estimate summary report - tennessee · 104-03.01 additional work (description)/phase 2 traffic...

151
2/1/2021 20210228 STATE OF TENNESSEE DEPARTMENT OF TRANSPORTATION Estimate Summary to Contractor Report Print Date: 03/11/2021 JJ09618 CNQ921 Pay Period: 2/1/2021 Contract: Estimate Number: 0051 to 02/28/2021 Estimate Type: Progress Estimate Approved: No Rogers Group, Inc. Contractor: Contractor's Address: PO Box 25250 Nashville, TN 37202 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 Estimate Previous to Date Total to Date Days Days Days 12/02/2016 12/14/2016 01/17/2017 02/09/2017 % $204,170.88 1474.0 1,483.0 1,483.0 100.61 % Percent Complete($): % Percent Behind: CUMBERLAND 0.94 Date Notice to Proceed: 02/07/2017 02/19/2021 $50,823,201.07 $49,265,404.71 $51,670,362.32 $59,768.16 $51,610,594.16 $-18,319.42 $0.00 Test Report Payment Adjustments: $51,652,042.90 $51,590,544.67 61,498.23 $51,466,191.44 $66,804.46 $51,399,386.98 $211,207.18 $-7,036.30 $0.00 $0.00 $-20,049.49 $1,730.07 The grading, drainage and paving on S.R. 101 from Firetower 99.67 20210228 Project(s): 18038-3240-14, 18038-3242-14 Page 1 RR004

Upload: others

Post on 17-Oct-2020

3 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

2/1/2021 0050 20210228

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

CNQ921 Pay Period: 2/1/2021Contract: Estimate Number: 0051 to 02/28/2021Estimate Type: Progress Estimate Approved:No

Rogers Group, Inc.Contractor:

Contractor'sAddress:

PO Box 25250Nashville, TN 37202

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

12/02/2016

12/14/2016

01/17/2017

02/09/2017

%

$204,170.88

1474.0

1,483.0

1,483.0

100.61

%Percent Complete($):

%Percent Behind:

CUMBERLAND

0.94

Date Notice to Proceed: 02/07/2017

02/19/2021

$50,823,201.07

$49,265,404.71

$51,670,362.32 $59,768.16$51,610,594.16

$-18,319.42

$0.00Test Report Payment Adjustments:

$51,652,042.90 $51,590,544.67 61,498.23

$51,466,191.44 $66,804.46$51,399,386.98

$211,207.18 $-7,036.30

$0.00 $0.00

$-20,049.49 $1,730.07

The grading, drainage and paving on S.R. 101 from Firetower

99.67

20210228

Project(s): 18038-3240-14, 18038-3242-14

Page 1RR004

Page 2: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

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

STP-101(16) 47.94 833,602.91 50,823,201.07 24,367,086.43 20,964.6818038-3240-14 23,533,483.52The grading, drainage and paving on S.R. 101 from FiretowerR-STP-101(17) 52.12 724,193.45 50,823,201.07 26,487,616.14 40,533.5518038-3242-14 25,763,422.69The grading, drainage and paving on S.R. 101 from Lakeview D

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 9520 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,294.80

0.000

1.000

$0.00

$2,294.80

104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 1 Traffic Control and Mobilization

18038-3242-14 0100 9521 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3,442.20

0.000

1.000

$0.00

$3,442.20

104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization

18038-3242-14 0901 9568 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $8,217.56

0.000

1.000

$0.00

$8,217.56

104-03.02 ADDITIONAL WORK (DESCRIPTION)/Additional Mobilization Costs

18038-3240-14 0100 9506 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $220.00

0.000

3.000

$0.00

$660.00

104-03.10 ADDITIONAL WORK (DESCRIPTION)/Septic Tank Pumping

18038-3240-14 0902 9528 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,065.00

0.000

3.000

$0.00

$3,195.00

104-03.10 ADDITIONAL WORK (DESCRIPTION)/Capping of Abandoned Water Valves

18038-3242-14 0904 9529 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,065.00

0.000

1.000

$0.00

$1,065.00

104-03.10 ADDITIONAL WORK (DESCRIPTION)/Capping of Abandoned Water Valves

Page 2RR004

Page 3: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 128.00 128.00 0.00 0.0018038-3242-14 0100 9500 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $807.23

0.000

128.000

$0.00

$103,325.44

104-03.20 ADDITIONAL WORK (DESCRIPTION)/STR 2 Diversion

18038-3240-14 0100 0010 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $308,032.61

0.000

1.000

$0.00

$308,032.61

105-01 CONSTRUCTION STAKES, LINES AND GRADES

18038-3242-14 0100 0010 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $308,032.61

0.000

1.000

$0.00

$308,032.61

105-01 CONSTRUCTION STAKES, LINES AND GRADES

18038-3240-14 0100 9036 DAY Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,800.00

0.000

0.000

$0.00

$0.00

108-07 LIQUIDATED DAMAGES

18038-3242-14 0100 9037 DAY Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,800.00

0.000

0.000

$0.00

$0.00

108-07 LIQUIDATED DAMAGES

18038-3240-14 0100 9034 HOUR Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $500.00

0.000

0.000

$0.00

$0.00

108-08.04 LIQUIDATED DAMAGES

18038-3242-14 0100 9035 HOUR Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $500.00

0.000

0.000

$0.00

$0.00

108-08.04 LIQUIDATED DAMAGES

Page 3RR004

Page 4: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.00 0.00 0.00 0.0018038-3240-14 0100 9030 DOLL Bid: Unit Price:

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)ADJUSTMENT90300100

175,064.91 175,064.910

0.00 0.000

18038-3242-14 0100 9031 DOLL Bid: Unit Price:

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)ADJUSTMENT90310100

120,302.03 120,302.030

0.00 0.000

18038-3240-14 0100 9032 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)ADJUSTMENT90320100

399,528.59 399,528.590

0.00 0.000

18038-3242-14 0100 9033 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)ADJUSTMENT90330100

242,372.72 242,372.720

0.00 0.000

Page 4RR004

Page 5: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 0020 HOUR Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,570.000 $0.80

0.000

0.000

$0.00

$0.00

109-10.01 TRAINEE

18038-3242-14 0100 0020 HOUR Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,570.000 $0.80

0.000

0.000

$0.00

$0.00

109-10.01 TRAINEE

18038-3240-14 0100 0030 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $400,000.00

0.000

1.000

$0.00

$400,000.00

201-01 CLEARING AND GRUBBING

18038-3242-14 0100 0030 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $400,000.00

0.000

1.000

$0.00

$400,000.00

201-01 CLEARING AND GRUBBING

18038-3240-14 0100 0040 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $13,125.00

0.000

1.000

$0.00

$13,125.00

202-06.01 REMOVAL OF BUILDINGS (TRACT NO.)/(TRACT NO.1)

18038-3240-14 0100 0050 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $13,125.63

0.000

1.000

$0.00

$13,125.63

202-06.05 REMOVAL OF BUILDINGS (TRACT NO.)/(TRACT NO.55)

18038-3240-14 0100 9507 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $14,680.79

0.000

1.000

$0.00

$14,680.79

202-06.06 REMOVAL OF BUILDINGS (TRACT NO.)/Tract 9

Page 5RR004

Page 6: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 0060 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $13,125.63

0.000

0.000

$0.00

$0.00

202-06.13 REMOVAL OF BUILDINGS (TRACT NO.)/(TRACT NO.79)

18038-3240-14 0100 9508 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,400.00

0.000

1.000

$0.00

$2,400.00

202-13 WATER WELL ABANDONMENT

18038-3240-14 0100 0070 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

81,148.000 $25.73

0.000

68,904.890

$0.00

$1,772,922.82

203-01 ROAD & DRAINAGE EXCAVATION (UNCLASSIFIED)

18038-3242-14 0100 0040 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

45,923.000 $25.73

0.000

48,089.910

$0.00

$1,237,353.38

203-01 ROAD & DRAINAGE EXCAVATION (UNCLASSIFIED)

18038-3240-14 0100 9000 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $38.60

0.000

0.000

$0.00

$0.00

203-01.03 ROAD & DRAINAGE EXCAVATION (ADDITIONAL MATERIAL)

18038-3242-14 0100 9020 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $38.60

0.000

0.000

$0.00

$0.00

203-01.03 ROAD & DRAINAGE EXCAVATION (ADDITIONAL MATERIAL)

Page 6RR004

Page 7: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

132903.42 19,826.49 19,826.49 0.00 0.0018038-3240-14 0100 0080 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

12,323.000 $26.78

0.000

19,826.490

$0.00

$530,953.40

203-02.01 BORROW EXCAVATION (GRADED SOLID ROCK)

18038-3242-14 0100 0050 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,969.941 $26.78

0.000

3,047.020

$0.00

$81,599.20

203-02.01 BORROW EXCAVATION (GRADED SOLID ROCK)

18038-3240-14 0100 0090 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,378.000 $16.28

0.000

41,395.690

$0.00

$673,921.83

203-03 BORROW EXCAVATION (UNCLASSIFIED)

18038-3242-14 0100 0060 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

74,805.350 $16.28

0.000

90,150.200

$0.00

$1,467,645.26

203-03 BORROW EXCAVATION (UNCLASSIFIED)

18038-3240-14 0100 0100 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,131.000 $6.30

1,109.250

5,482.840

$6,988.28

$34,541.89

203-04 PLACING AND SPREADING TOPSOIL

18038-3242-14 0100 0070 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

22,716.000 $6.30

4,193.530

9,155.740

$26,419.24

$57,681.16

203-04 PLACING AND SPREADING TOPSOIL

Page 7RR004

Page 8: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

852183.01 24,827.39 24,827.39 0.00 0.0018038-3240-14 0100 9001 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $38.60

0.000

24,827.390

$0.00

$958,213.12

203-05 UNDERCUTTING

18038-3242-14 0100 9021 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $38.60

0.000

18,731.030

$0.00

$722,924.10

203-05 UNDERCUTTING

18038-3240-14 0100 0110 M.G. Bid: Unit Price:

This Est:

Total:Total:

This Est:

6,829.000 $10.50

0.000

0.000

$0.00

$0.00

203-06 WATER

18038-3242-14 0100 0080 M.G. Bid: Unit Price:

This Est:

Total:Total:

This Est:

6,849.000 $10.50

0.000

0.000

$0.00

$0.00

203-06 WATER

18038-3240-14 0100 9502 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $200.00

0.000

22.920

$0.00

$4,584.00

204-06.01 FLOWABLE FILL (GENERAL)

18038-3242-14 0100 9501 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $200.00

0.000

0.000

$0.00

$0.00

204-06.01 FLOWABLE FILL (GENERAL)

Page 8RR004

Page 9: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

72.51 52.64 52.64 0.00 0.0018038-3240-14 0100 0120 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

30.140 $68.25

0.000

52.644

$0.00

$3,592.95

204-08 FOUNDATION FILL MATERIAL

18038-3242-14 0100 0090 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

36.000 $68.25

0.000

33.080

$0.00

$2,257.71

204-08 FOUNDATION FILL MATERIAL

18038-3242-14 0100 9512 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $25.20

0.000

160.000

$0.00

$4,032.00

209-02.07 18" TEMPORARY SLOPE DRAIN

18038-3240-14 0100 0130 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,060.400 $6.30

0.000

448.930

$0.00

$2,828.26

209-05 SEDIMENT REMOVAL

18038-3242-14 0100 0100 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,914.880 $6.30

0.000

696.330

$0.00

$4,386.88

209-05 SEDIMENT REMOVAL

18038-3240-14 0100 0140 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

9,062.600 $3.90

0.000

10,056.000

$0.00

$39,218.40

209-08.02 TEMPORARY SILT FENCE (WITH BACKING)

18038-3242-14 0100 0110 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

36,427.200 $3.90

0.000

25,680.000

$0.00

$100,152.00

209-08.02 TEMPORARY SILT FENCE (WITH BACKING)

Page 9RR004

Page 10: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

185391.00 15,580.00 15,580.00 0.00 0.0018038-3240-14 0100 0150 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

29,704.000 $1.72

0.000

15,580.000

$0.00

$26,797.60

209-08.03 TEMPORARY SILT FENCE (WITHOUT BACKING)

18038-3242-14 0100 0120 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

264.000 $1.72

0.000

2,677.000

$0.00

$4,604.44

209-08.03 TEMPORARY SILT FENCE (WITHOUT BACKING)

18038-3240-14 0100 0160 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

44.000 $226.50

0.000

24.000

$0.00

$5,436.00

209-08.07 ROCK CHECK DAM PER

18038-3242-14 0100 0130 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

59.000 $226.50

2.000

52.000

$453.00

$11,778.00

209-08.07 ROCK CHECK DAM PER

18038-3240-14 0100 0170 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

88.000 $265.46

0.000

86.000

$0.00

$22,829.56

209-08.08 ENHANCED ROCK CHECK DAM

18038-3242-14 0100 0140 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

97.000 $265.46

0.000

83.000

$0.00

$22,033.18

209-08.08 ENHANCED ROCK CHECK DAM

Page 10RR004

Page 11: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

50.00 200.00 200.00 0.00 0.0018038-3240-14 0100 0180 BAG Bid: Unit Price:

This Est:

Total:Total:

This Est:

587.000 $2.63

0.000

200.000

$0.00

$526.00

209-09.01 SANDBAGS

18038-3242-14 0100 0150 BAG Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,868.000 $2.63

0.000

903.000

$0.00

$2,374.89

209-09.01 SANDBAGS

18038-3240-14 0100 0190 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,013.56

0.000

2.000

$0.00

$2,027.12

209-09.03 SEDIMENT FILTER BAG (15' X 15')

18038-3242-14 0100 0160 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $948.94

0.000

4.000

$0.00

$3,795.76

209-09.04 SEDIMENT FILTER BAG(15' X 10')

18038-3240-14 0100 0200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

123.000 $136.95

0.000

42.000

$0.00

$5,751.90

209-09.43 CURB INLET PROTECTION (TYPE 4)

18038-3242-14 0100 0170 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

177.000 $136.95

8.000

122.000

$1,095.60

$16,707.90

209-09.43 CURB INLET PROTECTION (TYPE 4)

Page 11RR004

Page 12: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

266.67 266.67 266.67 0.00 0.0018038-3240-14 0100 0210 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

40.720 $1.65

0.000

266.670

$0.00

$440.01

209-20.03 POLYETHYLENE SHEETING (6 MIL. MINIMUM)

18038-3242-14 0100 0180 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

408.000 $1.65

0.000

0.000

$0.00

$0.00

209-20.03 POLYETHYLENE SHEETING (6 MIL. MINIMUM)

18038-3240-14 0100 0220 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $256.77

0.000

0.000

$0.00

$0.00

209-40.33 CATCH BASIN PROTECTION (TYPE D)

18038-3242-14 0100 0190 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

10.000 $256.77

0.000

2.000

$0.00

$513.54

209-40.33 CATCH BASIN PROTECTION (TYPE D)

18038-3240-14 0100 0230 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

13.000 $535.44

0.000

20.000

$0.00

$10,708.80

209-40.41 CATCH BASIN FILTER ASSEMBLY(TYPE 1)

18038-3242-14 0100 0200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $535.44

0.000

9.000

$0.00

$4,818.96

209-40.41 CATCH BASIN FILTER ASSEMBLY(TYPE 1)

Page 12RR004

Page 13: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

40.00 12.00 12.00 0.00 0.0018038-3240-14 0100 0240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

10.000 $847.16

0.000

12.000

$0.00

$10,165.92

209-40.42 CATCH BASIN FILTER ASSEMBLY(TYPE 2)

18038-3242-14 0100 0210 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $847.16

0.000

8.000

$0.00

$6,777.28

209-40.42 CATCH BASIN FILTER ASSEMBLY(TYPE 2)

18038-3242-14 0100 0220 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

11.000 $1,226.73

0.000

12.000

$0.00

$14,720.76

209-40.44 CATCH BASIN FILTER ASSEMBLY(TYPE 4)

18038-3240-14 0100 0250 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,992.61

0.000

1.000

$0.00

$1,992.61

209-40.45 CATCH BASIN FILTER ASSEMBLY(TYPE 5)

18038-3242-14 0100 0230 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $1,992.61

0.000

4.000

$0.00

$7,970.44

209-40.45 CATCH BASIN FILTER ASSEMBLY(TYPE 5)

18038-3240-14 0100 0260 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

43.000 $613.37

0.000

80.000

$0.00

$49,069.60

209-40.46 CATCH BASIN FILTER ASSEMBLY(TYPE 6)

18038-3242-14 0100 0240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

100.000 $613.37

0.000

112.000

$0.00

$68,697.44

209-40.46 CATCH BASIN FILTER ASSEMBLY(TYPE 6)

Page 13RR004

Page 14: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

155.00 31.00 31.00 0.00 0.0018038-3240-14 0100 0270 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

21.000 $925.08

0.000

31.000

$0.00

$28,677.48

209-40.47 CATCH BASIN FILTER ASSEMBLY(TYPE 7)

18038-3242-14 0100 0250 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

45.000 $925.08

0.000

46.000

$0.00

$42,553.68

209-40.47 CATCH BASIN FILTER ASSEMBLY(TYPE 7)

18038-3242-14 0100 0260 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $1,881.69

0.000

1.000

$0.00

$1,881.69

209-40.48 CATCH BASIN FILTER ASSEMBLY(TYPE 8)

18038-3240-14 0100 0280 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

225.000 $57.75

0.000

260.000

$0.00

$15,015.00

209-65.03 TEMPORARY DIVERSION CHANNEL

18038-3242-14 0100 0270 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

320.000 $57.75

0.000

0.000

$0.00

$0.00

209-65.03 TEMPORARY DIVERSION CHANNEL

18038-3240-14 0100 0290 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

120,021.590 $24.29

0.000

124,073.690

$0.00

$3,013,749.93

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

18038-3242-14 0100 0280 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

106,275.230 $24.29

76.050

98,669.340

$1,847.25

$2,396,678.27

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

Page 14RR004

Page 15: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1153.63 759.34 759.34 0.00 0.0018038-3240-14 0100 0300 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

391.110 $63.00

0.000

759.340

$0.00

$47,838.42

303-01.01 GRANULAR BACKFILL (ROADWAY)

18038-3242-14 0100 0290 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,051.000 $63.00

0.000

1,482.090

$0.00

$93,371.67

303-01.01 GRANULAR BACKFILL (ROADWAY)

18038-3240-14 0100 0310 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

662.000 $26.18

0.000

282.870

$0.00

$7,405.54

303-10.01 MINERAL AGGREGATE (SIZE 57)

18038-3242-14 0100 0300 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

390.000 $26.18

0.000

0.000

$0.00

$0.00

303-10.01 MINERAL AGGREGATE (SIZE 57)

18038-3240-14 0100 0320 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,902.250 $90.92

0.000

1,292.110

$0.00

$117,478.64

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

18038-3240-14 0100 9522 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $107.72

0.000

404.680

$0.00

$43,592.13

307-01.15 ASC MIX (PG64-22) (BPMLC-HM) GRADING CS

18038-3242-14 0100 9523 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $107.72

0.000

580.270

$0.00

$62,506.68

307-01.15 ASC MIX (PG64-22) (BPMLC-HM) GRADING CS

Page 15RR004

Page 16: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

158525.87 24,705.49 24,705.49 0.00 0.0018038-3240-14 0100 0330 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

22,885.630 $62.88

0.000

24,705.490

$0.00

$1,553,481.21

307-02.01 ASPHALT CONCRETE MIX (PG70-22) (BPMB-HM) GRADING A

18038-3242-14 0100 0310 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

22,698.000 $62.88

0.000

18,774.630

$0.00

$1,180,548.73

307-02.01 ASPHALT CONCRETE MIX (PG70-22) (BPMB-HM) GRADING A

18038-3240-14 0100 0340 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

547.570 $573.62

0.000

547.430

$0.00

$314,016.80

307-02.02 ASPHALT CEMENT (PG70-22)(BPMB-HM) GRADING A-S

18038-3242-14 0100 0320 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

593.970 $573.62

0.000

462.910

$0.00

$265,534.43

307-02.02 ASPHALT CEMENT (PG70-22)(BPMB-HM) GRADING A-S

18038-3240-14 0100 0350 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

16,300.640 $50.88

0.000

16,561.040

$0.00

$842,625.72

307-02.03 AGGREGATE (BPMB-HM) GRADING A-S MIX

18038-3242-14 0100 0330 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

16,665.430 $50.88

0.000

14,002.780

$0.00

$712,461.45

307-02.03 AGGREGATE (BPMB-HM) GRADING A-S MIX

Page 16RR004

Page 17: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

104544.26 16,971.97 16,971.97 0.00 0.0018038-3240-14 0100 0360 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

16,230.590 $71.98

0.000

16,971.970

$0.00

$1,221,642.40

307-02.08 ASPHALT CONCRETE MIX (PG70-22) (BPMB-HM) GRADING B-M2

18038-3242-14 0100 0340 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

19,305.000 $71.98

0.000

14,377.350

$0.00

$1,034,881.65

307-02.08 ASPHALT CONCRETE MIX (PG70-22) (BPMB-HM) GRADING B-M2

18038-3240-14 0100 9002 DOLL Bid: Unit Price:

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 AdjustmentADJUSTMENT90020100

