A_W_X_Y_Z_NE_FLAP_7136(1)_Montrose_Bridge.pdf

T A B U L A T I O N O F B I D S Schedule A Total of Bid Items: 562,730.00$ 8.3% 609,450.00$ Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

15101-0000

Line A0020 ALL LPSM 73,105.00$ 73,105.00$ 59,000.00$

15201-0000

Line A0040 ALL LPSM 2,000.00$ 2,000.00$ 4,000.00$

15214-1000

Line A0060 ALL LPSM 5,000.00$ 5,000.00$ 3,500.00$

15301-0000

Line A0080 ALL LPSM 7,500.00$ 7,500.00$ 8,500.00$

15401-0000

Line A0100 ALL LPSM 22,500.00$ 22,500.00$ 6,000.00$

15501-0000

Line A0120 ALL LPSM 10,000.00$ 10,000.00$ 3,000.00$

20304-2000

Line A0140 ALL LPSM 10,000.00$ 10,000.00$ 28,000.00$

20420-0000

Line A0160 120 CUYD 135.00$ 16,200.00$ 10,200.00$

20801-0000

Line A0180 95 CUYD (CQ) 50.00$ 4,750.00$ 10,450.00$

20803-0000

Line A0200 30 CUYD (CQ) 75.00$ 2,250.00$ 3,000.00$

55101-1900

Line A0220 291 LNFT 125.00$ 36,375.00$ 58,200.00$

55104-1000

Engineer's Estimate

200.00$

100.00$

110.00$

85.00$

28,000.00$

3,000.00$

6,000.00$

3,500.00$

Battle Ridge Builders

4,000.00$

59,000.00$

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

SURVEY AND STAKING, BRIDGE

REMOVAL OF BRIDGE (SUBSTRUCTURE)

EMBANKMENT CONSTRUCTION (ABUTMENT)

STRUCTURE EXCAVATION

STRUCTURAL BACKFILL

STEEL H-PILE, 14 X 89, IN PLACE

DYNAMIC PILE LOAD TEST

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

CONTRACTOR QUALITY CONTROL

8,500.00$

5/23/2018 Page 1 of 4

Schedule A Total of Bid Items: 562,730.00$ 8.3% 609,450.00$ Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

Engineer's Estimate Battle Ridge Builders

Line A0240 2 EACH 5,000.00$ 10,000.00$ 11,000.00$

55201-0200

Line A0260 31 CUYD (CQ) 1,200.00$ 37,200.00$ 40,300.00$

55401-2000

Line A0280 3,400 LB (CQ) 3.00$ 10,200.00$ 6,800.00$

55504-0000

Line A0300 ALL LPSM 300,000.00$ 300,000.00$ 341,000.00$

62201-0200

Line A0320 30 HOUR 160.00$ 4,800.00$ 3,900.00$

62201-1350

Line A0340 20 HOUR 150.00$ 3,000.00$ 6,000.00$

62201-2850

Line A0360 10 HOUR 160.00$ 1,600.00$ 2,100.00$

62201-3000

Line A0380 10 HOUR 160.00$ 1,600.00$ 1,500.00$

62301-0000

Line A0400 30 HOUR 100.00$ 3,000.00$ 1,950.00$

62302-1100

Line A0420 10 HOUR 165.00$ 1,650.00$ 1,050.00$ 105.00$

65.00$

150.00$

210.00$

300.00$

130.00$

341,000.00$

2.00$

1,300.00$

5,500.00$

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

BULLDOZER, 200HP MINIMUM FLYWHEEL POWER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR

GENERAL LABOR

SPECIAL LABOR, HIRED SURVEY SERVICES

STRUCTURAL CONCRETE, CLASS A (AE)

REINFORCING STEEL, EPOXY COATED

PRE-FABRICATED STEEL BRIDGE (104'-0" x 20' modular steel vehicular bridge)

5/23/2018 Page 2 of 4

Schedule A Total of Bid Items:

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit

15101-0000

Line A0020 ALL LPSM

15201-0000

Line A0040 ALL LPSM

15214-1000

Line A0060 ALL LPSM

15301-0000

Line A0080 ALL LPSM

15401-0000

Line A0100 ALL LPSM

15501-0000

Line A0120 ALL LPSM

20304-2000

Line A0140 ALL LPSM

20420-0000

Line A0160 120 CUYD

20801-0000

Line A0180 95 CUYD (CQ)

