|
TarERoiv NumberStatic 05
<br />m Terra 0 k River Fire&ati on #3
<br />G O N S T R UCTI ON City of Elk River
<br />CONTINUATION SHEET AIA DOCUMENTG703
<br />AIA Document G702, APPLICATION AND CERTIFICATION FOR PAYMENT, containing APPLICATION NO: 15
<br />Contractor's signed certification is attached. APPLICATION DATE: 4/30/22
<br />In tabulations below, amounts are stated to the nearest dollar. PERIOD TO: 4/30/22
<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 />WORK COMPLETED
<br />MATERIALS
<br />TOTAL
<br />%
<br />BALANCE
<br />RETAINAGE
<br />VENDOR
<br />NO.
<br />PACK
<br />VALUE
<br />ORDERS
<br />REVISION/
<br />SCHEDULED
<br />PRESENTLY
<br />COMPLETED
<br />(G+C)
<br />TO FINISH
<br />(IF VARIABLE
<br />FROM PREVIOUS
<br />THIS PERIOD
<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 />Generator Package/Total Energy Systems
<br />$ 79,282.00
<br />$ -
<br />$ -
<br />$ 79,282.00
<br />$ 23,977.00
<br />$ 23,977.00
<br />30.24%
<br />$ 55,305.00
<br />$ 1,198.85
<br />Klein Electric
<br />16-1600
<br />26A
<br />Generator Pad Material
<br />$ 1,235.00
<br />$ -
<br />$ -
<br />$ 1,235.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,235.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Generator Pad Labor
<br />$ 1,710.00
<br />$ -
<br />$ -
<br />$ 1,710.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,710.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Generator Material
<br />$ 1,562.00
<br />$ -
<br />$ -
<br />$ 1,562.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,562.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Generator Labor
<br />$ 4,091.00
<br />$ -
<br />$ -
<br />$ 4,091.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 4,091.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Generator Serivice Entrance Material
<br />$ 3,841.00
<br />$ -
<br />$ -
<br />$ 3,841.00
<br />$ 960.00
<br />$ 960.00
<br />24.99%
<br />$ 2,661.00
<br />$ 46.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Generator Serivice Entrance Labor
<br />$ 3,599.00
<br />$ -
<br />$ -
<br />$ 3,599.00
<br />$ 900.00
<br />$ 900.00
<br />25.01%
<br />$ 2,699.00
<br />$ 45.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />ATS Equipment Material
<br />$ 2,309.00
<br />$ -
<br />$ -
<br />$ 2,309.00
<br />$ 2,309.00
<br />$ 2,309.00
<br />100.00%
<br />$ -
<br />$ 115.45
<br />Klein Electric
<br />16-1600
<br />26A
<br />ATS Equipment Labor
<br />$ 2,901.00
<br />$ -
<br />$ -
<br />$ 2,901.00
<br />$ 2,901.00
<br />$ 2,901.00
<br />100.00%
<br />$ -
<br />$ 145.05
<br />Klein Electric
<br />16-1600
<br />26A
<br />ES Panelboards Material
<br />$ 601.00
<br />$ -
<br />$ -
<br />$ 601.00
<br />$ 601.00
<br />$ 601.00
<br />100.00%
<br />$ -
<br />$ 40.05
<br />Klein Electric
<br />16-1600
<br />26A
<br />ES Panelboards Labor
<br />$ 1,146.00
<br />$ -
<br />$ -
<br />$ 1,146.00
<br />$ 1,146.00
<br />$ 1,146.00
<br />100.00%
<br />$ -
<br />$ 57.30
<br />Klein Electric
<br />16-1600
<br />26A
<br />Light Fixture Package/Viking Electric
<br />$ 94,954.00
<br />$ -
<br />$ -
<br />$ 94,954.00
<br />$ 94,954.00
<br />$ 94,954.00
<br />100.00%
<br />$ -
<br />$ 4,747.70
<br />Klein Electric
<br />16-1600
<br />26A
<br />Fixture Material
<br />$ 6,196.00
<br />$ -
<br />$ -
<br />$ 6,196.00
<br />$ 4,957.00
<br />$ 76.00
<br />$ 5,035.00
<br />51.26%
<br />$ 1,161.00
<br />$ 251.75
<br />Klein Electric
<br />16-1600
<br />26A
<br />Fixture Labor
<br />$ 21,162.00
<br />$ -
