />$ 13,100.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 13,100.00
<br />$ -
<br />Ebert
<br />03-3300
<br />32D
<br />Site Concrete
<br />Material
<br />$ 101219.00
<br />$ -
<br />$ -
<br />$ 10,219.00
<br />$ -
<br />$
<br />0.00%
<br />$ 10,219.00
<br />$ -
<br />Ebert
<br />03-3300
<br />32D
<br />Existing Walk Rep
<br />Labor
<br />$ 4,800.00
<br />S -
<br />$
<br />$ 4,800.00
<br />$ -
<br />$
<br />O.OD%
<br />$ 4,800.00
<br />$ -
<br />Ebert
<br />03-3300
<br />32D
<br />Existing Walk Rep
<br />Material
<br />$ 2,531.00
<br />S -
<br />S
<br />$ 2,531.00
<br />1 $ -
<br />$
<br />0.00%
<br />$ 2,531.00
<br />$ -
<br />Huffcut
<br />03-3400
<br />3B
<br />Precast
<br />S 279,526.00
<br />$ -
<br />$ -
<br />S 278,526.00
<br />$ -
<br />$ -
<br />O.OD%
<br />$ 276,526.00
<br />$ -
<br />Concrete Treatments
<br />03-3350
<br />3C
<br />Polished Concrete
<br />$ 12,360.00
<br />$ -
<br />$
<br />$ 12,360.00S
<br />-
<br />$ -
<br />0.00%
<br />$ 12,360.00
<br />$ -
<br />B&D Associates
<br />04-4200
<br />4A
<br />FD- Addition/Remodel 034500 L
<br />Labor
<br />$ 3,000.00
<br />$ -
<br />$
<br />$ 3,000.00
<br />$ -
<br />$
<br />0.00%
<br />$ 3,000.00
<br />$ -
<br />R&DAssociates
<br />04-4200
<br />4A
<br />FD- Addition/Remodel 034500 M
<br />Material
<br />$ 4,020.00
<br />$ -
<br />$
<br />$ 4,020.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 4,020.00
<br />S -
<br />B&DAssociates
<br />044200
<br />4A
<br />FD-Addition/Remodel 042000 L
<br />Labor
<br />$ 179,900,00
<br />$ -
<br />$
<br />$ 179,900.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 179,900.00
<br />$ -
<br />B&D Associates
<br />04-4200
<br />4A
<br />FD-Addition/Remodel 042000 M
<br />Material
<br />$ 107,800.00
<br />$ -
<br />$ -
<br />S 107,800-00
<br />$ -
<br />$ -
<br />O.OD%
<br />$ 107,800.00
<br />$ -
<br />B&DAssociates
<br />04-4200
<br />4A
<br />PD- Addtion/Remodel 034500 L
<br />Labor
<br />$ -
<br />$ -
<br />$
<br />$ -
<br />$ -
<br />$
<br />#DN/O!
<br />$ -
<br />$ -
<br />B&D Associates
<br />04-4200
<br />4A
<br />PD- Addition/Remodel 034500 M
<br />Material
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$ -
<br />$
<br />BDIV/01
<br />$ -
<br />$ -
<br />B&DAssociates
<br />04-4200
<br />4A
<br />PD- Addition/Remodel 042000 L
<br />Labor
<br />$ 41,000.00
<br />$ -
<br />$
<br />$ 41,000.00
<br />1 $ -
<br />S
<br />0.00%
<br />$ 41,000.00
<br />$ -
<br />B&D Associates
<br />04-4200
<br />4A
<br />PD- Addition/Remodel 042000M
<br />Material
<br />$ 35,180.00
<br />$ -
<br />S -
<br />$ 35,180.00
<br />$ -
<br />$ -
<br />0.0D%J
<br />$ 35,180.00
<br />$ -
<br />Ben's Structural Fab
<br />05-5120
<br />SA
<br />Steel Supplier -Structural Steel
<br />$ 51,161.89
<br />$ -
<br />$ -
<br />$ 51,161.88
<br />$ -
<br />$ 12,790.46
<br />$ 12,790.46
<br />25.00%
<br />S 38,371.42
<br />$ 639.52
<br />Page 1 / 6 SPC East Tower - T- Pay App
<br />
|