Estimate Summary Report - Tennessee...109-01.01 PAY ADJUSTMENT FOR FUEL Adj This Est: Adj Total: Adj...

12/1/2020 0017 20201231

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 01/11/2021

JJ09618

CNS298 Pay Period: 12/1/2020Contract: Estimate Number: 0018 to 12/31/2020Estimate Type: Progress Estimate Approved:No

Charles Blalock & Sons, Inc.Contractor:

Contractor'sAddress:

PO Box 4750Sevierville, TN 37864-4750

Time

Allowed:

Charged:

Elapsed Calendar Days:

Percent Time:

Dates

Let:

Awarded:

Contract Executed:

Work Began:

To Be Completed:

Substantial Work Complete:

Accepted:

Contract Location:

Counties:

Original Contract:

Current Contract:

Amounts

Payment Due:

Material Discrepancy Adjustments:

Amount Due:

Stockpiled Materials:

Total Earnings:

This EstimatePrevious to DateTotal to Date

Days

Days

Days

10/05/2018

10/30/2018

11/01/2018

07/08/2019

%

$0.00

669.0

728.0

728.0

108.82

%Percent Complete($):

%Percent Behind:

CUMBERLAND

14.06

Date Notice to Proceed: 11/22/2018

09/20/2020

$9,914,569.87

$12,357,135.92

$9,277,658.15 $153,203.81$9,124,454.34

$0.00

$0.00Test Report Payment Adjustments:

$9,277,658.15 $9,120,201.84 157,456.31

$9,277,658.15 $153,203.81$9,124,454.34

$0.00 $0.00

$0.00 $0.00

$-4,252.50 $4,252.50

The construction of a truck climbing lane on I-40 EB near Mi

94.76

20201231

Project(s): 18100-3152-44

Page 1RR004




JJ09618

Bid %Project Number Federal Project Number Project Current Amount Project Description

IM/NH-I-40-6(153) 100.00 -2,442,566.05 9,914,569.87 9,914,569.87 157,456.3118100-3152-44 12,357,135.92The construction of a truck climbing lane on I-40 EB near Mi

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18100-3152-44 0100 9513 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

141,505.760

2,859,948.010

$141,505.76

$2,859,948.01

104-02.01 VALUE ENGINEERING CHANGE

18100-3152-44 0100 0010 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $43,050.00

0.200

1.000

$8,610.00

$43,050.00

105-01 CONSTRUCTION STAKES, LINES AND GRADES

18100-3152-44 0100 9017 DAY Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,600.00

0.000

-59.000

$0.00

$-94,400.00

108-07 LIQUIDATED DAMAGES

18100-3152-44 0100 9015 HOUR Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,000.00

0.000

0.000

$0.00

$0.00

108-08.04 LIQUIDATED DAMAGES

18100-3152-44 0100 9016 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $500.00

0.000

0.000

$0.00

$0.00

108-08.09 LIQUIDATED DAMAGES/per 20 minute period


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

109-01.01 PAY ADJUSTMENT FOR FUEL

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Fuel Adjustment (FUE2)ADJUSTMENT90120100

-87,560.76-87,560.760

-16.64-16.640

Page 2RR004




JJ09618



0.00 0.00 0.00 0.00 0.0018100-3152-44 0100 9013 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

109-01.02 PAYMENT ADJUSTMENT FOR BITUMINOUS MATERIAL.

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Bituminous Adjustment (BITM)ADJUSTMENT90130100

-34,082.95-34,082.950

-19.59-19.590


This Est:

Total:Total:

This Est:

2,200.000 $0.80

0.000

190.000

$0.00

$152.00

109-10.01 TRAINEE

18100-3152-44 0100 0030 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $490,000.00

0.000

0.000

$0.00

$0.00

201-01 CLEARING AND GRUBBING

18100-3152-44 0100 9512 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $458,000.00

0.000

1.000

$0.00

$458,000.00

201-01 CLEARING AND GRUBBING/Adusted price


This Est:

Total:Total:

This Est:

0.000 $2,500.00

0.000

9.000

$0.00

$22,500.00

202-01.50 REMOVAL OF STRUCTURES AND OBSTRUCTIONS

18100-3152-44 0100 9514 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $10.42

0.000

1,500.000

$0.00

$15,630.00

202-02.01 REMOVAL OF PIPE (SIZE ,STA.)/18" RCP, I-40 Median

Page 3RR004




JJ09618



0.00 2,134.00 2,134.00 0.00 0.0018100-3152-44 0100 9501 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $20.00

0.000

2,134.000

$0.00

$42,680.00

202-03 REMOVAL OF RIGID PAVEMENT, SIDEWALK, ETC.

