1MIS.CIS.01 CONTRACT TIME STATEMENT CONTRACT 10084005 MGR.NO. 096 PAGE 001 CONT 6182 SEC 22 JOB 001 RES ENGR CASTANEDA, RICARDO PROJ RMC - 618222001 HWY IH0035 4615 NW LOOP 410 SAN ANTO CNTY FRIO DIST 15 CONTRACT PRICE $ 1,363,996.30 REPORT DATE 11/09/2009 09.08.45 CONTRACTOR FLASHER EQUIPMENT COMPANY 10123 EST PERIOD OCT 01,2009 TO OCT 31,2009 EST NO 011 --------------------------------------------------------------------------------------------------------- DATE WORK BEGAN DEC 19, 2008 TIME COMPUTED FROM DEC 15, 2008 SUMMARY INFORMATION 0 DATE WORKING REASONS FOR DAYS CREDITED MONTH/YEAR OR DAYS DAYS /COMMENTS FOR DAYS CHARGED PHASE I DAYS CHARGED CREDITED CONTRACT WORK DAYS = 365 290 290 0 BROUGHT FORWARD ADDL DAYS GRANTED = 0 OCT 09 1 1 TOTAL DAYS ALLOWED = 365 2 1 DATE WORK COMPLETED 3 1 DAYS CHARGED TO DATE = 321 4 1 ASSESSED LIQ DAMAGES = 0 5 1 LIQ DAMAGE RATE $ 800 6 1 7 1 LIQUIDATED DAMAGES 8 1 0 DAYS AT $ 800 PER DAY 9 1 TOTAL = $ .00 10 1 11 1 CERTIFIED AS CORRECT AND 12 1 ONE COPY HAS BEEN GIVEN 13 1 TO THE CONTRACTOR 14 1 15 1 16 1 ---------------------------- 17 1 AREA/PROJECT ENGINEER 18 1 19 1 20 1 21 1 22 1 23 1 24 1 25 1 26 1 27 1 28 1 29 1 30 1 31 1 ----- ----- ----- 321 321 0 0 SATURDAY 0 SUNDAY 0 HOLIDAY 1MIS.CIS.03 CONSTRUCTN ESTIMATE BREAKDOWN CONTRACT 10084005 MGR.NO. 096 PAGE 001 CONT 6182 SEC 22 JOB 001 RES ENGR CASTANEDA, RICARDO PROJ RMC - 618222001 HWY IH0035 4615 NW LOOP 410 SAN ANTO CNTY FRIO DIST 15 CONTRACT PRICE $ 1,363,996.30 REPORT DATE 11/09/2009 09.08.46 CONTRACTOR FLASHER EQUIPMENT COMPANY 10123 EST PERIOD OCT 01,2009 TO OCT 31,2009 EST NO 011 DIST. 15 COUNTY FRIO CONTROL 6182-22-001 PROJECT RMC - 618222001 HIGHWAY IH0035 0LIMITS- KERR, KENDALL, BANDERA, UVALDE, MEDINA FRIO,ATASCOSA,WILSON,MCMULLEN COUNTIES 0TYPE OF WORK- PAVEMENT MARKINGS AND MARKERS 0 0005 PREPARED BY SUSAN ATKINS 0 0055 PLAC & REMOV PAV MRK & MRKR NET LENGTH 0.001 MILES 0 LINE ITEM ESTIMATED WORK DONE CONTRACT AMOUNT NO. NO. DESCRIPTION UNIT QUANTITIES ON CONTRACT PRICE($) ($) - 0060 0666 REF PAV MRK TY II (W) 4" (BRK) LF 10,500.000 14,970.000 .130 1,946.10 0065 0666 REF PAV MRK TY II (W) 4" (SLD) LF 350,000.000 655,372.000 .107 70,124.80 0065 0666 ADJ EST QUANTITY TO DATE 850,000.000 0070 0666 REF PAV MRK TY II (W) 8" (LNDP) LF 150.000 0.000 1.000 .00 0075 0666 REF PAV MRK TY II (W) 12" (LNDP) LF 100.000 0.000 1.000 .00 0080 0666 REF PAV MRK TY II (W) 12" (SLD) LF 100.000 0.000 1.000 .00 0085 0666 REF PAV MRK TY II (Y) 4" (BRK) LF 60,000.000 71,240.000 .120 8,548.80 0085 0666 ADJ EST QUANTITY TO DATE 85,000.000 0090 0666 REF PAV MRK TY II (Y) 4" (SLD) LF 360,000.000 