|
| Percent Completed: 89.08% |
Contract Awarded
Amount |
Additions |
Deductions |
Total Adjusted
Contract Value |
Total Amount
Due to Date |
| 11,634,240.02 |
2,455,502.51 |
1,792,211.51 |
12,297,531.02 |
10,954,476.84 |
|
Total retainage incld this est held by IDOT:
|
|
|
0.00
|
| Total
due after retainage: |
|
|
10,954,476.84 |
| Total
paid this estimate: |
|
|
10,954,476.84 |
|
Previous payments to contractor: |
|
|
-10,748,790.99 |
|
Payment to contractor this estimate: |
|
| 205,685.85 |
| |
|
Voucher # BC05970 | Date: 04/29/2013 |
|
1
of 1
|
205,685.85 |
|
---------------------------------------------------------------------------------------------------------------------------------------------- |
|
|
|
Pay Estimate Number: 22 |
Total: |
205,685.85 |
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 |
| XZ177600 |
REM EX BUMPER BLOCKS |
3.000 |
2.000 |
5.000 |
3.000 |
5.000 |
2.000 |
543.59 |
1,087.18 |
| 40600982 |
HMA SURF REM BUTT JT |
1,405.000 |
107.200 |
1,512.200 |
1,405.000 |
1,512.200 |
107.200 |
25.37 |
2,719.66 |
| 42400100 |
PC CONC SIDEWALK 4 |
35,462.000 |
135.000 |
35,597.000 |
28,943.800 |
29,078.600 |
134.800 |
7.36 |
992.13 |
| 44000200 |
DRIVE PAVEMENT REM |
3,749.000 |
44.600 |
3,793.600 |
3,323.220 |
3,356.220 |
33.000 |
14.59 |
481.47 |
| 50901760 |
PIPE HANDRAIL |
294.000 |
0.500 |
294.500 |
294.000 |
294.500 |
0.500 |
141.90 |
70.95 |
| 60218400 |
MAN TA 4 DIA T1F CL |
9.000 |
0.000 |
9.000 |
4.000 |
5.000 |
1.000 |
3,648.23 |
3,648.23 |
| 60235700 |
INLETS TA T3F&G |
31.000 |
-3.000 |
28.000 |
24.000 |
25.000 |
1.000 |
1,598.45 |
1,598.45 |
| 60236200 |
INLETS TA T8G |
9.000 |
0.000 |
9.000 |
7.000 |
8.000 |
1.000 |
1,567.77 |
1,567.77 |
| 60246541 |
INLET BOX SPL N1 |
1.000 |
0.000 |
1.000 |
0.500 |
1.000 |
0.500 |
13,929.81 |
6,964.90 |
| 60255500 |
MAN ADJUST |
3.000 |
0.000 |
3.000 |
2.000 |
1.000 |
-1.000 |
1,661.11 |
-1,661.11 |
| 60266600 |
VALVE BOX ADJ |
22.000 |
0.000 |
22.000 |
6.000 |
8.000 |
2.000 |
428.01 |
856.02 |
| 60300305 |
FR & LIDS ADJUST |
8.000 |
14.000 |
22.000 |
11.000 |
14.000 |
3.000 |
800.09 |
2,400.27 |
| 60602700 |
CONC GUTTER TA SPL |
150.000 |
64.100 |
214.100 |
150.000 |
214.100 |
64.100 |
60.82 |
3,898.56 |
| 60603900 |
COMB CC&G TB6.12 AEP |
126.000 |
1.600 |
127.600 |
126.000 |
127.600 |
1.600 |
67.53 |
108.05 |
| 60605000 |
COMB CC&G TB6.24 |
8,530.000 |
-7,459.200 |
1,070.800 |
831.300 |
914.900 |
83.600 |
40.46 |
3,382.45 |
| 67000400 |
ENGR FIELD OFFICE A |
30.000 |
0.000 |
30.000 |
22.500 |
23.500 |
1.000 |
2,735.82 |
2,735.82 |
| 70102620 |
TR CONT & PROT 701501 |
1.000 |
0.000 |
1.000 |
0.840 |
0.870 |
0.030 |
5,454.35 |
163.63 |
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 |
| 70102640 |
TR CONT & PROT 701801 |
1.000 |
0.000 |
1.000 |
0.860 |
0.900 |
0.040 |
3,379.99 |
135.20 |
| 70103815 |