<br />$ -
<br />$ 21,162.00
<br />$ 20,929.00
<br />$ 231.00
<br />$ 21,160.00
<br />99.99%
<br />$ 2.00
<br />$ 1,058.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Fixture Control Material
<br />$ 1,572.00
<br />$ -
<br />$ -
<br />$ 1,572.00
<br />$ 1,258.00
<br />$ 1,258.00
<br />50.03%
<br />$ 314.00
<br />$ 62.90
<br />Klein Electric
<br />16-1600
<br />26A
<br />Fixture Control Labor
<br />$ 4,632.00
<br />$ -
<br />$ -
<br />$ 4,632.00
<br />$ 3,706.00
<br />$ 3,706.00
<br />60.01%
<br />$ 926.00
<br />$ 165.30
<br />Klein Electric
<br />16-1600
<br />26A
<br />HVLS Fan/Big Ass Fans
<br />$ 10,123.00
<br />$ -
<br />$ -
<br />$ 10,123.00
<br />$ 10,123.00
<br />$ 10,123.00
<br />100.00%
<br />$ -
<br />$ 506.15
<br />Klein Electric
<br />16-1600
<br />26A
<br />HVLS Fan Material
<br />$ 313.00
<br />$ -
<br />$ -
<br />$ 313.00
<br />$ 94.00
<br />$ 94.00
<br />30.03%
<br />$ 219.00
<br />$ 4.70
<br />Klein Electric
<br />16-1600
<br />26A
<br />HVLS Fan Labor
<br />$ 676.00
<br />$ -
<br />$ -
<br />$ 676.00
<br />$ 263.00
<br />$ 263.00
<br />29.95%
<br />$ 615.00
<br />$ 13.15
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Pole Bases Material
<br />$ 2,320.00
<br />$ -
<br />$ -
<br />$ 2,320.00
<br />$ 116.00
<br />$ 116.00
<br />5.00%
<br />$ 2,204.00
<br />$ 5.60
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Pole Bases Labor
<br />$ 2,546.00
<br />$ -
<br />$ -
<br />$ 2,546.00
<br />$ 127.00
<br />$ 127.00
<br />4.99%
<br />$ 2,419.00
<br />$ 6.35
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Pole Underground Material
<br />$ 2,318.00
<br />$ -
<br />$ -
<br />$ 2,318.00
<br />$ 116.00
<br />$ 1,043.00
<br />$ 1,159.00
<br />50.00%
<br />$ 1,159.00
<br />$ 57.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Pole Underground Labor
<br />$ 3,041.00
<br />$ -
<br />$ -
<br />$ 3,041.00
<br />$ 152.00
<br />$ 1,368.00
<br />$ 1,520.00
<br />49.96%
<br />$ 1,521.00
<br />$ 76.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Pole Install Material
<br />$ 96.00
<br />$ -
<br />$ -
<br />$ 96.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 96.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Pole Install Labor
<br />$ 1,126.00
<br />$ -
<br />$ -
<br />$ 1,126.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,126.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Flag Pole -Sign Material
<br />$ 1,757.00
<br />$ -
<br />$ -
<br />$ 1,757.00
<br />$ 88.00
<br />$ 791.00
<br />$ 679.00
<br />50.03%
<br />$ 676.00
<br />$ 43.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Flag Pole -Sign Labor
<br />$ 1,982.00
<br />$ -
<br />$ -
<br />$ 1,982.00
<br />$ 99.00
<br />$ 692.00
<br />$ 991.00
<br />50.00%
<br />$ 991.00
<br />$ 49.55
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Grill-Recept Material
<br />$ 376.00
<br />$ -
<br />$ -
<br />$ 376.00
<br />$ 19.00
<br />$ 19.00
<br />5.05%
<br />$ 357.00
<br />$ 0.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />Site Grill-Recept Labor
<br />$ 507.00
<br />$ -
<br />$ -
<br />$ 507.00
<br />$ 25.00
<br />$ 25.00
<br />4.93%
<br />$ 462.00
<br />$ 1.25
<br />Klein Electric
<br />16-1600
<br />26A
<br />Power -Device Material
<br />$ 15,167.00
<br />$ -
<br />$ -
<br />$ 15,167.00
<br />$ 12,133.00
<br />$ 12,133.00
<br />60.00%
<br />$ 3,034.00
<br />$ 606.65
<br />Klein Electric
<br />16-1600
<br />26A
<br />Power -Device Labor
<br />$ 26,781.00
<br />$ -
<br />$ -
<br />$ 26,781.00
<br />$ 21,424.00
