Copy_of_WY_FLAP_129(1)_Estimate-03_Schedule_A.pdf

Tabulation of Bids Schedule A Project No. : WY FLAP 129(1)

Total of Bid Items: $3,606,278.95 $3,573,753 $3,513,730.44 $4,025,406.31 $4,277,755.00 $4,486,674.00 $4,878,386.73 $4,885,889.00 $8,876,519.51 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 A0020 ALL LPSM 347,150.00$ 347,150.00$ 175,000.00$ 182,846.00$ 279,123.00$ 408,967.00$ 450,000.00$ 333,874.83$ 500,000.00$ 340,651.29$

15206-0000 Line A0040 24.720 STA 85.00$ 2,101.20$ 7,416.00$ 7,860.96$ 8,899.20$ 9,888.00$ 19,776.00$ 8,927.38$ 3,090.00$ 13,518.63$

15215-1000 Line A0060 6 EACH 500.00$ 3,000.00$ 5,100.00$ 16,962.00$ 5,772.00$ 6,000.00$ 13,830.00$ 5,800.50$ 12,000.00$ 13,041.42$

15215-2000 Line A0080 6 EACH 5,800.00$ 34,800.00$ 21,000.00$ 14,028.00$ 25,410.00$ 36,000.00$ 25,290.00$ 25,515.30$ 12,000.00$ 30,263.70$

15216-2000 Line A0100 49.440 STA 100.00$ 4,944.00$ 9,888.00$ 14,930.88$ 10,827.36$ 12,360.00$ 14,832.00$ 10,855.54$ 4,944.00$ 24,112.88$

15301-0000 Line A0120 ALL LPSM 70,000.00$ 70,000.00$ 25,000.00$ 61,213.00$ 19,648.00$ 125,000.00$ 70,000.00$ 82,845.73$ 150,000.00$ 169,812.99$

15401-0000 Line A0140 ALL LPSM 70,000.00$ 70,000.00$ 10,000.00$ 16,910.00$ 213,639.00$ 100,000.00$ 120,000.00$ 62,006.59$ 50,000.00$ 71,887.50$

15501-0000 Line A0160 ALL LPSM 15,000.00$ 15,000.00$ 7,500.00$ 4,995.00$ 3,708.00$ 3,000.00$ 40,000.00$ 10,627.20$ 5,000.00$ 11,320.87$

15705-0100 Line A0180 4,000 LNFT 4.00$ 16,000.00$ 10,000.00$ 16,000.00$ 18,000.00$ 12,000.00$ 12,000.00$ 27,840.00$ 8,000.00$ 18,800.00$

15706-0200 Line A0200 10 EACH 450.00$ 4,500.00$ 2,500.00$ 3,520.00$ 3,670.00$ 1,500.00$ 3,000.00$ 24,384.30$ 5,000.00$ 1,307.00$

15802-0000 Line A0220 ALL LPSM 40,000.00$ 40,000.00$ 75,000.00$ 20,021.00$ 8,600.00$ 30,000.00$ 77,000.00$ 14,491.36$ 15,000.00$ 128,306.52$

20101-0000 Line A0240 3.1 ACRE 4,000.00$ 12,400.00$ 93,000.00$ 61,460.60$ 6,618.50$ 15,500.00$ 5,890.00$ 53,093.55$ 9,300.00$ 25,663.20$

20301-2800 Line A0260 6 EACH 25,000.00$ 150,000.00$ 180,000.00$ 100,992.00$ 97,380.00$ 180,000.00$ 120,000.00$ 139,405.50$ 180,000.00$ 202,934.46$

20302-0700 Line A0280 350 LNFT 3.00$ 1,050.00$ 2,450.00$ 1,050.00$ 752.50$ 1,050.00$ 350.00$ 4,441.50$ 5,250.00$ 1,935.50$

20420-0000 Line A0300 2,725 CUYD 30.00$ 81,750.00$ 21,800.00$ 87,200.00$ 65,808.75$ 16,350.00$ 54,500.00$ 88,480.75$ 59,950.00$ 106,275.00$