18100-3152-44 0100 0040 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

27,326.000 $11.38

0.000

7,641.450

$0.00

$86,959.70

203-01 ROAD & DRAINAGE EXCAVATION (UNCLASSIFIED)

18100-3152-44 0100 9009 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $17.07

0.000

0.000

$0.00

$0.00

203-01.03 ROAD & DRAINAGE EXCAVATION (ADDITIONAL MATERIAL)

18100-3152-44 0100 0050 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

13,920.000 $30.72

0.000

0.000

$0.00

$0.00

203-01.09 ACID PRODUCING MATERIAL HAUL & TIP FEE


This Est:

Total:Total:

This Est:

38,725.000 $20.57

0.000

0.000

$0.00

$0.00

203-02.01 BORROW EXCAVATION (GRADED SOLID ROCK)

18100-3152-44 0100 9502 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $28.95

0.000

12,630.670

$0.00

$365,657.90

203-03 BORROW EXCAVATION (UNCLASSIFIED)

18100-3152-44 0100 9503 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $12.30

0.000

944.440

$0.00

$11,616.61

203-04 PLACING AND SPREADING TOPSOIL

Page 4RR004




JJ09618



0.00 79.44 79.44 0.00 0.0018100-3152-44 0100 0070 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

6,175.000 $7.59

0.000

79.440

$0.00

$602.95

203-05 UNDERCUTTING

18100-3152-44 0100 0080 M.G. Bid: Unit Price:

This Est:

Total:Total:

This Est:

340.000 $17.25

0.000

0.000

$0.00

$0.00

203-06 WATER

18100-3152-44 0100 0090 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,123.000 $15.47

0.000

0.000

$0.00

$0.00

203-07 FURNISHING & SPREADING TOPSOIL

18100-3152-44 0100 0100 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

56.000 $252.00

0.000

0.000

$0.00

$0.00

204-08.01 BACKFILL MATERIAL (FLOWABLE FILL)

18100-3152-44 0100 0110 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,145.000 $7.55

0.000

0.000

$0.00

$0.00

209-03.22 FILTER SOCK (18 INCH)

18100-3152-44 0100 0120 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

298.000 $8.00

0.000

0.000

$0.00

$0.00

209-05 SEDIMENT REMOVAL

18100-3152-44 0100 0130 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

17,297.000 $3.65

0.000

0.000

$0.00

$0.00

209-08.02 TEMPORARY SILT FENCE (WITH BACKING)

18100-3152-44 0100 0140 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

330.000 $1.70

0.000

40.000

$0.00

$68.00

209-08.03 TEMPORARY SILT FENCE (WITHOUT BACKING)

Page 5RR004




JJ09618



529.00 45.00 45.00 0.00 0.0018100-3152-44 0100 0150 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

63.000 $312.48

0.000

45.000

$0.00

$14,061.60

209-08.07 ROCK CHECK DAM PER


This Est:

Total:Total:

This Est:

26.000 $468.33

0.000

4.000

$0.00

$1,873.32

209-08.08 ENHANCED ROCK CHECK DAM

18100-3152-44 0100 0170 BAG Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,060.000 $4.06

0.000

0.000

$0.00

$0.00

209-09.01 SANDBAGS


This Est:

Total:Total:

This Est:

6.000 $338.84

0.000

0.000

$0.00

$0.00

209-09.41 CURB INLET PROTECTION (TYPE 2)

18100-3152-44 0100 0190 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

80.000 $4.92

0.000

0.000

$0.00

$0.00

209-20.03 POLYETHYLENE SHEETING (6 MIL. MINIMUM)

18100-3152-44 0100 0200 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,000.000 $2.29

0.000

0.000

$0.00

$0.00

209-20.04 POLYETHYLENE SHEETING (10 MIL.)


