Schedule_A_Bid_Tabs.pdf

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

Schedule A Total of Bid Items: 3,662,330.00$ -12.6% 3,199,739.52$ 46.1% 5,351,441.35$ 74.3% 6,383,522.50$ 14.6% 4,198,569.00$ 31.6% 4,821,055.47$ 61.0% 5,897,156.43$ Project No: TX TX FTFW LAAT 10(2)

Project Name: Bayside Wildlife Drive and Visitor Center 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 A0020 ALL LPSM 393,962.00$ 393,962.00$ 175,000.00$ 450,231.00$ 233,200.00$ 410,000.00$ 95,593.88$ 171,997.50$

15210-3000 Line A0040 8.507 MILE 4,000.00$ 34,028.00$ 127,605.00$ 20,409.23$ 109,740.30$ 170,140.00$ 9,677.48$ 14,645.99$

15214-1000 Line A0060 ALL LPSM 20,000.00$ 20,000.00$ 10,000.00$ 16,884.00$ 10,400.00$ 10,000.00$ 9,677.51$ 9,757.00$

15214-2000 Line A0080 ALL LPSM 10,000.00$ 10,000.00$ 7,500.00$ 22,512.00$ 10,400.00$ 5,000.00$ 9,677.51$ 4,128.50$

15214-3000 Line A0100 ALL LPSM 5,000.00$ 5,000.00$ 6,500.00$ 8,442.00$ 10,400.00$ 5,000.00$ 2,964.01$ 5,785.63$

15225-0000 Line A0120 0.303 MILE 20,000.00$ 6,060.00$ 5,454.00$ 3,751.44$ 1,848.30$ 9,090.00$ 4,197.05$ 611.62$

15236-2000 Line A0140 0.303 MILE 10,000.00$ 3,030.00$ 6,060.00$ 3,751.44$ 1,848.30$ 12,120.00$ 6,651.24$ 611.62$

15301-0000 Line A0160 ALL LPSM 40,000.00$ 40,000.00$ 50,000.00$ 112,761.00$ 390,000.00$ 100,000.00$ 39,382.60$ 74,384.63$

15401-0000 Line A0180 ALL LPSM 60,000.00$ 60,000.00$ 25,000.00$ 98,220.00$ 103,800.00$ 10,000.00$ 56,909.08$ 28,771.00$

15501-0000 Line A0200 ALL LPSM 5,000.00$ 5,000.00$ 5,000.00$ 11,256.00$ 32,400.00$ 12,000.00$ 35,966.27$ 6,842.75$

15705-0100 Line A0220 1,200 LNFT 5.00$ 6,000.00$ 12,000.00$ 50,400.00$ 7,332.00$ 14,400.00$ 6,048.00$ 3,468.00$

20101-0000 Line A0240 17.0 ACRE 2,500.00$ 42,500.00$ 42,500.00$ 267,886.00$ 93,500.00$ 136,000.00$ 50,388.34$ 148,812.39$

20304-1000 Line A0260 ALL LPSM 10,000.00$ 10,000.00$ 25,000.00$ 6,528.00$ 8,000.00$ 20,000.00$ 5,335.22$ 28,771.00$

20401-0000 Line A0280 560 CUYD 40.00$ 22,400.00$ 25,200.00$ 16,800.00$ 14,784.00$ 11,200.00$ 16,598.40$ 10,158.40$

25501-3000 Line A0300 14,800 SQFT 60.00$ 888,000.00$ 222,000.00$ 1,272,800.00$ 1,175,120.00$ 444,000.00$ 583,860.00$ 84,804.00$

30202-2000 Line A0320 14,500 TON 40.00$ 580,000.00$ 725,000.00$ 797,500.00$ 1,009,200.00$ 870,000.00$ 919,735.00$ 459,940.00$

30301-4000 Line A0340 7.920 MILE 40,000.00$ 316,800.00$ 19,800.00$ 329,844.24$ 483,912.00$ 475,200.00$ 1,216,004.96$ 479,454.78$

40601-0000 Line A0360 60 TON 800.00$ 48,000.00$ 16,200.00$ 60,780.00$ 114,000.00$ 37,200.00$ 72,597.60$ 17,199.60$

40702-0300 Line A0380 126,700 SQYD 2.00$ 253,400.00$ 190,050.00$ 380,100.00$ 696,850.00$ 316,750.00$ 395,304.00$ 1,597,687.00$

