Option_X_Bid_Tabs.pdf

T A B U L A T I O N O F B I D S

Option X Total of Bid Items: 2,764,000.00$ 4.8% 2,897,967.00$ -1.0% 2,735,806.40$ 91.0% 5,279,959.10$ 4.6% 2,890,291.00$ 29.1% 3,568,332.34$ 75.6% 4,854,394.17$ Project No: TX FLAP 100(1)

Project Name: Buena Vista Road CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount

15101-0000 Line X0020 ALL LPSM 290,131.00$ 290,131.00$ 150,000.00$ 210,000.00$ 183,200.00$ 290,000.00$ 71,509.07$ 114,769.95$

15215-3000 Line X0040 5 EACH 1,000.00$ 5,000.00$ 25,000.00$ 2,100.00$ 64,500.00$ 25,000.00$ 8,045.55$ 14,385.50$

15225-0000 Line X0060 2.620 MILE 10,000.00$ 26,200.00$ 47,160.00$ 9,353.40$ 17,606.40$ 26,200.00$ 8,045.52$ 4,558.51$

15236-2000 Line X0080 2.620 MILE 12,000.00$ 31,440.00$ 39,300.00$ 9,353.40$ 17,606.40$ 17,030.00$ 8,045.52$ 4,558.51$

15301-0000 Line X0100 ALL LPSM 15,000.00$ 15,000.00$ 30,000.00$ -$ 146,800.00$ 40,000.00$ 24,258.45$ 74,384.63$

15401-0000 Line X0120 ALL LPSM 50,000.00$ 50,000.00$ 10,000.00$ 45,600.00$ 91,600.00$ 5,000.00$ 21,340.91$ 28,771.00$

15501-0000 Line X0140 ALL LPSM 15,000.00$ 15,000.00$ 4,000.00$ 2,625.00$ 18,930.00$ 6,000.00$ 17,983.13$ 6,842.75$

15705-0100 Line X0160 15,000 LNFT 4.00$ 60,000.00$ 105,000.00$ 105,000.00$ 91,650.00$ 90,000.00$ 66,750.00$ 43,050.00$

15705-1400 Line X0180 370 LNFT 10.00$ 3,700.00$ 3,700.00$ 1,110.00$ 11,285.00$ 7,400.00$ 4,169.90$ 973.10$

15802-0000 Line X0200 ALL LPSM 25,000.00$ 25,000.00$ 138,000.00$ 35,700.00$ 67,200.00$ 15,000.00$ 37,939.40$ 72,877.50$

20101-0000 Line X0220 14.5 ACRE 1,000.00$ 14,500.00$ 29,000.00$ 45,675.00$ 97,150.00$ 72,500.00$ 42,978.29$ 127,053.06$

20301-1200 Line X0240 6 EACH 1,000.00$ 6,000.00$ 9,000.00$ 9,450.00$ 36,600.00$ 12,000.00$ 3,556.86$ 17,199.78$

20301-1900 Line X0260 3 EACH 1,000.00$ 3,000.00$ 7,500.00$ 6,300.00$ 18,300.00$ 9,000.00$ 4,268.16$ 26,770.05$

20301-2400 Line X0280 30 EACH 200.00$ 6,000.00$ 3,000.00$ 3,150.00$ 9,180.00$ 3,000.00$ 3,556.80$ 27,479.10$

20302-0700 Line X0300 22,118 LNFT 1.00$ 22,118.00$ 110,590.00$ 44,236.00$ 163,673.20$ 176,944.00$ 78,740.08$ 101,521.62$

20304-1000 Line X0320 ALL LPSM 12,000.00$ 12,000.00$ 20,000.00$ 1,260.00$ 24,050.00$ 20,000.00$ 2,946.01$ 17,199.75$

20401-0000 Line X0340 10,000 CUYD 25.00$ 250,000.00$ 300,000.00$ 160,000.00$ 263,700.00$ 120,000.00$ 296,400.00$ 179,000.00$

30202-2000 Line X0360 7,850 TON 40.00$ 314,000.00$ 392,500.00$ 376,800.00$ 546,360.00$ 478,850.00$ 497,925.50$ 249,080.50$

30401-5300 Line X0380 2.750 MILE 60,000.00$ 165,000.00$ 50,875.00$ 98,175.00$ 291,912.50$ 181,500.00$ 211,927.07$ 249,696.37$

40301-0100 Line X0400 8,500 TON 110.00$ 935,000.00$ 892,500.00$ 850,000.00$ 1,776,500.00$ 765,000.00$ 1,179,120.00$ 1,127,100.00$