This Est:

Total:Total:

This Est:

3.000 $1,435.10

0.000

7.000

$0.00

$10,045.70

209-40.30 CATCH BASIN PROTECTION (TYPE A)

Page 6RR004




JJ09618




This Est:

Total:Total:

This Est:

0.000 $525.00

0.000

10.000

$0.00

$5,250.00

209-40.33 CATCH BASIN PROTECTION (TYPE D)


This Est:

Total:Total:

This Est:

7.000 $555.61

0.000

0.000

$0.00

$0.00

209-40.41 CATCH BASIN FILTER ASSEMBLY(TYPE 1)


This Est:

Total:Total:

This Est:

40,109.000 $38.26

0.000

26,883.640

$0.00

$1,028,568.07

303-01 MINERAL AGGREGATE, TYPE A BASE, GRADING D


This Est:

Total:Total:

This Est:

1,063.200 $44.58

0.000

18.200

$0.00

$811.36

303-10.01 MINERAL AGGREGATE (SIZE 57)


This Est:

Total:Total:

This Est:

550.000 $47.48

0.000

0.000

$0.00

$0.00

303-10.02 MINERAL AGGREGATE (SIZE 2)


This Est:

Total:Total:

This Est:

1,147.000 $105.89

8.000

861.940

$847.12

$91,270.83

307-01.08 ASPHALT CONCRETE MIX (PG64-22) (BPMB-HM) GRADING B-M2


This Est:

Total:Total:

This Est:

1,129.000 $101.97

0.000

0.000

$0.00

$0.00

307-01.22 ASP. CONC. MIX(PG76-22) (BPMB-HM) GR. A-S

Page 7RR004




JJ09618



8467.75 9,029.13 9,029.13 0.00 0.0018100-3152-44 0100 0280 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,359.000 $106.00

0.000

9,029.130

$0.00

$957,087.78

307-03.01 ASPHALT CONCRETE MIX (PG76-22) (BPMB-HM) GRADING A


This Est:

Total:Total:

This Est:

5,661.000 $115.48

0.000

4,787.340

$0.00

$552,842.02

307-03.08 ASPHALT CONCRETE MIX (PG76-22) (BPMB-HM) GRADING B-M2


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

307-03.20 PRICE ADJUSTMENT FOR AC CONTENT

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

307 AC Content AdjustmentADJUSTMENT90000100

-29,356.66-29,356.660

-20.52-20.520


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

307-05.40 LIQUID ANTI-STRIP AGENT PAYMENT

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

307 Anti-Strip AdjustmentADJUSTMENT90010100

7,478.25 7,478.250

4.50 4.500


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

307-05.41 HYDRATE LIME ANTI-STRIP AGENT PAYMENT

18100-3152-44 0100 0300 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,642.000 $20.67

0.000

3,766.890

$0.00

$77,861.62

313-03 TREATED PERMEABLE BASE

Page 8RR004




JJ09618



0.00 12.07 12.07 0.00 0.0018100-3152-44 0100 0310 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

26.000 $136.00

0.000

12.070

$0.00

$1,641.52

402-01 BITUMINOUS MATERIAL FOR PRIME COAT (PC)


This Est:

Total:Total:

This Est:

104.000 $6.80

0.000

0.000

$0.00

$0.00

402-02 AGGREGATE FOR COVER MATERIAL (PC)


This Est:

Total:Total:

This Est:

41.000 $966.57

0.000

48.200

$0.00

$46,588.67

403-01 BITUMINOUS MATERIAL FOR TACK COAT (TC)


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

-15,613.430

$0.00

$-15,613.43

407-07 DENSITY DEDUCTION


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

15,556.050

$0.00

$15,556.05

407-08 DENSITY ADDITION


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

-27,210.020

$0.00

$-27,210.02

407-09 ASPHALT CEMENT CONTENT & GRADATION DEDUCTION


This Est:

Total:Total:

This Est:

660.000 $126.85

0.000

693.450

$0.00

$87,964.13

411-01.07 ACS MIX (PG64-22) GRADING E SHOULDER

Page 9RR004




JJ09618



5202.24 3,711.41 3,711.41 0.00 0.0018100-3152-44 0100 0350 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,350.000 $142.23

0.000

3,711.410

$0.00

$527,873.84

411-03.10 ACS MIX(PG76-22) GRADING D


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-03.20 PRICE ADJUSTMENT FOR ASPHALT CEMENT CONTENT

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

411 AC Content AdjustmentADJUSTMENT90050100

-5,274.08-5,274.080

0.00 0.000


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

29,766.780

$0.00

$29,766.78

411-03.32 RIDEABILITY (SP411B)


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-03.40 MATERIAL VARIATION DEDUCTION


