|
| Percent Completed: 99.99% |
Contract Awarded
Amount |
Additions |
Deductions |
Total Adjusted
Contract Value |
Total Amount
Due to Date |
| 9,945,233.20 |
1,212,756.48 |
680,399.58 |
10,477,590.10 |
10,476,471.97 |
|
Total retainage incld this est held by IDOT:
|
|
|
0.00
|
| Total
due after retainage: |
|
|
10,476,471.97 |
| Total
paid this estimate: |
|
|
10,476,471.97 |
|
Previous payments to contractor: |
|
|
-10,208,005.47 |
|
Payment to contractor this estimate: |
|
| 268,466.50 |
| |
|
Voucher # CC17595 | Date: 04/09/2013 |
|
1
of 1
|
268,466.50 |
|
---------------------------------------------------------------------------------------------------------------------------------------------- |
|
|
|
Pay Estimate Number: 26 |
Total: |
268,466.50 |
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 |
| MX032819 |
ELCBL C TRACER 14 1C |
4,222.000 |
-1,549.800 |
2,672.200 |
1,457.200 |
2,672.200 |
1,215.000 |
2.28 |
2,770.20 |
| MX033798 |
GATE VALVE & BOX 150 |
17.000 |
0.000 |
17.000 |
16.000 |
17.000 |
1.000 |
750.00 |
750.00 |
| MX810070 |
CON T 75 PVC S80 |
93.000 |
15.900 |
108.900 |
93.000 |
108.900 |
15.900 |
15.00 |
238.50 |
| MX812075 |
CON P 75 PVC SCHED 80 |
345.000 |
69.300 |
414.300 |
338.000 |
414.300 |
76.300 |
40.00 |
3,052.00 |
| MX871055 |
FOCC62.5/125 MM12SM12 |
3,600.000 |
-1,052.800 |
2,547.200 |
1,506.200 |
2,547.200 |
1,041.000 |
5.63 |
5,860.83 |
| MX873027 |
ELCBL C GROUND 6 1C |
610.000 |
87.300 |
697.300 |
610.000 |
697.300 |
87.300 |
8.55 |
746.42 |
| MX873030 |
ELCBL C 20 3C TW SH |
437.000 |
301.800 |
738.800 |
437.000 |
738.800 |
301.800 |
4.62 |
1,394.32 |
| MZ022800 |
FENCE REMOVAL |
131.300 |
75.600 |
206.900 |
131.300 |
206.900 |
75.600 |
16.00 |
1,209.60 |
| M2040800 |
FURNISHED EXCAVATION |
15,171.000 |
442.100 |
15,613.100 |
15,563.600 |
15,613.100 |
49.500 |
12.00 |
594.00 |
| M2500100 |
SEEDING CL 1 |
2.400 |
1.570 |
3.970 |
3.960 |
3.970 |
0.010 |
2,350.00 |
23.50 |
| M2500210 |
SEEDING CL 2A |
2.000 |
1.760 |
3.760 |
3.710 |
3.760 |
0.050 |
2,300.00 |
115.00 |
| M2500400 |
NITROGEN FERT NUTR |
414.000 |
426.200 |
840.200 |
834.000 |
840.200 |
6.200 |
1.45 |
8.99 |
| M2500500 |
PHOSPHORUS FERT NUTR |
414.000 |
426.200 |
840.200 |
834.000 |
840.200 |
6.200 |
1.45 |
8.99 |
| M2500600 |
POTASSIUM FERT NUTR |
414.000 |
426.200 |
840.200 |
834.000 |
840.200 |
6.200 |
1.45 |
8.99 |
| M2510630 |
EROSION CONTR BLANKET |
7,368.000 |
18,237.800 |
25,605.800 |
25,061.900 |
25,605.800 |
543.900 |
1.30 |
707.07 |
| M4021010 |
AGG SURF CSE B |
200.000 |
-163.800 |
36.200 |
0.000 |
36.200 |
36.200 |
38.00 |
1,375.60 |
| M4240100 |
PC CONC SIDEWALK 100 |
299.500 |
211.400 |
510.900 |
503.600 |
510.900 |
7.300 |
77.00 |
562.10 |
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 |
| M4248000 |
DETECTABLE WARNINGS |
14.980 |