20435-2000 Line A0320 2,000 CUYD 75.00$ 150,000.00$ 100,000.00$ 158,000.00$ 137,300.00$ 60,000.00$ 150,000.00$ 95,080.00$ 300,000.00$ 4,000,000.00$

20708-0000 Line A0340 11,500 SQYD 5.00$ 57,500.00$ 126,500.00$ 138,000.00$ 205,850.00$ 172,500.00$ 51,750.00$ 198,720.00$ 46,000.00$ 185,495.00$

20801-0000 Line A0360 3,000 CUYD 37.50$ 112,500.00$ 66,000.00$ 87,000.00$ 34,350.00$ 30,000.00$ 45,000.00$ 309,120.00$ 45,000.00$ 75,210.00$

20803-0000 Line A0380 60 CUYD 37.50$ 2,250.00$ 1,800.00$ 10,320.00$ 1,494.00$ 1,800.00$ 2,400.00$ 13,872.00$ 10,500.00$ 8,076.60$

20820-0000 Line A0400 ALL LPSM 50,000.00$ 50,000.00$ 240,000.00$ 26,287.00$ 69,987.00$ 20,000.00$ 70,000.00$ 19,644.00$ 60,000.00$ 131,658.66$

25101-2000 Line A0420 475 CUYD 100.00$ 47,500.00$ 54,625.00$ 51,300.00$ 29,925.00$ 30,875.00$ 38,000.00$ 55,104.75$ 38,000.00$ 57,722.00$

25101-5000 Line A0440 900 CUYD 100.00$ 90,000.00$ 103,500.00$ 98,100.00$ 58,500.00$ 58,500.00$ 72,000.00$ 102,024.00$ 72,000.00$ 109,368.00$

25101-6000 Line A0460 140 CUYD 140.00$ 19,600.00$ 16,100.00$ 15,960.00$ 11,340.00$ 9,100.00$ 11,200.00$ 19,017.60$ 12,600.00$ 17,012.80$

25302-1000 Line A0480 150 CUYD 200.00$ 30,000.00$ 21,750.00$ 25,050.00$ 22,800.00$ 18,750.00$ 26,250.00$ 46,423.50$ 45,000.00$ 110,934.00$

30101-0000 Line A0500 1,760 TON 25.00$ 44,000.00$ 40,480.00$ 146,080.00$ 58,344.00$ 105,600.00$ 88,000.00$ 64,028.80$ 79,200.00$ 69,185.60$

40301-0000 Line A0520 250 TON 150.00$ 37,500.00$ 96,750.00$ 117,500.00$ 122,750.00$ 100,000.00$ 125,000.00$ 123,220.00$ 96,250.00$ 115,535.00$

55201-0200 Line A0540 66 CUYD 1,500.00$ 99,000.00$ 56,100.00$ 78,408.00$ 67,914.00$ 66,000.00$ 59,400.00$ 133,927.20$ 59,400.00$ 63,319.08$

55302-0500 Line A0560 2,186 LNFT 400.00$ 874,400.00$ 546,500.00$ 795,704.00$ 826,308.00$ 1,420,900.00$ 1,012,118.00$ 863,360.70$ 1,530,200.00$ 619,621.70$

55401-2000 Line A0580 8,945 LB 1.75$ 15,653.75$ 19,679.00$ 35,780.00$ 22,362.50$ 26,835.00$ 10,734.00$ 29,250.15$ 26,835.00$ 28,445.10$

55601-1100 Line A0600 692 LNFT 140.00$ 96,880.00$ 138,400.00$ 221,440.00$ 200,680.00$ 207,600.00$ 245,660.00$ 231,958.40$ 103,800.00$ 205,254.12$

55901-0000 Line A0620 990 SQYD 75.00$ 74,250.00$ 49,500.00$ 33,660.00$ 32,323.50$ 19,800.00$ 26,730.00$ 33,066.00$ 19,800.00$ 33,620.40$