-106,571.42-106,571.420

0.00 0.000

18038-3242-14 0100 9015 DOLL Bid: Unit Price:

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 AdjustmentADJUSTMENT90150100

-81,879.32-81,879.320

0.00 0.000

Page 17RR004

Page 18: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.00 0.00 0.00 0.0018038-3240-14 0100 9003 DOLL Bid: Unit Price:

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 AdjustmentADJUSTMENT90030100

30,520.80 30,520.800

0.00 0.000

18038-3242-14 0100 9016 DOLL Bid: Unit Price:

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 AdjustmentADJUSTMENT90160100

25,199.70 25,199.700

0.00 0.000

18038-3240-14 0100 9004 DOLL Bid: Unit Price:

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

18038-3242-14 0100 9017 DOLL Bid: Unit Price:

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

18038-3240-14 0100 0370 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

245.530 $400.00

0.000

117.920

$0.00

$47,168.00

402-01 BITUMINOUS MATERIAL FOR PRIME COAT (PC)

18038-3242-14 0100 0350 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

252.460 $400.00

0.000

89.110

$0.00

$35,644.00

402-01 BITUMINOUS MATERIAL FOR PRIME COAT (PC)

Page 18RR004

Page 19: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

475.12 375.73 375.73 0.00 0.0018038-3240-14 0100 0380 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

972.040 $16.00

0.000

375.730

$0.00

$6,011.68

402-02 AGGREGATE FOR COVER MATERIAL (PC)

18038-3242-14 0100 0360 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

999.740 $16.00

0.000

177.370

$0.00

$2,837.92

402-02 AGGREGATE FOR COVER MATERIAL (PC)

18038-3240-14 0100 0390 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

143.540 $840.00

0.000

129.760

$0.00

$108,998.40

403-01 BITUMINOUS MATERIAL FOR TACK COAT (TC)

18038-3242-14 0100 0370 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

144.110 $840.00

0.000

32.535

$0.00

$27,329.40

403-01 BITUMINOUS MATERIAL FOR TACK COAT (TC)

18038-3240-14 0100 9005 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

407-07 DENSITY DEDUCTION

18038-3242-14 0100 9018 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

407-07 DENSITY DEDUCTION

Page 19RR004

Page 20: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

-41307.25 -36,846.19-36,846.19 0.00 0.0018038-3240-14 0100 9006 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

-36,846.190

$0.00

$-36,846.19

407-09 ASPHALT CEMENT CONTENT & GRADATION DEDUCTION

18038-3242-14 0100 9019 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

407-09 ASPHALT CEMENT CONTENT & GRADATION DEDUCTION

18038-3240-14 0100 0400 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

882.770 $107.72

0.000

839.010

$0.00

$90,378.16

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

18038-3242-14 0100 0380 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.710 $107.72

0.000

0.000

$0.00

$0.00

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

18038-3240-14 0100 0410 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,288.800 $135.86

0.000

734.020

$0.00

$99,723.96

411-01.10 ACS MIX(PG64-22) GRADING D

18038-3240-14 0100 0420 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

9,467.450 $98.62

0.000

9,351.050

$0.00

$922,200.55

411-02.10 ACS MIX(PG70-22) GRADING D

18038-3242-14 0100 0390 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

11,177.000 $98.62

0.000

0.000

$0.00

$0.00

411-02.10 ACS MIX(PG70-22) GRADING D

Page 20RR004

Page 21: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.00 0.00 0.00 0.0018038-3240-14 0100 9007 DOLL Bid: Unit Price:

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 AdjustmentADJUSTMENT90070100

-11,001.95-11,001.950

0.00 0.000

18038-3242-14 0100 9022 DOLL Bid: Unit Price:

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

18038-3240-14 0100 9038 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-03.32 RIDEABILITY (SP411B)

18038-3242-14 0100 9039 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-03.32 RIDEABILITY (SP411B)

18038-3240-14 0100 9008 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-03.40 MATERIAL VARIATION DEDUCTION

18038-3242-14 0100 9023 DOLL Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.00

0.000

0.000

$0.00

$0.00

411-03.40 MATERIAL VARIATION DEDUCTION

Page 21RR004

Page 22: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.00 0.00 0.00 0.0018038-3240-14 0100 9009 DOLL Bid: Unit Price:

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 AdjustmentADJUSTMENT90090100

9,781.65 9,781.650

0.00 0.000

18038-3242-14 0100 9024 DOLL Bid: Unit Price:

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

18038-3240-14 0100 9010 DOLL Bid: Unit Price:

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

18038-3242-14 0100 9025 DOLL Bid: Unit Price:

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

18038-3240-14 0100 0430 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.500 $1,441.30

0.000

1.324

$0.00

$1,908.28

411-12.02 SCORING SHOULDERS (NON-CONTINUOUS) (16IN WIDTH)

Page 22RR004

Page 23: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 5,155.33 5,155.33 0.00 0.0018038-3240-14 0100 0440 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,707.000 $11.67

0.000

5,155.330

$0.00

$60,162.70

415-01.02 COLD PLANING BITUMINOUS PAVEMENT

18038-3242-14 0100 0400 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,896.000 $11.67

0.000

0.000

$0.00

$0.00

415-01.02 COLD PLANING BITUMINOUS PAVEMENT

18038-3242-14 0100 0410 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

48.000 $840.04

0.000

45.050

$0.00

$37,843.80

604-01.01 CLASS A CONCRETE (ROADWAY)

18038-3240-14 0100 9011 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,189.45

0.000

0.000

$0.00

$0.00

604-01.06 CLASS A CONCRETE ADJUSTMENT (INCREASE)

18038-3242-14 0100 9026 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,189.45

0.000

0.000

$0.00

$0.00

604-01.06 CLASS A CONCRETE ADJUSTMENT (INCREASE)

18038-3240-14 0100 9012 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $899.84

0.000

0.000

$0.00

$0.00

604-01.07 CLASS A CONCRETE ADJUSTMENT (DECREASE)

18038-3242-14 0100 9027 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $899.84

0.000

0.000

$0.00

$0.00

604-01.07 CLASS A CONCRETE ADJUSTMENT (DECREASE)

Page 23RR004

Page 24: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

73.26 91.02 91.02 0.00 0.0018038-3240-14 0100 0450 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

94.960 $1,034.30

0.000

91.015

$0.00

$94,136.81

604-02.01 CLASS A CONCRETE (BOX BRIDGES)

18038-3242-14 0100 0420 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

260.900 $1,034.30

0.000

218.245

$0.00

$225,730.80

604-02.01 CLASS A CONCRETE (BOX BRIDGES)

18038-3240-14 0100 0460 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

21,644.000 $0.89

0.000

17,839.700

$0.00

$15,877.33

604-02.02 STEEL BAR REINFORCEMENT (BOX BRIDGES)

18038-3242-14 0100 9102 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $0.89

0.000

40,434.800

$0.00

$35,986.97

604-02.02 STEEL BAR REINFORCEMENT (BOX BRIDGES)

18038-3240-14 0100 0470 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,092.000 $0.95

0.000

107.300

$0.00

$101.94

604-02.03 EPOXY COATED REINFORCING STEEL

18038-3242-14 0100 9103 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $0.95

0.000

379.400

$0.00

$360.43

604-02.03 EPOXY COATED REINFORCING STEEL

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT91030100

-18.43-19.400

0.00 0.000

Page 24RR004

Page 25: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3242-14 0100 0430 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

44,720.000 $0.89

0.000

0.000

$0.00

$0.00

604-03.02 STEEL BAR REINFORCEMENT (BRIDGES)

18038-3240-14 0100 0480 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,039.650 $91.35

0.000

13,969.000

$0.00

$1,276,068.15

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

18038-3242-14 0100 0440 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,608.660 $91.35

0.000

15,553.000

$0.00

$1,420,766.55

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

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT04400100

-50,112.00 4,320.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT04400100

50,112.00 0.000

0.00 0.000

Page 25RR004

Page 26: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

21995.50 3,091.25 3,091.25 0.00 0.0018038-3240-14 0100 0490 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,676.970 $88.20

0.000

3,091.250

$0.00

$272,648.25

607-05.02 24" CONCRETE PIPE CULVERT (CLASS III)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT04900100

-7,217.60 416.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT04900100

7,217.60 0.000

0.00 0.000

18038-3242-14 0100 0450 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,218.560 $88.20

0.000

4,517.000

$0.00

$398,399.40

607-05.02 24" CONCRETE PIPE CULVERT (CLASS III)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT04500100

-14,553.00-165.000

0.00 0.000

18038-3240-14 0100 0500 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

592.140 $130.21

0.000

479.000

$0.00

$62,370.59

607-06.02 30" CONCRETE PIPE CULVERT (CLASS III)

18038-3242-14 0100 0460 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

291.180 $130.21

0.000

372.000

$0.00

$48,438.12

607-06.02 30" CONCRETE PIPE CULVERT (CLASS III)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT04600100

-3,645.88-28.000

0.00 0.000

Page 26RR004

Page 27: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

9131.00 397.00 397.00 0.00 0.0018038-3240-14 0100 9040 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $155.41

0.000

397.000

$0.00

$61,697.77

607-07.02 36" CONCRETE PIPE CULVERT (CLASS III)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT90400100

-14,000.00 400.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT90400100

28,000.00 0.000

0.00 0.000

18038-3242-14 0100 0470 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,031.120 $155.41

0.000

1,038.000

$0.00

$161,315.58

607-07.02 36" CONCRETE PIPE CULVERT (CLASS III)

18038-3240-14 0100 0510 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

80.000 $236.26

0.000

80.000

$0.00

$18,900.80

607-09.02 48" CONCRETE PIPE CULVERT (CLASS III)

18038-3242-14 0100 0480 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

16.140 $236.26

0.000

0.000

$0.00

$0.00

607-09.02 48" CONCRETE PIPE CULVERT (CLASS III)

18038-3242-14 0100 0490 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

106.000 $183.76

0.000

50.000

$0.00

$9,188.00

607-16.01 23"X 14" HORIZONTAL OVAL CONCRETE PIPE CULVERT

18038-3242-14 0100 9530 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $168.00

0.000

54.000

$0.00

$9,072.00

607-16.04 38"X 24" HORIZONTAL OVAL CONCRETE PIPE CULVERT

Page 27RR004

Page 28: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

6940.50 1,302.50 1,302.50 0.00 0.0018038-3240-14 0100 9509 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $51.45

0.000

1,302.500

$0.00

$67,013.63

607-39.02 18" PIPE CULVERT (SIDE DRAIN)/New Item

18038-3242-14 0100 9510 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $51.45

0.000

284.000

$0.00

$14,611.80

607-39.02 18" PIPE CULVERT (SIDE DRAIN)/New Item

18038-3240-14 0100 9511 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $60.90

0.000

248.000

$0.00

$15,103.20

607-39.03 24" PIPE CULVERT (SIDE DRAIN)/New Item

18038-3240-14 0100 0520 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $4,738.88

0.000

4.000

$0.00

$18,955.52

611-01.02 MANHOLES, > 4' - 8' DEPTH

18038-3242-14 0100 0500 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

17.000 $4,738.88

0.000

16.000

$0.00

$75,822.08

611-01.02 MANHOLES, > 4' - 8' DEPTH

18038-3240-14 0100 0530 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $11,760.57

0.000

2.000

$0.00

$23,521.14

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

18038-3242-14 0100 0510 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $11,760.57

0.000

3.000

$0.00

$35,281.71

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

Page 28RR004

Page 29: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

2.00 2.00 2.00 0.00 0.0018038-3240-14 0100 9531 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,290.25

0.000

2.000

$0.00

$2,580.50

611-07.01 CLASS A CONCRETE (PIPE ENDWALLS)

18038-3242-14 0100 9532 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,290.25

0.000

2.000

$0.00

$2,580.50

611-07.01 CLASS A CONCRETE (PIPE ENDWALLS)

18038-3240-14 0100 9533 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.57

0.000

90.000

$0.00

$231.30

611-07.02 STEEL BAR REINFORCEMENT (PIPE ENDWALLS)

18038-3242-14 0100 9534 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.57

0.000

93.000

$0.00

$239.01

611-07.02 STEEL BAR REINFORCEMENT (PIPE ENDWALLS)

18038-3240-14 0100 0540 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

34.000 $4,082.60

0.000

20.000

$0.00

$81,652.00

611-07.31 18IN ENDWALL (SIDE DRAIN)

18038-3242-14 0100 0520 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $4,082.60

0.000

4.000

$0.00

$16,330.40

611-07.31 18IN ENDWALL (SIDE DRAIN)

Page 29RR004

Page 30: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

9.00 1.00 1.00 0.00 0.0018038-3240-14 0100 9135 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5,670.27

0.000

1.000

$0.00

$5,670.27

611-07.32 24IN ENDWALL (SIDE DRAIN)

18038-3242-14 0100 0530 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $5,670.27

0.000

5.000

$0.00

$28,351.35

611-07.32 24IN ENDWALL (SIDE DRAIN)

18038-3240-14 0100 9541 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $8,662.50

0.000

0.000

$0.00

$0.00

611-07.33 30IN ENDWALL (SIDE DRAIN)

18038-3240-14 0100 0550 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

15.000 $2,100.10

0.000

54.000

$0.00

$113,405.40

611-07.54 18IN ENDWALL (CROSS DRAIN) 3:1

18038-3242-14 0100 0540 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

13.000 $2,100.10

0.000

20.000

$0.00

$42,002.00

611-07.54 18IN ENDWALL (CROSS DRAIN) 3:1

18038-3242-14 0100 0550 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $2,457.12

0.000

1.000

$0.00

$2,457.12

611-07.55 18IN ENDWALL (CROSS DRAIN) 4:1

Page 30RR004

Page 31: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 0560 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $2,835.14

0.000

0.000

$0.00

$0.00

611-07.56 18IN ENDWALL (CROSS DRAIN) 6:1

18038-3242-14 0100 0560 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,835.14

0.000

2.000

$0.00

$5,670.28

611-07.56 18IN ENDWALL (CROSS DRAIN) 6:1

18038-3240-14 0100 0570 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $3,276.16

0.000

15.000

$0.00

$49,142.40

611-07.57 24IN ENDWALL (CROSS DRAIN) 3:1

18038-3242-14 0100 0570 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $3,276.16

0.000

5.000

$0.00

$16,380.80

611-07.57 24IN ENDWALL (CROSS DRAIN) 3:1

18038-3240-14 0100 0580 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $3,465.17

0.000

2.000

$0.00

$6,930.34

611-07.58 24IN ENDWALL (CROSS DRAIN) 4:1

18038-3242-14 0100 9128 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3,465.17

0.000

1.000

$0.00

$3,465.17

611-07.58 24IN ENDWALL (CROSS DRAIN) 4:1

Page 31RR004

Page 32: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 2.00 2.00 0.00 0.0018038-3240-14 0100 9535 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $4,345.55

0.000

2.000

$0.00

$8,691.10

611-07.59 24IN ENDWALL (CROSS DRAIN) 6:1

18038-3242-14 0100 9536 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $4,345.55

0.000

0.000

$0.00

$0.00

611-07.59 24IN ENDWALL (CROSS DRAIN) 6:1

18038-3240-14 0100 0590 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $4,567.72

0.000

0.000

$0.00

$0.00

611-07.60 30IN ENDWALL (CROSS DRAIN) 3:1

18038-3242-14 0100 0580 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $4,567.72

0.000

2.000

$0.00

$9,135.44

611-07.60 30IN ENDWALL (CROSS DRAIN) 3:1

18038-3240-14 0100 0600 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $5,703.87

0.000

1.000

$0.00

$5,703.87

611-07.61 30IN ENDWALL (CROSS DRAIN) 4:1

18038-3240-14 0100 9131 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $7,795.50

0.000

1.000

$0.00

$7,795.50

611-07.63 36IN ENDWALL (CROSS DRAIN) 3:1

18038-3242-14 0100 9542 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $7,795.50

0.000

1.000

$0.00

$7,795.50

611-07.63 36IN ENDWALL (CROSS DRAIN) 3:1

Page 32RR004

Page 33: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3242-14 0100 0590 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $8,452.91

0.000

0.000

$0.00

$0.00

611-07.65 36IN ENDWALL (CROSS DRAIN) 6:1

18038-3242-14 0100 0600 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $7,245.35

0.000

1.000

$0.00

$7,245.35

611-07.69 48IN ENDWALL (CROSS DRAIN) 3:1

18038-3240-14 0100 0610 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

47.000 $3,123.90

0.000

22.000

$0.00

$68,725.80

611-12.01 CATCH BASINS, TYPE 12, 0' - 4' DEPTH

18038-3242-14 0100 0610 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

44.000 $3,123.90

0.000

23.000

$0.00

$71,849.70

611-12.01 CATCH BASINS, TYPE 12, 0' - 4' DEPTH

Page 33RR004

Page 34: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1470.00 83.00 83.00 0.00 0.0018038-3240-14 0100 0620 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

59.000 $3,870.49

0.000

83.000

$0.00

$321,250.67

611-12.02 CATCH BASINS, TYPE 12, > 4' - 8' DEPTH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT06200100

-24,005.00 28.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT06200100

24,005.00 0.000

0.00 0.000

18038-3242-14 0100 0620 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

64.000 $3,870.49

0.000

91.000

$0.00

$352,214.59

611-12.02 CATCH BASINS, TYPE 12, > 4' - 8' DEPTH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT06200100

-13,840.00 16.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT06200100

13,840.00 0.000

0.00 0.000

18038-3240-14 0100 9104 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5,880.28

0.000

3.000

$0.00

$17,640.84

611-12.03 CATCH BASINS, TYPE 12, > 8' - 12' DEPTH

18038-3242-14 0100 0630 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

14.000 $5,880.28

0.000

10.000

$0.00

$58,802.80

611-12.03 CATCH BASINS, TYPE 12, > 8' - 12' DEPTH

Page 34RR004

Page 35: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

6.00 1.00 1.00 0.00 0.0018038-3240-14 0100 0630 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

14.000 $5,915.98

0.000

1.000

$0.00

$5,915.98

611-14.01 CATCH BASINS, TYPE 14, 0' - 4' DEPTH

18038-3242-14 0100 0640 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

16.000 $5,915.98

0.000

5.000

$0.00

$29,579.90

611-14.01 CATCH BASINS, TYPE 14, 0' - 4' DEPTH

18038-3240-14 0100 0640 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

17.000 $7,350.35

0.000

24.000

$0.00

$176,408.40

611-14.02 CATCH BASINS, TYPE 14, > 4' - 8' DEPTH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT06400100

-18,400.00 8.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT06400100

18,400.00 0.000

0.00 0.000

18038-3242-14 0100 0650 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

28.000 $7,350.35

0.000

38.000

$0.00

$279,313.30

611-14.02 CATCH BASINS, TYPE 14, > 4' - 8' DEPTH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT06500100

-18,400.00 8.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT06500100

18,400.00 0.000

0.00 0.000

Page 35RR004

Page 36: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1.00 2.00 2.00 0.00 0.0018038-3240-14 0100 0650 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $9,292.95

0.000

2.000

$0.00

$18,585.90

611-14.03 CATCH BASINS, TYPE 14, > 8' - 12' DEPTH

18038-3242-14 0100 0660 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $9,292.95

0.000

8.000

$0.00

$74,343.60

611-14.03 CATCH BASINS, TYPE 14, > 8' - 12' DEPTH

18038-3242-14 0100 0670 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $22,733.60

0.000

1.000

$0.00

$22,733.60

611-14.04 CATCH BASINS, TYPE 14, > 12' - 16' DEPTH

18038-3240-14 0100 9543 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $12,054.00

0.000

1.000

$0.00

$12,054.00

611-16.02 CATCH BASINS, TYPE 16, > 4' - 8' DEPTH

18038-3240-14 0100 9544 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $13,387.50

0.000

1.000

$0.00

$13,387.50

611-16.03 CATCH BASINS, TYPE 16, > 8' - 12' DEPTH

18038-3242-14 0100 9545 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $13,387.50

0.000

1.000

$0.00

$13,387.50

611-16.03 CATCH BASINS, TYPE 16, > 8' - 12' DEPTH

18038-3242-14 0100 0680 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $3,412.66

0.000

1.000

$0.00

$3,412.66

611-25.02 CATCH BASINS, TYPE 25, > 4' - 8' DEPTH

Page 36RR004

Page 37: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.00 1.00 0.00 0.0018038-3242-14 0100 0690 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $8,242.90

0.000

1.000

$0.00

$8,242.90

611-26.02 CATCH BASINS, TYPE 26, > 4' - 8' DEPTH

18038-3240-14 0100 0660 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,677.63

0.000

0.000

$0.00

$0.00

611-38.01 CATCH BASINS, TYPE 38, 0' - 4' DEPTH

18038-3240-14 0100 9537 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5,486.70

0.000

1.000

$0.00

$5,486.70

611-38.02 CATCH BASINS, TYPE 38, > 4' - 8' DEPTH

18038-3242-14 0100 0700 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $5,434.01

0.000

1.000

$0.00

$5,434.01

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

18038-3242-14 0100 0710 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $7,350.35

0.000

4.000

$0.00

$29,401.40

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

18038-3242-14 0100 0720 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $11,550.56

