|
TerraProjecta Numb2U7U5
<br />METerra Elk iva Fire Station to
<br />CONSTRUCTION
<br />City of Elk River
<br />CONTINUATION SHEET AIA DOCUMENT G703
<br />AIA Document G702, APPLICATION AND CERTIFICATION FOR PAYMENT, containing APPLICATION NO: 5
<br />Contractor's signed certification is attached. APPLICATION DATE: 6/30/21
<br />In tabulations below, amounts are stated to the nearest dollar. PERIOD TO: 6/30/21
<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 />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 />$ 1,750.00
<br />$ 5,250.00
<br />75.00%
<br />$ 1,750.00
<br />$ 262.50
<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 />$ 32,250.00
<br />$ 3,489.00
<br />$ 35,739.00
<br />63.73%
<br />$ 20,337.01
<br />$ 1,786.95
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Site Grading Material
<br />$ 14,040.00
<br />$ -
<br />$ -
<br />$ 14,040.00
<br />$ -
<br />$ 14,040.00
<br />$ 14,040.00
<br />100.00%
<br />$ -
<br />$ 702.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Exc. & Back -fill Foundations
<br />$ 25:378.00
<br />$ -
<br />$ -
<br />$ 25:378.00
<br />$ 7,613.40
<br />$ 17,764.60
<br />$ 25,378.00
<br />100.00%
<br />$ -
<br />$ 1,268.90
<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 />$ 4,297.50
<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 />$ 2,625.00
<br />$ 2,625.00
<br />100.00%
<br />$ -
<br />$ 131.25
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />SWPP Permit
<br />$ 525.00
<br />$ -
<br />$ -
<br />$ 525.00
<br />$ -
<br />$ 525.00
<br />$ 525.00
<br />100.00%
<br />$ -
<br />$ 26.25
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Silt Fence Labor
<br />$ 2,240.00
<br />$ -
<br />$ -
<br />$ 2,240.00
<br />$ 2,240.00
<br />$ 2,240.00
<br />100.00%
<br />$ -
<br />$ 112.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Silt Fence Material
<br />$ 700.00
<br />$ -
<br />$ -
<br />$ 700.00
<br />$ 700.00
<br />$ 700.00
<br />100.00%
<br />$ -
<br />$ 35.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Inlet Protection Labor
<br />$ 2,502.00
<br />$ -
<br />$ -
<br />$ 2,502.00
<br />$ 1,501.20
<br />$ 1,501.20
<br />60.00%
<br />$ 1,000.80
<br />$ 75.06
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Construction Entrance Labor
<br />$ 2,000.00
<br />$ -
<br />$ -
<br />$ 2,000.00
<br />$ 2,000.00
<br />$ 2,000.00
<br />100.00%
<br />$ -
<br />$ 100.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Construction Entrance Materials
<br />$ 100.00
<br />$ -
<br />$ -
<br />$ 100.00
<br />$ 100.00
<br />$ 100.00
<br />100.00%
<br />$ -
<br />$ 5.00
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Hydro Seed
<br />$ 1,166.00
<br />$ -
<br />$ -
<br />$ 1,166.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,166.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Flex Mat Labor
<br />$ 700.00
<br />$ -
<br />$ -
<br />$ 700.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 700.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />31A
<br />Flex Mat Material
<br />$ 3,266.00
<br />$ -
<br />$ -
<br />$ 3,266.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,266.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Mobilization, Bond, Permits
<br />$ 20504.16
<br />$ -
<br />$ -
<br />$ 20504.16
<br />$ 10,252.08
<br />$ 5,126.04
<br />$ 15,378.12
<br />75.00%
<br />$ 5,126.04
<br />$ 766.91
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Water Utilities Labor
<br />$ 25:719.19
<br />$ -
<br />$ -
<br />$ 25:719.19
<br />$ 21,617.92
<br />$ 3,901.27
<br />$ 25,719.19
<br />100.00%