56401-1000 Line A0640 28 EACH 300.00$ 8,400.00$ 33,600.00$ 4,312.00$ 9,716.00$ 42,000.00$ 6,440.00$ 13,624.52$ 7,000.00$ 4,754.68$

56901-0000 Line A0660 1,056 LNFT 200.00$ 211,200.00$ 253,440.00$ 210,144.00$ 229,152.00$ 63,360.00$ 278,784.00$ 220,492.80$ 221,760.00$ 195,465.60$

56905-0000 Line A0680 1 EACH 4,000.00$ 4,000.00$ 30,000.00$ 36,655.00$ 38,850.00$ 10,000.00$ 58,120.00$ 38,406.06$ 55,000.00$ 33,962.60$

56906-0000 Line A0700 4 EACH 4,500.00$ 18,000.00$ 8,800.00$ 10,752.00$ 11,400.00$ 20,000.00$ 15,600.00$ 11,265.80$ 24,000.00$ 9,962.36$

61701-1350 Line A0720 20 LNFT 30.00$ 600.00$ 1,600.00$ 1,960.00$ 2,040.00$ 1,200.00$ 1,700.00$ 2,048.40$ 1,600.00$ 1,811.40$

61702-0400 Line A0740 1 EACH 2,700.00$ 2,700.00$ 2,200.00$ 2,688.00$ 2,805.00$ 2,000.00$ 3,000.00$ 2,816.44$ 2,200.00$ 2,490.59$

61702-0800 Line A0760 23 EACH 2,500.00$ 57,500.00$ 75,555.00$ 92,322.00$ 96,347.00$ 80,500.00$ 103,500.00$ 96,725.58$ 78,200.00$ 85,534.70$

61707-0000 Line A0780 600 LNFT 75.00$ 45,000.00$ 34,800.00$ 42,600.00$ 44,400.00$ 39,000.00$ 46,800.00$ 44,550.00$ 34,800.00$ 39,396.00$

61901-0000 Line A0800 350 LNFT 20.00$ 7,000.00$ 14,000.00$ 8,400.00$ 6,895.00$ 17,500.00$ 1,750.00$ 6,720.00$ 7,000.00$ 3,962.00$

62006-0000 Line A0820 750 SQYD 225.00$ 168,750.00$ 123,750.00$ 145,500.00$ 195,000.00$ 187,500.00$ 240,000.00$ 196,072.50$ 131,250.00$ 299,917.50$

62201-1000 Line A0840 10 HOUR 120.00$ 1,200.00$ 1,050.00$ 1,130.00$ 1,470.00$ 1,200.00$ 1,500.00$ 1,505.60$ 1,500.00$ 1,500.00$ 105.00$ 113.00$ 147.00$ 120.00$ 150.00$ 150.56$ 150.00$ 150.00$

165.00$ 194.00$ 260.00$ 250.00$ 320.00$ 261.43$ 175.00$ 399.89$

40.00$ 24.00$ 19.70$ 50.00$ 5.00$ 19.20$ 20.00$ 11.32$

58.00$ 71.00$ 74.00$ 65.00$ 78.00$ 74.25$ 58.00$ 65.66$

3,285.00$ 4,014.00$ 4,189.00$ 3,500.00$ 4,500.00$ 4,205.46$ 3,400.00$ 3,718.90$

2,200.00$ 2,688.00$ 2,805.00$ 2,000.00$ 3,000.00$ 2,816.44$ 2,200.00$ 2,490.59$

80.00$ 98.00$ 102.00$ 60.00$ 85.00$ 102.42$ 80.00$ 90.57$

2,200.00$ 2,688.00$ 2,850.00$ 5,000.00$ 3,900.00$ 2,816.45$ 6,000.00$ 2,490.59$

30,000.00$ 36,655.00$ 38,850.00$ 10,000.00$ 58,120.00$ 38,406.06$ 55,000.00$ 33,962.60$

