|
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 />Domestic Water Heater -Pump Labor
<br />$ 561.00
<br />$ -
<br />$ -
<br />$ 561.00
<br />$ 561.00
<br />$ 561.00
<br />100.00%
<br />$ -
<br />$ 28.05
<br />Klein Electric
<br />16-1600
<br />26A
<br />Exhaust -Supply Fans Material
<br />$ 1,140.00
<br />$ -
<br />$ -
<br />$ 1,140.00
<br />$ 1,140.00
<br />$ 1,140.00
<br />100.00%
<br />$ -
<br />$ 57.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Exhaust -Supply Fans Labor
<br />$ 3,306.00
<br />$ -
<br />$ -
<br />$ 3,306.00
<br />$ 3,306.00
<br />$ 3,306.00
<br />100.00%
<br />$ -
<br />$ 165.30
<br />Klein Electric
<br />16-1600
<br />26A
<br />Furnace Material
<br />$ 344.00
<br />$ -
<br />$ -
<br />$ 344.00
<br />$ 326.00
<br />$ 326.00
<br />94.77%
<br />$ 18.00
<br />$ 16.30
<br />Klein Electric
<br />16-1600
<br />26A
<br />Furnace Labor
<br />$ 713.00
<br />$ -
<br />$ -
<br />$ 713.00
<br />$ 678.00
<br />$ 678.00
<br />95.09%
<br />$ 35.00
<br />$ 33.90
<br />Klein Electric
<br />16-1600
<br />26A
<br />Heat Pumps -Coils Material
<br />$ 334.00
<br />$ -
<br />$ -
<br />$ 334.00
<br />$ 334.00
<br />$ 334.00
<br />100.00%
<br />$ -
<br />$ 16.70
<br />Klein Electric
<br />16-1600
<br />26A
<br />Heat Pumps -Coils Labor
<br />$ 1,224.00
<br />$ -
<br />$ -
<br />$ 1,224.00
<br />$ 1,224.00
<br />$ 1,224.00
<br />100.00%
<br />$ -
<br />$ 61.20
<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 />$ 1,001.00
<br />$ 1,001.00
<br />75.04%
<br />$ 333.00
<br />$ 50.05
<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 />$ 1,193.00
<br />$ 1,193.00
<br />75.03%
<br />$ 397.00
<br />$ 59.65
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pressure Washer Material
<br />$ 467.00
<br />$ -
<br />$ -
<br />$ 467.00
<br />$ 350.00
<br />$ 117.00
<br />$ 467.00
<br />100.00%
<br />$ -
<br />$ 23.35
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pressure Washer Labor
<br />$ 903.00
<br />$ -
<br />$ -
<br />$ 903.00
<br />$ 677.00
<br />$ 226.00
<br />$ 903.00
<br />100.00%
<br />$ -
<br />$ 45.15
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pumps Material
<br />$ 979.00
<br />$ -
<br />$ -
<br />$ 979.00
<br />$ 735.00
<br />$ 735.00
<br />75.08%
<br />$ 244.00
<br />$ 36.75
<br />Klein Electric
<br />16-1600
<br />26A
<br />Pumps Labor
<br />$ 1,443.00
<br />$ -
<br />$ -
<br />$ 1,443.00
<br />$ 1,082.00
<br />$ 1,082.00
<br />74.98%
<br />$ 361.00
<br />$ 54.10
<br />Klein Electric
<br />16-1600
<br />26A
<br />Roof Top Unit Material
<br />$ 968.00
<br />$ -
<br />$ -
<br />$ 968.00
<br />$ 484.00
<br />$ 484.00
<br />50.00%
<br />$ 484.00
<br />$ 24.20
<br />Klein Electric
<br />16-1600
<br />26A
<br />Roof Top Unit Labor
<br />$ 1,918.00
<br />$ -
<br />$ -
<br />$ 1,918.00
<br />$ 959.00
<br />$ 959.00
<br />50.00%
<br />$ 959.00
<br />$ 47.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />Unit Heaters Material
<br />$ 1,200.00
<br />$ -
<br />$ -
<br />$ 1,200.00
<br />$ 600.00
<br />$ 60.00
<br />$ 660.00
<br />55.00%
<br />$ 540.00
<br />$ 33.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />Unit Heaters Labor
<br />$ 2,335.00
