|
Terra Terra Project Number2U7U5
<br />Elk River Fire Station to
<br />Elk R
<br />CONSTRUCTION City of Elk River
<br />CONTINUATION SHEET AIA DOCUMENT G703
<br />AIA Document G702, APPLICATION AND CERTIFICATION FOR PAYMENT, containing APPLICATION NO: 4
<br />Contractor's signed certification is attached. APPLICATION DATE: 5/31/21
<br />In tabulations below, amounts are stated to the nearest dollar. PERIOD TO: 5/31/21
<br />Use Column I on Contracts where variable retainage for line items may apply.
<br />A
<br />A.1
<br />B
<br />C
<br />CA
<br />C.2
<br />C.3
<br />D E
<br />F
<br />G
<br />H
<br />I
<br />SUBCONTRACTOR
<br />ITEM
<br />BID
<br />DESCRIPTION OF WORK
<br />SCHEDULED
<br />CHANGE
<br />BUDGET
<br />REVISED
<br />WORKCOMPLETED
<br />MATERIALS
<br />TOTAL
<br />%
<br />BALANCE
<br />RETAINAGE
<br />VENDOR
<br />NO.
<br />PACK
<br />VALUE
<br />ORDERS
<br />REVISION /
<br />SCHEDULED
<br />FROM PREVIOUS
<br />THIS PERIOD
<br />PRESENTLY
<br />COMPLETED
<br />(G +C)
<br />TO FINISH
<br />(IF VARIABLE
<br />EMPLOYEE
<br />NO.
<br />CONTINGENCY
<br />VALUE
<br />APPLICATION
<br />STORED
<br />AND STORED
<br />(C -G)
<br />RATE)
<br />COST
<br />TRANSFER
<br />(D+E)
<br />(NOT IN
<br />TO DATE
<br />CODE
<br />D OR E)
<br />(D+E+F)
<br />Klein Electric
<br />16-1600
<br />26A
<br />Heat Pumps -Coils Labor
<br />$ 1,224.00
<br />$ -
<br />$ -
<br />$ 1,224.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,224.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Make Up Air Unit Material
<br />$ 1,334.00
<br />$ -
<br />$ -
<br />$ 1,334.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,334.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Make Up Air Unit Labor
<br />$ 1,590.00
<br />$ -
<br />$ -
<br />$ 1,590.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,590.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pressure Washer Material
<br />$ 467.00
<br />$ -
<br />$ -
<br />$ 467.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 467.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pressure Washer Labor
<br />$ 903.00
<br />$ -
<br />$ -
<br />$ 903.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 903.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pumps Material
<br />$ 979.00
<br />$ -
<br />$ -
<br />$ 979.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 979.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pumps Labor
<br />$ 1,443.00
<br />$ -
<br />$ -
<br />$ 1,443.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,443.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Roof Top Unit Material
<br />$ 966.00
<br />$ -
<br />$ -
<br />$ 966.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 966.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Roof Top Unit Labor
<br />$ 1,918.00
<br />$ -
<br />$ -
<br />$ 1,918.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,918.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Unit Heaters Material
<br />$ 1,200.00
<br />$ -
<br />$ -
<br />$ 1,200.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,200.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Unit Heaters Labor
<br />$ 2,335.00
<br />$ -
<br />$ -
<br />$ 2,335.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 2,335.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Steam Generator Material
<br />$ 542.00
<br />$ -
<br />$ -
<br />$ 542.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 542.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Steam Generator Labor
<br />$ 532.00
<br />$ -
<br />$ -
<br />$ 532.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 532.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 27 Data Rough -In Material
<br />$ 2,714.00
<br />$ -
<br />$ -
<br />$ 2,714.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 2,714.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 27 Data Rough -In Labor
<br />$ 3,398.00
<br />$ -
<br />$ -
<br />$ 3,398.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,398.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 27 AV Rough -In Material
<br />$ 1,568.00
<br />$ -
<br />$ -
<br />$ 1,568.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,568.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 27 AV Rough -In Labor
<br />$ 1,760.00
<br />$ -
<br />$ -
<br />$ 1,760.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,760.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Fire Alarm/Twenty4Seven
<br />$ 7,044.00
<br />$ -
<br />$ -
<br />$ 7,044.00
<br />$ -
<br />$ 699.00
<br />$ 699.00
<br />9.92%
<br />$ 6,345.00
<br />$ 34.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Fire Alarm Rough -In Material
<br />$ 226.00
<br />$ -
<br />$ -
<br />$ 226.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 226.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Fire Alarm Rough -In Labor
<br />$ 1,082.00
<br />$ -
<br />$ -
