|
CONTINUATION SHEET - Schedule of Values AIA DOCUMENT G703PAGE - 2 OF 2AIA Document G702, APPLICATION AND CERTIFICATE FOR PAYMENT,APPLICATION NO:5containing Contractor's signed Certification is attached.APPLICATION DATE:04/25/21In tabulations below, amounts are stated to the nearest dollar.PERIOD TO:3-26 to 4-25Use column 1 on Contracts where variable retainage for line items may apply.ARCHITECT'S PROJECT NO:ABCDEFG HIITEM DESCRIPTION OF WORKSCHEDULED WORK COMPLETED MATERIALS TOTAL % BALANCE RETAINAGENO. VALUE FROM PREVIOUS THIS PERIOD PRESENTLY COMPLETED (G/C) TO FINISH 5%APPLICATION STORED AND STORED (C-G)(D+E) (NOT IN TO DATED OR E) (D+E+F)1 HVAC and Plumbing$0.00 $0.002 Equipment $100,000.00 $100,000.00 $0.00 $100,000.00 100% $0.00 $5,000.003 Equipment install-labor $25,000.00 $20,000.00 $0.00 $20,000.00 80% $5,000.00 $1,000.004 Demolition $18,000.00 $18,000.00 $0.00 $18,000.00 100% $0.00 $900.005 Balancing $5,000.00 $0.00 $0.00 $0.00 0% $5,000.00 $0.006 Bond/Permit $8,500.00 $8,500.00 $0.00 $8,500.00 100% $0.00 $425.007 Misc/overhead/profit $20,780.00 $10,000.00 $4,500.00 $14,500.00 70% $6,280.00 $725.008910 Subcontractors11 Electrical $2,500.00 $2,500.00 $0.00 $2,500.00 100% $0.00 $125.0012 Johnson Controls $58,000.00 $0.00 $26,000.00 $26,000.00 45% $32,000.00 $1,300.0013 Roofers $7,500.00 $7,500.00 $0.00 $7,500.00 100% $0.00 $375.0014 Refrigerant Recovery $2,500.00 $2,500.00 $0.00 $2,500.00 100% $0.00 $125.0015 Misc/overhead/profit $20,780.00 $10,000.00 $5,000.00 $15,000.00 72% $5,780.00 $750.0017182021222324252627282930313234353637 SUB TOTALS: $268,560.00 $179,000.00 $35,500.00 $0.00 $214,500.00 $54,060.00 $10,725.00Change OrdersChange Orders: Fix leak in plumbing pipes $700.00 $0.00 $700.00 $700.00 $0.00 $35.00Change Order: HVAC Control Deficiencies $6,221.00 $0.00 $0.00 $0.00 $6,221.00 $0.00$0.00 $0.00 $0.00 $0.00 $0.00CHANGE ORDER TOTALS: $6,921.00 $0.00 $700.00 $0.00 $700.00 10% $6,221.00 $35.00GRAND TOTALS $275,481.00 $179,000.00 $36,200.00 $0.00 $215,200.00 78% $60,281.00 $10,760.00
|