40711-0000 Line A0400 185 TON 750.00$ 138,750.00$ 203,500.00$ 192,770.00$ 392,200.00$ 123,025.00$ 214,775.75$ 53,163.45$

41101-1000 Line A0420 140 TON 750.00$ 105,000.00$ 63,000.00$ 141,820.00$ 358,400.00$ 147,000.00$ 170,941.40$ 40,185.60$

50101-0600 Line A0440 40 SQYD 150.00$ 6,000.00$ 8,000.00$ 6,320.00$ 2,440.00$ 20,000.00$ 4,268.00$ 3,868.40$

55301-3500 Line A0460 16 EACH 5,300.00$ 84,800.00$ 640,000.00$ 126,064.00$ 68,400.00$ 289,600.00$ 139,224.80$ 18,356.80$

55601-0500 Line A0480 100 LNFT 300.00$ 30,000.00$ 15,000.00$ 11,000.00$ 7,940.00$ 12,500.00$ 11,856.00$ 30,528.00$

55801-0000 Line A0500 58 SQYD 100.00$ 5,800.00$ 2,900.00$ 5,916.00$ 10,625.60$ 1,160.00$ 9,394.84$ 2,267.22$

56901-0000 Line A0520 190 SQYD 150.00$ 28,500.00$ 6,650.00$ 18,810.00$ 23,085.00$ 5,700.00$ 18,914.50$ 27,363.80$

57401-0000 Line A0540 3,670 SQYD 3.00$ 11,010.00$ 55,050.00$ 73,400.00$ 49,178.00$ 18,350.00$ 53,838.90$ 210,364.40$

57402-0000 Line A0560 588 TON 80.00$ 47,040.00$ 17,640.00$ 84,672.00$ 150,822.00$ 35,280.00$ 30,587.76$ 269,609.76$

57403-0000 Line A0580 120 SQYD 130.00$ 15,600.00$ 19,800.00$ 45,240.00$ 115,800.00$ 3,600.00$ 28,810.80$ 24,900.00$

60201-0800 Line A0600 216 LNFT 150.00$ 32,400.00$ 24,840.00$ 68,040.00$ 14,472.00$ 12,960.00$ 54,546.48$ 84,613.68$

60915-1000 Line A0620 34 EACH 200.00$ 6,800.00$ 8,500.00$ 11,866.00$ 4,148.00$ 1,700.00$ 6,651.42$ 9,756.98$

61711-0000 Line A0640 4 EACH 10,000.00$ 40,000.00$ 140,000.00$ 108,056.00$ 63,600.00$ 70,000.00$ 56,586.60$ 520,063.88$

61801-0000 Line A0660 2,420 LNFT 80.00$ 193,600.00$ 36,300.00$ 261,360.00$ 338,800.00$ 198,440.00$ 286,915.20$ 346,810.20$

61902-0000 Line A0680 1 EACH 20,000.00$ 20,000.00$ 2,500.00$ 1,126.00$ 3,050.00$ 10,000.00$ 5,057.90$ 7,599.88$

61902-0900 Line A0700 3 EACH 2,000.00$ 6,000.00$ 10,500.00$ 16,884.00$ 12,825.00$ 6,000.00$ 8,006.58$ 12,071.25$

62201-0200 Line A0720 10 HOUR 100.00$ 1,000.00$ 1,300.00$ 1,010.00$ 1,590.00$ 750.00$ 1,007.80$ 2,264.30$

62201-2050 Line A0740 10 HOUR 100.00$ 1,000.00$ 1,200.00$ 880.00$ 1,650.00$ 750.00$ 1,482.00$ 2,064.30$

62201-2750

SURVEY AND STAKING, RETAINING WALL

7,500.00$ 22,512.00$ 10,400.00$ 5,000.00$ 9,677.51$ 4,128.50$

24-INCH PIPE CULVERT (AS DIRECTED BY THE CO)

ROLLER

MOTOR GRADER

WHEELSTOP, CONCRETE

IMPACT ATTENUATOR

CONCRETE BARRIER

GATE

GATE, METAL

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, BRIDGE

ROADWAY AGGREGATE, METHOD 2

ROADBED RECONDITIONING

FOG SEAL

SURVEY CONTROL, GRADE FINISHING

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

CLEARING AND GRUBBING

DAMPPROOFING

CONCRETE OVERLAY (THIN BONDED EPOXY OVERLAY)