<br />$ -
<br />$ 1,285.96
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Water Utilities Material
<br />$ 52,306.23
<br />$ -
<br />$ -
<br />$ 52,306.23
<br />$ 52,306.23
<br />$ 52,306.23
<br />100.00%
<br />$ -
<br />$ 2,615.31
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Wet Tap Labor
<br />$ 239.22
<br />$ -
<br />$ -
<br />$ 239.22
<br />$ 239.22
<br />$ 239.22
<br />100.00%
<br />$ -
<br />$ 11.96
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Wet Tap Material
<br />$ 2,500.00
<br />$ -
<br />$ -
<br />$ 2,500.00
<br />$ 2,500.00
<br />$ 2,500.00
<br />100.00%
<br />$ -
<br />$ 125.00
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Sanitary Piping Labor
<br />$ 9,667.77
<br />$ -
<br />$ -
<br />$ 9,667.77
<br />$ 9,622.35
<br />$ 9,622.35
<br />99.53%
<br />$ 45.42
<br />$ 461.12
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Sanitary Piping Material
<br />$ 9,622.35
<br />$ -
<br />$ -
<br />$ 9,622.35
<br />$ 9,425.00
<br />$ 9,425.00
<br />97.95%
<br />$ 197.35
<br />$ 471.25
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Sanitary Manholes Labor
<br />$ 1,808.00
<br />$ -
<br />$ -
<br />$ 1,808.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,808.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Sanitary Manholes Material
<br />$ 9,425.00
<br />$ -
<br />$ -
<br />$ 9,425.00
<br />$ 6,091.59
<br />$ 6,091.59
<br />64.63%
<br />$ 3,333.41
<br />$ 304.56
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Manhole Castings Labor
<br />$ 691.20
<br />$ -
<br />$ -
<br />$ 691.20
<br />$ -
<br />$ -
<br />0.00%
<br />$ 691.20
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Manhole Castings Material
<br />$ 1,140.00
<br />$ -
<br />$ -
<br />$ 1,140.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,140.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Storm - PVC Piping Labor
<br />$ 8,024.15
<br />$ -
<br />$ -
<br />$ 8,024.15
<br />$ 7,073.34
<br />$ 7,073.34
<br />66.15%
<br />$ 950.61
<br />$ 353.67
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Storm - PVC Piping Material
<br />$ 10,992.34
<br />$ -
<br />$ -
<br />$ 10,992.34
<br />$ 10,992.34
<br />$ 10,992.34
<br />100.00%
<br />$ -
<br />$ 549.62
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Storm -Concrete Piping/Manholes Labor
<br />$ 10,155.38
<br />$ -
<br />$ -
<br />$ 10,155.38
<br />$ 8,294.43
<br />$ 1,116.57
<br />$ 9,411.00
<br />92.67%
<br />$ 744.36
<br />$ 470.55
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Storm -Concrete Piping/Manholes Material
<br />$ 27,063.60
<br />$ -
<br />$ -
<br />$ 27,063.60
<br />$ 27,063.60
<br />$ 27,063.60
<br />100.00%
<br />$ -
<br />$ 1,353.18
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Storm - Castings/Grates Labor
<br />$ 3,152.40
<br />$ -
<br />$ -
<br />$ 3,152.40
<br />$ -
<br />$ -
<br />0.00%
<br />$ 3,152.40
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />Storm - Castings/Grates Material
<br />$ 52,068.00
<br />$ -
<br />$ -
<br />$ 52,068.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 52,068.00
<br />$ -
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />CO#1 Additional Construction Entrances
<br />$ -
<br />$ -
<br />$ 4,246.61
<br />$ 4,246.61
<br />$ 4,246.61
<br />$ 4,246.61
<br />100.00%
<br />$ -
<br />$ 212.33
<br />Dryden Excavating
<br />31-1000
<br />33A
<br />CO#2 PR#7 Water Service
<br />$ -
<br />$ -
<br />$ (1,517.19)
<br />$ (1,517.19)
<br />$ (1,517.19)
<br />$ (1,517.19)
<br />100.00%
<br />$ -
<br />$ (75.66)
<br />Page 6/7
<br />
|