490,962.000 .109 53,514.86 0090 0666 ADJ EST QUANTITY TO DATE 660,000.000 0095 0666 REFL PAV MRK TY I(W)(LEGENDS)(100MIL) SF 40,000.000 20,363.000 2.400 48,871.20 0095 0666 ADJ EST QUANTITY TO DATE 34,600.000 0100 0666 REFL PAV MRK TY I(Y)(LEGENDS)(100MIL) SF 28,000.000 5,354.000 2.450 13,117.30 0100 0666 ADJ EST QUANTITY TO DATE 23,000.000 0105 0666 TY I (W) 8" (SLD)(090MIL)(CALL OUT) LF 7,250.000 1,769.000 .750 1,326.75 0110 0666 TY I (Y) 8" (SLD)(090MIL)(CALL OUT) LF 100.000 452.000 2.000 904.00 0115 0666 RF PV MK TYI(W) 4"(DOT)90MIL(CALLOUT) LF 250.000 0.000 3.000 .00 1 0120 0666 RF PV MK TYI(W)(LEGEND)100MIL(CALLOUT SF 9,500.000 5,822.500 2.250 13,100.63 0125 0666 RF PV MK TYI(Y)(LEGEND)100MIL(CALLOUT SF 3,800.000 4,996.000 2.600 12,989.60 0130 0666 PAVEMENT SEALER 12" (CALLOUT) LF 1,500.000 0.000 1.000 .00 0135 0668 PREFAB PAV MRK (TY C)(MULTI)(SHIELD) EA 5.000 0.000 1,750.000 .00 0140 0668 PREFAB PAV MRK TY C(ACC PRK, BL & WH)LG EA 6.000 2.000 225.000 450.00 0145 0668 PREFAB PAV MRK TY C (W) (NUMBER) EA 12.000 0.000 200.000 .00 0150 0672 REFL PAV MRKR TY I-A EA 100.000 0.000 3.000 .00 0155 0672 REFL PAV MRKR TY I-C EA 4,800.000 3,414.000 2.430 8,296.02 0160 0672 REFL PAV MRKR TY I-R EA 50.000 264.000 5.000 1,320.00 0165 0672 REFL PAV MRKR TY II-A-A EA 40,300.000 18,352.000 2.430 44,595.36 0170 0672 REFL PAV MRKR TY II-C-R EA 14,000.000 8,782.000 2.500 21,955.00 0175 0672 REFL PAV MRKR TY I-A (CALL OUT) EA 100.000 0.000 4.000 .00 0180 0672 REFL PAV MRKR TY I-C (CALL OUT) EA 1,000.000 490.000 3.000 1,470.00 0185 0672 REFL PAV MRKR TY II-A-A (CALL OUT) EA 8,000.000 9,288.000 2.500 23,220.00 0190 0672 REFL PAV MRKR TY II-C-R (CALL OUT) EA 400.000 742.000 3.500 2,597.00 0195 0672 REFL PAV MRKR TY I-R (CALL OUT) EA 25.000 70.000 5.000 350.00 0200 0677 ELIM EXT PAV MRK & MRKS ( 4") LF 35,500.000 39,125.000 .250 9,781.25 0200 0677 ADJ EST QUANTITY TO DATE 50,500.000 0205 0677 ELIM EXT PAV MRK & MRKS ( 8") LF 3,000.000 921.000 .300 276.30 0210 0677 ELIM EXT PAV MRK & MRKS (12") LF 500.000 0.000 1.000 .00 0215 0677 ELIM EXT PAV MRK & MRKS (18") LF 500.000 132.000 2.000 264.00 0220 0677 ELIM EXT PAV MRK & MRKS (24") LF 2,000.000 1,062.000 3.000 3,186.00 0225 0677 ELIM EXT PAV MRK & MRKS (SYMBOL) EA 155.000 79.000 40.000 3,160.00 0230 0677 ELIM EXT PAV MRK & MRKS (WORD) EA 100.000 17.000 40.000 680.00 0235 0677 ELIM EXT PAV MRK&MRKRS (4") (CALLOUT) LF 7,000.000 6,112.000 .450 2,750.40 0240 0677 ELIM EXT PAV MRK&MRKRS (8") (CALLOUT) LF 3,500.000 50.000 .650 32.50 0245 0677 ELIM EXT PAV MRK&MRKRS (12") (CALLOUT) LF 150.000 0.000 3.000 .00 0250 0677 ELIM EXT PAV MRK&MRKRS (18") (CALLOUT) LF 