20803-0000

Line A0200 30 CUYD (CQ)

55101-1900

Line A0220 291 LNFT

55104-1000

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

SURVEY AND STAKING, BRIDGE

REMOVAL OF BRIDGE (SUBSTRUCTURE)

EMBANKMENT CONSTRUCTION (ABUTMENT)

STRUCTURE EXCAVATION

STRUCTURAL BACKFILL

STEEL H-PILE, 14 X 89, IN PLACE

DYNAMIC PILE LOAD TEST

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

CONTRACTOR QUALITY CONTROL

10.8% 623,561.02$ 46.3% 823,010.00$

Unit Price Amount Unit Price Amount

71,176.47$ 70,000.00$

7,764.71$ 10,000.00$

3,882.35$ 10,000.00$

3,882.35$ 25,000.00$

4,529.41$ 20,000.00$

647.06$ 5,000.00$

32,352.94$ 25,000.00$

6,211.20$ 12,000.00$

4,917.20$ 9,500.00$

2,911.80$ 3,000.00$

37,658.31$ 119,310.00$ 129.41$ 410.00$

97.06$ 100.00$

51.76$ 100.00$

51.76$ 100.00$

32,352.94$ 25,000.00$

647.06$ 5,000.00$

4,529.41$ 20,000.00$

7,764.71$ 10,000.00$

3,882.35$ 10,000.00$

Young General Cont. Kovilic Cont

71,176.47$ 70,000.00$

3,882.35$ 25,000.00$

5/23/2018 Page 3 of 4

Schedule A Total of Bid Items:

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit

Line A0240 2 EACH

55201-0200

Line A0260 31 CUYD (CQ)

55401-2000

Line A0280 3,400 LB (CQ)

55504-0000

Line A0300 ALL LPSM

62201-0200

Line A0320 30 HOUR

62201-1350

Line A0340 20 HOUR

62201-2850

Line A0360 10 HOUR

62201-3000

Line A0380 10 HOUR

62301-0000

Line A0400 30 HOUR

62302-1100

Line A0420 10 HOUR

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACIT

BULLDOZER, 200HP MINIMUM FLYWHEEL POWE

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR

GENERAL LABOR

SPECIAL LABOR, HIRED SURVEY SERVICES

STRUCTURAL CONCRETE, CLASS A (AE)

REINFORCING STEEL, EPOXY COATED

PRE-FABRICATED STEEL BRIDGE (104'-0" x 20'

10.8% 623,561.02$ 46.3% 823,010.00$

Unit Price Amount Unit Price Amount

Young General Cont. Kovilic Cont

11,647.06$ 20,000.00$

40,117.72$ 62,000.00$

13,192.00$ 10,200.00$

362,352.94$ 405,000.00$

3,882.30$ 3,750.00$

7,764.80$ 5,000.00$

3,235.30$ 2,500.00$

2,588.20$ 2,500.00$

1,552.80$ 2,250.00$

1,294.10$ 1,000.00$ 129.41$ 100.00$

51.76$ 75.00$

258.82$ 250.00$

323.53$ 250.00$

388.24$ 250.00$

129.41$ 125.00$

362,352.94$ 405,000.00$

3.88$ 3.00$

1,294.12$ 2,000.00$

5,823.53$ 10,000.00$

5/23/2018 Page 4 of 4

Option W Total of Bid Items: 12,020.00$ 69.1% 20,325.00$

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

15705-0100

Line W0020 400 LNFT 7.00$ 2,800.00$ 8,000.00$

63502-0600

Line W0040 6 EACH 200.00$ 1,200.00$ 4,800.00$

63503-1000

Line W0060 355 LNFT 4.00$ 1,420.00$ 5,325.00$

63504-1000

Line W0080 110 SQFT 60.00$ 6,600.00$ 2,200.00$

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

20.00$

SOIL EROSION CONTROL, SILT FENCE

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

Battle Ridge Builders

800.00$

20.00$

15.00$

Engineer's Estimate

5/23/2018 Page 1 of 2

Option W Total of Bid Items:

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit

15705-0100

Line W0020 400 LNFT

63502-0600

Line W0040 6 EACH

63503-1000

Line W0060 355 LNFT

63504-1000

Line W0080 110 SQFT

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION

SOIL EROSION CONTROL, SILT FENCE

TEMPORARY TRAFFIC CONTROL, BARRICADE TY

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

-38.5% 7,393.94$ 2.1% 12,275.00$

Unit Price Amount Unit Price Amount

1,552.00$ 2,000.00$

2,329.44$ 3,000.00$

1,377.40$ 1,775.00$

2,135.10$ 5,500.00$ 19.41$ 50.00$

3.88$ 5.00$

Youngs General Contracting Koilic Cont.

388.24$ 500.00$

3.88$ 5.00$

5/23/2018 Page 2 of 2

Option X Total of Bid Items: 60,000.00$ -53.3% 28,000.00$

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

20304-4000

Line X0020 ALL LPSM 60,000.00$ 60,000.00$ 28,000.00$

Engineer's Estimate Battle Ridge Builders

28,000.00$

REMOVAL OF BRIDGE SUPERSTRUCTURE

Option X Total of Bid Items:

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit

20304-4000

Line X0020 ALL LPSM

REMOVAL OF BRIDGE SUPERSTRUCTURE

-18.0% 49,176.47$ -41.7% 35,000.00$

Unit Price Amount Unit Price Amount

49,176.47$ 35,000.00$

Youngs General Contracting Kovilic Cont.

49,176.47$ 35,000.00$

Option Y Total of Bid Items: 33,050.00$ -1.7% 32,500.00$

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

20420-0000

Line Y0020 120 CUYD 105.00$ 12,600.00$ 12,000.00$

25101-0000

Line Y0040 35 CUYD 125.00$ 4,375.00$ 8,750.00$

30202-2000

Line Y0060 115 TON 105.00$ 12,075.00$ 5,750.00$

62502-0000

Line Y0080 400 SQYD 10.00$ 4,000.00$ 6,000.00$

TURF ESTABLISHMENT

15.00$

EMBANKMENT CONSTRUCTION

PLACED RIPRAP, METHOD A

ROADWAY AGGREGATE, METHOD 2

Battle Ridge Builders

250.00$

100.00$

50.00$

Engineer's Estimate

Option Y Total of Bid Items:

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit

20420-0000

Line Y0020 120 CUYD

25101-0000

Line Y0040 35 CUYD

30202-2000

Line Y0060 115 TON

62502-0000

Line Y0080 400 SQYD

TURF ESTABLISHMENT

EMBANKMENT CONSTRUCTION

PLACED RIPRAP, METHOD A

ROADWAY AGGREGATE, METHOD 2

-9.2% 30,022.30$ -25.9% 24,500.00$

Unit Price Amount Unit Price Amount

6,211.20$ 6,000.00$

4,529.35$ 8,750.00$

8,929.75$ 5,750.00$

10,352.00$ 4,000.00$ 25.88$ 10.00$

51.76$ 50.00$

Youngs Gerneral Cont. Kovilic Cont

129.41$ 250.00$

77.65$ 50.00$

Option Z Total of Bid Items: 5,200.00$ 15.4% 6,000.00$

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

63301-0000

Line Z0020 4 EACH 1,000.00$ 4,000.00$ 4,000.00$

63308-0000

Line Z0040 4 EACH 300.00$ 1,200.00$ 2,000.00$

Engineer's Estimate Battle Ridge Builders

500.00$

1,000.00$

SIGN SYSTEM

OBJECT MARKER

Option Z Total of Bid Items:

Project No: NE FLAP 7136(1)

Project Name: Montrose Bridge Repair

CQ = "Contract Quantity"

Item No. Quantity Unit

63301-0000

Line Z0020 4 EACH

63308-0000

Line Z0040 4 EACH

SIGN SYSTEM

OBJECT MARKER

-37.8% 3,235.28$ -61.5% 2,000.00$

Unit Price Amount Unit Price Amount

2,588.24$ 1,000.00$

647.04$ 1,000.00$ 161.76$ 250.00$

Youngs General Cont Kovilic Cont

647.06$ 250.00$