Estimate Summary Report - tdot.tn.gov

1 8/16/20180043 20180915 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 CNP083 Pay Period: 8/16/2018 Contract: Estimate Number:0044to 09/15/2018 Estimate Type:ProgressEstimate Approved:NoAcuff Enterprises, Inc. d/b/a Scott Contractors, :Contractor'sAddress:1619 Panama StreetMemphis, TN 38108 TimeAllowed:Charged:Elapsed Calendar Days:Percent Time:DatesLet:Awarded:Contract Executed:Work Began:To Be Completed:Substantial Work Complete:Accepted:Contract Location:Counties:Original Contract:Current Contract:AmountsPayment Due:Material Discrepancy Adjustments:Amount Due:Stockpiled Materials:Total Earnings:This EstimatePrevious to DateTotal to DateDaysDaysDays02/13/201503/03/201503/1 9/201504/27/2015%$58, 1, 1, Complete($):%Percent Notice to Proceed:04/09/201509/14/2018$17,926, $17,143, $14,436, $896, $13,540, $ $-41, Report Payment Adjustments.

2 $14,395, $13,495, 899, $14,377, $913, $13,464, $75, $-16, $-44, $3, $ $ grading, drainage & paving on 14 (Austin Peay Hwy) (s):79022-3230-14 Page 1RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Bid %Project NumberFederal Project NumberProject Current AmountProject DescriptionNH-14(55) 782, 17,926, 17,926, 899, 17,143, grading, drainage and paving on 14 (Austin Peay HigProject NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description79022-3230-1401009515 DOLLBid:Unit Price:This Est:Total:Total:This Est: $ 182, 182, $182, $182, COMPENSATION/Overhead - Jack and Bore79022-3230-1401000010 LSBid:Unit Price:This Est:Total:Total:This Est: $110, $ $99, STAKES, LINES AND GRADES79022-3230-1401009028 DAYBid:Unit Price:This Est:Total:Total:This Est: $1, $ $ DAMAGES79022-3230-1401009027 HOURBid:Unit Price:This Est:Total:Total:This Est: $1, $ $ DAMAGES79022-3230-1401009023 DOLLBid:Unit Price:This Est:Total:Total:This Est: $ $ $ ADJUSTMENT FOR FUELAdj This Est:Adj Total:Adj This Est:Adj Total:Fuel Adjustment (FUE2)ADJUSTMENT90230100-13, , :Unit Price:This Est:Total:Total:This Est: $ $ $ ADJUSTMENT FOR FUELAdj This Est:Adj Total:Adj This Est.)

3 Adj Total:Fuel Adjustment (FUE2)ADJUSTMENT90241110-38, , 7, 7, 2RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description :Unit Price:This Est:Total:Total:This Est: $ $ $ ADJUSTMENT FOR BITUMINOUS This Est:Adj Total:Adj This Est:Adj Total:Bituminous Adjustment (BITM)ADJUSTMENT90250100-1, , :Unit Price:This Est:Total:Total:This Est: $ $ $ ADJUSTMENT FOR BITUMINOUS This Est:Adj Total:Adj This Est:Adj Total:Bituminous Adjustment (BITM)ADJUSTMENT90261110-320, , , , :Unit Price:This Est:Total:Total:This Est: 4, $ $ $ :Unit Price:This Est:Total:Total:This Est: $150, $ $150, AND :Unit Price:This Est:Total:Total:This Est: $ $ $1, OF PIPE (DESCRIPTION)/(12") :Unit Price:This Est:Total:Total:This Est: $ $ $4, OF PIPE (DESCRIPTION)/(15")Page 3RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description :Unit Price:This Est:Total:Total:This Est: $ $ $5, OF PIPE (DESCRIPTION)/(18") :Unit Price:This Est:Total:Total:This Est.

4 $ $ $1, OF PIPE (DESCRIPTION)/(24") :Unit Price:This Est:Total:Total:This Est: $ $ $ OF PIPE (DESCRIPTION)/(30") :Unit Price:This Est:Total:Total:This Est: $ $ $1, OF PIPE (DESCRIPTION)/(36") :Unit Price:This Est:Total:Total:This Est: $ $ $ OF PIPE (DESCRIPTION)/(40") :Unit Price:This Est:Total:Total:This Est: $ $ $ OF PIPE (DESCRIPTION)/(64") :Unit Price:This Est:Total:Total:This Est: 71, $ 67, $2, $170, OF ASPHALT PAVEMENTPage 4RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description79022-3230-1401000130 LSBid:Unit Price:This Est:Total:Total:This Est: $3, $ $ OF STRUCTURES (DESCRIPTION, STA.)

5 /(3'x3' BOX CULVERT, STA. 49+25)79022-3230-1401000140 LSBid:Unit Price:This Est:Total:Total:This Est: $4, $ $ OF STRUCTURES (DESCRIPTION, STA.)/(4'x4' BOX CULVERT, STA. 98+00)79022-3230-1401000150 LSBid:Unit Price:This Est:Total:Total:This Est: $5, $ $ OF STRUCTURES (DESCRIPTION, STA.)/(6'x10' BOX CULVERT, STA. 83+05) :Unit Price:This Est:Total:Total:This Est: 125, $ 91, $ $250, & DRAINAGE EXCAVATION (UNCLASSIFIED) :Unit Price:This Est:Total:Total:This Est: $ $ $ & DRAINAGE EXCAVATION (ADDITIONAL MATERIAL) :Unit Price:This Est:Total:Total:This Est: 138, $ 1, 75, $8, $424, EXCAVATION (UNCLASSIFIED) :Unit Price:This Est:Total:Total:This Est: 24, $ 1, $ $2, & STOCKPILE TOPSOILPage 5RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description 17, 17, :Unit Price:This Est:Total:Total:This Est.