150.000 74.000 4.000 296.00 0255 0677 ELIM EXT PAV MRK&MRKRS (24") 1 (CALLOUT) LF 2,000.000 186.000 2.500 465.00 0260 0677 ELIM EXT PAV MRK&MRKRS(SYMBOL)(CALLOUT) EA 40.000 0.000 50.000 .00 0265 0677 ELIM EXT PAV MRK&MRKRS (WORD)(CALLOUT) EA 40.000 0.000 50.000 .00 0270 6055 IN-LANE OR TRANSVERSE RUMBLE STRIP LF 1,800.000 640.000 8.750 5,600.00 0275 6110 REF PAV MRK TY I (W)(4")(BRK)(60 MIL) LF 150,000.000 80,650.000 .161 12,984.65 0280 6110 REF PAV MRK TY I (W)(4")(SLD)(60 MIL) LF 2,220,000.000 1,127,076.000 .152 171,315.55 0280 6110 ADJ EST QUANTITY TO DATE 1,920,000.000 0285 6110 REF PAV MRK TY I (W)(4")(DOT)(60 MIL) LF 850.000 0.000 1.000 .00 0290 6110 REF PAV MRK TY I (W)(6")(SLD)(60 MIL) LF 1,895.000 0.000 .230 .00 0295 6110 REF PAV MRK TY I (W)(8")(SLD)(60 MIL) LF 56,000.000 38,561.000 .450 17,352.45 0300 6110 REF PAV MRK TY I (W)(8")(LNDP)(60 MIL) LF 200.000 0.000 2.000 .00 0305 6110 REF PAV MRK TY I (W)(12")(SLD)(60 MIL) LF 200.000 0.000 3.500 .00 0310 6110 REF PAV MRK TY I (W)(12")(LNDP)(60 MIL) LF 150.000 0.000 2.500 .00 0315 6110 REF PAV MRK TY I (Y)(4")(BRK)(60 MIL) LF 450,000.000 100,310.000 .163 16,350.53 0315 6110 ADJ EST QUANTITY TO DATE 350,000.000 0320 6110 REF PAV MRK TY I (Y)(4")(SLD)(60 MIL) LF 2,350,350.000 1,203,279.000 .157 188,914.80 0320 6110 ADJ EST QUANTITY TO DATE 2,250,350.000 0325 6110 REF PAV MRK TY I (Y)(8")(SLD)(60 MIL) LF 2,500.000 0.000 .510 .00 0330 6110 REF PAV MRK SEALER (12") LF 200.000 0.000 1.000 .00 0335 0666*REF PAV MRK TY II (W) 8" (SLD) LF 1,000.000 714.000 .750 535.50 0340 0666*TY I (W) 4" (SLD)(090MIL)(CALL OUT) LF 2,000.000 1,798.000 .500 899.00 0345 0666*TY I (Y) 4" (SLD)(090MIL)(CALL OUT) LF 2,000.000 18,025.000 .500 9,012.50 0345 0666 ADJ EST QUANTITY TO DATE 21,720.000 0350 0666*REFL PAV MRK TY I (W) 8" (DOT)(060MIL) LF 50.000 44.000 2.000 88.00 0 SUBTOTAL BID ITEMS $ 772,641.85 0 TOTAL AMOUNT WORK DONE PLAC & REMOV PAV MRK & MRKR $ 772,641.85 0 TOTAL AMOUNT WORK DONE CONTROL 6182-22-001 $ 772,641.85 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 1MIS.CIS.04 CONSTRUCTION ESTIMATE COMBINED CONTRACT 10084005 MGR.NO. 096 PAGE 001 CONT 6182 SEC 22 JOB 001 RES ENGR CASTANEDA, RICARDO PROJ RMC - 618222001 HWY IH0035 4615 NW LOOP 410 SAN ANTO CNTY FRIO DIST 15 CONTRACT PRICE $ 1,363,996.30 REPORT DATE 11/09/2009 09.08.46 CONTRACTOR FLASHER EQUIPMENT COMPANY 10123 EST PERIOD OCT 01,2009 TO OCT 31,2009 EST NO 011 0*********************************************************************************************************************************** -LIMITS - KERR, KENDALL, BANDERA, UVALDE, MEDINA 0 FRIO,ATASCOSA,WILSON,MCMULLEN