0.000

1.000

$0.00

$11,550.56

611-39.03 CATCH BASINS, TYPE 39, > 8' - 12' DEPTH

18038-3242-14 0100 0730 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $8,925.43

0.000

0.000

$0.00

$0.00

611-40.01 CATCH BASINS, TYPE 40, 0' - 4' DEPTH

Page 37RR004

Page 38: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3242-14 0100 0740 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $15,435.74

0.000

0.000

$0.00

$0.00

611-40.02 CATCH BASINS, TYPE 40, > 4' - 8' DEPTH

18038-3240-14 0100 0670 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $2,814.14

0.000

3.000

$0.00

$8,442.42

611-42.01 CATCH BASINS, TYPE 42, 0' - 4' DEPTH

18038-3242-14 0100 0750 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $2,814.14

0.000

4.000

$0.00

$11,256.56

611-42.01 CATCH BASINS, TYPE 42, 0' - 4' DEPTH

18038-3240-14 0100 0680 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $6,510.31

0.000

5.000

$0.00

$32,551.55

611-42.02 CATCH BASINS, TYPE 42, > 4' - 8' DEPTH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT06800100

-5,950.00 3.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT06800100

5,950.00 0.000

0.00 0.000

18038-3242-14 0100 0760 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $6,510.31

0.000

9.000

$0.00

$58,592.79

611-42.02 CATCH BASINS, TYPE 42, > 4' - 8' DEPTH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT07600100

-2,599.99 1.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT07600100

2,599.99 0.000

0.00 0.000

Page 38RR004

Page 39: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 2.00 2.00 0.00 0.0018038-3240-14 0100 9538 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $8,306.20

0.000

2.000

$0.00

$16,612.40

611-42.03 CATCH BASINS, TYPE 42, > 8' - 12' DEPTH

18038-3242-14 0100 0770 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $7,875.38

0.000

2.000

$0.00

$15,750.76

611-43.01 CATCH BASINS, TYPE 43, 0' - 4' DEPTH

18038-3240-14 0100 0690 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $8,925.43

0.000

1.000

$0.00

$8,925.43

611-43.02 CATCH BASINS, TYPE 43, > 4' - 8' DEPTH

18038-3242-14 0100 0780 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $8,925.43

0.000

0.000

$0.00

$0.00

611-43.02 CATCH BASINS, TYPE 43, > 4' - 8' DEPTH

18038-3242-14 0100 9546 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $14,496.36

0.000

1.000

$0.00

$14,496.36

611-43.03 CATCH BASINS, TYPE 43, > 8' - 12' DEPTH

18038-3240-14 0100 0700 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

140.000 $42.00

0.000

170.000

$0.00

$7,140.00

621-03.02 18" TEMPORARY DRAINAGE PIPE

18038-3242-14 0100 9133 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $42.00

0.000

150.000

$0.00

$6,300.00

621-03.02 18" TEMPORARY DRAINAGE PIPE

Page 39RR004

Page 40: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 192.00 192.00 0.00 0.0018038-3240-14 0100 0710 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

220.000 $614.28

0.000

192.000

$0.00

$117,941.76

621-03.03 24" TEMPORARY DRAINAGE PIPE

18038-3242-14 0100 0790 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

190.000 $67.20

0.000

40.000

$0.00

$2,688.00

621-03.05 36" TEMPORARY DRAINAGE PIPE

18038-3240-14 0100 0720 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

97,005.000 $5.57

0.000

89,191.500

$0.00

$496,796.66

701-01.01 CONCRETE SIDEWALK (4 ")

18038-3242-14 0100 0800 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

123,170.350 $5.57

0.000

118,324.000

$0.00

$659,064.68

701-01.01 CONCRETE SIDEWALK (4 ")

18038-3240-14 0100 0730 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

14,910.000 $8.82

0.000

16,512.380

$0.00

$145,639.19

701-02 CONCRETE DRIVEWAY

18038-3242-14 0100 0810 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

8,220.000 $8.82

0.000

12,617.250

$0.00

$111,284.15

701-02 CONCRETE DRIVEWAY

Page 40RR004

Page 41: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

5644.25 1,973.00 1,973.00 0.00 0.0018038-3240-14 0100 0740 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

9,555.000 $22.05

0.000

1,973.000

$0.00

$43,504.65

701-02.03 CONCRETE CURB RAMP

18038-3242-14 0100 0820 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

18,142.000 $22.05

0.000

3,436.130

$0.00

$75,766.67

701-02.03 CONCRETE CURB RAMP

18038-3242-14 0100 0830 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.900 $630.03

0.000

0.000

$0.00

$0.00

702-01 CONCRETE CURB

18038-3240-14 0100 0750 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,230.993 $467.27

0.000

1,477.180

$0.00

$690,241.90

702-03 CONCRETE COMBINED CURB & GUTTER

18038-3242-14 0100 0840 C.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,592.605 $467.27

0.000

1,937.240

$0.00

$905,214.13

702-03 CONCRETE COMBINED CURB & GUTTER

18038-3240-14 0100 9125 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $33.60

0.000

32.000

$0.00

$1,075.20

705-01.13 ROCK DRILLING FOR GUARDRAIL POST

18038-3242-14 0100 9126 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $33.60

0.000

0.000

$0.00

$0.00

705-01.13 ROCK DRILLING FOR GUARDRAIL POST

Page 41RR004

Page 42: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

3950.00 1,925.00 1,925.00 0.00 0.0018038-3240-14 0100 0760 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,667.750 $16.80

0.000

1,925.000

$0.00

$32,340.00

705-02.02 SINGLE GUARDRAIL (TYPE 2)

18038-3242-14 0100 0850 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

640.000 $16.80

0.000

737.500

$0.00

$12,390.00

705-02.02 SINGLE GUARDRAIL (TYPE 2)

18038-3240-14 0100 9013 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $25.20

0.000

50.000

$0.00

$1,260.00

705-02.50 SHOP CURVED GUARDRAIL

18038-3242-14 0100 9029 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $25.20

0.000

25.000

$0.00

$630.00

705-02.50 SHOP CURVED GUARDRAIL

18038-3240-14 0100 0770 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $756.04

0.000

0.000

$0.00

$0.00

705-04.03 GUARDRAIL TERMINAL (TYPE 13)

18038-3240-14 0100 0780 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,942.59

0.000

0.000

$0.00

$0.00

705-04.04 GUARDRAIL TERMINAL (TYPE 21)

Page 42RR004

Page 43: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 0790 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $2,205.11

0.000

0.000

$0.00

$0.00

705-04.07 TAN ENERGY ABSORBING TERM (NCHRP 350, TL3)

18038-3242-14 0100 0860 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $2,205.11

0.000

0.000

$0.00

$0.00

705-04.07 TAN ENERGY ABSORBING TERM (NCHRP 350, TL3)

18038-3240-14 0100 0800 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $1,575.08

0.000

0.000

$0.00

$0.00

705-04.09 EARTH PAD FOR TYPE 38 GR END TREATMENT

18038-3240-14 0100 0810 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

125.450 $4.20

0.000

0.000

$0.00

$0.00

705-04.50 PORTABLE BARRIER RAIL DELINEATOR

18038-3240-14 0100 9515 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $787.50

0.000

3.000

$0.00

$2,362.50

705-06.11 GR TERMINAL (IN-INLINE) MASH TL3

18038-3242-14 0100 9138 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $787.50

0.000

1.000

$0.00

$787.50

705-06.11 GR TERMINAL (IN-INLINE) MASH TL3

Page 43RR004

Page 44: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

15.00 8.00 8.00 0.00 0.0018038-3240-14 0100 9516 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,782.50

0.000

8.000

$0.00

$22,260.00

705-06.20 TANGENT ENERGY ABSORBING TERM MASH TL-3

18038-3242-14 0100 9517 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,782.50

0.000

2.000

$0.00

$5,565.00

705-06.20 TANGENT ENERGY ABSORBING TERM MASH TL-3

18038-3240-14 0100 9518 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,257.50

0.000

3.000

$0.00

$6,772.50

705-06.30 GR TERMINAL (ENERGY ABSORBING) MASH TL2

18038-3242-14 0100 9139 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,257.50

0.000

3.000

$0.00

$6,772.50

705-06.30 GR TERMINAL (ENERGY ABSORBING) MASH TL2

18038-3240-14 0100 0820 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $7,243.59

0.000

3.000

$0.00

$21,730.77

705-08.51 PORTABLE IMPACT ATTENUATOR NCHRP350 TL-3

18038-3242-14 0100 0870 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $7,243.59

0.000

1.000

$0.00

$7,243.59

705-08.51 PORTABLE IMPACT ATTENUATOR NCHRP350 TL-3

18038-3240-14 0100 9519 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.05

0.000

1,450.000

$0.00

$1,522.50

706-01 GUARDRAIL REMOVED

Page 44RR004

Page 45: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1102.00 1,102.00 1,102.00 0.00 0.0018038-3240-14 0100 0830 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

294.000 $1.79

0.000

1,102.000

$0.00

$1,972.58

707-08.11 HIGH-VISIBILITY CONSTRUCTION FENCE

18038-3242-14 0100 0880 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,764.000 $1.79

0.000

1,086.000

$0.00

$1,943.94

707-08.11 HIGH-VISIBILITY CONSTRUCTION FENCE

18038-3240-14 0100 0840 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

156.000 $237.94

0.000

150.000

$0.00

$35,691.00

708-02.01 MARKERS (CONCRETE R.O.W. POSTS)

18038-3242-14 0100 0890 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

84.000 $237.94

0.000

83.000

$0.00

$19,749.02

708-02.01 MARKERS (CONCRETE R.O.W. POSTS)

18038-3240-14 0100 0850 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

861.840 $26.25

0.000

480.490

$0.00

$12,612.86

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

18038-3242-14 0100 0900 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

200.000 $26.25

0.000

573.590

$0.00

$15,056.74

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

Page 45RR004

Page 46: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

56918.81 8,213.76 8,213.76 0.00 0.0018038-3240-14 0100 0860 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,933.000 $26.25

0.000

8,213.760

$0.00

$215,611.20

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

18038-3242-14 0100 0910 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,907.000 $26.25

0.000

4,746.140

$0.00

$124,586.18

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

18038-3240-14 0100 0870 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

696.000 $29.40

0.000

1,056.610

$0.00

$31,064.33

709-05.08 MACHINED RIP-RAP (CLASS B)

18038-3242-14 0100 0920 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

455.000 $29.40

0.000

1,007.310

$0.00

$29,614.91

709-05.08 MACHINED RIP-RAP (CLASS B)

18038-3240-14 0100 0880 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

22,885.780 $5.25

0.000

22,080.000

$0.00

$115,920.00

710-02 AGGREGATE UNDERDRAINS (WITH PIPE)

18038-3242-14 0100 0930 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

10,168.060 $5.25

0.000

20,825.000

$0.00

$109,331.25

710-02 AGGREGATE UNDERDRAINS (WITH PIPE)

18038-3240-14 0100 0890 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

840.000 $3.68

0.000

1,020.000

$0.00

$3,753.60

710-05 LATERAL UNDERDRAIN

Page 46RR004

Page 47: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.00 1.00 0.00 0.0018038-3240-14 0100 0900 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $630.03

0.000

1.000

$0.00

$630.03

710-06.11 LATERAL UNDERDRAIN ENDWALL (2:1)

18038-3240-14 0100 0910 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $630.03

0.000

23.000

$0.00

$14,490.69

710-06.12 LATERAL UNDERDRAIN ENDWALL (3:1)

18038-3240-14 0100 0920 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $630.03

0.000

6.000

$0.00

$3,780.18

710-06.13 LATERAL UNDERDRAIN ENDWALL (4:1)

18038-3240-14 0100 0930 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

18.000 $630.03

0.000

0.000

$0.00

$0.00

710-06.15 LATERAL UNDERDRAIN ENDWALL (6:1)

18038-3240-14 0100 0940 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $300,000.00

0.000

1.000

$0.00

$300,000.00

712-01 TRAFFIC CONTROL

18038-3242-14 0100 0940 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $300,000.00

0.000

1.000

$0.00

$300,000.00

712-01 TRAFFIC CONTROL

18038-3240-14 0100 0950 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,509.000 $33.60

0.000

1,940.000

$0.00

$65,184.00

712-02.02 INTERCONNECTED PORTABLE BARRIER RAIL

18038-3242-14 0100 0950 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

20,694.000 $33.60

0.000

10,760.000

$0.00

$361,536.00

712-02.02 INTERCONNECTED PORTABLE BARRIER RAIL

Page 47RR004

Page 48: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

957.00 649.00 649.00 0.00 0.0018038-3240-14 0100 0960 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

768.000 $31.50

0.000

649.000

$0.00

$20,443.50

712-04.02 FLEXIBLE DRUMS (CHANNELIZATION)

18038-3242-14 0100 0960 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

824.000 $31.50

0.000

849.000

$0.00

$26,743.50

712-04.02 FLEXIBLE DRUMS (CHANNELIZATION)

18038-3240-14 0100 0970 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

125.450 $12.60

0.000

90.000

$0.00

$1,134.00

712-04.50 PORTABLE BARRIER RAIL DELINEATOR

18038-3242-14 0100 0970 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,034.700 $12.60

0.000

449.000

$0.00

$5,657.40

712-04.50 PORTABLE BARRIER RAIL DELINEATOR

18038-3240-14 0100 0980 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

768.000 $26.25

0.000

0.000

$0.00

$0.00

712-05.01 WARNING LIGHTS (TYPE A)

18038-3242-14 0100 0980 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

824.000 $26.25

0.000

0.000

$0.00

$0.00

712-05.01 WARNING LIGHTS (TYPE A)

Page 48RR004

Page 49: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

3452.18 678.68 678.68 0.00 0.0018038-3240-14 0100 0990 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

696.500 $6.30

0.000

678.680

$0.00

$4,275.68

712-06 SIGNS (CONSTRUCTION)

18038-3242-14 0100 0990 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,119.500 $6.30

0.000

735.720

$0.00

$4,635.04

712-06 SIGNS (CONSTRUCTION)

18038-3240-14 0100 1000 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

170.000 $14.70

0.000

192.000

$0.00

$2,822.40

712-07.03 TEMPORARY BARRICADES (TYPE III)

18038-3242-14 0100 1000 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

160.000 $14.70

0.000

132.000

$0.00

$1,940.40

712-07.03 TEMPORARY BARRICADES (TYPE III)

18038-3240-14 0100 1010 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,086.000 $3.62

550.600

550.600

$1,993.17

$1,993.17

713-11.02 PERFORATED/KNOCKOUT SQUARE TUBE POST

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT10100100

-633.19 550.600

-633.19 550.600

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT10100100

3,450.00 0.000

0.00 0.000

18038-3242-14 0100 1010 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,464.000 $3.62

0.000

0.000

$0.00

$0.00

713-11.02 PERFORATED/KNOCKOUT SQUARE TUBE POST

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT10100100

4,600.00 0.000

0.00 0.000

Page 49RR004

Page 50: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

4.00 13.00 13.00 9.00 0.0018038-3240-14 0100 1020 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

41.000 $383.27

9.000

13.000

$3,449.43

$4,982.51

713-11.21 P POST SLIP BASE

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT10200100

0.00 0.000

1,533.08 4.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT10200100

-1,491.23 13.000

-1,032.39 9.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT10200100

4,703.11 0.000

0.00 0.000

18038-3242-14 0100 1020 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

50.000 $383.27

2.000

2.000

$766.54

$766.54

713-11.21 P POST SLIP BASE

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT10200100

-229.42 2.000

-229.42 2.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT10200100

5,735.50 0.000

0.00 0.000

18038-3240-14 0100 1030 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

158.000 $13.91

37.500

37.500

$521.63

$521.63

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

18038-3242-14 0100 1030 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

225.000 $13.91

0.000

0.000

$0.00

$0.00

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

Page 50RR004

Page 51: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 80.00 80.00 80.00 0.0018038-3240-14 0100 1040 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

281.000 $14.96

80.000

80.000

$1,196.80

$1,196.80

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

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT10400100

-788.80 80.000

-788.80 80.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT10400100

2,770.66 0.000

0.00 0.000

18038-3242-14 0100 1040 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

423.000 $14.96

0.000

0.000

$0.00

$0.00

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

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT10400100

4,170.78 0.000

0.00 0.000

18038-3240-14 0100 1050 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

33.000 $23.10

0.000

33.000

$0.00

$762.30

713-14.22 STREET NAME SIGN (SUSPENDED 0.100IN THICK)

18038-3242-14 0100 1050 S.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

84.000 $23.10

0.000

25.500

$0.00

$589.05

713-14.22 STREET NAME SIGN (SUSPENDED 0.100IN THICK)

Page 51RR004

Page 52: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 1060 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $315.02

0.000

0.000

$0.00

$0.00

713-15 REMOVAL OF SIGNS, POSTS AND FOOTINGS

18038-3242-14 0100 1060 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $315.02

0.000

0.000

$0.00

$0.00

713-15 REMOVAL OF SIGNS, POSTS AND FOOTINGS

18038-3242-14 0100 1070 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $131.26

0.000

0.000

$0.00

$0.00

713-15.06 MILE POST SIGN

18038-3240-14 0100 1070 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $321.32

0.000

0.000

$0.00

$0.00

713-15.07 SUSPENDED FLAT SHEET ALUMINUM SIGN (0.080" THICK)

18038-3242-14 0100 1080 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $321.32

0.000

0.000

$0.00

$0.00

713-15.07 SUSPENDED FLAT SHEET ALUMINUM SIGN (0.080" THICK)

18038-3240-14 0100 1080 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $6,510.31

0.000

4.000

$0.00

$26,041.24

713-16.01 CHANGEABLE MESSAGE SIGN UNIT

18038-3242-14 0100 1090 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $6,510.31

0.000

2.000

$0.00

$13,020.62

713-16.01 CHANGEABLE MESSAGE SIGN UNIT

Page 52RR004

Page 53: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 1090 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $157.51

0.000

0.000

$0.00

$0.00

713-16.07 END OF ROADWAY SIGN AND SUPPORT

18038-3240-14 0100 9119 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $10.50

0.000

545.000

$0.00

$5,722.50

716-01.07 TEMPORARY RAISED PAVEMENT MARKER,YELLOW

18038-3242-14 0100 1100 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

175.125 $10.50

0.000

312.000

$0.00

$3,276.00

716-01.07 TEMPORARY RAISED PAVEMENT MARKER,YELLOW

18038-3240-14 0100 1100 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

423.000 $24.15

0.000

382.000

$0.00

$9,225.30

716-01.21 Snwplwble Pvmt Mrkrs (Bi-Dir)(1 Color)

18038-3242-14 0100 1110 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

328.000 $24.15

0.000

0.000

$0.00

$0.00

716-01.21 Snwplwble Pvmt Mrkrs (Bi-Dir)(1 Color)

18038-3240-14 0100 1110 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

403.000 $24.15

0.000

386.000

$0.00

$9,321.90

716-01.22 Snwplwble Pvmt Mrkrs (Mono-Dir)(1 Color)

18038-3242-14 0100 1120 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

335.000 $24.15

0.000

0.000

$0.00

$0.00

716-01.22 Snwplwble Pvmt Mrkrs (Mono-Dir)(1 Color)

Page 53RR004

Page 54: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 37.56 37.56 0.00 0.0018038-3240-14 0100 1120 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

67.300 $17.85

0.000

37.560

$0.00

$670.45

716-02.04 PLASTIC PAVEMENT MARKING(CHANNELIZATION STRIPING)

18038-3242-14 0100 1130 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

106.000 $17.85

0.000

0.000

$0.00

$0.00

716-02.04 PLASTIC PAVEMENT MARKING(CHANNELIZATION STRIPING)

18038-3240-14 0100 1130 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

386.000 $9.45

0.000

364.000

$0.00

$3,439.80

716-02.05 PLASTIC PAVEMENT MARKING (STOP LINE)

18038-3242-14 0100 1140 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

680.000 $9.45

0.000

0.000

$0.00

$0.00

716-02.05 PLASTIC PAVEMENT MARKING (STOP LINE)

18038-3240-14 0100 1140 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

25.000 $131.26

0.000

33.000

$0.00

$4,331.58

716-02.06 PLASTIC PAVEMENT MARKING (TURN LANE ARROW)

18038-3242-14 0100 1150 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

22.000 $131.26

0.000

0.000

$0.00

$0.00

716-02.06 PLASTIC PAVEMENT MARKING (TURN LANE ARROW)

Page 54RR004

Page 55: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 66.00 66.00 0.00 0.0018038-3240-14 0100 1150 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

200.000 $1.05

0.000

66.000

$0.00

$69.30

716-02.08 PLASTIC PAVEMENT MARKING (8" DOTTED LINE)

18038-3242-14 0100 1160 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

39.000 $1.05

0.000

0.000

$0.00

$0.00

716-02.08 PLASTIC PAVEMENT MARKING (8" DOTTED LINE)

18038-3240-14 0100 1160 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

160.000 $21.00

0.000

170.000

$0.00

$3,570.00

716-02.09 PLASTIC PAVEMENT MARKING (LONGITUDINAL CROSS-WALK)

18038-3242-14 0100 1170 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

192.000 $21.00

0.000

0.000

$0.00

$0.00

716-02.09 PLASTIC PAVEMENT MARKING (LONGITUDINAL CROSS-WALK)

