Consideration of Pay Application #1 – Tricon Construction, Water Treatment Plan Upgrade Project – Motion to Approve

Progress Estimate - Lump Sum Work Owner: City of Tiffin Engineer: MSA Professional Services Contractor: Tricon Construction Group Project: Water Treatment Plant Upgrades - City of Tiffin Contract: Owner's Project No.: 13603016 Engineer's Project No.: Contractor's Project No.: Application No.: 1 Application Period: From 04/22/25 to 07/30/25 Application Date: 07/22/25 <table> <tr> <th>A</th> <th>B</th> <th>C</th> <th>D</th> <th>E</th> <th>F</th> <th>G</th> <th>H</th> <th>I</th> </tr> <tr> <th>Item No.</th> <th>Description</th> <th>Scheduled Value ($)</th> <th>(D + E) From Previous Application ($)</th> <th>This Period ($)</th> <th>Materials Currently Stored (not in D or E) ($)</th> <th>Work Completed and Materials Stored to Date (D + E + F) ($)</th> <th>% of Scheduled Value (G / C) (%)</th> <th>Balance to Finish (C - G) ($)</th> </tr> <tr> <td colspan="9">Original Contract</td> </tr> <tr> <td>00</td> <td>General Requirements</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>01</td> <td>General Conditions</td> <td>$588,953.00</td> <td>39,076.87</td> <td></td> <td>39,076.87</td> <td></td> <td>7%</td> <td>549,876.13</td> </tr> <tr> <td>02</td> <td>Bond/Buider's Risk Insurance</td> <td>$199,542.00</td> <td>199,542.00</td> <td></td> <td>199,542.00</td> <td></td> <td>100%</td> <td></td> </tr> <tr> <td>03</td> <td>Allowance EP1 - Generator & ATS</td> <td>$329,890.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>329,890.00</td> </tr> <tr> <td>04</td> <td>Allowance EP2 Electrical Equipment Line item 167</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>05</td> <td>Allowance - Electrical Service</td> <td>$5,000.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>5,000.00</td> </tr> <tr> <td>06</td> <td>Mobilization</td> <td>$350,000.00</td> <td>120,000.00</td> <td></td> <td>120,000.00</td> <td></td> <td>34%</td> <td>230,000.00</td> </tr> <tr> <td>07</td> <td>Site Testing</td> <td>$53,736.00</td> <td>1,426.75</td> <td></td> <td>1,426.75</td> <td></td> <td>3%</td> <td>52,309.25</td> </tr> <tr> <td>08</td> <td>Traffic Control</td> <td>$10,000.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>10,000.00</td> </tr> <tr> <td>09</td> <td>Portable Toilets</td> <td>$5,400.00</td> <td>148.40</td> <td></td> <td>148.40</td> <td></td> <td>3%</td> <td>5,251.60</td> </tr> <tr> <td>10</td> <td>Dumpster</td> <td>$14,600.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>14,600.00</td> </tr> <tr> <td>11</td> <td>Concrete Washout Pit</td> <td>$2,400.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>2,400.00</td> </tr> <tr> <td>12</td> <td>Erosion Control</td> <td>$8,250.00</td> <td>2,500.00</td> <td></td> <td>2,500.00</td> <td></td> <td>30%</td> <td>5,750.00</td> </tr> <tr> <td>13</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>14</td> <td>Existing Conditions</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>33,445.00</td> </tr> <tr> <td>15</td> <td>Structure Demolition</td> <td>$33,445.00</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>16</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>17</td> <td>Concrete</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>18</td> <td>Structure 10 - Existing Building</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>19</td> <td>Rebar - Materials</td> <td>$54,588.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>54,588.00</td> </tr> <tr> <td>20</td> <td>Rebar - Labor</td> <td>$46,399.80</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>46,399.80</td> </tr> <tr> <td>21</td> <td>Concrete - Materials</td> <td>$165,884.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>165,884.00</td> </tr> <tr> <td>22</td> <td>Concrete - Labor</td> <td>$91,308.20</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>91,308.20</td> </tr> <tr> <td>23</td> <td>Structure 20 - RO Building</td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> <td></td> </tr> <tr> <td>24</td> <td>Rebar - Materials</td> <td>$84,556.00</td> <td></td> <td></td> <td></td> <td></td> <td>0%</td> <td>84,556.00</td> </tr> </table>