COUNTIES DATE WORK BEGAN DEC 19, 2008 WORKING DAYS USED 321 PERCENT COMPLETE 56.64 PERCENT TIME USED 87.90 DATE COMPLETED 0 CONTROL PROJECT DISTRICT HIGHWAY COUNTY 0 6182-22-001 RMC - 618222001 15 IH0035 FRIO - ITEM DESCRIPTION UNIT ESTIMATED WORK DONE CONTRACT AMOUNT NO. QUANTITIES ON CONTRACT PRICE($) ($) -0666 REF PAV MRK TY II (W) 4" (BRK) LF 10,500.000 14,970.000 .130 1,946.10 0666 REF PAV MRK TY II (W) 4" (SLD) LF 350,000.000 655,372.000 .107 70,124.80 0666 ADJ EST QUANTITY TO DATE 850,000.000 0666 REF PAV MRK TY II (Y) 4" (BRK) LF 60,000.000 71,240.000 .120 8,548.80 0666 ADJ EST QUANTITY TO DATE 85,000.000 0666 REF PAV MRK TY II (Y) 4" (SLD) LF 360,000.000 490,962.000 .109 53,514.86 0666 ADJ EST QUANTITY TO DATE 660,000.000 0666 REFL PAV MRK TY I(W)(LEGENDS)(100MIL) SF 40,000.000 20,363.000 2.400 48,871.20 0666 ADJ EST QUANTITY TO DATE 34,600.000 0666 REFL PAV MRK TY I(Y)(LEGENDS)(100MIL) SF 28,000.000 5,354.000 2.450 13,117.30 0666 ADJ EST QUANTITY TO DATE 23,000.000 0666 TY I (W) 8" (SLD)(090MIL)(CALL OUT) LF 7,250.000 1,769.000 .750 1,326.75 0666 TY I (Y) 8" (SLD)(090MIL)(CALL OUT) LF 100.000 452.000 2.000 904.00 0666 RF PV MK TYI(W)(LEGEND)100MIL(CALLOUT SF 9,500.000 5,822.500 2.250 13,100.63 0666 RF PV MK TYI(Y)(LEGEND)100MIL(CALLOUT SF 3,800.000 4,996.000 2.600 12,989.60 10668 PREFAB PAV MRK TY C(ACC PRK, BL & WH)LG EA 6.000 2.000 225.000 450.00 0672 REFL PAV MRKR TY I-C EA 4,800.000 3,414.000 2.430 8,296.02 0672 REFL PAV MRKR TY I-R EA 50.000 264.000 5.000 1,320.00 0672 REFL PAV MRKR TY II-A-A EA 40,300.000 18,352.000 2.430 44,595.36 0672 REFL PAV MRKR TY II-C-R EA 14,000.000 8,782.000 2.500 21,955.00 0672 REFL PAV MRKR TY I-C (CALL OUT) EA 1,000.000 490.000 3.000 1,470.00 0672 REFL PAV MRKR TY II-A-A (CALL OUT) EA 8,000.000 9,288.000 2.500 23,220.00 0672 REFL PAV MRKR TY II-C-R (CALL OUT) EA 400.000 742.000 3.500 2,597.00 0672 REFL PAV MRKR TY I-R (CALL OUT) EA 25.000 70.000 5.000 350.00 0677 ELIM EXT PAV MRK & MRKS ( 4") LF 35,500.000 39,125.000 .250 9,781.25 0677 ADJ EST QUANTITY TO DATE 50,500.000 0677 ELIM EXT PAV MRK & MRKS ( 8") LF 3,000.000 921.000 .300 276.30 0677 ELIM EXT PAV MRK & MRKS (18") LF 500.000 132.000 2.000 264.00 0677 ELIM EXT PAV MRK & MRKS (24") LF 2,000.000 1,062.000 3.000 3,186.00 0677 ELIM EXT PAV MRK & MRKS (SYMBOL) EA 155.000 79.000 40.000 3,160.00 0677 ELIM EXT PAV MRK & MRKS (WORD) EA 100.000 17.000 40.000 680.00 0677 ELIM EXT PAV MRK&MRKRS (4") (CALLOUT) LF 7,000.000 6,112.000 .450 2,750.40 0677 ELIM EXT PAV MRK&MRKRS (8") (CALLOUT) LF 3,500.000 50.000 .650 32.50 0677 ELIM EXT PAV MRK&MRKRS (18") (CALLOUT) LF 150.000 74.000 4.000 296.00 