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-05.40 LIQUID ANTI-STRIP AGENT PAYMENT

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

411 Anti-Strip AdjustmentADJUSTMENT90070100

3,924.00 3,924.000

0.00 0.000


This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-05.41 HYDRATED LIME ANTI-STRIP AGENT PAYMENT

Page 10RR004




JJ09618



0.00 3.43 3.43 0.00 0.0018100-3152-44 0100 0360 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.300 $1,590.75

0.000

3.430

$0.00

$5,456.27

411-12.01 SCORING SHOULDERS (CONTINUOUS) (16IN WIDTH)

18100-3152-44 0100 0370 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

36,800.000 $2.50

0.000

48,089.570

$0.00

$120,223.93

415-01.02 COLD PLANING BITUMINOUS PAVEMENT

18100-3152-44 0100 0380 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,583.000 $87.94

0.000

3,320.950

$0.00

$292,044.34

501-01.03 PORTLAND CEMENT CONCRETE PAVEMENT (PLAIN) 10"

18100-3152-44 0100 0390 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,203.000 $6.61

0.000

2,045.560

$0.00

$13,521.15

502-03.13 CONCRETE PAVEMENT REMOVAL

18100-3152-44 0100 0400 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

42.000 $695.49

0.000

8.000

$0.00

$5,563.92

604-03.07 CLASS A CONCRETE (DESCRIPTION)/(CONCRETE FOOTING)

18100-3152-44 0100 0410 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

46,172.000 $85.85

0.000

0.000

$0.00

$0.00

604-07.01 RETAINING WALL (DESCRIPTION)/(WALL 2)

18100-3152-44 0100 0420 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

402.000 $80.60

0.000

1,587.000

$0.00

$127,912.20

607-03.02 18" CONCRETE PIPE CULVERT (CLASS III)

Page 11RR004




JJ09618



18100-3152-44 0100 0430 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

196.000 $106.32

0.000

0.000

$0.00

$0.00


18100-3152-44 0100 0440 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

190.000 $141.14

0.000

16.000

$0.00

$2,258.24


18100-3152-44 0100 0450 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

18.000 $458.24

0.000

0.000

$0.00

$0.00


18100-3152-44 0100 0460 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

12.000 $512.34

0.000

0.000

$0.00

$0.00

607-11.04 60" CONCRETE PIPE CULVERT (CLASS IV)


This Est:

Total:Total:

This Est:

2.000 $6,412.81

0.000

0.000

$0.00

$0.00

611-01.03 MANHOLES, > 8' - 12' DEPTH


This Est:

Total:Total:

This Est:

0.000 $6,500.00

0.000

1.000

$0.00

$6,500.00

611-02.11 JUNCTION BOX, TYPE 2


This Est:

Total:Total:

This Est:

2.000 $12,700.61

0.000

0.000

$0.00

$0.00

611-02.13 JUNCTION BOX, TYPE 4

Page 12RR004




JJ09618



18100-3152-44 0100 0490 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

23.400 $1,198.51

0.000

0.000

$0.00

$0.00

611-07.01 CLASS A CONCRETE (PIPE ENDWALLS)

18100-3152-44 0100 0500 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

398.000 $1.50

0.000

0.000

$0.00

$0.00

611-07.02 STEEL BAR REINFORCEMENT (PIPE ENDWALLS)


This Est:

Total:Total:

This Est:

1.000 $3,895.56

0.000

0.000

$0.00

$0.00

611-07.32 24IN ENDWALL (SIDE DRAIN)


This Est:

Total:Total:

This Est:

1.000 $8,714.23

0.000

0.000

$0.00

$0.00

611-07.33 30IN ENDWALL (SIDE DRAIN)


This Est:

Total:Total:

This Est:

0.000 $7,500.00

0.000

5.000

$0.00

$37,500.00

611-39.01 CATCH BASINS, TYPE 39, 0' - 4' DEPTH


This Est:

Total:Total:

This Est:

0.000 $9,500.00

0.000

6.000

$0.00

$57,000.00

611-39.02 CATCH BASINS, TYPE 39, > 4' - 8' DEPTH


This Est:

Total:Total:

This Est:

1.000 $3,778.32

0.000

0.000

$0.00

$0.00


Page 13RR004




JJ09618




This Est:

Total:Total:

This Est:

