contract agreement · E-4
Approval of Pay Application #12 – Tricon Construction Group – Water Treatment Facility Upgrade [AMENDED] — E-4 [AMENDED]
Page 15 of 17
Text read by the vision model; check the PDF for anything that matters.<table>
<tr>
<th rowspan="2">ITEM NO.</th>
<th rowspan="2">DESCRIPTION OF WORK</th>
<th colspan="3">SCHEDULED VALUE</th>
<th colspan="2">WORK COMPLETED (D+E)</th>
<th rowspan="2">MATERIAL PRESENTLY STORED</th>
<th rowspan="2">TOTAL COMPLETED AND STORED TO DATE</th>
<th rowspan="2">PERCENTAGE (%G/O)</th>
<th rowspan="2">BALANCE TO FINISH</th>
<th rowspan="2">RETAINAGE</th>
</tr>
<tr>
<th>ORIGINAL</th>
<th>CHANGE ORDERS</th>
<th>CURRENT</th>
<th>FROM PREVIOUS APPLICATION</th>
<th>THIS PERIOD</th>
</tr>
<tr>
<td>005</td>
<td>General Conditions</td>
<td>503,138.00</td>
<td>12,379.36</td>
<td>515,515.36</td>
<td>430,521.00</td>
<td>33,216.32</td>
<td>0.00</td>
<td>463,737.32</td>
<td>90</td>
<td>51,778.04</td>
<td>23,186.87</td>
</tr>
<tr>
<td>010</td>
<td>General Requirements</td>
<td>206,878.00</td>
<td>0.00</td>
<td>206,878.00</td>
<td>160,941.68</td>
<td>2,055.84</td>
<td>0.00</td>
<td>182,970.52</td>
<td>79</td>
<td>43,907.48</td>
<td>8,148.58</td>
</tr>
<tr>
<td>015</td>
<td>Construction Manager Contingency</td>
<td>567,585.00</td>
<td>-221,491.31</td>
<td>346,133.69</td>
<td>0.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0</td>
<td>346,133.69</td>
<td>0.00</td>
</tr>
<tr>
<td>016</td>
<td>Owner Contingency</td>
<td>0.00</td>
<td>200,585.27</td>
<td>200,585.27</td>
<td>0.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0</td>
<td>200,585.27</td>
<td>0.00</td>
</tr>
<tr>
<td>020</td>
<td>Construction File</td>
<td>500,822.00</td>
<td>-42,001.06</td>
<td>458,821.00</td>
<td>451,083.12</td>
<td>0.00</td>
<td>0.00</td>
<td>451,083.12</td>
<td>98</td>
<td>7,737.88</td>
<td>22,554.07</td>
</tr>
<tr>
<td>025</td>
<td>Preconstruction Services</td>
<td>10,000.00</td>
<td>0.00</td>
<td>10,000.00</td>
<td>10,000.00</td>
<td>0.00</td>
<td>0.00</td>
<td>10,000.00</td>
<td>100</td>
<td>0.00</td>
<td>500.00</td>
</tr>
<tr>
<td>030</td>
<td>Railroad Insurance</td>
<td>5,050.00</td>
<td>0.00</td>
<td>5,050.00</td>
<td>5,050.00</td>
<td>0.00</td>
<td>0.00</td>
<td>5,050.00</td>
<td>100</td>
<td>0.00</td>
<td>252.50</td>
</tr>
<tr>
<td>035</td>
<td>Cast In Place Concrete</td>
<td>813,985.00</td>
<td>61,747.81</td>
<td>875,732.81</td>
<td>762,715.13</td>
<td>28,447.58</td>
<td>0.00</td>
<td>791,162.71</td>
<td>90</td>
<td>84,570.10</td>
<td>39,558.14</td>
</tr>
<tr>
<td>040</td>
<td>Masonry</td>
<td>344,553.00</td>
<td>-165,365.09</td>
<td>179,187.91</td>
<td>176,472.22</td>
<td>695.69</td>
<td>0.00</td>
<td>179,167.91</td>
<td>100</td>
<td>0.00</td>
<td>8,958.39</td>
</tr>
<tr>
<td>045</td>
<td>Steel Fabrication and Erection</td>
<td>987,710.00</td>
<td>112,838.30</td>
<td>1,100,348.30</td>
<td>1,076,638.30</td>
<td>0.00</td>
<td>0.00</td>
<td>1,076,638.30</td>
<td>98</td>
<td>23,710.00</td>
<td>53,831.93</td>
</tr>
<tr>
<td>050</td>
<td>General Trades</td>
<td>327,150.00</td>
<td>98,526.61</td>
