Copy_of_CO_FLAP_CR_77(5)_Opt_X_Estimate-03_-_NEW_FORMAT.pdf

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

Option X Total of Bid Items: 3,396,420.00$ 11.3% 3,779,361.70$ 23.1% 4,181,596.00$ Project No: CO FLAP CR77(5)

Project Name: Tarryall Creek Road

CQ = "Contract Quantity"

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

15101-0000

Line X0020 ALL LPSM 330,346.00$ 330,346.00$ 360,000.00$ 400,000.00$

15206-0000

Line X0040 150.580 STA 175.00$ 26,351.50$ 12,799.30$ 30,116.00$

15215-1000

Line X0060 20 EACH 725.00$ 14,500.00$ 12,000.00$ 16,000.00$

15215-3000

Line X0080 28 EACH 600.00$ 16,800.00$ 19,600.00$ 11,200.00$

15216-2000

Line X0100 301.160 STA 125.00$ 37,645.00$ 27,104.40$ 60,232.00$

15301-0000

Line X0120 ALL LPSM 40,000.00$ 40,000.00$ 60,000.00$ 15,000.00$

15401-0000

Line X0140 ALL LPSM 45,000.00$ 45,000.00$ 160,000.00$ 70,000.00$

15501-0000

Line X0160 ALL LPSM 5,000.00$ 5,000.00$ 17,000.00$ 5,000.00$

15705-0100

Line X0180 1,480 LNFT 2.00$ 2,960.00$ 2,960.00$ 5,920.00$

15705-1400

Line X0200 5,250 LNFT 5.50$ 28,875.00$ 15,750.00$ 21,000.00$

15706-0200

Line X0220 72 EACH 275.00$ 19,800.00$ 3,168.00$ 36,000.00$

15706-1000

Line X0240 1 EACH 240.00$ 240.00$ 500.00$ 140.00$

15802-0000

Line X0260 ALL LPSM 25,000.00$ 25,000.00$ 44,000.00$ 55,000.00$

20101-0000

Line X0280 22.0 ACRE 2,500.00$ 55,000.00$ 44,000.00$ 37,400.00$

20301-1900

Line X0300 22 EACH 1,000.00$ 22,000.00$ 33,000.00$ 8,800.00$

20304-1000

Line X0320 ALL LPSM 25,000.00$ 25,000.00$ 19,000.00$ 6,000.00$

20401-0000

Line X0340 32,000 CUYD 18.00$ 576,000.00$ 608,000.00$ 768,000.00$

20402-0000

Line X0360 500 CUYD 20.00$ 10,000.00$ 16,500.00$ 13,500.00$

20425-1000

Line X0380 105 LNFT 15.00$ 1,575.00$ 3,150.00$ 1,365.00$

21101-2000

Line X0400 700 SQYD 4.50$ 3,150.00$ 6,300.00$ 2,100.00$

25101-2000

Line X0420 145 CUYD 57.00$ 8,265.00$ 21,750.00$ 7,250.00$

25101-3000

Line X0440 17 CUYD 90.00$ 1,530.00$ 2,720.00$ 850.00$

Engineer's Estimate

160.00$ 50.00$

150.00$ 50.00$

9.00$ 3.00$

30.00$ 13.00$

33.00$ 27.00$

19.00$ 24.00$

19,000.00$ 6,000.00$

1,500.00$ 400.00$

2,000.00$ 1,700.00$

44,000.00$ 55,000.00$

500.00$ 140.00$

44.00$ 500.00$

3.00$ 4.00$

2.00$ 4.00$

17,000.00$ 5,000.00$

160,000.00$ 70,000.00$

60,000.00$ 15,000.00$

90.00$ 200.00$

200.00$

600.00$ 800.00$

A & S Construction Co. American Civil Constructors, Inc.

85.00$

360,000.00$ 400,000.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, APPROACH ROAD

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

SUBEXCAVATION

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, SEDIMENT LOG

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, INLET PROTECTION

DITCH, EXCAVATION

ROADWAY OBLITERATION, METHOD 2

PLACED RIPRAP, CLASS 2

PLACED RIPRAP, CLASS 3

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

REMOVAL OF PIPE CULVERT

SURVEY AND STAKING, DRAINAGE STRUCTURE

700.00$ 400.00$

12/11/2015 Page 1 of 4

Project No: CO FLAP CR77(5)

Project Name: Tarryall Creek Road

CQ = "Contract Quantity"

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

Engineer's Estimate A & S Construction Co. American Civil Constructors, Inc.