<br />$ -
<br />$ -
<br />$ 2,335.00
<br />$ 1,167.00
<br />$ 117.00
<br />$ 1,284.00
<br />54.99%
<br />$ 1,051.00
<br />$ 64.20
<br />Klein Electric
<br />16-1600
<br />26A
<br />Steam Generator Material
<br />$ 542.00
<br />$ -
<br />$ -
<br />$ 542.00
<br />$ 135.00
<br />$ 407.00
<br />$ 542.00
<br />100.00%
<br />$ -
<br />$ 27.10
<br />Klein Electric
<br />16-1600
<br />26A
<br />Steam Generator Labor
<br />$ 532.00
<br />$ -
<br />$ -
<br />$ 532.00
<br />$ 133.00
<br />$ 399.00
<br />$ 532.00
<br />100.00%
<br />$ -
<br />$ 26.60
<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 />$ 2,714.00
<br />$ 2,714.00
<br />100.00%
<br />$ -
<br />$ 135.70
<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 />$ 3,398.00
<br />$ 3,398.00
<br />100.00%
<br />$ -
<br />$ 169.90
<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 />$ 1,568.00
<br />$ 1,568.00
<br />100.00%
<br />$ -
<br />$ 78.40
<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 />$ 1,760.00
<br />$ 1,760.00
<br />100.00%
<br />$ -
<br />$ 88.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Fire Alarm/Twenty4Seven
<br />$ 7,044.00
<br />$ -
<br />$ -
<br />$ 7,044.00
<br />$ 699.00
<br />$ 3,170.00
<br />$ 3,869.00
<br />54.93%
<br />$ 3,175.00
<br />$ 193.45
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Fire Alarm Rough -In Material
<br />$ 228.00
<br />$ -
<br />$ -
<br />$ 228.00
<br />$ 228.00
<br />$ 228.00
<br />100.00%
<br />$ -
<br />$ 11.40
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Fire Alarm Rough -In Labor
<br />$ 1,082.00
<br />$ -
<br />$ -
<br />$ 1,082.00
<br />$ 1,082.00
<br />$ 1,082.00
<br />100.00%
<br />$ -
<br />$ 54.10
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Security Rough -In Material
<br />$ 592.00
<br />$ -
<br />$ -
<br />$ 592.00
<br />$ 533.00
<br />$ 29.00
<br />$ 562.00
<br />94.93%
<br />$ 30.00
<br />$ 28.10
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Security Rough -In Labor
<br />$ 2,765.00
<br />$ -
<br />$ -
<br />$ 2,765.00
<br />$ 2,491.00
<br />$ 139.00
<br />$ 2,630.00
<br />95.12%
<br />$ 135.00
<br />$ 131.50
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Site Future Cameras Material
<br />$ 4,147.00
<br />$ -
<br />$ -
<br />$ 4,147.00
<br />$ 207.00
<br />$ 1,866.00
<br />$ 2,073.00
<br />49.99%
<br />$ 2,074.00
<br />$ 103.65
<br />Klein Electric
<br />16-1600
<br />26A
<br />DIV 28 Site Future Cameras Labor
<br />$ 1,856.00
<br />$ -
<br />$ -
<br />$ 1,856.00
<br />$ 93.00
<br />$ 835.00
<br />$ 928.00
<br />50.00%
<br />$ 928.00
<br />$ 46.40
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#1 PR#6 Generator and Transformer
<br />$ -
<br />$ -
<br />$ (19,350.00)
<br />$ (19,350.00)
<br />$ -
<br />$ (19,350.00)
<br />$ (19,350.00)
<br />100.00%
<br />$ -
<br />$ (967.50)
<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 />$ 534.00
<br />$ 534.00
<br />50.00%
<br />$ 534.00
<br />$ 26.70
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#3 PR#3R
<br />$ -
<br />$ -
<br />$ (443.00)
<br />$ (443.00)
<br />$ (443.00)
<br />$ (443.00)
<br />100.00%
<br />$ -
<br />$ (22.15)
