|
| Percent Completed: 99.99% |
Contract Awarded
Amount |
Additions |
Deductions |
Total Adjusted
Contract Value |
Total Amount
Due to Date |
| 20,270,431.75 |
5,477,128.46 |
5,691,270.64 |
20,056,289.57 |
20,053,619.57 |
|
Total retainage incld this est held by IDOT:
|
|
|
0.00
|
| Total
due after retainage: |
|
|
20,053,619.57 |
| Total
paid this estimate: |
|
|
20,053,619.57 |
|
Previous payments to contractor: |
|
|
-19,762,654.28 |
|
Payment to contractor this estimate: |
|
| 290,965.29 |
| |
|
Voucher # CC17077 | Date: 03/29/2013 |
|
1
of 1
|
290,965.29 |
|
---------------------------------------------------------------------------------------------------------------------------------------------- |
|
|
|
Pay Estimate Number: 16 |
Total: |
290,965.29 |
Report of Resident Engineer
Completed Work-In Place
For This Estimate Only
|
|
|
PAY ITEM |
QUANTITY |
PAYMENT |
|
Number |
Description |
Awarded |
Net of Adds/
Deducts |
Total Adjusted |
Completed Prior Est. |
Completed to Date |
This Estimate |
$ Unit Price |
$ This Estimate |
| X0326880 |
MESSAGE BOARD VEH DRV |
900.000 |
249.000 |
1,149.000 |
900.000 |
1,149.000 |
249.000 |
75.00 |
18,675.00 |
| X4401198 |
HMA SURF REM VAR DP |
31,295.000 |
-3,661.220 |
27,633.780 |
27,715.970 |
27,633.780 |
-82.190 |
3.45 |
-283.56 |
| Z0077800 |
WOOD POST |
65.000 |
17.000 |
82.000 |
19.000 |
82.000 |
63.000 |
65.00 |
4,095.00 |
| Z0077803 |
REMOV WOOD POST |
65.000 |
91.000 |
156.000 |
64.000 |
156.000 |
92.000 |
120.00 |
11,040.00 |
| 20200600 |
EXC & GR EX SHOULDER |
1,810.000 |
428.350 |
2,238.350 |
1,755.800 |
2,238.350 |
482.550 |
41.00 |
19,784.55 |
| 28000250 |
TEMP EROS CONTR SEED |
758.000 |
-302.000 |
456.000 |
440.000 |
456.000 |
16.000 |
3.00 |
48.00 |
| 28000305 |
TEMP DITCH CHECKS |
90.000 |
409.000 |
499.000 |
449.000 |
499.000 |
50.000 |
6.00 |
300.00 |
| 28100107 |
STONE RIPRAP CL A4 |
2,668.000 |
276.500 |
2,944.500 |
2,668.000 |
2,944.500 |
276.500 |
40.00 |
11,060.00 |
| 28200200 |
FILTER FABRIC |
2,719.000 |
225.500 |
2,944.500 |
2,719.000 |
2,944.500 |
225.500 |
3.75 |
845.63 |
| 40300100 |
BIT MATLS PR CT |
70,768.000 |
1,374.630 |
72,142.630 |
64,822.110 |
72,142.630 |
7,320.520 |
2.00 |
14,641.04 |
| 44000157 |
HMA SURF REM 2 |
38,936.000 |
13,791.020 |
52,727.020 |
41,654.110 |
52,727.020 |
11,072.910 |
2.00 |
22,145.82 |
| 44000162 |
HMA SURF REM 3 1/4 |
91,205.000 |
-16,549.800 |
74,655.200 |
73,763.790 |
74,655.200 |
891.410 |
2.35 |
2,094.82 |
| 44000164 |
HMA SURF REM 3 3/4 |