0677 ELIM EXT PAV MRK&MRKRS (24") (CALLOUT) LF 2,000.000 186.000 2.500 465.00 6055 IN-LANE OR TRANSVERSE RUMBLE STRIP LF 1,800.000 640.000 8.750 5,600.00 6110 REF PAV MRK TY I (W)(4")(BRK)(60 MIL) LF 150,000.000 80,650.000 .161 12,984.65 6110 REF PAV MRK TY I (W)(4")(SLD)(60 MIL) LF 2,220,000.000 1,127,076.000 .152 171,315.55 6110 ADJ EST QUANTITY TO DATE 1,920,000.000 6110 REF PAV MRK TY I (W)(8")(SLD)(60 MIL) LF 56,000.000 38,561.000 .450 17,352.45 6110 REF PAV MRK TY I (Y)(4")(BRK)(60 MIL) LF 450,000.000 100,310.000 .163 16,350.53 6110 ADJ EST QUANTITY TO DATE 350,000.000 6110 REF PAV MRK TY I (Y)(4")(SLD)(60 MIL) LF 2,350,350.000 1,203,279.000 .157 188,914.80 6110* ADJ EST QUANTITY TO DATE 2,250,350.000 1 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 00666* REFL PAV MRK TY I (W) 8" (DOT)(060MIL) LF 50.000 44.000 2.000 88.00 0666* REF PAV MRK TY II (W) 8" (SLD) LF 1,000.000 714.000 .750 535.50 0666* TY I (W) 4" (SLD)(090MIL)(CALL OUT) LF 2,000.000 1,798.000 .500 899.00 0666* TY I (Y) 4" (SLD)(090MIL)(CALL OUT) LF 2,000.000 18,025.000 .500 9,012.50 0666* ADJ EST QUANTITY TO DATE 21,720.000 0 SUBTOTAL BID ITEMS $ 772,641.85 0 CONTRACT TOTAL ALL ITEMS $ 772,641.85 1MIS.CIS.05 CONSTR ESTIMATE DISTRIBUTION CONTRACT 10084005 MGR.NO. 096 PAGE 001 CONT 6182 SEC 22 JOB 001 RES ENGR CASTANEDA, RICARDO PROJ RMC - 618222001 HWY IH0035 4615 NW LOOP 410 SAN ANTO CNTY FRIO DIST 15 CONTRACT PRICE $ 1,363,996.30 REPORT DATE 11/09/2009 09.08.46 CONTRACTOR FLASHER EQUIPMENT COMPANY 10123 EST PERIOD OCT 01,2009 TO OCT 31,2009 EST NO 011 ********************************************************************************************************************************** CO NO PROJECT CONT SEC JOB LINE NO TOTAL AMOUNT .00 % DIFFERENCE LESS TOTAL LESS LIQ DIFFERENCE LESS PREV AMOUNT DUE WORK DONE RETAINAGE SPL DEDUCTS DAMAGE PAYMENTS THIS EST ********************************************************************************************************************************** 83 RMC - 618222001 6182-22-001 772,641.85 .00 772,641.85 .00 .00 772,641.85 756,197.89 16,443.96 ---------------------------------------------------------------------------------------------------------------------------------- 0********************************** TOTALS ***************************************************************************** TOTAL AMOUNT .00 % DIFFERENCE LESS TOTAL LESS LIQ DIFFERENCE LESS PREV AMOUNT DUE WORK DONE RETAINAGE SPL DEDUCTS DAMAGE PAYMENTS THIS EST ********************************************************************************************************************************** 772,641.85 .00 