GRS-IBS, GEOSYNTHETIC REINFORCEMENT

GRS-IBS, OPEN-GRADED BACKFILL

GRS-IBS, CONCRETE MASONRY UNIT

CHIP SEAL, TYPE 1C

EMULSIFIED ASPHALT

PRIME COAT, METHOD 1 (CRS-2P, AC-10 POLYMER MODIFIED, OR EQUIVALENT)

MINOR CONCRETE PAVEMENT, REINFORCED, 6-INCH DEPTH

PRECAST, PRESTRESSED CONCRETE SLAB

BRIDGE RAILING, CONCRETE

SURVEY AND STAKING, PARKING AREA

SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

MECHANICALLY STABILIZED EARTH WALL, MODULAR BLOCK FACE

450,231.00$ 233,200.00$ 410,000.00$

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

15,000.00$

175,000.00$

6,500.00$ 8,442.00$ 10,400.00$ 5,000.00$ 2,964.01$ 5,785.63$

95,593.88$ 171,997.50$

2,399.11$ 12,900.00$ 20,000.00$ 1,137.59$ 1,721.64$

10,000.00$ 16,884.00$ 10,400.00$ 10,000.00$ 9,677.51$ 9,757.00$

50,000.00$ 112,761.00$ 390,000.00$ 100,000.00$ 39,382.60$ 74,384.63$

20,000.00$ 12,381.00$ 6,100.00$ 40,000.00$ 21,951.29$ 2,018.56$

18,000.00$ 12,381.00$ 6,100.00$ 30,000.00$ 13,851.65$ 2,018.56$

5,000.00$ 11,256.00$ 32,400.00$ 12,000.00$ 35,966.27$ 6,842.75$

25,000.00$ 98,220.00$ 103,800.00$ 10,000.00$ 56,909.08$ 28,771.00$

2,500.00$ 15,758.00$ 5,500.00$ 8,000.00$ 2,964.02$ 8,753.67$

10.00$ 42.00$ 6.11$ 12.00$ 5.04$ 2.89$

45.00$ 30.00$ 26.40$ 20.00$ 29.64$ 18.14$

25,000.00$ 6,528.00$ 8,000.00$ 20,000.00$ 5,335.22$ 28,771.00$

50.00$ 55.00$ 69.60$ 60.00$ 63.43$ 31.72$

15.00$ 86.00$ 79.40$ 30.00$ 39.45$ 5.73$

270.00$ 1,013.00$ 1,900.00$ 620.00$ 1,209.96$ 286.66$

2,500.00$ 41,647.00$ 61,100.00$ 60,000.00$ 153,535.98$ 60,537.22$

1,100.00$ 1,042.00$ 2,120.00$ 665.00$ 1,160.95$ 287.37$

1.50$ 3.00$ 5.50$ 2.50$ 3.12$ 12.61$

200.00$ 158.00$ 61.00$ 500.00$ 106.70$ 96.71$

450.00$ 1,013.00$ 2,560.00$ 1,050.00$ 1,221.01$ 287.04$

150.00$ 110.00$ 79.40$ 125.00$ 118.56$ 305.28$

40,000.00$ 7,879.00$ 4,275.00$ 18,100.00$ 8,701.55$ 1,147.30$

35.00$ 99.00$ 121.50$ 30.00$ 99.55$ 144.02$

50.00$ 102.00$ 183.20$ 20.00$ 161.98$ 39.09$

30.00$ 144.00$ 256.50$ 60.00$ 52.02$ 458.52$

15.00$ 20.00$ 13.40$ 5.00$ 14.67$ 57.32$

115.00$ 315.00$ 67.00$ 60.00$ 252.53$ 391.73$

165.00$ 377.00$ 965.00$ 30.00$ 240.09$ 207.50$

35,000.00$ 27,014.00$ 15,900.00$ 17,500.00$ 14,146.65$ 130,015.97$

250.00$ 349.00$ 122.00$ 50.00$ 195.63$ 286.97$

2,500.00$ 1,126.00$ 3,050.00$ 10,000.00$ 5,057.90$ 7,599.88$

15.00$ 108.00$ 140.00$ 82.00$ 118.56$ 143.31$

130.00$ 101.00$ 159.00$ 75.00$ 100.78$ 226.43$

3,500.00$ 5,628.00$ 4,275.00$ 2,000.00$ 2,668.86$ 4,023.75$

120.00$ 88.00$ 165.00$ 75.00$ 148.20$ 206.43$

Engineer's Estimate

7/30/2018 Page 1 of 2

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

Schedule A Total of Bid Items: 3,662,330.00$ -12.6% 3,199,739.52$ 46.1% 5,351,441.35$ 74.3% 6,383,522.50$ 14.6% 4,198,569.00$ 31.6% 4,821,055.47$ 61.0% 5,897,156.43$ Project No: TX TX FTFW LAAT 10(2)