<br />$ 21,424.00
<br />60.00%
<br />$ 5,357.00
<br />$ 1,071.20
<br />Klein Electric
<br />16-1600
<br />26A
<br />Floor Boxes/Graybar Electric Co
<br />$ 2,011.00
<br />$ -
<br />$ -
<br />$ 2,011.00
<br />$ 2,011.00
<br />$ 2,011.00
<br />100.00%
<br />$ -
<br />$ 100.55
<br />Klein Electric
<br />16-1600
<br />26A
<br />Floor Box Material
<br />$ 666.00
<br />$ -
<br />$ -
<br />$ 666.00
<br />$ 601.00
<br />$ 67.00
<br />$ 666.00
<br />100.00%
<br />$ -
<br />$ 33.40
<br />Klein Electric
<br />16-1600
<br />26A
<br />Floor Box Labor
<br />$ 2,021.00
<br />$ -
<br />$ -
<br />$ 2,021.00
<br />$ 1,819.00
<br />$ 202.00
<br />$ 2,021.00
<br />100.00%
<br />$ -
<br />$ 101.05
<br />Klein Electric
<br />16-1600
<br />26A
<br />Cord Reels/Graybar Electric Co
<br />$ 3,585.00
<br />$ -
<br />$ -
<br />$ 3,585.00
<br />$ 3,585.00
<br />$ 3,585.00
<br />100.00%
<br />$ -
<br />$ 179.25
<br />Klein Electric
<br />16-1600
<br />26A
<br />Cord Reels Material
<br />$ 496.00
<br />$ -
<br />$ -
<br />$ 496.00
<br />$ 496.00
<br />$ 496.00
<br />100.00%
<br />$ -
<br />$ 24.60
<br />Klein Electric
<br />16-1600
<br />26A
<br />Cord Reels Labor
<br />$ 1,694.00
<br />$ -
<br />$ -
<br />$ 1,694.00
<br />$ 1,694.00
<br />$ 1,694.00
<br />100.00%
<br />$ -
<br />$ 64.70
<br />Klein Electric
<br />16-1600
<br />26A
<br />OHD Material
<br />$ 1,247.00
<br />$ -
<br />$ -
<br />$ 1,247.00
<br />$ 624.00
<br />$ 623.00
<br />$ 1,247.00
<br />100.00%
<br />$ -
<br />$ 62.35
<br />Klein Electric
<br />16-1600
<br />26A
<br />OHD Labor
<br />$ 2,742.00
<br />$ -
<br />$ -
<br />$ 2,742.00
<br />$ 1,371.00
<br />$ 1,371.00
<br />$ 2,742.00
<br />100.00%
<br />$ -
<br />$ 137.10
<br />Klein Electric
<br />16-1600
<br />26A
<br />Air Comprssor Material
<br />$ 325.00
<br />$ -
<br />$ -
<br />$ 325.00
<br />$ 325.00
<br />$ 325.00
<br />100.00%
<br />$ -
<br />$ 16.25
<br />Klein Electric
<br />16-1600
<br />26A
<br />Air Comprssor Labor
<br />$ 496.00
<br />$ -
<br />$ -
<br />$ 496.00
<br />$ 496.00
<br />$ 496.00
<br />100.00%
<br />$ -
<br />$ 24.90
<br />Klein Electric
<br />16-1600
<br />26A
<br />Boilers Material
<br />$ 360.00
<br />$ -
<br />$ -
<br />$ 360.00
<br />$ 360.00
<br />$ 360.00
<br />100.00%
<br />$ -
<br />$ 19.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Boilers Labor
<br />$ 646.00
<br />$ -
<br />$ -
<br />$ 646.00
<br />$ 646.00
<br />$ 646.00
<br />100.00%
<br />$ -
<br />$ 32.40
<br />Klein Electric
<br />16-1600
<br />26A
<br />Compressed Air Dryer Material
<br />$ 532.00
<br />$ -
<br />$ -
<br />$ 532.00
<br />$ 532.00
<br />$ 532.00
<br />100.009
<br />$ -
<br />$ 26.60
<br />Klein Electric
<br />16-1600
<br />26A
<br />Compressed Air Dryer Labor
<br />$ 540.00
<br />$ -
<br />$ -
<br />$ 540.00
<br />$ 540.00
<br />$ 540.00
<br />100.00%
<br />$ -
<br />$ 27.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Condensing Unit Material
<br />$ 206.00
<br />$ -
<br />$ -
<br />$ 206.00
<br />$ 166.00
<br />$ 42.00
<br />$ 206.00
<br />100.009
<br />$ -
<br />$ 10.40
<br />Klein Electric
<br />16-1600
<br />26A
<br />Condensing Unit Labor
<br />$ 369.00
<br />$ -
<br />$ -
<br />$ 369.00
<br />$ 295.00
<br />$ 74.00
<br />$ 369.00
<br />100.00%
<br />$ -
<br />$ 16.45
<br />Klein Electric
<br />16-1600
<br />26A
<br />Domestic Water Heater -Pump Material
<br />$ 252.00
<br />$ -
<br />$ -
<br />$ 252.00
<br />$ 252.00
<br />$ 252.00
<br />100.00%
<br />$ -
<br />$ 12.60
<br />Page 7 / 10
<br />
|