11,365.000 |
1,846.710 |
13,211.710 |
11,365.000 |
13,211.710 |
1,846.710 |
4.10 |
7,571.51 |
| 44000169 |
HMA SURF REM 5 |
120,667.000 |
-8,804.330 |
111,862.670 |
98,134.750 |
111,862.670 |
13,727.920 |
3.20 |
43,929.34 |
| 44000170 |
HMA SURF REM 5 1/4 |
88,000.000 |
1,011.000 |
89,011.000 |
92,221.980 |
89,011.000 |
-3,210.980 |
3.50 |
-11,238.43 |
| 44000178 |
HMA SURF REM 7 1/4 |
130,722.000 |
-10,203.330 |
120,518.670 |
106,689.330 |
120,518.670 |
13,829.340 |
4.45 |
61,540.57 |
| 44000189 |
HMA SURF REM 10 |
14,386.000 |
643.740 |
15,029.740 |
14,200.640 |
15,029.740 |
829.100 |
7.35 |
6,093.89 |
continued
|
PAY ITEM |
QUANTITY |
PAYMENT |
|
Number |
Description |
Awarded |
Net of Adds/
Deducts |
Total Adjusted |
Completed Prior Est. |
Completed to Date |
This Estimate |
$ Unit Price |
$ This Estimate |
| 44000194 |
HMA SURF REM 11 1/4 |
40,222.000 |
-5,891.270 |
34,330.730 |
33,914.720 |
34,330.730 |
416.010 |
7.85 |
3,265.69 |
| 44200970 |
CL B PATCH T2 10 |
627.000 |
160.440 |
787.440 |
781.440 |
787.440 |
6.000 |
165.00 |
990.00 |
| 44200974 |
CL B PATCH T3 10 |
69.000 |
124.500 |
193.500 |
132.500 |
193.500 |
61.000 |
165.00 |
10,065.00 |
| 44201299 |
DOWEL BARS 1 1/2 |
1,240.000 |
632.000 |
1,872.000 |
1,832.000 |
1,872.000 |
40.000 |
25.00 |
1,000.00 |
| 44213200 |
SAW CUTS |
4,299.000 |
1,352.700 |
5,651.700 |
5,550.600 |
5,651.700 |
101.100 |
3.75 |
379.13 |
| 48101200 |
AGGREGATE SHLDS B |
5,512.000 |
947.000 |
6,459.000 |
5,450.110 |
6,459.000 |
1,008.890 |
27.50 |
27,744.48 |
| 48203021 |
HMA SHOULDERS 6 |
1,931.000 |
-15.500 |
1,915.500 |
1,476.800 |
1,915.500 |
438.700 |
40.00 |
17,548.00 |
| FRC00901 |
CABLE RAIL REPAIR |
0.000 |
14,423.940 |
14,423.940 |
10,000.000 |
14,423.940 |
4,423.940 |
1.00 |
4,423.94 |
| FRC01500 |
CABLE RAIL REPAIR |
0.000 |
6,801.930 |
6,801.930 |
6,000.000 |
6,801.930 |
801.930 |
1.00 |
801.93 |
| FRC01700 |
CABLE RAIL RESTOCKING |
0.000 |
6,212.650 |
6,212.650 |
3,000.000 |
6,212.650 |
3,212.650 |
1.00 |
3,212.65 |
| FRC02300 |
SEAL EXPANSION PATCHES |
0.000 |
3,615.190 |
3,615.190 |
3,000.000 |
3,615.190 |
615.190 |
1.00 |
615.19 |
| XXX21300 |
SMOOTH INC BIT HMA SC |
0.000 |
9,270.000 |
9,270.000 |
4,000.000 |
9,270.000 |
5,270.000 |
1.00 |
5,270.00 |
| X9300401 |
AGGREGATE BASE CSE TY |
0.000 |
79.490 |
79.490 |
73.600 |
79.490 |
5.890 |
40.00 |
235.60 |
| X9301400 |
EXPANSION PATCH TY 2.1 |
0.000 |
222.900 |
222.900 |
210.000 |
216.900 |
6.900 |
445.00 |
3,070.50 |
|
Total: |
$290,965.29 |
|