40601-0000 Line X0420 21 TON 800.00$ 16,800.00$ 11,886.00$ 17,640.00$ 42,000.00$ 13,020.00$ 25,409.16$ 309,777.51$

41101-1000 Line X0440 70 TON 750.00$ 52,500.00$ 31,500.00$ 66,150.00$ 179,200.00$ 73,500.00$ 85,470.70$ 20,171.20$

41105-0000 Line X0460 77 TON 40.00$ 3,080.00$ 3,234.00$ 12,166.00$ 234,850.00$ 7,700.00$ 6,846.84$ 22,078.21$

41201-0000 Line X0480 22 TON 1,000.00$ 22,000.00$ 22,000.00$ 14,784.00$ 56,320.00$ 15,400.00$ 26,619.12$ 152,693.42$

60103-1920 Line X0500 10 EACH 3,000.00$ 30,000.00$ 25,000.00$ 52,500.00$ 42,750.00$ 30,000.00$ 35,568.20$ 40,185.10$

60202-0400 Line X0520 235 LNFT 150.00$ 35,250.00$ 27,025.00$ 61,805.00$ 32,148.00$ 23,500.00$ 104,481.00$ 89,255.35$

62201-0200 Line X0540 30 HOUR 100.00$ 3,000.00$ 3,450.00$ 2,850.00$ 4,770.00$ 2,250.00$ 3,023.40$ 6,792.90$

62201-0950 Line X0560 30 HOUR 100.00$ 3,000.00$ 4,050.00$ 3,150.00$ 4,950.00$ 2,250.00$ 4,446.00$ 9,477.00$

62201-1300 Line X0580 20 HOUR 150.00$ 3,000.00$ 3,700.00$ 2,940.00$ 4,040.00$ 2,800.00$ 4,742.40$ 5,685.60$

62201-2850 Line X0600 30 HOUR 100.00$ 3,000.00$ 5,550.00$ 5,040.00$ 5,700.00$ 4,200.00$ 6,224.40$ 10,624.20$

62201-3350 Line X0620 10 HOUR 150.00$ 1,500.00$ 1,550.00$ 1,580.00$ 1,830.00$ 750.00$ 1,778.40$ 1,764.30$

62301-0000 Line X0640 20 HOUR 50.00$ 1,000.00$ 1,300.00$ 680.00$ 1,220.00$ 400.00$ 592.80$ 1,454.20$

62302-1100 Line X0660 20 HOUR 100.00$ 2,000.00$ 3,700.00$ 3,780.00$ 1,960.00$ 1,600.00$ 3,556.80$ 6,622.80$

62406-0300 Line X0680 11.0 ACRE 3,000.00$ 33,000.00$ 49,500.00$ 23,100.00$ 118,800.00$ 94,600.00$ 195,624.99$ 442,738.89$

62510-2000 Line X0700 11.0 ACRE 700.00$ 7,700.00$ 27,500.00$ 16,170.00$ 29,480.00$ 14,300.00$ 16,954.19$ 289,295.60$

62515-2000 Line X0720 11.0 ACRE 2,500.00$ 27,500.00$ 27,500.00$ 16,170.00$ 29,480.00$ 27,500.00$ 15,650.03$ 419,316.26$

63301-0000 Line X0740 38 EACH 600.00$ 22,800.00$ 2,280.00$ 3,990.00$ 12,996.00$ 760.00$ 33,789.98$ 38,549.10$