772,641.85 .00 .00 772,641.85 756,197.89 16,443.96 ---------------------------------------------------------------------------------------------------------------------------------- 0INPUT PROOF READ BY- SUPPORTING PAPERS OK ------------------------------ ---------------------------- 0 APPROVED DATE --------------------------------- ----------------- 1MIS.CIS.07 WORK PERFORMED THIS PERIOD CONTRACT 10084005 MGR.NO. 096 PAGE 001 CONT 6182 SEC 22 JOB 001 RES ENGR CASTANEDA, RICARDO PROJ RMC - 618222001 HWY IH0035 4615 NW LOOP 410 SAN ANTO CNTY FRIO DIST 15 CONTRACT PRICE $ 1,363,996.30 REPORT DATE 11/09/2009 09.08.47 CONTRACTOR FLASHER EQUIPMENT COMPANY 10123 EST PERIOD OCT 01,2009 TO OCT 31,2009 EST NO 011 ********************************************************************************************************************* - CONTROL PROJECT DISTRICT HIGHWAY COUNTY 6182-22-001 RMC - 618222001 15 IH0035 FRIO -LIMITS - KERR, KENDALL, BANDERA, UVALDE, MEDINA FRIO,ATASCOSA,WILSON,MCMULLEN COUNTIES LINE ITEM ESTIMATED WORK DONE CONTRACT AMOUNT NO. NO. DESCRIPTION UNIT QUANTITIES THIS ESTIMATE PRICE($) ($) 0 60 0666 REF PAV MRK TY II (W) 4" LF 10,500.000 960.000 0.130 124.80 (BRK) 65 0666 REF PAV MRK TY II (W) 4" LF 350,000.000 33,020.000 0.107 3,533.14 (SLD) 85 0666 REF PAV MRK TY II (Y) 4" LF 60,000.000 6,020.000 0.120 722.40 (BRK) 90 0666 REF PAV MRK TY II (Y) 4" LF 360,000.000 32,246.000 0.109 3,514.81 (SLD) 105 0666 TY I (W) 8" LF 7,250.000 878.000 0.750 658.50 (SLD)(090MIL)(CALL OUT) 110 0666 TY I (Y) 8" LF 100.000 452.000 2.000 904.00 (SLD)(090MIL)(CALL OUT) 120 0666 RF PV MK SF 9,500.000 564.000 2.250 1,269.00 TYI(W)(LEGEND)100MIL(CALLOUT 125 0666 RF PV MK SF 3,800.000 158.000 2.600 410.80 TYI(Y)(LEGEND)100MIL(CALLOUT 140 0668 PREFAB PAV MRK TY C(ACC PRK, EA 6.000 2.000 225.000 450.00 BL & WH)LG 180 0672 REFL PAV MRKR TY I-C EA 1,000.000 56.000 3.000 168.00 (CALL OUT) 185 0672 REFL PAV MRKR TY II-A-A EA 8,000.000 787.000 2.500 1,967.50 (CALL OUT) 190 0672 REFL PAV MRKR TY II-C-R EA 400.000 36.000 3.500 126.00 (CALL OUT) 270 6055 IN-LANE OR TRANSVERSE RUMBLE LF 1,800.000 160.000 8.750 1,400.00 STRIP 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 0 350 0666* REFL PAV MRK TY I (W) 8" LF 0.000 44.000 2.000 88.00 (DOT)(060MIL) 340 0666* TY I (W) 4" LF 0.000 1,208.000 0.500 604.00 (SLD)(090MIL)(CALL OUT) 345 0666* TY I (Y) 4" LF 0.000 1,006.000 0.500 503.00 (SLD)(090MIL)(CALL OUT) 0 * ITEMS ADDED IN ACCORDANCE WITH STANDARD SPECIFICATIONS OR BY SUPPLEMENTAL AGREEMENTS 0 --------------- - TOTAL BID ITEMS DONE THIS ESTIMATE - $ 16,443.95 1 TOTAL AMOUNT WORK DONE TO DATE - $ 772,641.85