6 12, $ 17, $6, $356, :Unit Price:This Est:Total:Total:This Est: $ $2, $38, :Unit Price:This Est:Total:Total:This Est: 12, $ $ $ & SPREADING :Unit Price:This Est:Total:Total:This Est: $ $ $107, FILL (GENERAL) :Unit Price:This Est:Total:Total:This Est: $ $ $19, FILL :Unit Price:This Est:Total:Total:This Est: 11, $ 6, $ $73, SOCK (24 INCH) :Unit Price:This Est:Total:Total:This Est: 4, $ 1, $ $30, REMOVALPage 6RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description 6, 6, :Unit Price:This Est:Total:Total:This Est: 3, $ 6, $ $30, SILT FENCE (WITH BACKING) :Unit Price:This Est:Total:Total:This Est: 6, $ 5, $ $12, SILT FENCE (WITHOUT BACKING)79022-3230-1401000270 EACHBid:Unit Price:This Est:Total:Total:This Est: $ $ $19, CHECK DAM PER79022-3230-1401000280 EACHBid:Unit Price:This Est:Total:Total:This Est: $ $ $33, ROCK CHECK DAM79022-3230-1401000290 BAGBid:Unit Price:This Est:Total:Total:This Est: $ $ $3, :Unit Price:This Est:Total:Total:This Est.

7 2, $ $ $ FLOCCULENT79022-3230-1401000310 EACHBid:Unit Price:This Est:Total:Total:This Est: $ $ $ INLET PROTECTION (TYPE 1) :Unit Price:This Est:Total:Total:This Est: 3, $ $ $ SEDIMENT TRAPPage 7RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description79022-3230-1401000330 EACHBid:Unit Price:This Est:Total:Total:This Est: $3, $ $ BASIN RISER( ")/(24") :Unit Price:This Est:Total:Total:This Est: $ $ $ BASIN :Unit Price:This Est:Total:Total:This Est: 68, $ $ $ SHEETING (6 MIL.)

8 MINIMUM)79022-3230-1401000360 EACHBid:Unit Price:This Est:Total:Total:This Est: $ $ $ BASIN PROTECTION (TYPE D)79022-3230-1411101710 TONBid:Unit Price:This Est:Total:Total:This Est: 30, $ 6, 27, $138, $557, AGGREGATE, TYPE A BASE, GRADING D79022-3230-1401000370 TONBid:Unit Price:This Est:Total:Total:This Est: $ 5, $ $152, BACKFILL (ROADWAY)79022-3230-1401000380 TONBid:Unit Price:This Est:Total:Total:This Est: $ 1, $ $50, AGGREGATE (SIZE 57)79022-3230-1411101720 TONBid:Unit Price:This Est:Total:Total:This Est: 5, $ 2, $43, $267, CONCRETE MIX (PG64-22) (BPMB-HM) GRADING APage 8RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description :Unit Price:This Est:Total:Total:This Est: 6, $ $ $ CONCRETE MIX (PG64-22) (BPMB-HM) GRADING B-M279022-3230-1411101730 TONBid:Unit Price:This Est:Total:Total:This Est: 7, $ 4, $ $411, CONCRETE MIX (PG64-22) (BPMB-HM) GRADING B-M279022-3230-1411101740 TONBid:Unit Price:This Est:Total:Total:This Est.

9 20, $ 1, 18, $139, $1,426, CONCRETE MIX (PG70-22) (BPMB-HM) GRADING A79022-3230-1411101750 TONBid:Unit Price:This Est:Total:Total:This Est: $ $57, $585, CEMENT (PG70-22)(BPMB-HM) GRADING A-S79022-3230-1411101760 TONBid:Unit Price:This Est:Total:Total:This Est: 15, $ 1, 18, $107, $1,094, (BPMB-HM) GRADING A-S MIX79022-3230-1411101770 TONBid:Unit Price:This Est:Total:Total:This Est: 13, $ 10, $ $928, CONCRETE MIX (PG70-22) (BPMB-HM) GRADING B-M2 Page 9RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description79022-3230-1401009009 DOLLBid:Unit Price:This Est:Total:Total:This Est: $ $ $ ADJUSTMENT FOR AC CONTENT79022-3230-1411109000 DOLLBid:Unit Price:This Est:Total:Total:This Est: $ $ $ ADJUSTMENT FOR AC CONTENTAdj This Est:Adj Total:Adj This Est:Adj Total:307 AC Content AdjustmentADJUSTMENT90001110-52, , , , :Unit Price:This Est:Total:Total:This Est: $ $ $ ANTI-STRIP AGENT PAYMENT79022-3230-1411109001 DOLLBid:Unit Price:This Est:Total:Total:This Est: $ $ $ ANTI-STRIP AGENT PAYMENTAdj This Est:Adj Total:Adj This Est:Adj Total.

10 307 Anti-Strip AdjustmentADJUSTMENT90011110 36, 36, 2, 2, :Unit Price:This Est:Total:Total:This Est: $ $ $ LIME ANTI-STRIP AGENT PAYMENT79022-3230-1411109002 DOLLBid:Unit Price:This Est:Total:Total:This Est: $ $ $ LIME ANTI-STRIP AGENT PAYMENTPage 10RR004 STATE OF TENNESSEEDEPARTMENT OF TRANSPORTATIONE stimate Summary to Contractor ReportPrint Date:09/24/2018JJ08933 Project NumberTotal Item QuantityTotal AmountCat #Line Item #Item CodeUnitsPrimary/Supplemental Description 35, 35, 2, :Unit Price:This Est:Total:Total:This Est: 32, $ 2, 35, $44, $621, AGGREGATE (A-C)