<td>425,676.61</td>
<td>279,463.81</td>
<td>94,914.36</td>
<td>0.00</td>
<td>374,378.17</td>
<td>88</td>
<td>51,298.44</td>
<td>18,718.92</td>
</tr>
<tr>
<td>055</td>
<td>Rolling Doors and Shutters</td>
<td>6,890.00</td>
<td>1,870.00</td>
<td>8,760.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0.00</td>
<td>0</td>
<td>8,760.00</td>
<td>0.00</td>
</tr>
<tr>
<td>060</td>
<td>Alum Windows, Entrances, Glass/Glazing</td>
<td>611,932.00</td>
<td>-222,532.00</td>
<td>389,300.00</td>
<td>364,749.00</td>
<td>22,551.00</td>
<td>0.00</td>
<td>387,410.00</td>
<td>100</td>
<td>1,890.00</td>
<td>19,370.50</td>
</tr>
<tr>
<td>065</td>
<td>Gypsum Board Systems</td>
<td>320,909.00</td>
<td>-101,982.77</td>
<td>218,926.23</td>
<td>203,348.57</td>
<td>6,077.59</td>
<td>0.00</td>
<td>209,426.23</td>
<td>96</td>
<td>9,500.00</td>
<td>10,471.31</td>
</tr>
<tr>
<td>070</td>
<td>Tile</td>
<td>13,129.00</td>
<td>2,934.00</td>
<td>16,063.00</td>
<td>16,063.00</td>
<td>0.00</td>
<td>0.00</td>
<td>16,063.00</td>
<td>100</td>
<td>0.00</td>
<td>803.15</td>
</tr>
<tr>
<td>075</td>
<td>Suspended Acoustical Ceiling and Panels</td>
<td>117,427.00</td>
<td>-27,246.00</td>
<td>90,181.00</td>
<td>48,018.00</td>
<td>7,728.00</td>
<td>0.00</td>
<td>55,744.00</td>
<td>62</td>
<td>34,437.00</td>
<td>2,767.20</td>
</tr>
<tr>
<td>080</td>
<td>Resilient Athletic Flooring</td>
<td>265,255.00</td>
<td>-41,205.00</td>
<td>224,050.00</td>
<td>124,995.00</td>
<td>49,339.00</td>
<td>0.00</td>
<td>173,434.00</td>
<td>76</td>
<td>54,616.00</td>
<td>8,671.70</td>
</tr>
<tr>
<td>085</td>
<td>Wood Athletic Flooring</td>
<td>240,000.00</td>
<td>-40,307.00</td>
<td>199,693.00</td>
<td>9,985.00</td>
<td>0.00</td>
<td>0.00</td>
<td>9,985.00</td>
<td>5</td>
<td>189,708.00</td>
<td>499.25</td>
</tr>
<tr>
<td>090</td>
<td>Resilient Flooring, Base and Carpet</td>
<td>67,829.00</td>
<td>-44,372.00</td>
<td>23,457.00</td>
<td>13,126.00</td>
<td>0.00</td>
<td>0.00</td>
<td>13,126.00</td>
<td>56</td>
<td>10,331.00</td>
<td>666.30</td>
</tr>
<tr>
<td>095</td>
<td>Painting and Wall Covering</td>
<td>161,504.00</td>
<td>-70,854.86</td>
<td>57,649.14</td>
<td>18,500.00</td>
<td>32,251.62</td>
<td>0.00</td>
<td>50,751.62</td>
<td>58</td>
<td>36,897.52</td>
<td>2,537.58</td>
</tr>
<tr>
<td>100</td>
<td>Building Signage</td>
<td>80,997.00</td>
<td>20,203.00</td>
<td>100,300.00</td>
<td>50,150.00</td>
<td>48,400.00</td>
<td>0.00</td>
<td>98,550.00</td>
<td>98</td>
<td>1,750.00</td>
<td>4,927.50</td>
</tr>
<tr>
<td>105</td>
<td>Athletic Equipment</td>
<td>300,600.00</td>
<td>16,550.00</td>
<td>317,150.00</td>
<td>283,578.00</td>
<td>0.00</td>
<td>0.00</td>
<td>283,578.00</td>
<td>89</td>
<td>33,572.00</td>
<td>14,178.90</td>
</tr>
</table>
Sources
- revize: E-4 [AMENDED] (pvPP1wTYgnD7z0b4zigiqJTTHNxTGo.pdf) — where it was found ↗ first seen Oct 12, 2026
Attached to agenda item: E-4 Approval of Pay Application #12 – Tricon Construction Group – Water Treatment Facility...
Data last updated October 16, 2026. Built from the archive's documents; see how the data is built.