18038-3240-14 0100 9140 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.05

0.000

44.000

$0.00

$46.20

716-02.11 PLASTIC PAVEMENT MARKING (6" DOTTED LINE)

18038-3242-14 0100 1180 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

480.000 $1.05

0.000

0.000

$0.00

$0.00

716-02.11 PLASTIC PAVEMENT MARKING (6" DOTTED LINE)

18038-3242-14 0100 1190 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $210.01

0.000

0.000

$0.00

$0.00

716-04.01 PLASTIC PAVEMENT MARKING (STRAIGHT-TURN ARROW)

Page 55RR004

Page 56: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3242-14 0100 1200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $210.01

0.000

0.000

$0.00

$0.00

716-04.14 PLASTIC PAVEMENT MARKING (LANE REDUCTION ARROW)

18038-3240-14 0100 1170 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

21.500 $551.28

0.000

60.720

$0.00

$33,473.72

716-05.01 PAINTED PAVEMENT MARKING (4" LINE)

18038-3242-14 0100 1210 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

20.800 $551.28

0.000

30.231

$0.00

$16,665.75

716-05.01 PAINTED PAVEMENT MARKING (4" LINE)

18038-3240-14 0100 1180 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

76.000 $8.40

0.000

0.000

$0.00

$0.00

716-05.04 PAINTED PAVEMENT MARKING (CHANNELIZATION STRIPING)

18038-3242-14 0100 1220 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

95.000 $8.40

0.000

0.000

$0.00

$0.00

716-05.04 PAINTED PAVEMENT MARKING (CHANNELIZATION STRIPING)

18038-3240-14 0100 1190 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

267.000 $5.25

0.000

203.000

$0.00

$1,065.75

716-05.05 PAINTED PAVEMENT MARKING (STOP LINE)

18038-3242-14 0100 1230 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

491.000 $5.25

0.000

242.000

$0.00

$1,270.50

716-05.05 PAINTED PAVEMENT MARKING (STOP LINE)

Page 56RR004

Page 57: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

6.00 7.00 7.00 0.00 0.0018038-3240-14 0100 1200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

27.000 $78.75

0.000

7.000

$0.00

$551.25

716-05.06 PAINTED PAVEMENT MARKING (TURN LANE ARROW)

18038-3242-14 0100 1240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

14.000 $78.75

0.000

16.000

$0.00

$1,260.00

716-05.06 PAINTED PAVEMENT MARKING (TURN LANE ARROW)

18038-3242-14 0100 1250 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $105.01

0.000

0.000

$0.00

$0.00

716-05.09 PAINTED PAVEMENT MARKING(STRAIGHT-TURN ARROW)

18038-3242-14 0100 1260 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

47.000 $0.53

0.000

0.000

$0.00

$0.00

716-05.21 PAINTED PAVEMENT MARKING(4"DOTTED LINE)

18038-3240-14 0100 1210 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

154.000 $10.50

0.000

0.000

$0.00

$0.00

716-05.22 PAINTED PAVEMENT MARKING (LONGITUDINAL CROSS-WALK)

18038-3242-14 0100 1270 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

174.000 $10.50

0.000

0.000

$0.00

$0.00

716-05.22 PAINTED PAVEMENT MARKING (LONGITUDINAL CROSS-WALK)

18038-3242-14 0100 1280 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

7,005.000 $0.53

0.000

7,208.000

$0.00

$3,820.24

716-08.01 REMOVAL OF PAVEMENT MARKING (LINE)

Page 57RR004

Page 58: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

33.78 16.89 16.89 0.00 0.0018038-3240-14 0100 1220 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

17.860 $4,515.22

0.000

16.888

$0.00

$76,253.04

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

18038-3242-14 0100 1290 L.M. Bid: Unit Price:

This Est:

Total:Total:

This Est:

17.800 $4,515.22

0.000

0.000

$0.00

$0.00

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

18038-3240-14 0100 1230 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,139,054.92

0.000

1.000

$0.00

$1,139,054.92

717-01 MOBILIZATION

18038-3242-14 0100 1300 LS Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,139,054.92

0.000

1.000

$0.00

$1,139,054.92

717-01 MOBILIZATION

18038-3240-14 0100 1240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,285.26

0.000

1.000

$0.00

$1,285.26

730-01.02 REMOVAL OF SIGNAL EQUIPMENT

Page 58RR004

Page 59: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 2.50 2.50 0.00 0.0018038-3240-14 0100 1250 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $771.16

0.000

2.500

$0.00

$1,927.90

730-02.09 SIGNAL HEAD ASSEMBLY (130 WITH BACKPLATE)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT12500100

-1,100.00 2.500

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT12500100

2,200.00 0.000

0.00 0.000

18038-3242-14 0100 1310 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

11.000 $771.16

0.000

5.000

$0.00

$3,855.80

730-02.09 SIGNAL HEAD ASSEMBLY (130 WITH BACKPLATE)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT13100100

-2,200.00 5.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT13100100

4,840.00 0.000

0.00 0.000

18038-3240-14 0100 1260 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,456.63

0.000

0.500

$0.00

$728.32

730-02.17 SIGNAL HEAD ASSEMBLY (150 A2H WITH BACKPLATE)

18038-3242-14 0100 1320 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $1,456.63

0.000

1.000

$0.00

$1,456.63

730-02.17 SIGNAL HEAD ASSEMBLY (150 A2H WITH BACKPLATE)

Page 59RR004

Page 60: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.00 1.00 0.00 0.0018038-3240-14 0100 1270 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,285.26

0.000

1.000

$0.00

$1,285.26

730-03.23 INSTALL PULL BOX (FIBER OPTIC-TYPE A)

18038-3240-14 0100 1280 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,677.63

0.000

1.000

$0.00

$2,677.63

730-05.01 ELECTRICAL SERVICE CONNECTION

18038-3242-14 0100 1330 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $2,677.63

0.000

1.000

$0.00

$2,677.63

730-05.01 ELECTRICAL SERVICE CONNECTION

18038-3240-14 0100 1290 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

402.000 $1.34

0.000

565.000

$0.00

$757.10

730-08.01 SIGNAL CABLE - 3 CONDUCTOR

18038-3242-14 0100 1340 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,877.000 $1.34

0.000

844.000

$0.00

$1,130.96

730-08.01 SIGNAL CABLE - 3 CONDUCTOR

18038-3240-14 0100 1300 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

415.000 $1.61

0.000

565.000

$0.00

$909.65

730-08.02 SIGNAL CABLE - 5 CONDUCTOR

18038-3242-14 0100 1350 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,955.000 $1.61

0.000

844.000

$0.00

$1,358.84

730-08.02 SIGNAL CABLE - 5 CONDUCTOR

Page 60RR004

Page 61: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

2588.00 647.00 647.00 0.00 0.0018038-3240-14 0100 1310 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

528.000 $1.87

0.000

647.000

$0.00

$1,209.89

730-08.03 SIGNAL CABLE - 7 CONDUCTOR

18038-3242-14 0100 1360 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

877.000 $1.87

0.000

592.000

$0.00

$1,107.04

730-08.03 SIGNAL CABLE - 7 CONDUCTOR

18038-3240-14 0100 1320 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

380.000 $3.00

380.000

380.000

$1,140.00

$1,140.00

730-08.32 INTERCONNECT CABLE (DESCRIPTION)/(6 FIBER MULTIMODE)

18038-3242-14 0100 1370 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

543.000 $3.00

543.000

543.000

$1,629.00

$1,629.00

730-08.32 INTERCONNECT CABLE (DESCRIPTION)/(6 FIBER MULTIMODE)

18038-3240-14 0100 1330 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

446.000 $3.21

0.000

446.000

$0.00

$1,431.66

730-09.01 SPAN WIRE ASSEMBLY(____LBS.MIN.BRK STRENGTH)/(SEE PLANS)

18038-3242-14 0100 1380 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

388.000 $3.21

0.000

397.000

$0.00

$1,274.37

730-09.01 SPAN WIRE ASSEMBLY(____LBS.MIN.BRK STRENGTH)/(SEE PLANS)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT13800100

-28.89-9.000

0.00 0.000

Page 61RR004

Page 62: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3242-14 0100 1390 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

381.000 $3.21

0.000

0.000

$0.00

$0.00

730-09.02 SPAN WIRE ASSEMBLY(____LBS.MIN.BRK STRENGTH)/(21,929LBS.MIN.BRK STRENGTH)

18038-3240-14 0100 1340 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

333.000 $2.14

0.000

333.000

$0.00

$712.62

730-10.01 TETHER WIRE ASSEMBLY - 1/4" DIAMETER

18038-3242-14 0100 1400 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

682.000 $2.14

0.000

339.000

$0.00

$725.46

730-10.01 TETHER WIRE ASSEMBLY - 1/4" DIAMETER

18038-3240-14 0100 1350 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.000 $8.57

0.000

198.000

$0.00

$1,696.86

730-12.02 CONDUIT 2" DIAMETER (PVC)

18038-3242-14 0100 1410 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

757.000 $8.57

0.000

535.000

$0.00

$4,584.95

730-12.02 CONDUIT 2" DIAMETER (PVC)

18038-3242-14 0100 1420 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

77.000 $10.71

0.000

0.000

$0.00

$0.00

730-12.03 CONDUIT 3" DIAMETER (PVC)

Page 62RR004

Page 63: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.50 1.50 0.00 0.0018038-3240-14 0100 1360 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $9,061.10

0.000

1.500

$0.00

$13,591.65

730-13.08 VEHICLE DETECTOR (DESCRIPTION)/(RADAR DETECTION-STOP LINE)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT13600100

-8,299.60 1.500

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT13600100

38,731.48 0.000

0.00 0.000

18038-3242-14 0100 1430 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $9,061.10

0.000

1.500

$0.00

$13,591.65

730-13.08 VEHICLE DETECTOR (DESCRIPTION)/(RADAR DETECTION-STOP LINE)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14300100

-8,299.60 1.500

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14300100

16,599.20 0.000

0.00 0.000

Page 63RR004

Page 64: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.00 1.00 0.00 0.0018038-3240-14 0100 1370 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $8,696.94

0.000

1.000

$0.00

$8,696.94

730-13.09 VEHICLE DETECTOR (DESCRIPTION)/(RADAR DETECTION-ADVANCE)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT13700100

-5,533.07 1.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT13700100

22,132.27 0.000

0.00 0.000

18038-3242-14 0100 1440 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $8,696.94

0.000

1.000

$0.00

$8,696.94

730-13.09 VEHICLE DETECTOR (DESCRIPTION)/(RADAR DETECTION-ADVANCE)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14400100

-5,533.07 1.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14400100

11,066.14 0.000

0.00 0.000

18038-3240-14 0100 1380 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $15,294.62

0.000

1.000

$0.00

$15,294.62

730-15.32 CABINET (EIGHT PHASE BASE MOUNTED)

18038-3242-14 0100 1450 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $15,294.62

0.000

1.000

$0.00

$15,294.62

730-15.32 CABINET (EIGHT PHASE BASE MOUNTED)

Page 64RR004

Page 65: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.50 0.50 0.00 0.0018038-3240-14 0100 1390 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $5,205.31

0.000

0.500

$0.00

$2,602.66

730-16.02 EIGHT PHASE ACTUATED CONTROLLER

18038-3242-14 0100 1460 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $5,205.31

0.000

0.500

$0.00

$2,602.66

730-16.02 EIGHT PHASE ACTUATED CONTROLLER

18038-3240-14 0100 1400 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $6,280.65

0.000

0.500

$0.00

$3,140.33

730-18.01 MASTER CONTROLLER

18038-3240-14 0100 1410 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $16,880.84

0.500

2.000

$8,440.42

$33,761.68

730-23.01 STEEL STRAIN POLE (SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14100100

-9,874.00 2.000

-2,468.50 0.500

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14100100

9,874.00 0.000

0.00 0.000

18038-3242-14 0100 1470 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $16,880.84

0.000

4.000

$0.00

$67,523.36

730-23.01 STEEL STRAIN POLE (SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14700100

-13,224.00 3.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14700100

13,224.00 0.000

0.00 0.000

Page 65RR004

Page 66: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.00 0.00 0.00 0.0018038-3240-14 0100 1420 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $18,015.09

0.000

0.000

$0.00

$0.00

730-23.02 STEEL STRAIN POLE (DESCRIPTION)/(SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14200100

12,888.00 0.000

0.00 0.000

18038-3242-14 0100 1480 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $18,015.09

0.000

0.500

$0.00

$9,007.55

730-23.02 STEEL STRAIN POLE (DESCRIPTION)/(SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14800100

-1,884.00 0.500

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14800100

7,536.00 0.000

0.00 0.000

18038-3240-14 0100 9116 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $18,702.70

0.000

2.000

$0.00

$37,405.40

730-23.03 STEEL STRAIN POLE (DESCRIPTION)/(Signal Support)

18038-3242-14 0100 1490 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $18,702.70

0.500

2.000

$9,351.35

$37,405.40

730-23.03 STEEL STRAIN POLE (DESCRIPTION)/(SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14900100

-5,652.00 1.500

-1,884.00 0.500

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14900100

5,652.00 0.000

0.00 0.000

Page 66RR004

Page 67: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 3.00 3.00 0.00 0.0018038-3240-14 0100 1430 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $2,249.21

0.000

3.000

$0.00

$6,747.63

730-23.30 PEDESTAL POLE (DESCRIPTION)/(PEDESTRIAN SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14300100

-1,068.00 3.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14300100

1,068.00 0.000

0.00 0.000

18038-3242-14 0100 1500 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

12.000 $2,249.21

0.000

4.000

$0.00

$8,996.84

730-23.30 PEDESTAL POLE (DESCRIPTION)/(PEDESTRIAN SIGNAL SUPPORT)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT15000100

-1,424.00 4.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT15000100

4,272.00 0.000

0.00 0.000

Page 67RR004

Page 68: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 4.00 4.00 0.00 0.0018038-3240-14 0100 1440 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,670.84

0.000

4.000

$0.00

$6,683.36

730-26.11 COUNTDOWN PED SGNL HEAD W/AUDIBLE PUSH BUTTON & 15IN SIGN

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14400100

-3,376.00 4.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14400100

3,376.00 0.000

0.00 0.000

18038-3242-14 0100 1510 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

12.000 $1,670.84

0.000

4.000

$0.00

$6,683.36

730-26.11 COUNTDOWN PED SGNL HEAD W/AUDIBLE PUSH BUTTON & 15IN SIGN

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT15100100

-3,376.00 4.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT15100100

10,128.00 0.000

0.00 0.000

Page 68RR004

Page 69: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 0.50 0.50 0.00 0.0018038-3240-14 0100 1450 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $6,876.15

0.000

0.500

$0.00

$3,438.08

730-35.06 BATTERY BACK-UP AND POWER CONDITIONER

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT14500100

-2,045.00 0.500

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT14500100

4,090.00 0.000

0.00 0.000

18038-3242-14 0100 1520 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $6,876.15

0.000

0.000

$0.00

$0.00

730-35.06 BATTERY BACK-UP AND POWER CONDITIONER

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT15200100

8,180.00 0.000

0.00 0.000

18038-3240-14 0100 1460 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $32,131.55

0.000

1.000

$0.00

$32,131.55

730-40 TEMPORARY TRAFFIC SIGNAL SYSTEM

18038-3240-14 0100 1470 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

8,370.000 $2.90

0.000

988.330

$0.00

$2,866.16

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

18038-3242-14 0100 1530 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,180.000 $2.90

0.000

147.330

$0.00

$427.26

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

Page 69RR004

Page 70: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

216868.38 24,387.60 24,387.60 0.00 0.0018038-3240-14 0100 1480 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

8,290.000 $1.73

0.000

24,387.600

$0.00

$42,190.55

740-10.04 GEOTEXTILE (TYPE IV)(STABILIZATION)

18038-3242-14 0100 1540 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,273.000 $1.73

0.000

6,070.550

$0.00

$10,502.05

740-10.04 GEOTEXTILE (TYPE IV)(STABILIZATION)

18038-3240-14 0100 1490 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,168.000 $3.70

0.000

19,117.000

$0.00

$70,732.90

740-11.04 TEMPORARY SEDIMENT TUBE 20IN

18038-3242-14 0100 1550 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

16,543.000 $3.70

240.000

22,510.000

$888.00

$83,287.00

740-11.04 TEMPORARY SEDIMENT TUBE 20IN

18038-3240-14 0900 1680 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $958.17

0.000

0.000

$0.00

$0.00

773-25.26 INSTALL 35-2 SYP WOOD POLE

18038-3240-14 0900 1690 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $866.29

0.000

0.000

$0.00

$0.00

773-25.27 INSTALL 35-4 SYP WOOD POLE

18038-3240-14 0900 1700 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

22.000 $154.88

0.000

0.000

$0.00

$0.00

773-25.28 INSTALL 3" SLIC SPLICE CASE

Page 70RR004

Page 71: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 1710 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

57.000 $200.82

0.000

0.000

$0.00

$0.00

773-25.29 INSTALL 5" SLIC SPLICE CASE

18038-3240-14 0900 1720 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $324.20

0.000

0.000

$0.00

$0.00

773-25.30 INSTALL 7" SLIC SPLICE CASE

18038-3240-14 0900 1730 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $447.58

0.000

0.000

$0.00

$0.00

773-25.31 INSTALL 9" SLIC SPLICE CASE

18038-3240-14 0900 1740 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

128.000 $4.19

0.000

0.000

$0.00

$0.00

773-25.32 INSTALL AKF25-24(.25M) COMM. CA.

18038-3240-14 0900 1750 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,751.000 $4.19

0.000

0.000

$0.00

$0.00

773-25.33 INSTALL AKF25-24(10M) COMM. CA.

18038-3240-14 0900 1760 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

316.000 $5.20

0.000

0.000

$0.00

$0.00

773-25.34 INSTALL AKF50-24(10M) COMM. CA.

18038-3240-14 0900 1770 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

934.000 $7.35

0.000

0.000

$0.00

$0.00

773-25.35 INSTALL AKF100-24(10M) COMM. CA.

Page 71RR004

Page 72: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 1780 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

426.000 $5.78

0.000

0.000

$0.00

$0.00

773-25.36 INSTALL AKF100-24(E) COMM. CA.

18038-3240-14 0900 1790 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

536.000 $15.43

0.000

0.000

$0.00

$0.00

773-25.38 INSTALL AKF300-24(10M) COMM. CA.

18038-3240-14 0900 1800 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

12,238.000 $15.40

0.000

0.000

$0.00

$0.00

773-25.39 INSTALL AKF400-24(10M) COMM. CA.

18038-3240-14 0900 1810 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

94.000 $19.24

0.000

0.000

$0.00

$0.00

773-25.40 INSTALL AKF400-26(10M) COMM. CA.

18038-3240-14 0900 1820 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,670.000 $25.80

0.000

0.000

$0.00

$0.00

773-25.41 INSTALL AKF600-24(10M) COMM. CA.

18038-3240-14 0900 1830 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $52.77

0.000

0.000

$0.00

$0.00

773-25.43 INSTALL BM80 1 INCH RISER GUARD

18038-3240-14 0900 1840 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $34.39

0.000

0.000

$0.00

$0.00

773-25.44 INSTALL BM83 SERVICE GUARD

Page 72RR004

Page 73: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 1850 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

22.000 $118.13

0.000

0.000

$0.00

$0.00

773-25.45 INSTALL FOSB(A)2 SNOW SHOE

18038-3240-14 0900 1860 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,044.80

0.000

0.000

$0.00

$0.00

773-25.46 INSTALL HACO(12) FIBER SPLICE CASE

18038-3240-14 0900 1870 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,090.74

0.000

0.000

$0.00

$0.00

773-25.47 INSTALL HACO(24) FIBER SPLICE CASE

18038-3240-14 0900 1880 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,136.68

0.000

0.000

$0.00

$0.00

773-25.48 INSTALL HACO(72) FIBER SPLICE CASE

18038-3240-14 0900 1890 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

96.000 $39.64

0.000

0.000

$0.00

$0.00

773-25.50 INSTALL HO1 FIBER CA. SPLICING

18038-3240-14 0900 1900 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

81.000 $108.42

0.000

0.000

$0.00

$0.00

773-25.51 INSTALL PE1-3G DOWN GUY ASSEMBLY

18038-3240-14 0900 1910 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

13.000 $160.66

0.000

0.000

$0.00

$0.00

773-25.52 INSTALL PE2-3G OVHD GUY ASSEMBLY

Page 73RR004

Page 74: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 1920 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $231.01

0.000

0.000

$0.00

$0.00

773-25.53 INSTALL PF1-5A ANCHOR ASSEMBLY

18038-3240-14 0900 1930 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

34.000 $249.39

0.000

0.000

$0.00

$0.00

773-25.54 INSTALL PF3-5A SCREW IN ANCHOR ASSMBLY

18038-3240-14 0900 1940 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

36.000 $262.51

0.000

0.000

$0.00

$0.00

773-25.55 INSTALL PF5-3A ROCK ANCHOR ASSMBLY

18038-3240-14 0900 1950 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,882.39

0.000

0.000

$0.00

$0.00

773-25.56 INSTALL PG31-100(88) LOAD COIL

18038-3240-14 0900 1960 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $904.36

0.000

0.000

$0.00

$0.00

773-25.57 INSTALL PG32-12(88) LOAD COIL

18038-3240-14 0900 1970 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

77.000 $18.01

0.000

0.000

$0.00

$0.00

773-25.58 INTALL PM11 GUY GUARD ASSEMBLY

18038-3240-14 0900 1980 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

181.000 $27.20

0.000

0.000

$0.00

$0.00

773-25.59 INSTALL PM2A POLE GRND ASSMBLY

Page 74RR004

Page 75: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 1990 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

47.000 $42.68

0.000

0.000

$0.00

$0.00

773-25.60 INSTALL PM52 POLE NUMBER

18038-3240-14 0900 2000 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $71.14

0.000

0.000

$0.00

$0.00

773-25.61 INSTALL PM91-25-24-20 CABLE STUB

18038-3240-14 0900 2010 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $89.52

0.000

0.000

$0.00

$0.00

773-25.62 INSTALL PM91-50-24-20 CABLE STUB

18038-3240-14 0900 2020 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $246.76

0.000

0.000

$0.00

$0.00

773-25.63 INSTALL PM91-200-24-24 CABLE STUB

18038-3240-14 0900 2030 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

7,012.000 $1.88

0.000

0.000

$0.00

$0.00

773-25.64 INSTALL SEA2-22 AERIAL DROP

18038-3240-14 0900 2040 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

422.000 $2.63

0.000

0.000

$0.00

$0.00

773-25.65 INSTALL SEB2-22 BURIED DROP

18038-3240-14 0900 2050 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.000 $2.81

0.000

0.000

$0.00

$0.00

773-25.66 INSTALL SEB5-22 BURIED DROP

Page 75RR004

Page 76: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 2060 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

100.000 $2.14

0.000

0.000

$0.00

$0.00

773-25.67 INSTALL UO12 UNDGRD FIBER CABLE

18038-3240-14 0900 2070 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

38.000 $2.82

0.000

0.000

$0.00

$0.00

773-25.68 INSTALL YFD12-SMDE(10M) FIBER CA.