63309-0000

Engineer's Estimate

60.00$ 105.00$ 342.00$ 20.00$ 889.21$ 1,014.45$

2,500.00$ 1,470.00$ 2,680.00$ 2,500.00$ 1,422.73$ 38,119.66$

2,500.00$ 1,470.00$ 2,680.00$ 1,300.00$ 1,541.29$ 26,299.60$

4,500.00$ 2,100.00$ 10,800.00$ 8,600.00$ 17,784.09$ 40,248.99$

185.00$ 189.00$ 98.00$ 80.00$ 177.84$ 331.14$

65.00$ 34.00$ 61.00$ 20.00$ 29.64$ 72.71$

155.00$ 158.00$ 183.00$ 75.00$ 177.84$ 176.43$

185.00$ 168.00$ 190.00$ 140.00$ 207.48$ 354.14$

185.00$ 147.00$ 202.00$ 140.00$ 237.12$ 284.28$

135.00$ 105.00$ 165.00$ 75.00$ 148.20$ 315.90$

115.00$ 95.00$ 159.00$ 75.00$ 100.78$ 226.43$

115.00$ 263.00$ 136.80$ 100.00$ 444.60$ 379.81$

2,500.00$ 5,250.00$ 4,275.00$ 3,000.00$ 3,556.82$ 4,018.51$

1,000.00$ 672.00$ 2,560.00$ 700.00$ 1,209.96$ 6,940.61$

42.00$ 158.00$ 3,050.00$ 100.00$ 88.92$ 286.73$

450.00$ 945.00$ 2,560.00$ 1,050.00$ 1,221.01$ 288.16$

566.00$ 840.00$ 2,000.00$ 620.00$ 1,209.96$ 14,751.31$

105.00$ 100.00$ 209.00$ 90.00$ 138.72$ 132.60$

18,500.00$ 35,700.00$ 106,150.00$ 66,000.00$ 77,064.39$ 90,798.68$

50.00$ 48.00$ 69.60$ 61.00$ 63.43$ 31.73$

30.00$ 16.00$ 26.37$ 12.00$ 29.64$ 17.90$

20,000.00$ 1,260.00$ 24,050.00$ 20,000.00$ 2,946.01$ 17,199.75$

5.00$ 2.00$ 7.40$ 8.00$ 3.56$ 4.59$

100.00$ 105.00$ 306.00$ 100.00$ 118.56$ 915.97$

2,500.00$ 2,100.00$ 6,100.00$ 3,000.00$ 1,422.72$ 8,923.35$

1,500.00$ 1,575.00$ 6,100.00$ 2,000.00$ 592.81$ 2,866.63$

2,000.00$ 3,150.00$ 6,700.00$ 5,000.00$ 2,964.02$ 8,762.28$

138,000.00$ 35,700.00$ 67,200.00$ 15,000.00$ 37,939.40$ 72,877.50$

10.00$ 3.00$ 30.50$ 20.00$ 11.27$ 2.63$

7.00$ 7.00$ 6.11$ 6.00$ 4.45$ 2.87$

4,000.00$ 2,625.00$ 18,930.00$ 6,000.00$ 17,983.13$ 6,842.75$

10,000.00$ 45,600.00$ 91,600.00$ 5,000.00$ 21,340.91$ 28,771.00$

30,000.00$ -$ 146,800.00$ 40,000.00$ 24,258.45$ 74,384.63$

71,509.07$ 114,769.95$

420.00$ 12,900.00$ 5,000.00$ 1,609.11$ 2,877.10$

18,000.00$ 3,570.00$ 6,720.00$ 10,000.00$ 3,070.81$ 1,739.89$

SAMES, INC.GC Works, Inc. S&B Infrastructure, Ltd. Randy Kinder Excavating, Inc. H2O Construction Services, Inc. SBBI, INC.

5,000.00$

150,000.00$ 210,000.00$ 183,200.00$ 290,000.00$

MOBILIZATION

SURVEY AND STAKING, DRAINAGE STRUCTURE

SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

ROADWAY AGGREGATE, METHOD 2

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

REMOVAL OF HEADWALL

CONCRETE, HEADWALL FOR 24-INCH EQUIVALENT DIAMETER PIPE CULVERT

24-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 160HP MINIMUM FLYWHEEL POWER

FULL DEPTH RECLAMATION, METHOD 2, 6-INCH DEPTH

ASPHALT CONCRETE PAVEMENT, TYPE 1

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

TACK COAT

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

REMOVAL OF FENCE

SURVEY CONTROL, GRADE FINISHING

15,000.00$ 3,570.00$ 6,720.00$ 6,500.00$ 3,070.81$ 1,739.89$

MOTOR GRADER, 12 FOOT MINIMUM BLADE

SIGN SYSTEM

DELINEATOR

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

7/30/2018 Page 1 of 2

T A B U L A T I O N O F B I D S

Option X Total of Bid Items: 2,764,000.00$ 4.8% 2,897,967.00$ -1.0% 2,735,806.40$ 91.0% 5,279,959.10$ 4.6% 2,890,291.00$ 29.1% 3,568,332.34$ 75.6% 4,854,394.17$ Project No: TX FLAP 100(1)

Project Name: Buena Vista Road CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount

Engineer's Estimate SAMES, INC.GC Works, Inc. S&B Infrastructure, Ltd. Randy Kinder Excavating, Inc. H2O Construction Services, Inc. SBBI, INC.

