SAMPLE PROJECT · Completed job · Invented data, read-only · Back to xpcspine.com
XPC Spine PM3-REBUILDPaper Machine 3 Press and Dryer Section Rebuild
Help

Pay applications ?

Contractors claim work completed and materials stored to date on their scope pages. Certifying holds retainage, takes off every agreed back-charge not yet deducted, and works out the payment due. A claim running ahead of schedule progress is flagged for the reviewer.

Contract sums
$9,019,200
original $8,287,000 · approved changes $732,200
Source: subcontract, change_order
Earned to date (certified)
$9,019,200
balance to finish $0
Source: pay_app
Retainage held
$888,320
Source: pay_app
Back-charges deducted
$1,850
Source: pay_app, backcharge
Waiting to be certified
0
Source: pay_app

Apex Rigging and Crane RIG

Contract $1,110,400 (original $1,120,000, changes -$9,600) · earned $1,110,400 (100%) · schedule progress 100% calc · retainage 10% held $111,040 · paid $999,360 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
32026-09-21 $1,110,400
Project Accountant, Apex Rigging and Crane
100% $1,110,400 $111,040 $423,360 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
22026-08-19 $640,000
Project Accountant, Apex Rigging and Crane
58% $640,000 $64,000 $387,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
12026-07-25 $210,000
Project Accountant, Apex Rigging and Crane
19% $210,000 $21,000 $189,000 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Benchmark Alignment Survey SURV

Contract $124,000 (original $124,000) · earned $124,000 (100%) · schedule progress 100% calc · retainage 5% held $6,200 · paid $117,800 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
32026-09-21 $124,000
Project Accountant, Benchmark Alignment Survey
100% $124,000 $6,200 $50,350 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
22026-08-19 $71,000
Project Accountant, Benchmark Alignment Survey
57% $71,000 $3,550 $31,350 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
12026-07-25 $38,000
Project Accountant, Benchmark Alignment Survey
31% $38,000 $1,900 $36,100 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Delta Electric and Controls EI

Contract $1,476,800 (original $1,240,000, changes $236,800) · earned $1,476,800 (100%) · schedule progress 100% calc · retainage 10% held $147,680 · paid $1,329,120 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
42026-09-21 $1,476,800
Project Accountant, Delta Electric and Controls
100% $1,476,800 $147,680 $708,120 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
32026-08-19 $690,000
Project Accountant, Delta Electric and Controls
47% $690,000 $69,000 $198,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
22026-07-25 $470,000
Project Accountant, Delta Electric and Controls
32% $470,000 $47,000 $216,000 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
12026-06-25 $230,000
Project Accountant, Delta Electric and Controls
16% $230,000 $23,000 $207,000 PAID
Elena Varga, CM 2026-07-01
paid 2026-07-16
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Granite Grout and Concrete CONC

Contract $148,000 (original $148,000) · earned $148,000 (100%) · schedule progress 100% calc · retainage 5% held $7,400 · paid $140,600 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
12026-09-21 $148,000
Project Accountant, Granite Grout and Concrete
100% $148,000 $7,400 $140,600 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Ironwood Piping PIPE

Contract $1,412,500 (original $1,180,000, changes $232,500) · earned $1,412,500 (100%) · schedule progress 100% calc · retainage 10% held $141,250 · paid $1,271,250 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
42026-09-21 $1,412,500
Project Accountant, Ironwood Piping
100% $1,412,500 $141,250 $767,250 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
32026-08-19 $560,000
Project Accountant, Ironwood Piping
40% $560,000 $56,000 $162,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
22026-07-25 $380,000
Project Accountant, Ironwood Piping
27% $380,000 $38,000 $207,000 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
12026-06-25 $150,000
Project Accountant, Ironwood Piping
11% $150,000 $15,000 $135,000 PAID
Elena Varga, CM 2026-07-01
paid 2026-07-16
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Northfield Millwright Services MILL

Contract $3,229,900 (original $3,150,000, changes $79,900) · earned $3,229,900 (100%) · schedule progress 100% calc · retainage 10% held $322,990 · paid $2,906,910 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
42026-09-21 $3,229,900
Project Accountant, Northfield Millwright Services
100% $3,229,900 $322,990 $1,574,910 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
32026-08-19 $1,480,000
Project Accountant, Northfield Millwright Services
46% $1,480,000 $148,000 $864,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
22026-07-25 $520,000
Project Accountant, Northfield Millwright Services
16% $520,000 $52,000 $252,000 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
12026-06-25 $240,000
Project Accountant, Northfield Millwright Services
7% $240,000 $24,000 $216,000 PAID
Elena Varga, CM 2026-07-01
paid 2026-07-16
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Precision Line Boring Co MECH

Contract $603,000 (original $455,000, changes $148,000) · earned $603,000 (100%) · schedule progress 100% calc · retainage 10% held $60,300 · paid $542,700 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
32026-09-21 $603,000
Project Accountant, Precision Line Boring Co
100% $603,000 $60,300 $263,700 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
22026-08-19 $310,000
Project Accountant, Precision Line Boring Co
51% $310,000 $31,000 $225,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
12026-07-25 $60,000
Project Accountant, Precision Line Boring Co
10% $60,000 $6,000 $54,000 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Summit Scaffold SCAF

Contract $600,000 (original $600,000) · earned $600,000 (100%) · schedule progress 100% calc · retainage 10% held $60,000 · paid $538,150 · deducted $1,850

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
32026-09-21 $600,000
Project Accountant, Summit Scaffold
100% $600,000 $60,000 $171,000 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
22026-08-19 $410,000
Project Accountant, Summit Scaffold
68% $410,000 $41,000 $153,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
12026-07-25 $240,000
Project Accountant, Summit Scaffold
40% $240,000 $24,000 $1,850 $214,150 PAID
Elena Varga, CM 2026-07-31
paid 2026-08-15
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

ThermaCoat Insulation INSUL

Contract $314,600 (original $270,000, changes $44,600) · earned $314,600 (100%) · schedule progress 100% calc · retainage 10% held $31,460 · paid $283,140 · deducted $0

No.Period endClaimed to dateClaimed % calcCertified to dateRetainageBack-charges offPayment due calcStatus
22026-09-21 $314,600
Project Accountant, ThermaCoat Insulation
100% $314,600 $31,460 $247,140 PAID
Elena Varga, CM 2026-09-29
paid 2026-10-13
12026-08-19 $40,000
Project Accountant, ThermaCoat Insulation
13% $40,000 $4,000 $36,000 PAID
Elena Varga, CM 2026-08-25
paid 2026-09-09
Source: subcontract, pay_app, change_order, backcharge, activity · payment due = certified to date − retainage − earlier certificates − all back-charges deducted to date · progress = duration-weighted percent complete of the contractor's activities

Set up or change a subcontract