18038-3240-14 0900 2080 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

874.000 $1.88

0.000

0.000

$0.00

$0.00

773-25.69 INSTALL YFD12-SMDE(E) FIBER CA.

18038-3240-14 0900 2090 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

450.000 $1.88

0.000

0.000

$0.00

$0.00

773-25.70 INSTALL YFD12-SMDE LOOP FIBER CA.

18038-3240-14 0900 2100 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

156.000 $3.00

0.000

0.000

$0.00

$0.00

773-25.71 INSTALL YFD24-SMDE(.25M) FIBER CA.

18038-3240-14 0900 2110 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

200.000 $2.06

0.000

0.000

$0.00

$0.00

773-25.72 INSTALL YFD24-SMDE LOOP FIBER CA.

18038-3240-14 0900 2120 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,714.000 $3.74

0.000

0.000

$0.00

$0.00

773-25.73 INSTALL YFD72-SMDE(10M) FIBER CA.

Page 76RR004

Page 77: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 2130 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,800.000 $2.79

0.000

0.000

$0.00

$0.00

773-25.74 INSTALL YFD72-SMDE LOOP FIBER CA.

18038-3240-14 0900 2140 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $154.88

0.000

0.000

$0.00

$0.00

773-25.75 REARRANGE EXISTING BURIED CA.

18038-3240-14 0900 2150 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $68.78

0.000

0.000

$0.00

$0.00

773-25.76 REARRANGE CABLE STRAIGHT LINE POLE

18038-3240-14 0900 2160 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

20.000 $90.57

0.000

0.000

$0.00

$0.00

773-25.77 REARRANGE CABLE ANGLE POLE

18038-3240-14 0900 2170 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

600.000 $0.84

0.000

0.000

$0.00

$0.00

773-25.78 REARRANGE COMM. CABLE

18038-3240-14 0900 2180 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,190.000 $4.99

0.000

0.000

$0.00

$0.00

773-25.79 REARRANGE COMM. CA. SPLICING

18038-3240-14 0900 2190 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

132.000 $52.24

0.000

0.000

$0.00

$0.00

773-25.80 REARRANGE FIBER CA. SPLICING

Page 77RR004

Page 78: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 2200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $64.84

0.000

0.000

$0.00

$0.00

773-25.81 REARRANGE COMM. SPLICE CASE

18038-3240-14 0900 2210 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $171.95

0.000

0.000

$0.00

$0.00

773-25.82 REARRANGE PM4 CABLE ARM

18038-3240-14 0900 2220 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

77.000 $52.77

0.000

0.000

$0.00

$0.00

773-25.83 REARRANGE AERIAL DROP WIRE

18038-3240-14 0900 2230 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $59.07

0.000

0.000

$0.00

$0.00

773-25.84 REARRANGE RISER GUARD

18038-3240-14 0900 2240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

29.000 $129.68

0.000

0.000

$0.00

$0.00

773-25.85 REARRANGE WIRE TERMINAL

18038-3240-14 0900 2250 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

51,931.000 $0.88

0.000

0.000

$0.00

$0.00

773-25.86 REMOVE COMM. CABLE

18038-3240-14 0900 2260 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $31.50

0.000

0.000

$0.00

$0.00

773-25.87 REMOVE DISTRIBUTION WIRE

Page 78RR004

Page 79: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 2270 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $18.90

0.000

0.000

$0.00

$0.00

773-25.88 REMOVE COMM. SPLICE CASE

18038-3240-14 0900 2280 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

91.000 $18.90

0.000

0.000

$0.00

$0.00

773-25.89 REMOVE GUY ASSEMBLY

18038-3240-14 0900 2290 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

42.000 $25.20

0.000

0.000

$0.00

$0.00

773-25.90 REMOVE ANCHOR ASSEMBLY

18038-3240-14 0900 2300 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $63.00

0.000

0.000

$0.00

$0.00

773-25.91 REMOVE PM4 CROSS ARM

18038-3240-14 0900 2310 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

99.000 $63.00

0.000

0.000

$0.00

$0.00

773-25.92 REMOVE SYP POLE

18038-3240-14 0900 2320 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

152.000 $25.20

0.000

0.000

$0.00

$0.00

773-25.93 REMOVE AERIAL DROP

18038-3240-14 0900 2330 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

10.000 $25.20

0.000

0.000

$0.00

$0.00

773-25.94 REMOVE RISER GUARD

Page 79RR004

Page 80: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 2340 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $18.89

0.000

0.000

$0.00

$0.00

773-25.95 REMOVE WIRE TERMINAL

18038-3240-14 0900 2350 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

296.000 $7.04

0.000

0.000

$0.00

$0.00

773-25.96 INSTALL AKFS104-24(10M) COMM. CA.

18038-3240-14 0900 2360 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

224.000 $11.03

0.000

0.000

$0.00

$0.00

773-25.97 INSTALL AKF200-24(10M) COMM. CA.

18038-3240-14 0900 2370 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,302.000 $4.36

0.000

0.000

$0.00

$0.00

773-25.98 INSTALL HC3 COMM. CA. SPLICING

18038-3240-14 0901 2400 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $426.63

0.000

3.000

$0.00

$1,279.89

790-01.05 POLE 30FT CLASS 6 WOOD

18038-3242-14 0900 1650 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $426.63

0.000

1.000

$0.00

$426.63

790-01.05 POLE 30FT CLASS 6 WOOD

18038-3240-14 0901 2410 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $625.17

0.000

0.000

$0.00

$0.00

790-02.04 POLE 35FT CLASS 5 WOOD

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT24100901

3,105.65 0.000

0.00 0.000

Page 80RR004

Page 81: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

14.00 8.00 8.00 0.00 0.0018038-3240-14 0901 2420 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

9.000 $1,034.92

0.000

8.000

$0.00

$8,279.36

790-03.02 POLE 40FT CLASS 3 WOOD

18038-3240-14 0901 2430 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

11.000 $895.49

0.000

11.000

$0.00

$9,850.39

790-03.03 POLE 40FT CLASS 4 WOOD

18038-3242-14 0900 1660 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $895.49

0.000

4.000

$0.00

$3,581.96

790-03.03 POLE 40FT CLASS 4 WOOD

18038-3242-14 0900 1670 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

60.000 $1,472.93

0.000

38.000

$0.00

$55,971.34

790-04.02 POLE 45FT CLASS 2 WOOD

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT16700900

-17,069.15 35.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials ClosureADJUSTMENT16700900

-12,192.25 0.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT16700900

29,261.40 0.000

0.00 0.000

18038-3240-14 0901 2440 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $1,312.32

0.000

5.000

$0.00

$6,561.60

790-04.03 POLE 45FT CLASS 3 WOOD

Page 81RR004

Page 82: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

3.00 3.00 3.00 0.00 0.0018038-3240-14 0901 2450 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,783.48

0.000

3.000

$0.00

$5,350.44

790-05.02 POLE 50FT CLASS 2 WOOD

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT24500901

-1,771.59 3.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT24500901

2,362.12 0.000

0.00 0.000

18038-3242-14 0900 1680 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $1,783.48

0.000

6.000

$0.00

$10,700.88

790-05.02 POLE 50FT CLASS 2 WOOD

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT16800900

-2,952.65 5.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT16800900

2,952.65 0.000

0.00 0.000

18038-3242-14 0900 9525 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5,074.65

0.000

13.000

$0.00

$65,970.45

790-05.05 POLE 50FT CLASS 1 METAL

18038-3240-14 0901 2460 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

61.000 $2,079.30

0.000

61.000

$0.00

$126,837.30

790-06.02 POLE 55FT CLASS 2 WOOD

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT24600901

-41,996.67 61.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT24600901

41,996.67 0.000

0.00 0.000

Page 82RR004

Page 83: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

29.00 13.00 13.00 0.00 0.0018038-3240-14 0901 2470 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

13.000 $2,763.57

0.000

13.000

$0.00

$35,926.41

790-07.01 POLE 60FT CLASS 1 WOOD

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT24700901

-11,895.52 13.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT24700901

11,895.52 0.000

0.00 0.000

18038-3240-14 0901 2480 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $3,516.56

0.000

3.000

$0.00

$10,549.68

790-20.01 POLE(DESCRIPTION)/(SEE PLANS)

18038-3240-14 0901 2490 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $144.89

0.000

3.000

$0.00

$434.67

790-22.01 1PH SGL PRIMARY SUPPORT 25KV

18038-3240-14 0901 2500 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $309.58

0.000

0.000

$0.00

$0.00

790-22.10 1PH SUSPENSION ANGLE 25KV

18038-3240-14 0901 2510 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $213.38

0.000

6.000

$0.00

$1,280.28

790-22.11 1PH DDE ANGLE 25KV

Page 83RR004

Page 84: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

148.00 43.00 43.00 0.00 0.0018038-3240-14 0901 2520 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

41.000 $525.59

0.000

43.000

$0.00

$22,600.37

790-22.12 1PH DEAD END MISC 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT25200901

-7,562.45 41.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT25200901

7,562.45 0.000

0.00 0.000

18038-3242-14 0900 1690 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

14.000 $525.59

0.000

2.000

$0.00

$1,051.18

790-22.12 1PH DEAD END MISC 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT16900900

-368.90 2.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT16900900

2,582.30 0.000

0.00 0.000

18038-3240-14 0901 2530 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

12.000 $183.36

0.000

16.000

$0.00

$2,933.76

790-22.13 1PH DEAD END 25KV

18038-3242-14 0900 1700 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

13.000 $183.36

0.000

0.000

$0.00

$0.00

790-22.13 1PH DEAD END 25KV

Page 84RR004

Page 85: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1.00 2.00 2.00 0.00 0.0018038-3240-14 0901 2380 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $544.35

0.000

2.000

$0.00

$1,088.70

790-22.14 1PH DEAD END TAP 25KV

18038-3240-14 0901 2540 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $417.56

0.000

4.000

$0.00

$1,670.24

790-22.16 1PH DDE TANGENT 25KV

18038-3240-14 0901 2550 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $640.97

0.000

3.000

$0.00

$1,922.91

790-24.08 2PH DEAD END CROSSARM 25KV

18038-3240-14 0901 2560 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $717.37

0.000

1.000

$0.00

$717.37

790-24.10 2PH DDE XARM 25KV

18038-3240-14 0901 2570 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $1,571.39

0.000

12.000

$0.00

$18,856.68

790-26.02 3PH CROSSARM DBL LRG COND 25KV

Page 85RR004

Page 86: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

64.00 32.00 32.00 0.00 0.0018038-3240-14 0901 2580 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

35.000 $1,192.38

0.000

32.000

$0.00

$38,156.16

790-26.03 3PH CROSSARM SGL LRG COND 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT25800901

-9,870.25 25.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT25800901

13,818.35 0.000

0.00 0.000

18038-3242-14 0900 1710 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

33.000 $1,192.38

0.000

17.000

$0.00

$20,270.46

790-26.03 3PH CROSSARM SGL LRG COND 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT17100900

-6,711.77 17.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT17100900

13,028.73 0.000

0.00 0.000

Page 86RR004

Page 87: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

71.00 19.00 19.00 0.00 0.0018038-3240-14 0901 2590 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

9.000 $2,353.40

0.000

19.000

$0.00

$44,714.60

790-26.15 3PH XARM DBL 10FT LRG COND SM ANGLE 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT25900901

-7,013.07 9.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT25900901

7,013.07 0.000

0.00 0.000

18038-3242-14 0900 1720 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

19.000 $2,353.40

0.000

25.000

$0.00

$58,835.00

790-26.15 3PH XARM DBL 10FT LRG COND SM ANGLE 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT17200900

-14,805.37 19.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT17200900

14,805.37 0.000

0.00 0.000

18038-3240-14 0901 2600 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $5,273.01

0.000

2.000

$0.00

$10,546.02

790-26.18 3PH VERTICAL SM ANGLE SUSP BKT 25KV

Page 87RR004

Page 88: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

4.00 4.00 4.00 0.00 0.0018038-3240-14 0901 2610 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,192.63

0.000

4.000

$0.00

$4,770.52

790-26.20 3PH VERTICAL ANGLE LRG COND 25KV

18038-3242-14 0900 1730 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,192.63

0.000

0.000

$0.00

$0.00

790-26.20 3PH VERTICAL ANGLE LRG COND 25KV

18038-3240-14 0901 2620 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,468.66

0.000

1.000

$0.00

$1,468.66

790-26.21 3PH VERTICAL DDE ANGLE 25KV

18038-3240-14 0901 2630 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $531.69

0.000

5.000

$0.00

$2,658.45

790-26.24 3PH VERTICAL DEAD END LRG COND 25KV

18038-3240-14 0901 2640 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $1,303.26

0.000

8.000

$0.00

$10,426.08

790-26.26 3PH CROSSARM DEAD END 25KV

18038-3242-14 0900 1740 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

20.000 $1,303.26

0.000

22.000

$0.00

$28,671.72

790-26.26 3PH CROSSARM DEAD END 25KV

Page 88RR004

Page 89: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

14.00 5.00 5.00 0.00 0.0018038-3240-14 0901 2650 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $1,349.68

0.000

5.000

$0.00

$6,748.40

790-26.27 3PH CROSSARM DBL DDE 25KV

18038-3242-14 0900 1750 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $1,349.68

0.000

13.000

$0.00

$17,545.84

790-26.27 3PH CROSSARM DBL DDE 25KV

18038-3240-14 0901 2660 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,660.39

0.000

10.000

$0.00

$26,603.90

790-26.28 3PH DBL 10FT XARM DDE 25KV

18038-3242-14 0900 1760 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $3,102.90

0.000

0.000

$0.00

$0.00

790-28.02 DBL CKT LRG COND CONST 25KV

18038-3240-14 0901 2670 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $28.94

0.000

0.000

$0.00

$0.00

790-30.03 SECONDARY ASSEMBLIES DEADEND

18038-3242-14 0900 1770 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

246.000 $0.91

0.000

0.000

$0.00

$0.00

790-30.06 SECONDARY CONDUCTOR 6 AL DUPLEX

18038-3242-14 0900 1780 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.000 $1.82

0.000

0.000

$0.00

$0.00

790-30.12 SECONDARY CONDUCTOR 4 AL TRIPLEX

Page 89RR004

Page 90: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

31539.00 921.00 921.00 0.00 0.0018038-3240-14 0901 9106 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.11

0.000

921.000

$0.00

$1,943.31

790-30.13 SECONDARY CONDUCTOR 2 AL TRIPLEX

18038-3242-14 0900 1790 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

151.000 $2.11

0.000

232.000

$0.00

$489.52

790-30.13 SECONDARY CONDUCTOR 2 AL TRIPLEX

18038-3240-14 0901 9107 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3.20

0.000

656.000

$0.00

$2,099.20

790-30.14 SECONDARY CONDUCTOR 1/0 AL TRIPLEX

18038-3242-14 0900 1800 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

344.000 $3.20

0.000

0.000

$0.00

$0.00

790-30.14 SECONDARY CONDUCTOR 1/0 AL TRIPLEX

18038-3242-14 0900 9526 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $8.24

0.000

0.000

$0.00

$0.00

790-30.16 SECONDARY CONDUCTOR 3/0 AL TRIPLEX

18038-3240-14 0901 9108 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $7.94

0.000

75.000

$0.00

$595.50

790-30.24 SECONDARY CONDUCTOR 3/0 AL QPLEX

18038-3242-14 0900 1810 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

50.000 $7.94

0.000

390.000

$0.00

$3,096.60

790-30.24 SECONDARY CONDUCTOR 3/0 AL QPLEX

Page 90RR004

Page 91: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

284.00 50.00 50.00 0.00 0.0018038-3240-14 0901 2680 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

62.000 $35.46

0.000

50.000

$0.00

$1,773.00

790-31.02 SERVICE ASSEMBLY-POLE TYPE

18038-3242-14 0900 1820 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

13.000 $35.46

0.000

4.000

$0.00

$141.84

790-31.02 SERVICE ASSEMBLY-POLE TYPE

18038-3240-14 0901 2690 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

95.000 $0.91

0.000

0.000

$0.00

$0.00

790-31.04 SERVICE CONDUCTOR 6 AL DUPLEX

18038-3240-14 0901 2700 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,321.000 $2.11

0.000

941.000

$0.00

$1,985.51

790-31.11 SERVICE CONDUCTOR 2 AL TRIPLEX

18038-3240-14 0901 2710 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

96.000 $2.11

0.000

0.000

$0.00

$0.00

790-31.13 SERVICE CONDUCTOR 2/0 AL TRIPLEX

18038-3240-14 0901 2720 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

364.000 $8.09

0.000

50.000

$0.00

$404.50

790-31.20 SERVICE CONDUCTOR 1/0 AL QPLEX

Page 91RR004

Page 92: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

105.00 35.00 35.00 0.00 0.0018038-3240-14 0901 2730 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

78.000 $104.71

0.000

35.000

$0.00

$3,664.85

790-32.01 DOWN GUY - THROUGH BOLT TYPE

18038-3242-14 0900 1830 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

51.000 $104.71

0.000

12.000

$0.00

$1,256.52

790-32.01 DOWN GUY - THROUGH BOLT TYPE

18038-3240-14 0901 9109 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $195.38

0.000

17.000

$0.00

$3,321.46

790-32.02 DOWN GUY - THROUGH BOLT TYPE HEAVY DUTY

18038-3242-14 0900 1840 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $195.38

0.000

9.000

$0.00

$1,758.42

790-32.02 DOWN GUY - THROUGH BOLT TYPE HEAVY DUTY

18038-3240-14 0901 2740 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

52.000 $275.83

0.000

95.000

$0.00

$26,203.85

790-32.06 DOWN GUY - INSULATED

18038-3242-14 0900 1850 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $844.84

0.000

3.000

$0.00

$2,534.52

790-32.07 OH GUY - THROUGH BOLT TYPE

18038-3240-14 0901 2750 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

133.000 $12.86

0.000

114.000

$0.00

$1,466.04

790-32.23 GUY GUARD

Page 92RR004

Page 93: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

245.00 7.00 7.00 0.00 0.0018038-3240-14 0901 9110 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $225.84

0.000

7.000

$0.00

$1,580.88

790-32.28 DOUBLE OVERHEAD GUY LIGHT CONSTRUCTION - PREFORM

18038-3242-14 0900 1860 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

48.000 $225.84

0.000

0.000

$0.00

$0.00

790-32.28 DOUBLE OVERHEAD GUY LIGHT CONSTRUCTION - PREFORM

18038-3240-14 0901 2760 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

126.000 $152.01

0.000

140.000

$0.00

$21,281.40

790-33.18 ROCK ANCHOR GUY BOLT TYPE

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT27600901

-6,341.58 126.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT27600901

6,341.58 0.000

0.00 0.000

18038-3242-14 0900 1870 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

49.000 $152.01

0.000

61.000

$0.00

$9,272.61

790-33.18 ROCK ANCHOR GUY BOLT TYPE

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT18700900

-2,466.17 49.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT18700900

2,466.17 0.000

0.00 0.000

Page 93RR004

Page 94: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

2648.00 1,816.00 1,816.00 0.00 0.0018038-3240-14 0901 2770 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