<br />$ 1,082.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,082.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Security Rough -In Material
<br />$ 592.00
<br />$ -
<br />$ -
<br />$ 592.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 592.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Security Rough -In Labor
<br />$ 2,765.00
<br />$ -
<br />$ -
<br />$ 2,765.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 2,765.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Site Future Cameras Material
<br />$ 4,147.00
<br />$ -
<br />$ -
<br />$ 4,147.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 4,147.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 26 Site Future Cameras Labor
<br />$ 1,856.00
<br />$ -
<br />$ -
<br />$ 1,856.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,856.00
<br />$
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#1 PR#6 Generatorand Transformer
<br />$ -
<br />$ -
<br />$ (19,350.00)
<br />$ (19,350.00)
<br />$ -
<br />$ -
<br />0.00%
<br />$ (19,350.00)
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#2 PR#2 Overhead Doors & Circuiting
<br />$ -
<br />$ -
<br />$ 1,068.00
<br />$ 1,068.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,068.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#3 PR#3R
<br />$ -
<br />$ -
<br />$ (443.00)
<br />$ (443.00)
<br />$ -
<br />$ -
<br />0.00%
<br />$ (443.00)
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Mobilization, Bond, SWPP Permit
<br />$ 7,000.00
<br />$ -
<br />$ -
<br />$ 7,000.00
<br />$ 3,500.00
<br />$ 3,500.00
<br />50.00%
<br />$ 3,500.00
<br />$ 175.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Bituminous Saw -Cutting Labor
<br />$ 2,105.00
<br />$ -
<br />$ -
<br />$ 2,105.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 2,105.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Bituminous Removal Labor
<br />$ 3,640.00
<br />$ -
<br />$ -
<br />$ 3,640.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,640.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Concrete Saw -Cutting Labor
<br />$ 160.00
<br />$ -
<br />$ -
<br />$ 160.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 160.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Concrete Removal Labor
<br />$ 3,236.00
<br />$ -
<br />$ -
<br />$ 3,236.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,236.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Tree Protection Labor
<br />$ 75.00
<br />$ -
<br />$ -
<br />$ 75.00
<br />$ 75.00
<br />$ 75.00
<br />100.00%
<br />$ -
<br />$ 3.75
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Clearing&Grubbing Labor
<br />$ 2,100.00
<br />$ -
<br />$ -
<br />$ 2,100.00
<br />$ 2,100.00
<br />$ 2,100.00
<br />100.00%
<br />$ -
<br />$ 105.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Topsoil Stripping & Emb. Labor
<br />$ 1,386.00
<br />$ -
<br />$ -
<br />$ 1,386.00
<br />$ 1,386.00
<br />$ 1,386.00
<br />100.00%
<br />$ -
<br />$ 69.30
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Export Excess Topsoil Labor
<br />$ 14,055.00
<br />$ -
<br />$ -
<br />$ 14,055.00
<br />$ 14,055.00
<br />$ 14,055.00
<br />100.00%
<br />$ -
<br />$ 702.75
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Site Grading Labor
<br />$ 56,076.01
<br />$ -
<br />$ -
<br />$ 56,076.01
<br />$ 11,215.20
<br />$ 21,034.80
<br />$ 32,250.00
<br />57.51%
<br />$ 23,826.01
<br />$ 1,612.50
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Site Grading Material
<br />$ 14,040.00
<br />$ -
<br />$ -
<br />$ 14,040.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 14,040.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Exc. & Back -fill Foundations
<br />$ 25,378.00
<br />$ -
<br />$ -
<br />$ 25,378.00
<br />$ -
<br />$ 7,613.40
<br />$ 7,613.40
<br />30.00%
<br />$ 17,764.60
<br />$ 360.67
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Building Sand Cushion Labor
<br />$ 3,298.00
<br />$ -
<br />$ -
<br />$ 3,298.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,298.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Building Sand Cushion Material
<br />$ 629.00
<br />$ -
<br />$ -
<br />$ 629.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 629.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Class 5 Labor
<br />$ 9,014.00
<br />$ -
<br />$ -
<br />$ 9,014.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 9,014.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Class 5 Material
<br />$ 7,854.00
<br />$ -
<br />$ -
<br />$ 7,854.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 7,854.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Subgrade Prep Labor
<br />$ 8,595.00
<br />$ -
<br />$ -
<br />$ 8,595.00
<br />$ 1,719.00
<br />$ 2,578.50
<br />$ 4,297.50
<br />50.00%
<br />$ 4,297.50
<br />$ 214.66
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Dewatering Labor
<br />$ 2,625.00
<br />$ -
<br />$ -
<br />$ 2,625.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 2,625.00
<br />$ -
<br />Page 5 / 6
<br />
|