6.000 $7,023.87

0.000

0.000

$0.00

$0.00


18100-3152-44 0100 0550 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

26.000 $68.74

0.000

0.000

$0.00

$0.00

621-03.03 24" TEMPORARY DRAINAGE PIPE

18100-3152-44 0100 0560 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

36.000 $145.03

0.000

0.000

$0.00

$0.00


18100-3152-44 0100 0570 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

26.000 $166.27

0.000

0.000

$0.00

$0.00


18100-3152-44 0100 0580 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

227.000 $334.13

0.000

0.000

$0.00

$0.00

703-01 PORTLAND CEMENT CONCRETE DITCH PAVING

18100-3152-44 0100 0590 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

108.000 $76.32

0.000

80.780

$0.00

$6,165.13

705-01.01 GUARDRAIL AT BRIDGE ENDS


This Est:

Total:Total:

This Est:

0.000 $36.52

0.000

83.000

$0.00

$3,031.16

705-01.13 ROCK DRILLING FOR GUARDRAIL POST

Page 14RR004




JJ09618



18100-3152-44 0100 9010 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $95.40

0.000

0.000

$0.00

$0.00

705-01.50 SHOP CURVED GUARDRAIL AT BRIDGE ENDS

18100-3152-44 0100 0600 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,570.000 $18.26

0.000

12,000.000

$0.00

$219,120.00

705-06.01 W BEAM GR (TYPE 2) MASH TL3


This Est:

Total:Total:

This Est:

4.000 $1,522.50

0.000

3.000

$0.00

$4,567.50

705-06.10 GR TERMINALTRAILING END (TYPE 13) MASH TL3


This Est:

Total:Total:

This Est:

6.000 $2,625.00

0.000

4.000

$0.00

$10,500.00

705-06.20 TANGENT ENERGY ABSORBING TERM MASH TL-3


This Est:

Total:Total:

This Est:

4.000 $5,171.25

0.000

3.000

$0.00

$15,513.75

705-08.51 PORTABLE IMPACT ATTENUATOR NCHRP350 TL-3

18100-3152-44 0100 9508 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $16.75

0.000

6,830.000

$0.00

$114,402.50

705-80.01 LONGITUDINAL CABLE BARRIER


This Est:

Total:Total:

This Est:

0.000 $4,600.00

0.000

4.000

$0.00

$18,400.00

705-80.18 CABLE BARRIER TERMINAL

Page 15RR004




JJ09618



658.00 2,919.00 2,919.00 0.00 0.0018100-3152-44 0100 0640 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,780.000 $0.53

0.000

2,919.000

$0.00

$1,547.07

706-01 GUARDRAIL REMOVED

18100-3152-44 0100 0650 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,766.000 $1.76

0.000

0.000

$0.00

$0.00

707-08.11 HIGH-VISIBILITY CONSTRUCTION FENCE


This Est:

Total:Total:

This Est:

459.000 $44.10

0.000

0.000

$0.00

$0.00

709-05.05 MACHINED RIP-RAP (CLASS A-3)


This Est:

Total:Total:

This Est:

512.000 $46.11

8.120

8.120

$374.41

$374.41

709-05.06 MACHINED RIP-RAP (CLASS A-1)


This Est:

Total:Total:

This Est:

24.000 $65.57

0.000

44.370

$0.00

$2,909.34

709-05.08 MACHINED RIP-RAP (CLASS B)

18100-3152-44 0100 0690 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

10,211.000 $6.30

0.000

1,075.000

$0.00

$6,772.50

710-02 AGGREGATE UNDERDRAINS (WITH PIPE)

18100-3152-44 0100 0700 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,408.000 $3.68

0.000

120.000

$0.00

$441.60

710-05 LATERAL UNDERDRAIN

Page 16RR004




JJ09618




This Est:

Total:Total:

This Est:

52.000 $708.75

0.000

6.000

$0.00

$4,252.50

710-06.15 LATERAL UNDERDRAIN ENDWALL (6:1)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT07100100

0.00 0.000

4,252.50 6.000

18100-3152-44 0100 0720 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

423.000 $95.17

0.000

69.000

$0.00

$6,566.73

711-05.71 51IN SINGLE SLOPE CONCRETE BARRIER WALL

18100-3152-44 0100 0730 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

825.000 $240.00

0.000

0.000

$0.00

$0.00

711-05.78 GRADE SEPARATED SINGE SLOPE MEDIAN WALL

18100-3152-44 0100 0740 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $81,974.98