Project Name: Bayside Wildlife Drive and Visitor Center 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

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

Line A0760 10 HOUR 100.00$ 1,000.00$ 4,850.00$ 1,800.00$ 1,900.00$ 1,400.00$ 2,074.80$ 3,541.40$

62301-0000 Line A0780 50 HOUR 50.00$ 2,500.00$ 2,750.00$ 1,800.00$ 3,050.00$ 1,000.00$ 1,482.00$ 3,321.50$

62302-1000 Line A0800 10 HOUR 100.00$ 1,000.00$ 1,850.00$ 1,350.00$ 980.00$ 400.00$ 2,964.00$ 917.10$

62302-1100 Line A0820 10 HOUR 150.00$ 1,500.00$ 1,850.00$ 2,030.00$ 980.00$ 800.00$ 1,778.40$ 3,311.40$

62510-2000 Line A0840 13.0 ACRE 2,000.00$ 26,000.00$ 32,500.00$ 20,488.00$ 15,860.00$ 16,354.00$ 20,036.64$ 341,937.70$

62515-2000 Line A0860 13.0 ACRE 2,500.00$ 32,500.00$ 32,500.00$ 20,488.00$ 15,860.00$ 31,460.00$ 18,495.49$ 495,555.58$

63302-0000 Line A0880 87 SQFT 50.00$ 4,350.00$ 3,915.00$ 4,176.00$ 29,754.00$ 1,740.00$ 5,673.27$ 15,092.76$

63312-0000 Line A0900 4 EACH 1,000.00$ 4,000.00$ 2,000.00$ 7,200.00$ 4,152.00$ 6,000.00$ 7,113.64$ 2,314.24$

63402-0300 Line A0920 17.0 MILE 3,000.00$ 51,000.00$ 76,475.52$ 84,201.00$ 74,001.00$ 51,000.00$ 69,173.00$ 61,869.46$

63405-0850 Line A0940 7 EACH 1,000.00$ 7,000.00$ 3,500.00$ 6,776.00$ 29,925.00$ 3,500.00$ 2,074.80$ 12,071.22$

63501-0000 Line A0960 ALL LPSM 4,000.00$ 4,000.00$ 25,000.00$ 1,688.00$ 41,600.00$ 10,000.00$ 28,454.55$ 114,769.75$

64701-1000 Line A0980 ALL LPSM 10,000.00$ 10,000.00$ 60,000.00$ 93,354.00$ 39,700.00$ 50,000.00$ 22,300.00$ 28,771.00$

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SEEDING, HYDRAULIC METHOD

MITIGATION, WETLANDS MITIGATION

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

SPEED HUMP

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, TYPE B, ACCESSIBILITY SYMBOL

TEMPORARY TRAFFIC CONTROL

485.00$ 180.00$ 190.00$ 140.00$ 207.48$ 354.14$

185.00$ 135.00$ 98.00$ 40.00$ 296.40$ 91.71$

55.00$ 36.00$ 61.00$ 20.00$ 29.64$ 66.43$

2,500.00$ 1,576.00$ 1,220.00$ 1,258.00$ 1,541.28$ 26,302.90$

185.00$ 203.00$ 98.00$ 80.00$ 177.84$ 331.14$

45.00$ 48.00$ 342.00$ 20.00$ 65.21$ 173.48$

2,500.00$ 1,576.00$ 1,220.00$ 2,420.00$ 1,422.73$ 38,119.66$

4,498.56$ 4,953.00$ 4,353.00$ 3,000.00$ 4,069.00$ 3,639.38$

500.00$ 1,800.00$ 1,038.00$ 1,500.00$ 1,778.41$ 578.56$

25,000.00$ 1,688.00$ 41,600.00$ 10,000.00$ 28,454.55$ 114,769.75$

500.00$ 968.00$ 4,275.00$ 500.00$ 296.40$ 1,724.46$

60,000.00$ 93,354.00$ 39,700.00$ 50,000.00$ 22,300.00$ 28,771.00$

7/30/2018 Page 2 of 2