240.00$ 199.00$ 217.00$ 60.00$ 264.00$ 208.80$ 210.00$ 185.10$

1,200.00$ 154.00$ 347.00$ 1,500.00$ 230.00$ 486.59$ 250.00$ 169.81$

50.00$ 34.00$ 32.65$ 20.00$ 27.00$ 33.40$ 20.00$ 33.96$

200.00$ 320.00$ 290.00$ 300.00$ 355.00$ 335.20$ 150.00$ 296.61$

2.20$ 4.00$ 2.50$ 3.00$ 1.20$ 3.27$ 3.00$ 3.18$

250.00$ 364.00$ 378.00$ 650.00$ 463.00$ 394.95$ 700.00$ 283.45$

850.00$ 1,188.00$ 1,029.00$ 1,000.00$ 900.00$ 2,029.20$ 900.00$ 959.38$

387.00$ 470.00$ 491.00$ 400.00$ 500.00$ 492.88$ 385.00$ 462.14$

23.00$ 83.00$ 33.15$ 60.00$ 50.00$ 36.38$ 45.00$ 39.31$

145.00$ 167.00$ 152.00$ 125.00$ 175.00$ 309.49$ 300.00$ 739.56$

115.00$ 114.00$ 81.00$ 65.00$ 80.00$ 135.84$ 90.00$ 121.52$

115.00$ 109.00$ 65.00$ 65.00$ 80.00$ 113.36$ 80.00$ 121.52$

115.00$ 108.00$ 63.00$ 65.00$ 80.00$ 116.01$ 80.00$ 121.52$

240,000.00$ 26,287.00$ 69,987.00$ 20,000.00$ 70,000.00$ 19,644.00$ 60,000.00$ 131,658.66$

30.00$ 172.00$ 24.90$ 30.00$ 40.00$ 231.20$ 175.00$ 134.61$

22.00$ 29.00$ 11.45$ 10.00$ 15.00$ 103.04$ 15.00$ 25.07$

11.00$ 12.00$ 17.90$ 15.00$ 4.50$ 17.28$ 4.00$ 16.13$

50.00$ 79.00$ 68.65$ 30.00$ 75.00$ 47.54$ 150.00$ 2,000.00$

8.00$ 32.00$ 24.15$ 6.00$ 20.00$ 32.47$ 22.00$ 39.00$

7.00$ 3.00$ 2.15$ 3.00$ 1.00$ 12.69$ 15.00$ 5.53$

30,000.00$ 16,832.00$ 16,230.00$ 30,000.00$ 20,000.00$ 23,234.25$ 30,000.00$ 33,822.41$

30,000.00$ 19,826.00$ 2,135.00$ 5,000.00$ 1,900.00$ 17,126.95$ 3,000.00$ 8,278.45$

75,000.00$ 20,021.00$ 8,600.00$ 30,000.00$ 77,000.00$ 14,491.36$ 15,000.00$ 128,306.52$

250.00$ 352.00$ 367.00$ 150.00$ 300.00$ 2,438.43$ 500.00$ 130.70$

2.50$ 4.00$ 4.50$ 3.00$ 3.00$ 6.96$ 2.00$ 4.70$

7,500.00$ 4,995.00$ 3,708.00$ 3,000.00$ 40,000.00$ 10,627.20$ 5,000.00$ 11,320.87$

10,000.00$ 16,910.00$ 213,639.00$ 100,000.00$ 120,000.00$ 62,006.59$ 50,000.00$ 71,887.50$

25,000.00$ 61,213.00$ 19,648.00$ 125,000.00$ 70,000.00$ 82,845.73$ 150,000.00$ 169,812.99$

200.00$ 302.00$ 219.00$ 250.00$ 300.00$ 219.57$ 100.00$ 487.72$

450,000.00$ 333,874.83$ 500,000.00$ 340,651.29$

318.00$ 360.00$ 400.00$ 800.00$ 361.14$ 125.00$ 546.87$

850.00$ 2,827.00$ 962.00$ 1,000.00$ 2,305.00$ 966.75$ 2,000.00$ 2,173.57$

Heavy Constructors, Inc. Precision Excavating, Inc.ge and Budd Construciton Company