Line X0760 78 EACH 60.00$ 4,680.00$ 222.30$ 4,914.00$ 33,306.00$ 1,950.00$ 23,119.20$ 31,385.64$

63312-0000 Line X0780 10 EACH 2,000.00$ 20,000.00$ 5,000.00$ 19,430.00$ 10,000.00$ 15,000.00$ 17,784.10$ 5,785.60$

63316-1000 Line X0800 3 EACH 350.00$ 1,050.00$ 1,050.00$ 789.00$ 2,748.00$ 450.00$ 1,778.40$ 2,721.39$

63325-0000 Line X0820 364 LNFT 40.00$ 14,560.00$ 2,912.00$ 1,092.00$ 4,440.80$ 728.00$ 25,247.04$ 14,625.52$

63325-1000 Line X0840 5.2 MILE 6,000.00$ 31,200.00$ 26,000.00$ 10,920.00$ 28,600.00$ 13,728.00$ 52,095.52$ 157,391.99$

63401-0300 Line X0860 1,082 LNFT 0.50$ 541.00$ 919.70$ 1,082.00$ 5,301.80$ 541.00$ 833.14$ 1,136.10$

63402-0300 Line X0880 21.6 MILE 1,500.00$ 32,400.00$ 108,000.00$ 21.60$ 120,528.00$ 32,400.00$ 87,890.40$ 78,484.90$

63405-0050 Line X0900 46 EACH 150.00$ 6,900.00$ 13,800.00$ 33,810.00$ 31,464.00$ 23,000.00$ 13,634.40$ 14,535.54$

63405-0855 Line X0920 10 EACH 250.00$ 2,500.00$ 1,500.00$ 3,680.00$ 8,000.00$ 5,000.00$ 2,964.00$ 5,785.60$

63502-1300 Line X0940 125 EACH 100.00$ 12,500.00$ 18,750.00$ 13,125.00$ 38,125.00$ 12,500.00$ 5,927.50$ 21,578.75$

63503-1000 Line X0960 500 LNFT 5.00$ 2,500.00$ 2,500.00$ 2,000.00$ 24,400.00$ 7,500.00$ 5,930.00$ 22,985.00$

63504-1000 Line X0980 115 SQFT 50.00$ 5,750.00$ 5,175.00$ 3,680.00$ 39,330.00$ 2,300.00$ 6,817.20$ 4,654.05$

63505-1000 Line X1000 11.0 MILE 2,000.00$ 22,000.00$ 34,848.00$ 46,200.00$ 47,850.00$ 29,040.00$ 37,873.00$ 20,095.13$

63506-0500 Line X1020 1,440 HOUR 30.00$ 43,200.00$ 37,440.00$ 211,680.00$ 96,768.00$ 43,200.00$ 88,214.40$ 94,176.00$

63602-7000 Line X1040 4 EACH 12,000.00$ 48,000.00$ 22,000.00$ 63,000.00$ 48,800.00$ 28,000.00$ 37,939.40$ 25,299.64$ 5,500.00$ 15,750.00$ 12,200.00$ 7,000.00$ 9,484.85$ 6,324.91$

26.00$ 147.00$ 67.20$ 30.00$ 61.26$ 65.40$

3,168.00$ 4,200.00$ 4,350.00$ 2,640.00$ 3,443.00$ 1,826.83$

45.00$ 32.00$ 342.00$ 20.00$ 59.28$ 40.47$

5.00$ 4.00$ 48.80$ 15.00$ 11.86$ 45.97$

150.00$ 105.00$ 305.00$ 100.00$ 47.42$ 172.63$

150.00$ 368.00$ 800.00$ 500.00$ 296.40$ 578.56$

300.00$ 735.00$ 684.00$ 500.00$ 296.40$ 315.99$

5,000.00$ 1.00$ 5,580.00$ 1,500.00$ 4,069.00$ 3,633.56$

0.85$ 1.00$ 4.90$ 0.50$ 0.77$ 1.05$

5,000.00$ 2,100.00$ 5,500.00$ 2,640.00$ 10,018.37$ 30,267.69$

8.00$ 3.00$ 12.20$ 2.00$ 69.36$ 40.18$

350.00$ 263.00$ 916.00$ 150.00$ 592.80$ 907.13$

500.00$ 1,943.00$ 1,000.00$ 1,500.00$ 1,778.41$ 578.56$

2.85$ 63.00$ 427.00$ 25.00$ 296.40$ 402.38$

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

SYSTEM INSTALLATION, SPEED FEEDBACK SIGN

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

PAVEMENT MARKINGS, TYPE B, SPEED HUMP MARKINGS

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

SPEED HUMP

REMOVE AND RESET SIGN

MUMBLE STRIP

MUMBLE STRIP, SHOULDER

7/30/2018 Page 2 of 2