13.320 |
28.300 |
14.980 |
28.300 |
13.320 |
400.00 |
5,328.00 |
| M4402000 |
PAVEMENT REM |
21,887.000 |
2,234.200 |
24,121.200 |
22,390.900 |
24,121.200 |
1,730.300 |
11.00 |
19,033.30 |
| M4402010 |
DRIVE PAVEMENT REM |
3,303.000 |
70.300 |
3,373.300 |
3,173.400 |
3,373.300 |
199.900 |
6.00 |
1,199.40 |
| M4402050 |
SIDEWALK REM |
223.000 |
-19.500 |
203.500 |
196.200 |
203.500 |
7.300 |
5.00 |
36.50 |
| M5010522 |
PIPE CULVERT REMOV |
345.000 |
212.800 |
557.800 |
519.800 |
557.800 |
38.000 |
20.00 |
760.00 |
| M6060600 |
COMB CC&G TB15.45 |
2,968.000 |
-55.700 |
2,912.300 |
2,907.300 |
2,912.300 |
5.000 |
98.00 |
490.00 |
| M6640110 |
CH LK FENCE 1.5 |
95.300 |
58.600 |
153.900 |
95.300 |
153.900 |
58.600 |
95.03 |
5,568.76 |
| M7200100 |
SIGN PANEL T1 |
14.760 |
15.140 |
29.900 |
25.100 |
29.900 |
4.800 |
242.10 |
1,162.08 |
| M7802160 |
POLYUREA PM T2 LN 600 |
89.500 |
49.400 |
138.900 |
89.500 |
138.900 |
49.400 |
18.70 |
923.78 |
| M8100260 |
CON T 50 PVC |
1,467.000 |
774.500 |
2,241.500 |
1,325.800 |
2,241.500 |
915.700 |
11.24 |
10,292.47 |
| M8100270 |
CON T 65 PVC |
98.000 |
15.600 |
113.600 |
96.400 |
113.600 |
17.200 |
22.44 |
385.97 |
| M8100300 |
CON T 100 PVC |
62.000 |
-15.400 |
46.600 |
40.200 |
46.600 |
6.400 |
33.02 |
211.33 |
| M8170030 |
EC C XLP USE 1C 8 |
495.000 |
105.100 |
600.100 |
495.000 |
600.100 |
105.100 |
4.56 |
479.25 |
| M8170040 |
EC C XLP USE 1C 6 |
990.000 |
210.200 |
1,200.200 |
990.000 |
1,200.200 |
210.200 |
4.88 |
1,025.77 |
| M8190200 |
TR & BKFIL F ELECT WK |
1,870.000 |
517.500 |
2,387.500 |
1,550.900 |
2,387.500 |
836.600 |
9.00 |
7,529.40 |
| M8731300 |
ELCBL C LEAD 14 1PR |
1,018.000 |
3,445.900 |
4,463.900 |
1,018.000 |
4,463.900 |
3,445.900 |
3.99 |
13,749.14 |
| M8731800 |
ELCBL C SERV 6 2C |
72.000 |
-6.500 |
65.500 |
56.500 |
65.500 |
9.000 |
7.10 |
63.90 |
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 |
| M8860100 |
DET LOOP T1 |
549.000 |
269.900 |
818.900 |
549.000 |
818.900 |
269.900 |
34.50 |
9,311.55 |
| XX002059 |
REM EX LT UNIT COMP |
6.000 |
4.000 |
10.000 |
6.000 |
10.000 |
4.000 |
285.00 |
1,140.00 |
| 50104400 |
CONC HDWL REM |
4.000 |
3.000 |
7.000 |
6.000 |
7.000 |
1.000 |
775.00 |
775.00 |
| 56400100 |
FIRE HYDNTS TO BE MVD |
8.000 |
-5.000 |
3.000 |
2.000 |
3.000 |
1.000 |
1,300.00 |
1,300.00 |
| 60255500 |
MAN ADJUST |
2.000 |
2.000 |
4.000 |
1.000 |
4.000 |
3.000 |
325.00 |
975.00 |
| 60260100 |
INLETS ADJUST |
1.000 |
1.000 |
2.000 |
1.000 |
2.000 |
1.000 |
240.00 |
240.00 |
| 60406100 |
FR & LIDS T1 CL |
16.000 |
-4.000 |
12.000 |
11.000 |
12.000 |
1.000 |
225.00 |
225.00 |
| 78200300 |
PRISMATIC CURB REFL |
58.000 |
15.000 |
73.000 |
58.000 |
73.000 |
15.000 |
12.00 |
180.00 |
| 78200530 |
BAR WALL MKR TYPE C |
4.000 |
4.000 |
8.000 |
4.000 |
8.000 |
4.000 |
25.00 |
100.00 |