TR CONT SURVEILLANCE |
150.000 |
28.400 |
178.400 |
150.000 |
176.400 |
26.400 |
538.77 |
14,223.53 |
| 70300100 |
SHORT-TERM PAVT MKING |
51,566.000 |
0.000 |
51,566.000 |
12,972.900 |
13,052.900 |
80.000 |
1.01 |
80.80 |
| 78004200 |
PREF PL PM TB INL L&S |
871.000 |
814.300 |
1,685.300 |
1,685.300 |
1,654.100 |
-31.200 |
24.20 |
-755.04 |
| 78004220 |
PREF PL PM TB INL L5 |
3,824.000 |
0.000 |
3,824.000 |
2,460.000 |
3,760.000 |
1,300.000 |
5.21 |
6,773.00 |
| 81400100 |
HANDHOLE |
10.000 |
0.000 |
10.000 |
9.000 |
10.000 |
1.000 |
986.55 |
986.55 |
| FRC01000 |
CONST DETOUR RUNAROUND |
0.000 |
12,281.680 |
12,281.680 |
10,000.000 |
12,281.680 |
2,281.680 |
1.00 |
2,281.68 |
| FRC01400 |
POTHOLE PATCHING |
0.000 |
1,845.020 |
1,845.020 |
1,000.000 |
1,845.020 |
845.020 |
1.00 |
845.02 |
| FRC02300 |
INCORPRATE FIELD TILES |
0.000 |
12,623.220 |
12,623.220 |
5,000.000 |
12,623.220 |
7,623.220 |
1.00 |
7,623.22 |
| FRC02700 |
REMOVE LIGHT POLES |
0.000 |
3,888.820 |
3,888.820 |
1,000.000 |
3,888.820 |
2,888.820 |
1.00 |
2,888.82 |
| FRC03400 |
MOD STRCTS FOR SS MOVE |
0.000 |
8,208.530 |
8,208.530 |
5,000.000 |
8,208.530 |
3,208.530 |
1.00 |
3,208.53 |
| FRC04300 |
REMOV ABNDN UTILITIES |
0.000 |
4,433.050 |
4,433.050 |
4,000.000 |
4,433.050 |
433.050 |
1.00 |
433.05 |
| FRC04600 |
REMOV ROTTON PVT EDGE |
0.000 |
26,880.070 |
26,880.070 |
21,370.000 |
26,880.070 |
5,510.070 |
1.00 |
5,510.07 |
| FRC05700 |
PARTIAL DEPTH PATCHING |
0.000 |
70,335.210 |
70,335.210 |
65,000.000 |
70,335.210 |
5,335.210 |
1.00 |
5,335.21 |
| FRC05800 |
SURF REM NOSE & CORR |
0.000 |
3,619.690 |
3,619.690 |
2,500.000 |
3,619.690 |
1,119.690 |
1.00 |
1,119.69 |
| FRC06200 |
ADDITIONAL FLAGGERS |
0.000 |
35,103.230 |
35,103.230 |
20,000.000 |
35,103.230 |
15,103.230 |
1.00 |
15,103.23 |
| FRC06900 |
RR3 FSLOPES SFRD 19+15 |
0.000 |
2,062.730 |
2,062.730 |
2,000.000 |
2,062.730 |
62.730 |
1.00 |
62.73 |
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 |
| FRC07000 |
REPR S INT CONCT COND |
0.000 |
2,239.990 |
2,239.990 |
2,000.000 |
2,239.990 |
239.990 |
1.00 |
239.99 |
| FRC09A00 |
MOD RETAIN WALL & FOOT |
0.000 |
3,717.050 |
3,717.050 |
750.000 |
3,717.050 |
2,967.050 |
1.00 |
2,967.05 |
| FRC12A00 |
CONCRETE APRON 604106 |
0.000 |
4,430.890 |
4,430.890 |
4,000.000 |
4,430.890 |
430.890 |
1.00 |
430.89 |
| X9601201 |
MANHOLE 8" W/TY1 FR CL |
0.000 |
1.000 |
1.000 |
0.500 |
1.000 |
0.500 |
10,776.00 |
5,388.00 |
| X9602600 |
COMB CC&G TB6.24 SPL14 |
0.000 |
5,013.200 |
5,013.200 |
3,000.000 |
5,013.200 |
2,013.200 |
47.23 |
95,083.44 |
| X9603301 |
PAVT MARKING REMOVAL |
0.000 |
2,500.000 |
2,500.000 |
147.000 |
180.300 |
33.300 |
2.00 |
66.60 |
| X9604600 |
FULL DEPTH PVT SAW SPL |
0.000 |
5,381.000 |
5,381.000 |
4,000.000 |
5,381.000 |
1,381.000 |
3.36 |
4,640.16 |
|
Total: |
$205,685.85 |
|