Copy_of_WY_FLAP_129(1)_Estimate-03_Opton_X.pdf

Tabulation of Bids Option X Project No. : WY FLAP 129(1)

Total of Bid Items $827,450.00 $710,550.00 $1,142,341.00 $892,780.00 $702,150.00 $1,173,896.00 $949,311.54 $1,088,000.00 $740,529.79 Project Name : Sand Creek Road

Engineer's Estimate 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 Unit Price Amount Unit Price Amount

15101-0000 Line X0020 ALL LPSM 75,000.00$ 75,000.00$ 15,000.00$ 51,135.00$ 21,300.00$ 80,000.00$ 116,000.00$ 50,762.22$ 50,000.00$ 75,000.00$

15210-3000 Line X0040 300.000 STA 100.00$ 30,000.00$ 27,300.00$ 13,800.00$ 34,500.00$ 37,500.00$ 27,300.00$ 34,737.00$ 30,000.00$ 21,297.00$

15301-0000 Line X0060 ALL LPSM 10,000.00$ 10,000.00$ 15,000.00$ 21,089.00$ 6,350.00$ 15,000.00$ 35,000.00$ 25,897.21$ 75,000.00$ 9,484.05$

15401-0000 Line X0080 ALL LPSM 10,000.00$ 10,000.00$ 7,500.00$ 13,972.00$ 25,576.00$ 5,000.00$ 30,000.00$ 18,075.18$ 50,000.00$ 15,089.29$

15501-0000 Line X0100 ALL LPSM 8,000.00$ 8,000.00$ 3,000.00$ 1,665.00$ 575.00$ 2,500.00$ 25,000.00$ 3,542.40$ 5,000.00$ 2,839.54$

15802-0000 Line X0120 ALL LPSM 40,000.00$ 40,000.00$ 15,000.00$ 36,036.00$ 13,740.00$ 15,000.00$ 25,100.00$ 35,381.83$ 75,000.00$ 24,021.94$

20301-0600 Line X0140 6 EACH 1,700.00$ 10,200.00$ 12,000.00$ 14,664.00$ 3,576.00$ 15,000.00$ 16,200.00$ 13,314.00$ 9,000.00$ 13,119.30$

30101-0000 Line X0160 17,250 TON 25.00$ 431,250.00$ 465,750.00$ 793,500.00$ 443,325.00$ 431,250.00$ 655,500.00$ 386,227.50$ 552,000.00$ 218,385.00$

30301-5000 Line X0180 300.000 STA 100.00$ 30,000.00$ 15,000.00$ 34,800.00$ 59,700.00$ 900.00$ 33,000.00$ 101,835.00$ 60,000.00$ 69,765.00$

61903-0700 Line X0200 6 EACH 18,000.00$ 108,000.00$ 120,000.00$ 136,242.00$ 128,472.00$ 90,000.00$ 125,796.00$ 123,252.12$ 132,000.00$ 143,781.84$

63501-0000 Line X0220 ALL LPSM 75,000.00$ 75,000.00$ 15,000.00$ 25,438.00$ 155,666.00$ 10,000.00$ 85,000.00$ 156,287.08$ 50,000.00$ 147,746.83$

CONTRACTOR TESTING

7,500.00$ 13,972.00$ 25,576.00$ 5,000.00$ 30,000.00$ 18,075.18$ 50,000.00$ 15,089.29$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

CONTRACTOR QUALITY CONTROL

REMOVAL OF CATTLE GUARD

AGGREGATE BASE

AGGREGATE SURFACE RECONDITIONING

CATTLE GUARD, 24 FEET

TEMPORARY TRAFFIC CONTROL

CONSTRUCTION SCHEDULE

WATERING FOR DUST CONTROL

51,135.00$ 21,300.00$ 80,000.00$

75,000.00$ 9,484.05$

Heavy Constructors, Inc. Precision Excavating, Inc.e and Budd Construciton CompanDietzler Construction Corp. Bairco Construction, Inc. DRM, Inc Jwright Companies, Inc. American Civil Constructors

91.00$

15,000.00$

3,000.00$ 1,665.00$ 575.00$ 2,500.00$ 25,000.00$ 3,542.40$ 5,000.00$ 2,839.54$

116,000.00$ 50,762.22$ 50,000.00$ 75,000.00$

46.00$ 115.00$ 125.00$ 91.00$ 115.79$ 100.00$ 70.99$

15,000.00$ 21,089.00$ 6,350.00$ 15,000.00$ 35,000.00$ 25,897.21$

27.00$ 46.00$ 25.70$ 25.00$ 38.00$ 22.39$ 32.00$ 12.66$

2,000.00$ 2,444.00$ 596.00$ 2,500.00$ 2,700.00$ 2,219.00$ 1,500.00$ 2,186.55$

15,000.00$ 36,036.00$ 13,740.00$ 15,000.00$ 25,100.00$ 35,381.83$ 75,000.00$ 24,021.94$

20,000.00$ 22,707.00$ 21,412.00$ 15,000.00$ 20,966.00$ 20,542.02$ 22,000.00$ 23,963.64$

50.00$ 116.00$ 199.00$ 3.00$ 110.00$ 339.45$ 200.00$ 232.55$

15,000.00$ 25,438.00$ 155,666.00$ 10,000.00$ 85,000.00$ 156,287.08$ 50,000.00$ 147,746.83$

11/4/2015 Page 1 of 1