Dietzler Construction Corp. Bairco Construction, Inc. DRM, Inc. Jwright Companies, Inc. American Civil Constructors, Inc

300.00$

175,000.00$ 182,846.00$ 279,123.00$ 408,967.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, APPROACH ROAD

BACKFILL, GRANULAR

GEOSYNTHETIC REINFORCEMENT

STRUCTURE EXCAVATION

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, CHECK DAM

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

AGGREGATE BASE

HOT ASPHALT CONCRETE PAVEMENT

STRUCTURAL CONCRETE, CLASS A (AE)

PRECAST, PRESTRESSED CONCRETE SLABS, 48-INCH VOIDED

REINFORCING STEEL, EPOXY COATED

STRUCTURAL BACKFILL

DEWATERING

PLACED RIPRAP, CLASS 2

PLACED RIPRAP, CLASS 5

PLACED RIPRAP, CLASS 6

GABIONS, GALVANIZED OR ALUMINIZED COATED

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

REMOVAL OF FENCE

EMBANKMENT CONSTRUCTION

SURVEY AND STAKING, BRIDGE

3,500.00$ 2,338.00$ 4,235.00$ 6,000.00$ 4,215.00$ 4,252.55$ 2,000.00$ 5,043.95$

BRIDGE RAILING, STEEL, TWO RAIL

TERMINAL SECTION, TYPE G4-CRT

TERMINAL SECTION TYPE TANGENT

STRUCTURE TRANSITION RAILING

FENCE

CONCRETE MASONRY UNITS

WHEEL LOADER, 4 CUBIC YARD MINIMUM RATED CAPACITY

MEMBRANE WATERPROOFING

BEARING DEVICE, ELASTOMERIC

MICROPILES

MICROPILE LOAD VERIFICATION TEST

MICROPILE PROOF LOAD TEST

GUARDRAIL SYSTEM G4, TYPE 2, CLASS B STEEL POSTS

11/4/2015 Page 1 of 2

Tabulation of Bids Schedule A Project No. : WY FLAP 129(1)

Total of Bid Items: $3,606,278.95 $3,573,753 $3,513,730.44 $4,025,406.31 $4,277,755.00 $4,486,674.00 $4,878,386.73 $4,885,889.00 $8,876,519.51 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

Heavy Constructors, Inc. Precision Excavating, Inc.ge and Budd Construciton Company

Dietzler Construction Corp. Bairco Construction, Inc. DRM, Inc. Jwright Companies, Inc. American Civil Constructors, Inc

62201-2850 Line A0860 10 HOUR 140.00$ 1,400.00$ 1,550.00$ 1,340.00$ 1,450.00$ 1,200.00$ 1,700.00$ 1,592.40$ 1,500.00$ 1,650.00$

62201-3000 Line A0880 10 HOUR 175.00$ 1,750.00$ 1,250.00$ 1,280.00$ 2,000.00$ 1,500.00$ 2,000.00$ 1,502.90$ 1,500.00$ 1,950.00$

62301-0000 Line A0900 10 HOUR 45.00$ 450.00$ 500.00$ 410.00$ 500.00$ 300.00$ 400.00$ 478.00$ 1,500.00$ 444.30$

62302-1000 Line A0920 10 HOUR 130.00$ 1,300.00$ 1,500.00$ 460.00$ 4,080.00$ 1,500.00$ 1,300.00$ 3,200.50$ 1,500.00$ 3,396.30$

62302-1100 Line A0940 10 HOUR 150.00$ 1,500.00$ 1,500.00$ 1,530.00$ 3,200.00$ 1,500.00$ 4,220.00$ 3,840.60$ 1,500.00$ 2,830.20$

62407-0000 Line A0960 810 CUYD 10.00$ 8,100.00$ 5,670.00$ 25,920.00$ 6,156.00$ 4,860.00$ 24,300.00$ 28,617.30$ 32,400.00$ 49,102.20$