11,120.000 $5.52

0.000

1,816.000

$0.00

$10,024.32

790-40.02 OH COND 2 7/1 ACSR SPARATE

18038-3240-14 0901 2780 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,052.000 $7.34

0.000

17,471.000

$0.00

$128,237.14

790-40.03 OH COND 1/0 6/1 ACSR RAVEN

18038-3242-14 0900 1880 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,663.000 $7.34

0.000

10,212.000

$0.00

$74,956.08

790-40.03 OH COND 1/0 6/1 ACSR RAVEN

18038-3240-14 0901 2790 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

18,855.000 $4.20

0.000

16,767.000

$0.00

$70,421.40

790-40.05 OH COND 3/0 6/1 ACSR PIGEON

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT27900901

-6,036.12 16,767.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT27900901

6,787.80 0.000

0.00 0.000

18038-3242-14 0900 1890 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

14,863.000 $4.20

0.000

12,969.000

$0.00

$54,469.80

790-40.05 OH COND 3/0 6/1 ACSR PIGEON

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT18900900

-4,668.84 12,969.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT18900900

5,350.68 0.000

0.00 0.000

Page 94RR004

Page 95: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

900.00 900.00 900.00 0.00 0.0018038-3240-14 0901 2800 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

306.000 $2.94

0.000

900.000

$0.00

$2,646.00

790-40.10 OH COND 336.4 26/7 ACSR LINNET

18038-3240-14 0901 2810 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

52,223.000 $5.11

0.000

0.000

$0.00

$0.00

790-40.24 OH COND 795 26/7 ACSR DRAKE

18038-3240-14 0901 9111 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5.11

0.000

49,401.000

$0.00

$252,439.11

790-40.49 OH COND 795 37 AAC ARBUTUS

18038-3242-14 0900 1900 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

39,702.000 $5.11

0.000

41,394.000

$0.00

$211,523.34

790-40.49 OH COND 795 37 AAC ARBUTUS

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT19000900

-53,994.72 39,702.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT19000900

53,994.72 0.000

0.00 0.000

18038-3240-14 0901 9118 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $186.33

0.000

220.000

$0.00

$40,992.60

790-41.06 UG PRI COND 4/0 AL 15KV

18038-3242-14 0900 1910 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,306.000 $186.33

0.000

1,245.000

$0.00

$231,980.85

790-41.06 UG PRI COND 4/0 AL 15KV

Page 95RR004

Page 96: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 911.00 911.00 0.00 0.0018038-3242-14 0900 9547 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $56.18

0.000

911.000

$0.00

$51,179.98

790-41.13 UG PRI COND 1/0 AL 25KV

18038-3242-14 0900 9548 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $4,528.04

0.000

1.000

$0.00

$4,528.04

790-43.47 PRIMARY PULLBOX

18038-3240-14 0901 2820 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $310.74

0.000

8.000

$0.00

$2,485.92

790-43.59 SECONDARY RISER (DESCRIPTION)/(SEE PLANS)

18038-3242-14 0900 1920 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $310.74

0.000

4.000

$0.00

$1,242.96

790-43.59 SECONDARY RISER (DESCRIPTION)/(SEE PLANS)

18038-3240-14 0901 9112 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,908.82

0.000

2.000

$0.00

$3,817.64

790-43.60 PRIMARY RISER (DESCRIPTION)/See Plans

18038-3242-14 0900 1930 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,908.82

0.000

4.000

$0.00

$7,635.28

790-43.60 PRIMARY RISER (DESCRIPTION)/(SEE PLANS)

Page 96RR004

Page 97: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

192.00 39.00 39.00 0.00 0.0018038-3240-14 0901 2830 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

9.000 $495.39

0.000

39.000

$0.00

$19,320.21

790-46.01 1PH TRANSFORMER

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT28300901

-1,476.36 9.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT28300901

1,476.36 0.000

0.00 0.000

18038-3242-14 0900 1940 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

30.000 $495.39

0.000

14.000

$0.00

$6,935.46

790-46.01 1PH TRANSFORMER

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT19400900

-2,296.56 14.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT19400900

4,921.20 0.000

0.00 0.000

18038-3240-14 0901 9113 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,067.57

0.000

1.000

$0.00

$1,067.57

790-46.02 1PH TRANSFORMER CONV W/POLE MTD FUSE & LA

18038-3242-14 0900 1950 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $1,067.57

0.000

0.000

$0.00

$0.00

790-46.02 1PH TRANSFORMER CONV W/POLE MTD FUSE & LA

Page 97RR004

Page 98: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

7.00 4.00 4.00 0.00 0.0018038-3240-14 0901 2840 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $4,361.44

0.000

4.000

$0.00

$17,445.76

790-49.01 3PH XFMR BNK POLE MTD NO FUSE/ARRESTERS

18038-3240-14 0901 2850 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $14,679.13

0.000

1.000

$0.00

$14,679.13

790-58.06 GOAB SWITCH 15KV

18038-3240-14 0901 2860 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,969.47

0.000

3.000

$0.00

$5,908.41

790-60.04 2 - 1PH SECTIONALIZERS OR RECLOSERS 15KV

18038-3240-14 0901 2870 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $311.06

0.000

0.000

$0.00

$0.00

790-61.01 1PH FUSE CUTOUT XARM MOUNT 25KV

18038-3242-14 0900 9527 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $802.06

0.000

0.000

$0.00

$0.00

790-61.02 1PH FUSE CUTOUT BRKT MOUNT 25KV

18038-3240-14 0901 2880 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,698.03

0.000

1.000

$0.00

$1,698.03

790-61.05 2 - 1PH SECTIONALIZERS OR RECLOSERS 25KV

Page 98RR004

Page 99: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

9.00 5.00 5.00 0.00 0.0018038-3240-14 0901 2890 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $5,361.09

0.000

5.000

$0.00

$26,805.45

790-61.10 3PH SECTLR OR RECL W/ BYPASS SW 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT28900901

-1,775.10 1.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT28900901

1,775.10 0.000

0.00 0.000

18038-3242-14 0900 1960 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $5,361.09

0.000

5.000

$0.00

$26,805.45

790-61.10 3PH SECTLR OR RECL W/ BYPASS SW 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT19600900

-3,550.20 2.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT19600900

3,550.20 0.000

0.00 0.000

18038-3240-14 0901 2900 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $1,160.59

0.000

2.000

$0.00

$2,321.18

790-62.03 1PH HYDR RECL 50A CONT 1250A INT 15KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT29000901

-768.56 2.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT29000901

1,537.12 0.000

0.00 0.000

Page 99RR004

Page 100: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0901 2910 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,160.59

0.000

0.000

$0.00

$0.00

790-62.08 1PH HYDR RECL 560A CONT 10000A INT 15KV

18038-3240-14 0901 2920 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $754.31

0.000

0.000

$0.00

$0.00

790-64.01 SEC MTG 1PH 120/240 VOLTS

18038-3242-14 0900 1970 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $4,083.83

0.000

1.000

$0.00

$4,083.83

790-64.09 SEC MTG 3PH W/ TRANSFORMER CABINET

18038-3240-14 0901 2930 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $1,349.75

0.000

0.000

$0.00

$0.00

790-64.10 SEC MTG 3PH 120/240 VOLTS (4 WIRE ?)

18038-3240-14 0901 2940 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $34,566.09

0.000

0.000

$0.00

$0.00

790-64.14 PRI MTG 3PH CLUSTER MOUNT

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT29400901

34,335.42 0.000

0.00 0.000

Page 100RR004

Page 101: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

6.00 4.00 4.00 0.00 0.0018038-3240-14 0901 2950 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $191.38

0.000

4.000

$0.00

$765.52

790-65.06 LIGHTNING ARRESTER POLE MTD 18 KV

18038-3242-14 0900 1980 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $191.38

0.000

9.000

$0.00

$1,722.42

790-65.06 LIGHTNING ARRESTER POLE MTD 18 KV

18038-3242-14 0900 1990 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $51,467.71

0.000

1.000

$0.00

$51,467.71

790-65.17 3PH CAPACITOR ASSEMBLY 25KV

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT19900900

-17,041.41 1.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT19900900

17,041.41 0.000

0.00 0.000

Page 101RR004

Page 102: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

567.00 104.00 104.00 0.00 0.0018038-3240-14 0901 2960 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

91.000 $133.28

0.000

104.000

$0.00

$13,861.12

790-68.01 POLE GROUND ROD TYPE

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT29600901

-3,442.92 78.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT29600901

4,016.74 0.000

0.00 0.000

18038-3242-14 0900 2000 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

61.000 $133.28

0.000

43.000

$0.00

$5,731.04

790-68.01 POLE GROUND ROD TYPE

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT20000900

-1,898.02 43.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT20000900

2,692.54 0.000

0.00 0.000

18038-3240-14 0901 9114 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $132.04

0.000

19.000

$0.00

$2,508.76

790-68.10 MISCELLANEOUS ASSEMBLIES

18038-3242-14 0900 2010 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

18.000 $132.04

0.000

16.000

$0.00

$2,112.64

790-68.10 MISCELLANEOUS ASSEMBLIES

Page 102RR004

Page 103: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

2.00 2.00 2.00 0.00 0.0018038-3240-14 0901 2970 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $55.30

0.000

2.000

$0.00

$110.60

790-68.12 LARGE BRACES

18038-3240-14 0901 2980 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,160.59

0.000

0.000

$0.00

$0.00

790-69.21 1-SGL PHASE RECLOSER

18038-3240-14 0901 9115 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $86.22

0.000

13.000

$0.00

$1,120.86

790-69.22 POLE TOP PIN

18038-3242-14 0900 2020 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $86.22

0.000

9.000

$0.00

$775.98

790-69.22 POLE TOP PIN

18038-3242-14 0900 2030 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $64.94

0.000

0.000

$0.00

$0.00

790-69.23 PAIR OF 10IN OR THREE 6IN BELLS

18038-3240-14 0901 2990 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

10.000 $604.16

0.000

3.000

$0.00

$1,812.48

790-70.12 STREET LIGHT - HPS (DESCRIPTION)/(SEE PLANS)

18038-3240-14 0901 3000 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $786.77

0.000

0.000

$0.00

$0.00

790-70.13 STREET LIGHT - HPS (DESCRIPTION)/(SEE PLANS)

Page 103RR004

Page 104: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0901 3010 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $871.39

0.000

0.000

$0.00

$0.00

790-70.14 STREET LIGHT - HPS (DESCRIPTION)/(SEE PLANS)

18038-3240-14 0901 3020 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $445.28

0.000

1.000

$0.00

$445.28

790-70.20 STREET LIGHT (DESCRIPTION)/(SEE PLANS)

18038-3242-14 0900 2040 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

24.000 $604.24

0.000

5.000

$0.00

$3,021.20

790-70.20 STREET LIGHT (DESCRIPTION)/(150W)

18038-3240-14 0901 3030 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $871.39

0.000

0.000

$0.00

$0.00

790-70.21 STREET LIGHT (DESCRIPTION)/(SEE PLANS)

18038-3240-14 0901 3040 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,311.12

0.000

0.000

$0.00

$0.00

790-73.02 INS STRING W/ CUSHIONED SUSP

18038-3240-14 0901 3050 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

85,268.000 $1.51

0.000

149,607.000

$0.00

$225,906.57

790-98.01 REMOVE WIRE

18038-3242-14 0900 2050 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

63,318.000 $1.51

0.000

116,495.000

$0.00

$175,907.45

790-98.01 REMOVE WIRE

Page 104RR004

Page 105: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

582.00 104.00 104.00 0.00 0.0018038-3240-14 0901 3060 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

114.000 $211.32

0.000

104.000

$0.00

$21,977.28

790-98.02 REMOVE POLES

18038-3242-14 0900 2060 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

75.000 $211.32

0.000

45.000

$0.00

$9,509.40

790-98.02 REMOVE POLES

18038-3240-14 0901 3070 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

703.000 $183.13

0.000

831.000

$0.00

$152,181.03

790-98.03 REMOVE FRAMING/ASSOCIATED APPARATUS

18038-3242-14 0900 2070 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

75.000 $183.13

0.000

392.000

$0.00

$71,786.96

790-98.03 REMOVE FRAMING/ASSOCIATED APPARATUS

18038-3240-14 0906 3510 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,425.000 $47.25

0.000

1,531.000

$0.00

$72,339.75

791-02.01 <2IN MDPE GAS MAIN

18038-3242-14 0901 9120 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $47.25

0.000

104.000

$0.00

$4,914.00

791-02.01 <2IN MDPE GAS MAIN

Page 105RR004

Page 106: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

11229.00 2,161.00 2,161.00 0.00 0.0018038-3240-14 0906 3520 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,100.000 $47.25

0.000

2,161.000

$0.00

$102,107.25

791-02.02 2IN MDPE GAS MAIN

18038-3242-14 0901 9121 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $47.25

0.000

1,164.000

$0.00

$54,999.00

791-02.02 2IN MDPE GAS MAIN

18038-3240-14 0906 3530 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

825.000 $52.50

0.000

517.000

$0.00

$27,142.50

791-02.04 4IN MDPE GAS MAIN

18038-3242-14 0901 2090 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,100.000 $52.50

0.000

1,655.000

$0.00

$86,887.50

791-02.04 4IN MDPE GAS MAIN

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT20900901

-4,140.87 1,100.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT20900901

4,140.87 0.000

0.00 0.000

Page 106RR004

Page 107: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

108911.00 14,985.00 14,985.00 0.00 0.0018038-3240-14 0906 3540 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,400.000 $63.00

0.000

14,985.000

$0.00

$944,055.00

791-02.05 6IN MDPE GAS MAIN

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT35400906

-99,512.22 14,279.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT35400906

107,324.60 0.000

0.00 0.000

18038-3242-14 0901 9569 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $63.92

0.000

930.000

$0.00

$59,445.60

791-02.05 6IN MDPE GAS MAIN/Adjusted Price

18038-3242-14 0902 2150 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

13,360.000 $63.00

0.000

13,303.000

$0.00

$838,089.00

791-02.05 6IN MDPE GAS MAIN

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials AdjustmentADJUSTMENT21500902

-92,710.35 13,303.000

0.00 0.000

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Stockpiled Materials Initial PaymentADJUSTMENT21500902

93,107.58 0.000

0.00 0.000

18038-3240-14 0905 9510 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $157.00

0.000

490.000

$0.00

$76,930.00

791-04.10 HDD <2IN PE PIPE - ROCK

Page 107RR004

Page 108: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

13230.00 490.00 490.00 0.00 0.0018038-3240-14 0905 9122 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $157.51

0.000

490.000

$0.00

$77,179.90

791-04.11 HDD 2IN PE PIPE - ROCK

18038-3242-14 0901 2100 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

200.000 $157.51

0.000

0.000

$0.00

$0.00

791-04.11 HDD 2IN PE PIPE - ROCK

18038-3240-14 0905 9123 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $262.51

0.000

70.000

$0.00

$18,375.70

791-04.13 HDD 4IN PE PIPE - ROCK

18038-3242-14 0901 2110 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

120.000 $262.51

0.000

174.000

$0.00

$45,676.74

791-04.13 HDD 4IN PE PIPE - ROCK

18038-3240-14 0905 9124 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $262.51

0.000

563.000

$0.00

$147,793.13

791-04.14 HDD 6IN PE PIPE - ROCK

18038-3242-14 0902 2160 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

510.000 $262.51

0.000

0.000

$0.00

$0.00

791-04.14 HDD 6IN PE PIPE - ROCK

Page 108RR004

Page 109: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

5.00 4.00 4.00 0.00 0.0018038-3240-14 0905 3480 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $2,625.13

0.000

4.000

$0.00

$10,500.52

791-06.02 CONNECT TO 2IN EX. PE MAIN

18038-3242-14 0901 2120 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,625.13

0.000

6.000

$0.00

$15,750.78

791-06.02 CONNECT TO 2IN EX. PE MAIN

18038-3240-14 0905 2390 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $3,150.15

0.000

5.000

$0.00

$15,750.75

791-06.03 CONNECT TO 4IN EX. PE MAIN

18038-3242-14 0902 2170 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $3,150.15

0.000

13.000

$0.00

$40,951.95

791-06.03 CONNECT TO 4IN EX. PE MAIN

18038-3240-14 0905 9512 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $601.00

0.000

3.000

$0.00

$1,803.00

791-07.01 2IN PE GAS VALVE ASSEMBLY

18038-3240-14 0905 9513 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $786.00

0.000

1.000

$0.00

$786.00

791-07.02 4IN PE GAS VALVE ASSEMBLY

18038-3242-14 0901 9513 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $786.00

0.000

1.000

$0.00

$786.00

791-07.02 4IN PE GAS VALVE ASSEMBLY

Page 109RR004

Page 110: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

30.00 6.00 6.00 0.00 0.0018038-3240-14 0905 3490 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $3,150.15

0.000

6.000

$0.00

$18,900.90

791-07.03 6IN PE GAS VALVE ASSEMBLY

18038-3242-14 0901 2130 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $3,150.15

0.000

2.000

$0.00

$6,300.30

791-07.03 6IN PE GAS VALVE ASSEMBLY

18038-3240-14 0905 3500 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

43.000 $1,050.05

0.000

44.000

$0.00

$46,202.20

791-08.02 3/4IN SERVICE ASSEMBLY

18038-3242-14 0901 2140 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

11.000 $1,050.05

0.000

5.000

$0.00

$5,250.25

791-08.02 3/4IN SERVICE ASSEMBLY

18038-3240-14 0900 9041 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $958.17

0.000

1.000

$0.00

$958.17

793-01.05 POLE 35FT CLASS 2 WOOD

18038-3242-14 0903 2180 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $958.17

0.000

1.000

$0.00

$958.17

793-01.05 POLE 35FT CLASS 2 WOOD

Page 110RR004

Page 111: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9042 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $866.29

0.000

0.000

$0.00

$0.00

793-01.07 POLE 35FT CLASS 4 WOOD

18038-3242-14 0903 2190 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $866.29

0.000

3.000

$0.00

$2,598.87

793-01.07 POLE 35FT CLASS 4 WOOD

18038-3240-14 0900 9043 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,916.34

0.000

0.000

$0.00

$0.00

793-01.33 POLE (DESCRIPTION)/See Plans

18038-3242-14 0903 2200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,916.34

0.000

0.000

$0.00

$0.00

793-01.33 POLE (DESCRIPTION)/(SEE PLANS)

18038-3242-14 0903 9562 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,137.00

0.000

0.000

$0.00

$0.00

793-01.34 POLE (DESCRIPTION)/Overhead Guy Pole

18038-3240-14 0900 9044 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $262.51

0.000

69.000

$0.00

$18,113.19

793-01.40 ANCHOR 3/4IN

18038-3242-14 0903 2210 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

51.000 $262.51

0.000

84.000

$0.00

$22,050.84

793-01.40 ANCHOR 3/4IN

Page 111RR004

Page 112: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9045 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $399.02

0.000

0.000

$0.00

$0.00

793-01.41 ANCHOR 1IN

18038-3242-14 0903 2220 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

18.000 $399.02

0.000

3.000

$0.00

$1,197.06

793-01.41 ANCHOR 1IN

18038-3240-14 0900 9046 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $120.64

0.000

76.000

$0.00

$9,168.64

793-02.08 GUY WIRE 10M OR 3/8IN

18038-3242-14 0903 2230 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

82.000 $120.64

0.000

138.000

$0.00

$16,648.32

793-02.08 GUY WIRE 10M OR 3/8IN

18038-3240-14 0900 9047 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $191.63

0.000

0.000

$0.00

$0.00

793-02.90 GUY WIRE (DESCRIPTION)/See Plans

18038-3242-14 0903 2240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

20.000 $191.63

0.000

29.000

$0.00

$5,557.27

793-02.90 GUY WIRE (DESCRIPTION)/(SEE PLANS)

Page 112RR004

Page 113: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

422.00 12.00 12.00 0.00 0.0018038-3240-14 0900 9048 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $160.66

0.000

12.000

$0.00

$1,927.92

793-02.92 OVERHEAD GUY WIRE (DESCRIPTION)/See Plans

18038-3242-14 0903 2250 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

15.000 $160.66

0.000

22.000

$0.00

$3,534.52

793-02.92 OVERHEAD GUY WIRE (DESCRIPTION)/(SEE PLANS)

18038-3240-14 0900 9049 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $135.46

0.000

0.000

$0.00

$0.00

793-02.93 OVERHEAD GUY WIRE (DESCRIPTION)/See Plans

18038-3242-14 0903 2260 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $135.46

0.000

0.000

$0.00

$0.00

793-02.93 OVERHEAD GUY WIRE (DESCRIPTION)/(SEE PLANS)

18038-3240-14 0900 9050 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3.73

0.000

9,819.000

$0.00

$36,624.87

793-03.01 25 PAIR GROUP AERIAL SPLICE

18038-3242-14 0903 2270 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

19,798.000 $3.73

0.000

71,971.000

$0.00

$268,451.83

793-03.01 25 PAIR GROUP AERIAL SPLICE

Page 113RR004

Page 114: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1375686.00 39,586.00 39,586.00 0.00 0.0018038-3240-14 0900 9051 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.87