0.000

1.000

$0.00

$81,974.98

712-01 TRAFFIC CONTROL

18100-3152-44 0100 0750 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

12,395.000 $14.00

0.000

10,740.000

$0.00

$150,360.00

712-02.02 INTERCONNECTED PORTABLE BARRIER RAIL


This Est:

Total:Total:

This Est:

175.000 $30.98

0.000

280.000

$0.00

$8,674.40

712-04.02 FLEXIBLE DRUMS (CHANNELIZATION)


This Est:

Total:Total:

This Est:

651.000 $13.13

0.000

534.000

$0.00

$7,011.42

712-04.50 BARRIER RAIL DELINEATOR

Page 17RR004




JJ09618




This Est:

Total:Total:

This Est:

175.000 $26.25

0.000

140.000

$0.00

$3,675.00

712-05.01 WARNING LIGHTS (TYPE A)

18100-3152-44 0100 0790 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,012.000 $7.88

0.000

815.500

$0.00

$6,426.14

712-06 SIGNS (CONSTRUCTION)


This Est:

Total:Total:

This Est:

2.000 $393.75

0.000

0.000

$0.00

$0.00

712-06.16 SIGNS (CONSTRUCTION)(REDUCED SPEED WARNING)


This Est:

Total:Total:

This Est:

2.000 $2,625.00

0.000

2.000

$0.00

$5,250.00

712-08.03 ARROW BOARD (TYPE C)


This Est:

Total:Total:

This Est:

240.000 $118.13

0.000

409.500

$0.00

$48,374.24

712-08.10 MOBILE MESSAGE SIGN UNIT W/ATTENUATOR

18100-3152-44 0100 0830 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $735.00

0.000

7.400

$0.00

$5,439.00

713-01.01 CLASS A CONCRETE (FOUNDATION FOR SIGN SUPPORTS)

18100-3152-44 0100 0840 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,857.000 $2.89

0.000

2,057.200

$0.00

$5,945.31

713-01.02 STEEL BAR REINFORCEMENT(FOUNDATION FOR SIGN SUPPORTS)

Page 18RR004




JJ09618




This Est:

Total:Total:

This Est:

2.000 $158.91

0.000

0.000

$0.00

$0.00

713-02.04 DELINEATOR (MILE MARKER) & STEEL POST


This Est:

Total:Total:

This Est:

549.000 $31.50

36.000

466.000

$1,134.00

$14,679.00

713-02.14 FLEXIBLE DELINEATOR (WHITE)


This Est:

Total:Total:

This Est:

61.000 $31.50

12.000

12.000

$378.00

$378.00

713-02.15 FLEXIBLE DELINEATOR (YELLOW)

18100-3152-44 0100 0880 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,370.000 $5.25

0.000

7,043.500

$0.00

$36,978.38

713-06 STEEL I-BEAMS & WF-BEAMS(BREAKAWAY) SIGN SUPPORT


This Est:

Total:Total:

This Est:

1.000 $56,700.00

0.000

0.000

$0.00

$0.00

713-09.01 STEEL OVERHEAD SIGN STRUCTURE (SPAN____)/(SPAN 77 FT)


This Est:

Total:Total:

This Est:

1.000 $55,125.00

0.000

0.000

$0.00

$0.00

713-09.02 STEEL OVERHEAD SIGN STRUCTURE (SPAN____)/(SPAN 65.75 FT)


This Est:

Total:Total:

This Est:

0.000 $71,400.00

0.000

1.000

$0.00

$71,400.00

713-09.03 STEEL OVERHEAD SIGN STRUCTURE (SPAN____)/Span 69'-6"

Page 19RR004




JJ09618



389.50 430.30 430.30 40.80 0.0018100-3152-44 0100 0910 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,243.000 $3.15

40.800

430.300

$128.52

$1,355.45

713-11.02 PERFORATED/KNOCKOUT SQUARE TUBE POST


This Est:

Total:Total:

This Est:

12.000 $362.25

0.000

7.000

$0.00

$2,535.75

713-11.21 P POST SLIP BASE

18100-3152-44 0100 0930 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

9.000 $21.00

0.000

0.000

$0.00

$0.00

713-13.02 FLAT SHEET ALUMINUM SIGNS (0.080" THICK)

18100-3152-44 0100 0940 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

536.000 $13.65

0.000

526.600

$0.00

$7,188.09

713-13.03 FLAT SHEET ALUMINUM SIGNS (0.100" THICK)