62510-2000 Line A0980 1.0 ACRE 2,500.00$ 2,500.00$ 2,000.00$ 2,077.00$ 1,530.00$ 1,600.00$ 2,500.00$ 1,536.23$ 2,000.00$ 2,037.75$

62515-2000 Line A1000 1.0 ACRE 1,000.00$ 1,000.00$ 2,000.00$ 2,688.00$ 2,805.00$ 4,500.00$ 3,000.00$ 2,816.45$ 2,000.00$ 2,490.59$

62701-0000 Line A1020 1,000 SQYD 15.00$ 15,000.00$ 12,250.00$ 12,000.00$ 17,900.00$ 50,000.00$ 1,100.00$ 22,640.00$ 4,000.00$ 15,850.00$

63301-0000 Line A1040 10 EACH 900.00$ 9,000.00$ 10,000.00$ 3,830.00$ 17,230.00$ 4,000.00$ 3,000.00$ 17,293.00$ 5,000.00$ 15,283.20$

63501-0000 Line A1060 ALL LPSM 75,000.00$ 75,000.00$ 230,000.00$ 78,872.00$ 456,300.00$ 35,000.00$ 325,000.00$ 458,120.35$ 200,000.00$ 405,117.19$

63610-0000 Line A1080 260 LNFT 20.00$ 5,200.00$ 2,600.00$ 2,860.00$ 2,379.00$ 1,300.00$ 5,200.00$ 665.60$ 1,560.00$ 9,149.40$

63621-1000 Line A1100 4 EACH 1,500.00$ 6,000.00$ 800.00$ 2,028.00$ 1,512.00$ 360.00$ 4,000.00$ 2,048.32$ 3,000.00$ 8,849.64$

65001-1000 Line A1120 ALL LPSM 300,000.00$ 300,000.00$ 400,000.00$ 173,394.00$ 200,205.00$ 400,000.00$ 291,050.00$ 469,400.25$ 500,000.00$ 689,322.30$ 400,000.00$ 173,394.00$ 200,205.00$ 400,000.00$ 291,050.00$ 469,400.25$ 500,000.00$ 689,322.30$

200.00$ 507.00$ 378.00$ 90.00$ 1,000.00$ 512.08$ 750.00$ 2,212.41$

10.00$ 11.00$ 9.15$ 5.00$ 20.00$ 2.56$ 6.00$ 35.19$

230,000.00$ 78,872.00$ 456,300.00$ 35,000.00$ 325,000.00$ 458,120.35$ 200,000.00$ 405,117.19$

1,000.00$ 383.00$ 1,723.00$ 400.00$ 300.00$ 1,729.30$ 500.00$ 1,528.32$

12.25$ 12.00$ 17.90$ 50.00$ 1.10$ 22.64$ 4.00$ 15.85$

2,000.00$ 2,688.00$ 2,805.00$ 4,500.00$ 3,000.00$ 2,816.45$ 2,000.00$ 2,490.59$

2,000.00$ 2,077.00$ 1,530.00$ 1,600.00$ 2,500.00$ 1,536.23$ 2,000.00$ 2,037.75$

7.00$ 32.00$ 7.60$ 6.00$ 30.00$ 35.33$ 40.00$ 60.62$

150.00$ 153.00$ 320.00$ 150.00$ 422.00$ 384.06$ 150.00$ 283.02$

150.00$ 46.00$ 408.00$ 150.00$ 130.00$ 320.05$ 150.00$ 339.63$

50.00$ 41.00$ 50.00$ 30.00$ 40.00$ 47.80$ 150.00$ 44.43$

125.00$ 128.00$ 200.00$ 150.00$ 200.00$ 150.29$ 150.00$ 195.00$

155.00$ 134.00$ 145.00$ 120.00$ 170.00$ 159.24$ 150.00$ 165.00$

UTILITY BOX, PULLBOX

CONSTRUCT AND MAINTAIN DIVERSION

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

SOD

SIGN SYSTEM

TEMPORARY TRAFFIC CONTROL

CONDUIT

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL

11/4/2015 Page 2 of 2