0.000

39,586.000

$0.00

$74,025.82

793-03.03 10M STRAND

18038-3242-14 0903 2280 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

49,444.000 $1.87

0.000

46,970.000

$0.00

$87,833.90

793-03.03 10M STRAND

18038-3240-14 0900 9052 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3.41

0.000

0.000

$0.00

$0.00

793-03.04 16M STRAND

18038-3242-14 0903 2290 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

6,362.000 $3.41

0.000

5,918.000

$0.00

$20,180.38

793-03.04 16M STRAND

18038-3240-14 0900 9053 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $49.63

0.000

0.000

$0.00

$0.00

793-03.08 1200 PAIR OR GREATER CABLE

18038-3242-14 0903 2300 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,965.000 $49.63

0.000

4,116.000

$0.00

$204,277.08

793-03.08 1200 PAIR OR GREATER CABLE

Page 114RR004

Page 115: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

88982.00 2,592.00 2,592.00 0.00 0.0018038-3240-14 0900 9054 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.51

0.000

2,592.000

$0.00

$6,505.92

793-03.11 25 PAIR CABLE

18038-3242-14 0903 2310 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

270.000 $2.51

0.000

0.000

$0.00

$0.00

793-03.11 25 PAIR CABLE

18038-3240-14 0900 9055 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3.52

0.000

150.000

$0.00

$528.00

793-03.12 50 PAIR CABLE

18038-3242-14 0903 2320 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,430.000 $3.52

0.000

2,428.000

$0.00

$8,546.56

793-03.12 50 PAIR CABLE

18038-3240-14 0900 9056 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5.67

0.000

1,584.000

$0.00

$8,981.28

793-03.14 100 PAIR CABLE

18038-3242-14 0903 2330 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

13,019.000 $5.67

0.000

13,874.000

$0.00

$78,665.58

793-03.14 100 PAIR CABLE

Page 115RR004

Page 116: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

8024.00 236.00 236.00 0.00 0.0018038-3240-14 0900 9057 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $9.66

0.000

236.000

$0.00

$2,279.76

793-03.16 200 PAIRCABLE

18038-3242-14 0903 2340 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

11,220.000 $9.66

0.000

12,052.000

$0.00

$116,422.32

793-03.16 200 PAIRCABLE

18038-3240-14 0900 9058 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $13.75

0.000

1,013.000

$0.00

$13,928.75

793-03.17 300 PAIR CABLE

18038-3242-14 0903 2350 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

290.000 $13.75

0.000

20.000

$0.00

$275.00

793-03.17 300 PAIR CABLE

18038-3240-14 0900 9521 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $16.98

0.000

12,874.000

$0.00

$218,600.52

793-03.18 400 PAIR CABLE

18038-3240-14 0900 9059 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $18.64

0.000

4,760.000

$0.00

$88,726.40

793-03.19 600 PAIR CABLE

18038-3242-14 0903 2360 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

21,689.000 $18.64

0.000

28,396.000

$0.00

$529,301.44

793-03.19 600 PAIR CABLE

Page 116RR004

Page 117: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9060 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $25.39

0.000

0.000

$0.00

$0.00

793-03.20 900 PAIR CABLE

18038-3242-14 0903 2370 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

460.000 $25.39

0.000

958.000

$0.00

$24,323.62

793-03.20 900 PAIR CABLE

18038-3240-14 0900 9061 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $49.31

0.000

0.000

$0.00

$0.00

793-03.21 1200 PAIR CABLE

18038-3242-14 0903 2380 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,161.000 $49.31

0.000

2,160.000

$0.00

$106,509.60

793-03.21 1200 PAIR CABLE

18038-3240-14 0900 9062 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $10.45

0.000

0.000

$0.00

$0.00

793-03.41 AERIAL CABLE (DESCRIPTION)

18038-3242-14 0903 2390 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

336.000 $10.45

0.000

0.000

$0.00

$0.00

793-03.41 AERIAL CABLE (DESCRIPTION)

18038-3242-14 0903 9520 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $143.80

0.000

364.000

$0.00

$52,343.20

793-03.41 AERIAL CABLE (DESCRIPTION)/2400 Pair - 24 Gauge

Page 117RR004

Page 118: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

50592.00 1,632.00 1,632.00 0.00 0.0018038-3240-14 0900 9063 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $0.84

0.000

1,632.000

$0.00

$1,370.88

793-04.01 RELASH/DELASH CABLE

18038-3242-14 0903 2400 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

322.000 $0.84

0.000

21,044.000

$0.00

$17,676.96

793-04.01 RELASH/DELASH CABLE

18038-3240-14 0900 9064 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.88

0.000

5,572.000

$0.00

$10,475.36

793-04.02 2 PAIR AERIAL DROP

18038-3242-14 0903 2410 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

280.000 $1.88

0.000

250.000

$0.00

$470.00

793-04.02 2 PAIR AERIAL DROP

18038-3240-14 0900 9065 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $384.58

0.000

112.000

$0.00

$43,072.96

793-04.06 READY ACCESS CLOSURE

18038-3242-14 0903 2420 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

58.000 $384.58

0.000

182.000

$0.00

$69,993.56

793-04.06 READY ACCESS CLOSURE

Page 118RR004

Page 119: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

219.00 7.00 7.00 0.00 0.0018038-3240-14 0900 9066 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,165.56

0.000

7.000

$0.00

$8,158.92

793-04.07 AERIAL SPLICE CLOSURE

18038-3242-14 0903 2430 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $1,165.56

0.000

13.000

$0.00

$15,152.28

793-04.07 AERIAL SPLICE CLOSURE

18038-3240-14 0900 9067 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,567.20

0.000

0.000

$0.00

$0.00

793-04.12 UNDERGROUND SPLICE CLOSURE

18038-3242-14 0903 2440 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,567.20

0.000

4.000

$0.00

$6,268.80

793-04.12 UNDERGROUND SPLICE CLOSURE

18038-3240-14 0900 9068 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $4.99

0.000

7,905.000

$0.00

$39,445.95

793-04.25 HOT SPLICE EXISTING CABLES

18038-3242-14 0903 2450 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,393.000 $4.99

0.000

27,392.000

$0.00

$136,686.08

793-04.25 HOT SPLICE EXISTING CABLES

18038-3240-14 0900 9523 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.55

0.000

1,552.000

$0.00

$2,405.60

793-07.01 12 FIBER (MATERIAL ONLY)

Page 119RR004

Page 120: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

27650.00 790.00 790.00 0.00 0.0018038-3240-14 0900 9069 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.64

0.000

790.000

$0.00

$1,295.60

793-07.02 24 FIBER(MATERIAL ONLY)

18038-3242-14 0903 2460 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

800.000 $1.64

0.000

1,368.000

$0.00

$2,243.52

793-07.02 24 FIBER(MATERIAL ONLY)

18038-3240-14 0900 9070 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1.92

0.000

0.000

$0.00

$0.00

793-07.04 48 FIBER(MATERIAL ONLY)

18038-3242-14 0903 2470 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,075.000 $1.92

0.000

528.000

$0.00

$1,013.76

793-07.04 48 FIBER(MATERIAL ONLY)

18038-3240-14 0900 9071 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.74

0.000

0.000

$0.00

$0.00

793-07.05 96 FIBER(MATERIAL ONLY)

18038-3242-14 0903 2480 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

470.000 $2.74

0.000

0.000

$0.00

$0.00

793-07.05 96 FIBER(MATERIAL ONLY)

Page 120RR004

Page 121: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

689094.00 20,146.00 20,146.00 0.00 0.0018038-3240-14 0900 9072 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.18

0.000

20,146.000

$0.00

$43,918.28

793-07.16 12-96 FIBER(INSTALLATION ONLY)

18038-3242-14 0903 2490 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

15,995.000 $2.18

0.000

21,028.000

$0.00

$45,841.04

793-07.16 12-96 FIBER(INSTALLATION ONLY)

18038-3240-14 0900 9073 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $154.88

0.000

18.000

$0.00

$2,787.84

793-07.23 FIBER OPTIC MAINTENANCE LOOP

18038-3242-14 0903 2500 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

20.000 $154.88

0.000

106.000

$0.00

$16,417.28

793-07.23 FIBER OPTIC MAINTENANCE LOOP

18038-3240-14 0900 9074 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $39.64

0.000

4.000

$0.00

$158.56

793-07.25 SINGLE FIBER OPTIC CABLE SPLICE

18038-3242-14 0903 2510 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.000 $39.64

0.000

0.000

$0.00

$0.00

793-07.25 SINGLE FIBER OPTIC CABLE SPLICE

Page 121RR004

Page 122: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

5968.00 192.00 192.00 0.00 0.0018038-3240-14 0900 9075 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $52.24

0.000

192.000

$0.00

$10,030.08

793-07.41 HOT SPLICE EXISTING FIBER CABLES

18038-3242-14 0903 2520 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.000 $52.24

0.000

452.000

$0.00

$23,612.48

793-07.41 HOT SPLICE EXISTING FIBER CABLES

18038-3240-14 0900 9076 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.37

0.000

17,804.000

$0.00

$42,195.48

793-07.51 72 FIBER (MATERIAL ONLY)

18038-3242-14 0903 2530 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

14,620.000 $2.37

0.000

15,000.000

$0.00

$35,550.00

793-07.51 72 FIBER (MATERIAL ONLY)

18038-3240-14 0900 9077 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $4.77

0.000

0.000

$0.00

$0.00

793-09.01 25 PAIR BURIED CABLE

18038-3242-14 0903 2540 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

350.000 $4.77

0.000

0.000

$0.00

$0.00

793-09.01 25 PAIR BURIED CABLE

Page 122RR004

Page 123: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9078 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $5.78

0.000

0.000

$0.00

$0.00

793-09.02 50 PAIR BURIED CABLE

18038-3242-14 0903 2550 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

800.000 $5.78

0.000

874.000

$0.00

$5,051.72

793-09.02 50 PAIR BURIED CABLE

18038-3240-14 0900 9079 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $7.61

0.000

0.000

$0.00

$0.00

793-09.04 100 PAIR BURIED CABLE

18038-3242-14 0903 2560 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

740.000 $7.61

0.000

466.000

$0.00

$3,546.26

793-09.04 100 PAIR BURIED CABLE

18038-3240-14 0900 9080 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $16.95

0.000

0.000

$0.00

$0.00

793-09.07 300 PAIR BURIED CABLE

18038-3242-14 0903 2570 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

50.000 $16.95

0.000

372.000

$0.00

$6,305.40

793-09.07 300 PAIR BURIED CABLE

18038-3242-14 0903 9563 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $35.18

0.000

262.000

$0.00

$9,217.16

793-09.09 600 PAIR BURIED CABLE

Page 123RR004

Page 124: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9081 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $675.97

0.000

0.000

$0.00

$0.00

793-10.20 EXPOSE EXISTING CABLE/CONDUIT (ALL DEPTHS)

18038-3242-14 0903 2580 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $675.97

0.000

0.000

$0.00

$0.00

793-10.20 EXPOSE EXISTING CABLE/CONDUIT (ALL DEPTHS)

18038-3240-14 0900 9082 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $556.53

0.000

0.000

$0.00

$0.00

793-11.06 8IN PEDESTAL

18038-3242-14 0903 2590 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $556.53

0.000

9.000

$0.00

$5,008.77

793-11.06 8IN PEDESTAL

18038-3242-14 0903 9564 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $660.58

0.000

1.000

$0.00

$660.58

793-11.10 12IN PEDESTAL

18038-3240-14 0900 9083 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $98.70

0.000

4.000

$0.00

$394.80

793-11.13 BURIED RISER GUARD

18038-3242-14 0903 2600 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

22.000 $98.70

0.000

7.000

$0.00

$690.90

793-11.13 BURIED RISER GUARD

Page 124RR004

Page 125: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9524 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.63

0.000

0.000

$0.00

$0.00

793-11.14 2 PAIR BURIED DROP

18038-3240-14 0900 9084 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2.81

0.000

500.000

$0.00

$1,405.00

793-11.15 5 PAIR BURIED DROP

18038-3242-14 0903 2610 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

500.000 $2.81

0.000

190.000

$0.00

$533.90

793-11.15 5 PAIR BURIED DROP

18038-3240-14 0900 9085 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $154.88

0.000

0.000

$0.00

$0.00

793-12.02 REARRANGEMENT EXISTING CABLE

18038-3242-14 0903 2620 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

53.000 $154.88

0.000

21.000

$0.00

$3,252.48

793-12.02 REARRANGEMENT EXISTING CABLE

18038-3240-14 0900 9086 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $25.94

0.000

0.000

$0.00

$0.00

793-12.08 600 PAIR UG CABLE

18038-3242-14 0903 2630 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

212.000 $25.94

0.000

626.000

$0.00

$16,238.44

793-12.08 600 PAIR UG CABLE

Page 125RR004

Page 126: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 576.00 576.00 0.00 0.0018038-3242-14 0903 9565 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $39.90

0.000

576.000

$0.00

$22,982.40

793-12.09 900 PAIR UG CABLE

18038-3240-14 0900 9087 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $88.24

0.000

0.000

$0.00

$0.00

793-12.12 1800 PAIR UG CABLE

18038-3242-14 0903 2640 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

230.000 $88.24

0.000

0.000

$0.00

$0.00

793-12.12 1800 PAIR UG CABLE

18038-3240-14 0900 9088 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $102.01

0.000

0.000

$0.00

$0.00

793-12.15 3000 PAIR UG CABLE

18038-3242-14 0903 2650 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

230.000 $102.01

0.000

150.000

$0.00

$15,301.50

793-12.15 3000 PAIR UG CABLE

18038-3240-14 0900 9089 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $21.56

0.000

0.000

$0.00

$0.00

793-13.07 4IN SCHEDULE 40 PVC

18038-3242-14 0903 2660 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

80.000 $21.56

0.000

668.000

$0.00

$14,402.08

793-13.07 4IN SCHEDULE 40 PVC

Page 126RR004

Page 127: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9090 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $17.88

0.000

0.000

$0.00

$0.00

793-13.09 2IN SCHEDULE 40 PVC

18038-3242-14 0903 2670 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

40.000 $17.88

0.000

340.000

$0.00

$6,079.20

793-13.09 2IN SCHEDULE 40 PVC

18038-3240-14 0900 9091 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $19.72

0.000

0.000

$0.00

$0.00

793-13.10 3IN SCHEDULE 40 PVC

18038-3242-14 0903 2680 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

40.000 $19.72

0.000

0.000

$0.00

$0.00

793-13.10 3IN SCHEDULE 40 PVC

18038-3242-14 0903 9566 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $37.38

0.000

576.000

$0.00

$21,530.88

793-13.17 2 DUCT FORMATION @ 36IN DEPTH

18038-3240-14 0900 9092 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $41.98

0.000

0.000

$0.00

$0.00

793-13.22 3 DUCT FORMATION @ 36IN DEPTH

18038-3242-14 0903 2690 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

320.000 $41.98

0.000

204.000

$0.00

$8,563.92

793-13.22 3 DUCT FORMATION @ 36IN DEPTH

Page 127RR004

Page 128: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9093 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $68.58

0.000

0.000

$0.00

$0.00

793-14.22 UNDERGROUND CABLE

18038-3242-14 0903 2700 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

770.000 $68.58

0.000

0.000

$0.00

$0.00

793-14.22 UNDERGROUND CABLE

18038-3240-14 0900 9094 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $186.38

0.000

0.000

$0.00

$0.00

793-14.26 UNDERGROUND TO OVERHEAD RISER

18038-3242-14 0900 2080 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $186.38

0.000

0.000

$0.00

$0.00

793-14.26 UNDERGROUND TO OVERHEAD RISER

18038-3240-14 0900 9095 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $90.57

0.000

43.000

$0.00

$3,894.51

793-15.01 TRANSFER CABLE ATTACHMENT

18038-3242-14 0903 2710 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

27.000 $90.57

0.000

125.000

$0.00

$11,321.25

793-15.01 TRANSFER CABLE ATTACHMENT

Page 128RR004

Page 129: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

4994.00 149.00 149.00 0.00 0.0018038-3240-14 0900 9096 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $52.77

0.000

149.000

$0.00

$7,862.73

793-15.02 TRANSFER DROP ATTACHMENT

18038-3242-14 0903 2720 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

12.000 $52.77

0.000

38.000

$0.00

$2,005.26

793-15.02 TRANSFER DROP ATTACHMENT

18038-3240-14 0900 9097 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $22.58

0.000

0.000

$0.00

$0.00

793-16.02 DIRECTIONAL BORE 2IN/FLEX SLEEVE

18038-3242-14 0903 2730 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

810.000 $22.58

0.000

680.000

$0.00

$15,354.40

793-16.02 DIRECTIONAL BORE 2IN/FLEX SLEEVE

18038-3240-14 0900 9098 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $0.95

0.000

52,342.000

$0.00

$49,724.90

793-98.01 REMOVE AERIAL CABLE AND WIRE

18038-3242-14 0903 2740 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

56,438.000 $0.95

0.000

66,632.000

$0.00

$63,300.40

793-98.01 REMOVE AERIAL CABLE AND WIRE

Page 129RR004

Page 130: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0900 9099 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $315.02

0.000

0.000

$0.00

$0.00

793-98.03 REMOVE CARRIER CABINET

18038-3242-14 0903 2750 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $315.02

0.000

0.000

$0.00

$0.00

793-98.03 REMOVE CARRIER CABINET

18038-3240-14 0900 9100 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $94.50

0.000

0.000

$0.00

$0.00

793-98.04 REMOVE POLES ALL SIZES

18038-3242-14 0903 2760 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

88.000 $94.50

0.000

4.000

$0.00

$378.00

793-98.04 REMOVE POLES ALL SIZES

18038-3240-14 0900 9101 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $25.20

0.000

64.000

$0.00

$1,612.80

793-98.08 REMOVE ANCHOR (ANY SIZE)

18038-3242-14 0903 2770 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

51.000 $25.20

0.000

50.000

$0.00

$1,260.00

793-98.08 REMOVE ANCHOR (ANY SIZE)

Page 130RR004

Page 131: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

23787.00 7,433.00 7,433.00 0.00 0.0018038-3242-14 0904 2780 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

9,745.000 $57.55

0.000

7,433.000

$0.00

$427,769.15

795-01.10 12IN DIP SLIP JOINT WATER LINE

18038-3242-14 0904 9567 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $67.68

0.000

0.000

$0.00

$0.00

795-01.10 12IN DIP SLIP JOINT WATER LINE/Adjusted Price

18038-3240-14 0902 3080 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

320.000 $19.18

0.000

281.000

$0.00

$5,389.58

795-03.02 2IN PVC WATER LINE

18038-3242-14 0904 2790 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

520.000 $19.18

0.000

406.000

$0.00

$7,787.08

795-03.02 2IN PVC WATER LINE

18038-3240-14 0902 3090 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

680.000 $21.32

0.000

600.000

$0.00

$12,792.00

795-03.04 4IN PVC WATER LINE

18038-3242-14 0904 2800 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

220.000 $21.32

0.000

350.000

$0.00

$7,462.00

795-03.04 4IN PVC WATER LINE

Page 131RR004

Page 132: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

14523.00 2,066.00 2,066.00 0.00 0.0018038-3240-14 0902 3100 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,500.000 $26.65

0.000

2,066.000

$0.00

$55,058.90

795-03.05 6IN PVC WATER LINE

18038-3242-14 0905 2990 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,900.000 $26.65

0.000

2,573.000

$0.00

$68,570.45

795-03.05 6IN PVC WATER LINE

18038-3240-14 0902 3110 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,000.000 $28.78

0.000

450.000

$0.00

$12,951.00

795-03.06 8IN PVC WATER LINE

18038-3240-14 0902 3120 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,400.000 $47.96

0.000

9,779.000

$0.00

$469,000.84

795-03.07 10IN PVC WATER LINE

18038-3240-14 0902 3130 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

160.000 $55.42

0.000

0.000

$0.00

$0.00

795-03.08 12IN PVC WATER LINE

18038-3240-14 0902 3140 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

100.000 $207.83

0.000

124.000

$0.00

$25,770.92

795-05.74 BORE/JACK 6IN STEEL CASING PIPE-ROCK.

18038-3242-14 0904 2810 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

360.000 $207.83

0.000

315.000

$0.00

$65,466.45

795-05.74 BORE/JACK 6IN STEEL CASING PIPE-ROCK.

Page 132RR004

Page 133: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0902 3150 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

130.000 $207.83

0.000

0.000

$0.00

$0.00

795-05.75 BORE/JACK 8IN STEEL CASING PIPE-ROCK.

18038-3240-14 0902 3160 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

310.000 $346.39

0.000

422.000

$0.00

$146,176.58

795-05.76 BORE/JACK 10IN STEEL CASING PIPE-ROCK.

18038-3242-14 0904 2820 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

110.000 $346.39

0.000

246.000

$0.00

$85,211.94

795-05.76 BORE/JACK 10IN STEEL CASING PIPE-ROCK.

18038-3242-14 0905 3000 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

325.000 $373.03

0.000

191.000

$0.00

$71,248.73

795-05.77 BORE/JACK 12IN STEEL CASING PIPE-ROCK.

18038-3240-14 0902 3170 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

115.000 $426.32

0.000

340.000

$0.00

$144,948.80

795-05.79 BORE/JACK 16IN STEEL CASING PIPE-ROCK.