18100-3152-44 0100 0950 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

677.000 $26.25

0.000

489.250

$0.00

$12,842.81

713-14 EXTRUDED ALUMINUM PANEL SIGNS

18100-3152-44 0100 0960 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $525.00

0.000

1.000

$0.00

$525.00

713-15 REMOVAL OF SIGNS, POSTS AND FOOTINGS


This Est:

Total:Total:

This Est:

2.000 $4,882.50

0.000

2.000

$0.00

$9,765.00

713-16.01 CHANGEABLE MESSAGE SIGN UNIT

Page 20RR004




JJ09618




This Est:

Total:Total:

This Est:

6.000 $157.50

0.000

2.000

$0.00

$315.00

713-17.02 INSTALL AUXILIARY SUPPORT FOR EXIT NUMBER PANEL


This Est:

Total:Total:

This Est:

483.000 $27.30

0.000

440.000

$0.00

$12,012.00

716-01.23 SNOWPLOWABLE RAISED PAVEMENT MARKERS (BI-DIR)(2 COLOR)


This Est:

Total:Total:

This Est:

260.000 $9.19

0.000

401.000

$0.00

$3,685.19

716-01.30 REMOVAL OF SNOWPLOWABLE REFLECTIVE MARKER

18100-3152-44 0100 1010 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

16.000 $13.13

0.000

28.000

$0.00

$367.64

716-02.05 PLASTIC PAVEMENT MARKING (STOP LINE)

18100-3152-44 0100 1020 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

75.000 $10.24

0.000

176.000

$0.00

$1,802.24

716-02.07 PLASTIC PAVEMENT MARKING (24" BARRIER LINE)


This Est:

Total:Total:

This Est:

1.000 $278.25

1.000

1.000

$278.25

$278.25

716-04.06 PLASTIC PAVEMENT MARKING (WRONG WAY ARROW)


This Est:

Total:Total:

This Est:

3.000 $309.75

0.000

3.000

$0.00

$929.25

716-04.14 PLASTIC PAVEMENT MARKING (LANE REDUCTION ARROW)

Page 21RR004




JJ09618



178426.50 78,982.50 78,982.50 0.00 0.0018100-3152-44 0100 1050 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

30,000.000 $0.37

0.000

78,982.500

$0.00

$29,223.53

716-05.02 PAINTED PAVEMENT MARKING (8" BARRIER LINE)

18100-3152-44 0100 9511 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $13.13

0.000

11.000

$0.00

$144.43

716-05.05 PAINTED PAVEMENT MARKING (STOP LINE)

18100-3152-44 0100 1060 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $866.25

0.000

0.000

$0.00

$0.00

716-05.20 PAINTED PAVEMENT MARKING (6" LINE)

18100-3152-44 0100 1070 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

11,500.000 $0.50

0.000

8,610.000

$0.00

$4,305.00

716-08.01 REMOVAL OF PAVEMENT MARKING (LINE)

18100-3152-44 0100 1080 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

37.000 $1.31

0.000

0.000

$0.00

$0.00

716-09.33 6 INCH DOTTED LINE

18100-3152-44 0100 1090 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.400 $5,197.50

0.000

4.579

$0.00

$23,799.35

716-12.02 ENHANCED FLATLINE THERMO PVMT MRKNG (6IN LINE)

18100-3152-44 0100 1100 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

654.000 $2.05

0.000

140.000

$0.00

$287.00

716-12.05 ENHANCED FLATLINE THERMO PVMT MRKNG (6IN DOTTED LINE)

Page 22RR004




JJ09618



0.00 290.00 290.00 0.00 0.0018100-3152-44 0100 1110 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

367.000 $2.36

0.000

290.000

$0.00

$684.40

716-12.06 ENHANCED FLAT LINE THERMO (8IN LINE)

18100-3152-44 0100 1120 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $516,345.85

0.000

1.000

$0.00

$516,345.85

717-01 MOBILIZATION

18100-3152-44 0100 1130 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,466.000 $2.21

0.000

0.000

$0.00

$0.00

740-10.03 GEOTEXTILE (TYPE III)(EROSION CONTROL)

18100-3152-44 0100 1140 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

19,025.000 $1.50

0.000

0.000

$0.00

$0.00

740-10.04 GEOTEXTILE (TYPE IV)(STABILIZATION)