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#4 ASI#1/RFI#19
<br />$ -
<br />$ -
<br />$ (2,625.00)
<br />$ (2,625.00)
<br />$ (2,625.00)
<br />$ (2,625.00)
<br />100.00%
<br />$ -
<br />$ (131.25)
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#5 PR#10R
<br />$ -
<br />$ -
<br />$ 1,875.00
<br />$ 1,875.00
<br />$ 1,875.00
<br />$ 1,875.00
<br />100.00%
<br />$ -
<br />$ 93.75
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#6 PR#9R Elecrical Revisions
<br />$ -
<br />$ -
<br />$ 2,370.00
<br />$ 2,370.00
<br />$ 1,660.00
<br />$ 1,660.00
<br />70.04%
<br />$ 710.00
<br />$ 83.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#7 ASI#4R Tower Lights
<br />$ -
<br />$ -
<br />$ 8,136.00
<br />$ 8,136.00
<br />$ 6,509.00
<br />$ 1,627.00
<br />$ 8,136.00
<br />100.00%
<br />$ -
<br />$ 406.80
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#8 PR#17 SCBA Compressor
<br />$ -
<br />$ -
<br />$ 1,354.00
<br />$ 1,354.00
<br />$ 1,219.00
<br />$ 1,219.00
<br />90.03%
<br />$ 135.00
<br />$ 60.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#9 RFI#117
<br />$ -
<br />$ -
<br />$ 983.00
<br />$ 983.00
<br />$ 983.00
<br />$ 983.00
<br />100.00%
<br />$ -
<br />$ 49.15
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#10 RFI#118 Automatic Push Pad
<br />$ -
<br />$ -
<br />$ 437.00
<br />$ 437.00
<br />$ 328.00
<br />$ 109.00
<br />$ 437.00
<br />100.00%
<br />$ -
<br />$ 21.85
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#11 RFI#156
<br />$ -
<br />$ -
<br />$ 698.00
<br />$ 698.00
<br />$ 698.00
<br />$ 698.00
<br />100.00%
<br />$ -
<br />$ 34.90
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#12 ASI#11 Wellness Room Light Fixture
<br />$ -
<br />$ -
<br />$ 1,319.00
<br />$ 1,319.00
<br />$ 660.00
<br />$ 659.00
<br />$ 1,319.00
<br />100.00%
<br />$ -
<br />$ 65.95
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#13 RFI#160
<br />$ -
<br />$ -
<br />$ 3,500.00
<br />$ 3,500.00
<br />$ 3,325.00
<br />$ 175.00
<br />$ 3,500.00
<br />100.00%
<br />$ -
<br />$ 175.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#14 RFI#21 Added Circuits & Unit Heaters
<br />$ -
<br />$ -
<br />$ 1,120.00
<br />$ 1,120.00
<br />$ 1,120.00
<br />$ 1,120.00
<br />100.009
<br />$ -
<br />$ 56.00
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#15 G9 Light Fixture
<br />$ -
<br />$ -
<br />$ 395.00
<br />$ 395.00
<br />$ 395.00
<br />$ 395.00
<br />100.00%
<br />$ -
<br />$ 19.75
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#16 Omitting Tech Conduit Runs From App Bay
<br />$ -
<br />$ -
<br />$ (1,439.00)
<br />$ (1,439.00)
<br />$ (1,439.00)
<br />$ (1,439.00)
<br />100.00%
<br />$ -
<br />$ (71.95)
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#17 Training Tower G1 Light Fixtures
<br />$ -
<br />$ -
<br />$ 1,427.00
<br />$ 1,427.00
<br />$ -
<br />$ -
<br />0.00%
<br />$ 1,427.00
<br />$ -
<br />Klein Electric
<br />16-1600
<br />26A
<br />CO#18 App Bay Sectional Door Control Station
<br />$ -
<br />$ -
<br />$ 2,790.00
<br />$ 2,790.00
<br />$ -
<br />$ 2,790.00
<br />$ 2,790.00
<br />100.00%
<br />$ -
<br />$ 139.50
<br />Page 8 / 10
<br />
|