| 88200410 |
TS BACKPLATE L F PLAS |
51.000 |
1.000 |
52.000 |
51.000 |
52.000 |
1.000 |
132.00 |
132.00 |
| 88500100 |
INDUCTIVE LOOP DETECT |
53.000 |
1.000 |
54.000 |
53.000 |
54.000 |
1.000 |
77.00 |
77.00 |
| 88700200 |
LIGHT DETECTOR |
6.000 |
5.000 |
11.000 |
6.000 |
11.000 |
5.000 |
820.00 |
4,100.00 |
| 89502380 |
REMOV EX HANDHOLE |
12.000 |
-3.000 |
9.000 |
8.000 |
9.000 |
1.000 |
355.00 |
355.00 |
| 89502385 |
REMOV EX CONC FDN |
12.000 |
2.000 |
14.000 |
11.000 |
14.000 |
3.000 |
765.00 |
2,295.00 |
| FRC00100 |
REMOVE DEBRIS IN FILL |
0.000 |
11,718.410 |
11,718.410 |
9,351.280 |
11,718.410 |
2,367.130 |
1.00 |
2,367.13 |
| FRC00300 |
DISC DIRT SUBGRADE |
0.000 |
29,672.940 |
29,672.940 |
25,023.160 |
29,672.940 |
4,649.780 |
1.00 |
4,649.78 |
| FRC00500 |
UNDERCUT AT WATER LEA |
0.000 |
5,513.440 |
5,513.440 |
2,000.000 |
5,513.440 |
3,513.440 |
1.00 |
3,513.44 |
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 |
| FRC00600 |
EXTEND TILE TO STORM |
0.000 |
14,275.120 |
14,275.120 |
5,000.000 |
14,275.120 |
9,275.120 |
1.00 |
9,275.12 |
| FRC00900 |
GRADE & SHAPE DITCH |
0.000 |
5,687.620 |
5,687.620 |
1,116.610 |
5,687.620 |
4,571.010 |
1.00 |
4,571.01 |
| FRC02300 |
EXPLORATORY DIGGING |
0.000 |
12,578.290 |
12,578.290 |
0.000 |
12,578.290 |
12,578.290 |
1.00 |
12,578.29 |
| FRC02400 |
UNDERCUT SUBGRADE |
0.000 |
29,800.970 |
29,800.970 |
0.000 |
29,800.970 |
29,800.970 |
1.00 |
29,800.97 |
| FRC02500 |
AGG SUBBASE VAR THICK |
0.000 |
22,927.240 |
22,927.240 |
0.000 |
22,927.240 |
22,927.240 |
1.00 |
22,927.24 |
| FRC02600 |
MILL AND PLACE HMA |
0.000 |
7,480.020 |
7,480.020 |
0.000 |
7,480.020 |
7,480.020 |
1.00 |
7,480.02 |
| FRC02800 |
RESET WALL FORMS |
0.000 |
2,518.060 |
2,518.060 |
0.000 |
2,518.060 |
2,518.060 |
1.00 |
2,518.06 |
| FRC02801 |
REMOVE RRPM |
0.000 |
1,006.220 |
1,006.220 |
0.000 |
1,006.220 |
1,006.220 |
1.00 |
1,006.22 |
| FRC02802 |
INLET & SIDEWALK SPL |
0.000 |
633.210 |
633.210 |
0.000 |
633.210 |
633.210 |
1.00 |
633.21 |
| FRC02803 |
MOWING FOR SEEDING |
0.000 |
1,375.650 |
1,375.650 |
0.000 |
1,375.650 |
1,375.650 |
1.00 |
1,375.65 |
| FRC02804 |
ADDED EROSIN CONTROL |
0.000 |
3,028.130 |
3,028.130 |
0.000 |
3,028.130 |
3,028.130 |
1.00 |
3,028.13 |
| X9501102 |
CON T 30 PVC |
0.000 |
354.200 |
354.200 |
75.500 |
354.200 |
278.700 |
62.10 |
17,307.27 |
| X9502700 |
PVMT PROTECTIVE COAT |
0.000 |
3,495.000 |
3,495.000 |
0.000 |
3,297.100 |
3,297.100 |
5.65 |
18,628.62 |
| X9502701 |
WATER SERV T K COP 50 |
0.000 |
11.500 |
11.500 |
0.000 |
11.500 |
11.500 |
127.00 |
1,460.50 |
| X9502702 |
METAL END SECTION 600 |
0.000 |
2.000 |
2.000 |
0.000 |
2.000 |
2.000 |
300.00 |
600.00 |
| X9502703 |
CON P 100 PVC SCH 80 |
0.000 |
258.300 |
258.300 |
0.000 |
258.300 |
258.300 |
61.46 |
15,875.13 |
|
Total: |
$268,466.50 |
|