18100-3152-44 0100 1150 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

6,853.000 $3.97

0.000

2,760.000

$0.00

$10,957.20

740-11.04 TEMPORARY SEDIMENT TUBE 20IN

18100-3152-44 0100 1160 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

45.000 $29.40

0.000

31.690

$0.00

$931.69

801-01 SEEDING (WITH MULCH)


This Est:

Total:Total:

This Est:

189.000 $31.50

0.000

0.000

$0.00

$0.00

801-01.02 CROWN VETCH MIXTURE (WITH MULCH)

Page 23RR004




JJ09618



4350.83 342.84 342.84 0.00 0.0018100-3152-44 0100 1180 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

25.000 $26.25

0.000

342.840

$0.00

$8,999.55

801-01.07 TEMPORARY SEEDING (WITH MULCH)


This Est:

Total:Total:

This Est:

16.000 $21.00

0.000

0.000

$0.00

$0.00

801-02 SEEDING (WITHOUT MULCH)

18100-3152-44 0100 1200 M.G. Bid: Unit Price:

This Est:

Total:Total:

This Est:

127.000 $5.25

0.000

33.600

$0.00

$176.40

801-03 WATER (SEEDING & SODDING)


This Est:

Total:Total:

This Est:

0.000 $17.64

0.000

0.000

$0.00

$0.00

801-06 MULCH


This Est:

Total:Total:

This Est:

20.000 $33.60

0.000

0.000

$0.00

$0.00

802-11.02 ACER RUBRUM (RED MAPLE 2-5FT CNTNR GRWN)


This Est:

Total:Total:

This Est:

20.000 $33.60

0.000

0.000

$0.00

$0.00

802-11.18 LIQUIDAMBER STYRACIFLUA (SWEETGUM 2-5FT CNTNR GRWN)


This Est:

Total:Total:

This Est:

9.000 $36.75

0.000

0.000

$0.00

$0.00

802-11.62 CORNUS ALTERNIFOLIA (ALTERNATE LEAF DGWOOD 2-5FT CNTNR GRWN)

Page 24RR004




JJ09618




This Est:

Total:Total:

This Est:

6.000 $36.75

0.000

0.000

$0.00

$0.00

802-11.64 ILEX DECIDUA (DECIDUOUS HOLLY 2-5FT CNTNR GRWN)


This Est:

Total:Total:

This Est:

24.000 $5.25

0.000

0.000

$0.00

$0.00

802-12.02 ACER RUBRUM (RED MAPLE SEEDLNG B.R.)


This Est:

Total:Total:

This Est:

24.000 $5.25

0.000

0.000

$0.00

$0.00

802-12.07 BETULA NIGRA (RIVER BIRCH SEEDLNG B.R.)


This Est:

Total:Total:

This Est:

20.000 $6.30

0.000

0.000

$0.00

$0.00

802-12.16 FRAXINUS PENNSYLVANICA (GREEN ASH SEEDLNG B.R.)


This Est:

Total:Total:

This Est:

10.000 $6.30

0.000

0.000

$0.00

$0.00

802-13.59 LINDERA BENZOIN (SPICEBUSH SDLNG BARE ROOT)


This Est:

Total:Total:

This Est:

10.000 $6.30

0.000

0.000

$0.00

$0.00

802-13.62 ILEX VERTICILLATA (CMMN WINTERBERRY SDLNG B.R.)

18100-3152-44 0100 1300 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

9,213.000 $3.73

0.000

6,771.880

$0.00

$25,259.11

803-01 SODDING (NEW SOD)

Page 25RR004




JJ09618



18100-3152-44 0100 1310 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

625.000 $3.99

0.000

0.000

$0.00

$0.00

805-01.02 TURF REINFORCEMENT MAT (CLASS II)

18100-3152-44 0100 1320 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,940.000 $0.97

0.000

0.000

$0.00

$0.00

805-12.02 EROSION CONTROL BLANKET (TYPE II)

18100-3152-44 0100 1330 CYCL Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $735.00

0.000

0.000

$0.00

$0.00

806-02.03 PROJECT MOWING

V47 - TSMR *END OF REPORT*

Page 26RR004

Date post:	23-Mar-2021
Category:	Documents
Upload:	others
View:	2 times
Download:	0 times

Estimate Summary Report - Tennessee...109-01.01 PAY ADJUSTMENT FOR FUEL Adj This Est: Adj Total: Adj...

Documents