18038-3240-14 0902 3180 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

120.000 $447.64

0.000

0.000

$0.00

$0.00

795-05.80 BORE/JACK 18IN STEEL CASING PIPE-ROCK.

Page 133RR004

Page 134: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0902 3190 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

100.000 $458.29

0.000

0.000

$0.00

$0.00

795-05.81 BORE/JACK 20IN STEEL CASING PIPE-ROCK.

18038-3242-14 0904 2830 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

200.000 $458.29

0.000

308.000

$0.00

$141,153.32

795-05.81 BORE/JACK 20IN STEEL CASING PIPE-ROCK.

18038-3240-14 0902 3200 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,065.80

0.000

0.000

$0.00

$0.00

795-06.01 CONNECT TO 2IN WATER LINE

18038-3242-14 0904 2840 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,065.80

0.000

0.000

$0.00

$0.00

795-06.01 CONNECT TO 2IN WATER LINE

18038-3240-14 0902 3210 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $2,664.50

0.000

4.000

$0.00

$10,658.00

795-06.03 CONNECT TO 4IN WATER LINE

18038-3242-14 0904 2850 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,664.50

0.000

3.000

$0.00

$7,993.50

795-06.03 CONNECT TO 4IN WATER LINE

Page 134RR004

Page 135: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

24.00 10.00 10.00 0.00 0.0018038-3240-14 0902 3220 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $3,197.40

0.000

10.000

$0.00

$31,974.00

795-06.04 CONNECT TO 6IN WATER LINE

18038-3242-14 0904 2860 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $3,197.40

0.000

7.000

$0.00

$22,381.80

795-06.04 CONNECT TO 6IN WATER LINE

18038-3240-14 0902 3230 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $3,730.30

0.000

2.000

$0.00

$7,460.60

795-06.05 CONNECT TO 8IN WATER LINE

18038-3240-14 0902 3240 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

12.000 $4,796.11

0.000

5.000

$0.00

$23,980.55

795-06.06 CONNECT TO 10IN WATER LINE

18038-3240-14 0902 3250 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $4,796.11

0.000

0.000

$0.00

$0.00

795-06.07 CONNECT TO 12IN WATER LINE

18038-3242-14 0904 2870 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $4,796.11

0.000

4.000

$0.00

$19,184.44

795-06.07 CONNECT TO 12IN WATER LINE

18038-3240-14 0902 3260 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $2,131.60

0.000

0.000

$0.00

$0.00

795-07.01 4IN X 4IN TAPPING SLEEVE AND VALVE

Page 135RR004

Page 136: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0902 3270 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $3,197.40

0.000

0.000

$0.00

$0.00

795-07.03 6IN X 6IN TAPPING SLEEVE AND VALVE

18038-3242-14 0904 9127 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3,197.40

0.000

1.000

$0.00

$3,197.40

795-07.03 6IN X 6IN TAPPING SLEEVE AND VALVE

18038-3240-14 0902 3280 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $3,730.30

0.000

4.000

$0.00

$14,921.20

795-07.04 8IN X 4IN TAPPING SLEEVE AND VALVE

18038-3240-14 0902 3290 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $3,836.88

0.000

1.000

$0.00

$3,836.88

795-07.05 8IN X 6IN TAPPING SLEEVE AND VALVE

18038-3240-14 0902 3300 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $4,263.21

0.000

0.000

$0.00

$0.00

795-07.08 10IN X 6IN TAPPING SLEEVE AND VALVE

18038-3240-14 0902 3310 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,065.80

0.000

1.000

$0.00

$1,065.80

795-08.01 2IN GATE VALVE ASSEMBLY

18038-3242-14 0904 2880 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $1,065.80

0.000

3.000

$0.00

$3,197.40

795-08.01 2IN GATE VALVE ASSEMBLY

Page 136RR004

Page 137: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0902 3320 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,172.38

0.000

0.000

$0.00

$0.00

795-08.03 4IN GATE VALVE ASSEMBLY

18038-3242-14 0904 2890 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $1,172.38

0.000

1.000

$0.00

$1,172.38

795-08.03 4IN GATE VALVE ASSEMBLY

18038-3240-14 0902 3330 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $1,385.54

0.000

8.000

$0.00

$11,084.32

795-08.04 6IN GATE VALVE ASSEMBLY

18038-3242-14 0905 3010 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $1,385.54

0.000

5.000

$0.00

$6,927.70

795-08.04 6IN GATE VALVE ASSEMBLY

18038-3240-14 0902 3340 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $2,131.60

0.000

4.000

$0.00

$8,526.40

795-08.05 8IN GATE VALVE ASSEMBLY

18038-3240-14 0902 3350 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $2,664.50

0.000

15.000

$0.00

$39,967.50

795-08.06 10IN GATE VALVE ASSEMBLY

18038-3242-14 0904 2900 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

9.000 $3,303.98

0.000

10.000

$0.00

$33,039.80

795-08.09 12IN GATE VALVE ASSEMBLY

Page 137RR004

Page 138: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.00 1.00 0.00 0.0018038-3240-14 0902 3360 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $51,158.46

0.000

1.000

$0.00

$51,158.46

795-08.25 ELECTRONIC CONTROL VALVE VAULT W/BYPASS

18038-3240-14 0902 3370 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

56.000 $959.22

0.000

64.000

$0.00

$61,390.08

795-09.09 RELOCATE/RECONNECT SERVICE ASSEMBLY

18038-3242-14 0904 2910 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

49.000 $959.22

0.000

31.000

$0.00

$29,735.82

795-09.09 RELOCATE/RECONNECT SERVICE ASSEMBLY

18038-3240-14 0902 3380 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

16.000 $852.64

0.000

12.000

$0.00

$10,231.68

795-09.10 SAMPLE TAP

18038-3242-14 0904 2920 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

16.000 $852.64

0.000

16.000

$0.00

$13,642.24

795-09.10 SAMPLE TAP

18038-3240-14 0902 9503 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $19.32

0.000

4,756.000

$0.00

$91,885.92

795-09.14 3/4IN HDPE SERVICE PIPE

18038-3242-14 0904 9105 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $19.32

0.000

1,155.000

$0.00

$22,314.60

795-09.14 3/4IN HDPE SERVICE PIPE

Page 138RR004

Page 139: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 149.00 149.00 0.00 0.0018038-3240-14 0902 9514 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $24.15

0.000

149.000

$0.00

$3,598.35

795-09.15 1IN HDPE SERVICE PIPE

18038-3242-14 0904 9515 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $24.15

0.000

1,272.000

$0.00

$30,718.80

795-09.15 1IN HDPE SERVICE PIPE

18038-3240-14 0902 9504 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $57.75

0.000

510.000

$0.00

$29,452.50

795-09.26 TI OF 2IN PVC CASING FOR SERVICE PIPE-UNCON

18038-3240-14 0902 9505 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $168.00

0.000

1,550.000

$0.00

$260,400.00

795-09.27 TI OF 2IN PVC CASING FOR SERVICE PIPE-ROCK

18038-3242-14 0904 2930 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

865.000 $21.32

0.000

0.000

$0.00

$0.00

795-09.28 3/4IN COPPER SERVICE PIPE

18038-3242-14 0904 2940 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,560.000 $26.65

0.000

0.000

$0.00

$0.00

795-09.29 1IN COPPER SERVICE PIPE

18038-3240-14 0902 9539 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $33,600.00

0.000

1.000

$0.00

$33,600.00

795-10.21 4IN PRV ASSEMBLY

Page 139RR004

Page 140: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

0.00 1.00 1.00 0.00 0.0018038-3240-14 0902 9540 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $40,950.00

0.000

1.000

$0.00

$40,950.00

795-10.23 8IN PRV ASSEMBLY

18038-3242-14 0904 2950 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $44,763.66

0.000

1.000

$0.00

$44,763.66

795-10.24 12IN PRV ASSEMBLY

18038-3240-14 0902 3390 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $3,197.40

0.000

5.000

$0.00

$15,987.00

795-11.04 RELOCATE FIRE HYDRANT

18038-3242-14 0904 2960 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

2.000 $3,197.40

0.000

2.000

$0.00

$6,394.80

795-11.04 RELOCATE FIRE HYDRANT

18038-3240-14 0902 3400 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,241.000 $10.66

0.000

9,224.250

$0.00

$98,330.51

795-13.01 DI FITTINGS

18038-3242-14 0904 2970 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,762.000 $10.66

0.000

5,917.900

$0.00

$63,084.81

795-13.01 DI FITTINGS

Page 140RR004

Page 141: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

35.00 1.00 1.00 0.00 0.0018038-3240-14 0902 9117 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $4,263.21

0.000

1.000

$0.00

$4,263.21

795-14.07 CONCRETE VAULT

18038-3242-14 0904 2980 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $4,263.21

0.000

1.000

$0.00

$4,263.21

795-14.07 CONCRETE VAULT

18038-3240-14 0902 9549 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $231.00

0.000

270.000

$0.00

$62,370.00

795-15.25 16IN STEEL CASING PIPE OPEN CUT METHOD

18038-3240-14 0903 3410 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

330.000 $21.32

0.000

384.000

$0.00

$8,186.88

797-03.04 2IN PVC FORCE MAIN

18038-3242-14 0906 3020 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

395.000 $21.32

0.000

569.000

$0.00

$12,131.08

797-03.04 2IN PVC FORCE MAIN

18038-3240-14 0903 3420 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

300.000 $21.32

0.000

363.000

$0.00

$7,739.16

797-03.06 4IN PVC FORCE MAIN

18038-3242-14 0907 3060 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

390.000 $31.97

0.000

110.000

$0.00

$3,516.70

797-03.08 6IN PVC FORCE MAIN

Page 141RR004

Page 142: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

280.00 714.00 714.00 0.00 0.0018038-3242-14 0906 9550 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $110.25

0.000

714.000

$0.00

$78,718.50

797-05.51 8IN PVC GRAVITY SEWER 0FT-6FT DEPTH

18038-3242-14 0906 9551 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $157.35

0.000

0.000

$0.00

$0.00

797-05.52 8IN PVC GRAVITY SEWER 6FT-12FT DEPTH

18038-3240-14 0903 3430 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

90.000 $202.50

0.000

80.000

$0.00

$16,200.00

797-06.72 BORE/JACK 6IN STEEL CASING PIPE-ROCK.

18038-3242-14 0906 3030 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

210.000 $202.50

0.000

222.000

$0.00

$44,955.00

797-06.72 BORE/JACK 6IN STEEL CASING PIPE-ROCK.

18038-3240-14 0903 3440 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

110.000 $346.39

0.000

100.000

$0.00

$34,639.00

797-06.74 BORE/JACK 10IN STEEL CASING PIPE-ROCK.

18038-3242-14 0907 3070 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

90.000 $373.03

0.000

80.000

$0.00

$29,842.40

797-06.75 BORE/JACK 12IN STEEL CASING PIPE-ROCK.

18038-3242-14 0906 9552 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $462.00

0.000

40.000

$0.00

$18,480.00

797-06.77 BORE/JACK 16IN STEEL CASING PIPE-ROCK.

Page 142RR004

Page 143: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1.00 4.00 4.00 0.00 0.0018038-3242-14 0906 9553 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3,150.00

0.000

4.000

$0.00

$12,600.00

797-07.02 48IN MANHOLE 4FT-6FT DEPTH

18038-3242-14 0906 9554 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $3,570.00

0.000

1.000

$0.00

$3,570.00

797-07.03 48IN MANHOLE 6FT-8FT DEPTH

18038-3242-14 0906 9555 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $1,050.00

0.000

0.000

$0.00

$0.00

797-07.56 MANHOLE DROP CONNECTION ASSEMBLY

18038-3242-14 0906 9556 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $840.00

0.000

0.000

$0.00

$0.00

797-07.80 REMOVE SEWER MANHOLE

18038-3240-14 0903 3450 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

527.000 $10.66

0.000

445.400

$0.00

$4,747.96

797-08.01 DI FITTINGS

18038-3242-14 0906 9132 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $10.66

0.000

169.000

$0.00

$1,801.54

797-08.01 DI FITTINGS

Page 143RR004

Page 144: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1.43 1.69 1.69 0.00 0.0018038-3240-14 0903 3460 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.000 $53.29

0.000

1.690

$0.00

$90.06

797-08.02 PVC FITTINGS

18038-3242-14 0907 3080 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $53.29

0.000

5.100

$0.00

$271.78

797-08.02 PVC FITTINGS

18038-3242-14 0906 9557 L.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $31.50

0.000

0.000

$0.00

$0.00

797-08.04 4IN PVC PIPE FOR SERVICE LATERAL

18038-3242-14 0906 9558 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $315.00

0.000

0.000

$0.00

$0.00

797-08.07 4IN CLEAN OUT ASSEMBLY

18038-3240-14 0903 9136 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $525.00

0.000

5.000

$0.00

$2,625.00

797-08.20 CONNECT SERVICE LINES (ALL SIZES)

18038-3242-14 0906 9559 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $525.00

0.000

0.000

$0.00

$0.00

797-08.20 CONNECT SERVICE LINES (ALL SIZES)

18038-3240-14 0903 3470 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $3,197.40

0.000

1.000

$0.00

$3,197.40

797-09.28 4IN AIR/VAC VALVE ASSEMBLY

Page 144RR004

Page 145: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

7.00 1.00 1.00 0.00 0.0018038-3240-14 0903 9137 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $2,131.60

0.000

1.000

$0.00

$2,131.60

797-10.14 CONNECT TO 2IN FORCE MAIN

18038-3242-14 0906 3040 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

3.000 $2,131.60

0.000

4.000

$0.00

$8,526.40

797-10.14 CONNECT TO 2IN FORCE MAIN

18038-3242-14 0907 3090 V.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $2,664.50

0.000

0.000

$0.00

$0.00

797-11.10 48IN MANHOLE REHABILITATION

18038-3242-14 0906 3050 V.F. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4.000 $319.74

0.000

0.000

$0.00

$0.00

797-11.15 48IN MH ADJUSTMENT INCREASE HEIGHT

18038-3242-14 0906 9560 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $82.50

0.000

0.000

$0.00

$0.00

797-11.40 RESTORE ASPHALT

18038-3242-14 0906 9561 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $321.00

0.000

0.000

$0.00

$0.00

797-11.41 RESTORE CONCRETE

Page 145RR004

Page 146: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

8742.67 756.32 756.32 0.00 0.0018038-3240-14 0100 1500 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

152.636 $22.05

0.000

756.320

$0.00

$16,676.86

801-01 SEEDING (WITH MULCH)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT15000100

-73.21-3.320

0.00 0.000

18038-3242-14 0100 1560 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,066.624 $22.05

0.000

292.130

$0.00

$6,441.47

801-01 SEEDING (WITH MULCH)

18038-3240-14 0100 1510 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

200.000 $19.95

0.000

1,811.200

$0.00

$36,133.44

801-01.07 TEMPORARY SEEDING (WITH MULCH)

18038-3242-14 0100 1570 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

3,066.624 $19.95

0.000

1,669.960

$0.00

$33,315.70

801-01.07 TEMPORARY SEEDING (WITH MULCH)

18038-3240-14 0100 1520 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

100.000 $12.60

0.000

101.000

$0.00

$1,272.60

801-01.65 TEMPORARY MULCH

18038-3242-14 0100 9134 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $12.60

0.000

0.000

$0.00

$0.00

801-01.65 TEMPORARY MULCH

Page 146RR004

Page 147: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1590.18 257.77 257.77 0.00 0.0018038-3240-14 0100 1530 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

66.912 $12.60

0.000

257.770

$0.00

$3,247.90

801-02 SEEDING (WITHOUT MULCH)

18038-3242-14 0100 1580 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

34.728 $12.60

0.000

104.710

$0.00

$1,319.35

801-02 SEEDING (WITHOUT MULCH)

18038-3240-14 0100 1540 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

154.300 $14.70

0.000

0.000

$0.00

$0.00

801-02.01 CROWN VETCH MIXTURE (WITHOUT MULCH)

18038-3242-14 0100 9130 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $14.70

0.000

63.060

$0.00

$926.98

801-02.01 CROWN VETCH MIXTURE (WITHOUT MULCH)

18038-3240-14 0100 1550 M.G. Bid: Unit Price:

This Est:

Total:Total:

This Est:

2,443.015 $1.05

0.000

0.000

$0.00

$0.00

801-03 WATER (SEEDING & SODDING)

18038-3242-14 0100 1590 M.G. Bid: Unit Price:

This Est:

Total:Total:

This Est:

5,560.133 $1.05

0.000

0.000

$0.00

$0.00

801-03 WATER (SEEDING & SODDING)

Page 147RR004

Page 148: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 9014 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $13.23

0.000

0.000

$0.00

$0.00

801-06 MULCH

18038-3242-14 0100 9028 UNIT Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $13.23

0.000

174.890

$0.00

$2,313.79

801-06 MULCH

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT90280100

0.00 0.000

196.99 14.890

18038-3240-14 0100 1560 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

34.343 $2.10

0.000

0.000

$0.00

$0.00

801-07 SEED (SUPPLEMENTAL APPLICATION)

18038-3242-14 0100 1600 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

689.990 $2.10

0.000

0.000

$0.00

$0.00

801-07 SEED (SUPPLEMENTAL APPLICATION)

18038-3240-14 0100 1570 LB. Bid: Unit Price:

This Est:

Total:Total:

This Est:

34.718 $5.25

0.000

0.000

$0.00

$0.00

801-07.01 CROWN VETCH SEED (SUPPLEMENTAL APPLICATION)

Page 148RR004

Page 149: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

18038-3240-14 0100 1580 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

1.000 $210.01

0.000

0.000

$0.00

$0.00

801-08 FERTILIZER (SUPPLEMENTAL APPLICATION)

18038-3242-14 0100 1610 TON Bid: Unit Price:

This Est:

Total:Total:

This Est:

5.290 $210.01

0.000

0.000

$0.00

$0.00

801-08 FERTILIZER (SUPPLEMENTAL APPLICATION)

18038-3240-14 0100 1590 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $33.60

7.000

7.000

$235.20

$235.20

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

18038-3240-14 0100 1600 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $33.60

8.000

8.000

$268.80

$268.80

802-11.39 QUERCUS RUBRA (NORTHERN RED OAK 2-5FT CNTNR GRWN)

18038-3240-14 0100 1610 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $5.25

8.000

8.000

$42.00

$42.00

802-12.01 ACER NEGUNDO (BOX ELDER SEEDLNG B.R.)

18038-3240-14 0100 1620 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

7.000 $5.25

7.000

7.000

$36.75

$36.75

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

18038-3240-14 0100 1630 EACH Bid: Unit Price:

This Est:

Total:Total:

This Est:

8.000 $5.25

8.000

8.000

$42.00

$42.00

802-12.40 SALIX NIGRA (BLACK WILLOW SEEDLNG B.R.)

Page 149RR004

Page 150: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

715.56 1,699.77 1,699.77 0.00 0.0018038-3240-14 0100 1640 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

25,521.333 $3.41

0.000

1,699.770

$0.00

$5,796.22

803-01 SODDING (NEW SOD)

18038-3242-14 0100 1620 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

567.556 $3.41

0.000

1,742.490

$0.00

$5,941.89

803-01 SODDING (NEW SOD)

18038-3240-14 0100 1650 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

1,858.667 $3.26

0.000

5,371.450

$0.00

$17,510.93

805-01.02 TURF REINFORCEMENT MAT (CLASS II)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT16500100

-0.01 0.000

0.00 0.000

18038-3242-14 0100 1630 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

947.111 $3.26

0.000

128.890

$0.00

$420.18

805-01.02 TURF REINFORCEMENT MAT (CLASS II)

18038-3240-14 0100 1660 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

4,731.000 $0.95

0.000

23,347.570

$0.00

$22,180.19

805-12.02 EROSION CONTROL BLANKET (TYPE II)

18038-3242-14 0100 9129 S.Y. Bid: Unit Price:

This Est:

Total:Total:

This Est:

0.000 $0.95

0.000

18,542.240

$0.00

$17,615.13

805-12.02 EROSION CONTROL BLANKET (TYPE II)

Adj This Est:

Adj Total:

Adj This Est:

Adj Total:

Material Discrepancy Payment AdjusADJUSTMENT91290100

0.00 0.000

0.00 0.000

Page 150RR004

Page 151: Estimate Summary Report - Tennessee · 104-03.01 ADDITIONAL WORK (DESCRIPTION)/Phase 2 Traffic Control and Mobilization 18038-3242-14 0901 9568 LS Bid: Unit Price: This Est: Total:

STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATION

Estimate Summary to Contractor Report

Print Date: 03/11/2021

JJ09618

Project Number Total Item Quantity Total AmountCat #Line

Item # Item Code UnitsPrimary/Supplemental Description

1.00 2.00 2.00 0.00 0.0018038-3240-14 0100 1670 CYCL Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $735.04

0.000

2.000

$0.00

$1,470.08

806-02.03 PROJECT MOWING

18038-3242-14 0100 1640 CYCL Bid: Unit Price:

This Est:

Total:Total:

This Est:

6.000 $735.04

0.000

2.000

$0.00

$1,470.08

806-02.03 PROJECT MOWING

V47 - TSMR *END OF REPORT*

Page 151RR004