25101-4000

Line X0460 52 CUYD 100.00$ 5,200.00$ 8,840.00$ 2,600.00$

25125-0000

Line X0480 7 EACH 230.00$ 1,610.00$ 1,540.00$ 1,925.00$

30103-0000

Line X0500 11,750 CUYD 50.00$ 587,500.00$ 611,000.00$ 775,500.00$

40101-5600

Line X0520 7,400 TON 95.00$ 703,000.00$ 562,400.00$ 969,400.00$

40105-3000

Line X0540 74 TON 175.00$ 12,950.00$ 15,540.00$ 14,800.00$

40920-1000

Line X0560 19 TON 780.00$ 14,820.00$ 17,100.00$ 13,300.00$

41103-0000

Line X0580 45,100 SQYD 0.90$ 40,590.00$ 54,120.00$ 42,845.00$

41105-0000

Line X0600 63 TON 60.00$ 3,780.00$ 5,670.00$ 6,174.00$

41201-1000

Line X0620 19 TON 850.00$ 16,150.00$ 19,000.00$ 14,250.00$

60103-0220

Line X0640 2 EACH 15,000.00$ 30,000.00$ 18,000.00$ 30,000.00$

60201-0600

Line X0660 424 LNFT 100.00$ 42,400.00$ 59,360.00$ 39,008.00$

60201-0800

Line X0680 764 LNFT 110.00$ 84,040.00$ 122,240.00$ 118,420.00$

60201-1000

Line X0700 58 LNFT 150.00$ 8,700.00$ 13,340.00$ 9,570.00$

60201-1200

Line X0720 54 LNFT 190.00$ 10,260.00$ 24,840.00$ 10,800.00$

60210-0600

Line X0740 19 EACH 300.00$ 5,700.00$ 8,550.00$ 5,700.00$

60210-0800

Line X0760 24 EACH 350.00$ 8,400.00$ 13,200.00$ 7,800.00$

60210-1000

Line X0780 2 EACH 680.00$ 1,360.00$ 1,800.00$ 1,400.00$

60403-0000

Line X0800 1 EACH 4,500.00$ 4,500.00$ 5,500.00$ 6,500.00$

60902-1000

Line X0820 1,600 LNFT 28.00$ 44,800.00$ 80,000.00$ 56,000.00$

60905-1000

Line X0840 58 LNFT 100.00$ 5,800.00$ 5,800.00$ 3,770.00$

61106-1000

Line X0860 1 EACH 6,000.00$ 6,000.00$ 13,000.00$ 10,000.00$

61901-0900

Line X0880 2,300 LNFT 3.25$ 7,475.00$ 11,500.00$ 10,350.00$ 5.00$ 4.50$

13,000.00$ 10,000.00$

100.00$ 65.00$

50.00$ 35.00$

5,500.00$ 6,500.00$

900.00$ 700.00$

550.00$ 325.00$

450.00$ 300.00$

460.00$ 200.00$

230.00$ 165.00$

160.00$ 155.00$

140.00$ 92.00$

9,000.00$ 15,000.00$

1,000.00$ 750.00$

90.00$ 98.00$

1.20$ 0.95$

900.00$ 700.00$

210.00$ 200.00$

76.00$ 131.00$

52.00$ 66.00$

220.00$ 275.00$

170.00$ 50.00$

FIRE HYDRANT, DRY

FENCE, BARBED WIRE, 4 STRAND

AGGREGATE BASE

SUPERPAVE PAVEMENT, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL, EMULSIFIED ASPHALT GRADE CSS-1 OR CSS-1H, SS-1 OR SS-1H

PRIME COAT

PLACED RIPRAP, CLASS 4

BOULDER

BLOTTER

END SECTION FOR 18-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

INLET

CURB AND GUTTER, CONCRETE, 12-INCH DEPTH

GUTTER, CONCRETE

TACK COAT GRADE CSS-1, CSS-1H, SS-1, OR SS-1H

CONCRETE, HEADWALL FOR 48-INCH PIPE CULVERT

18-INCH PIPE CULVERT

24-INCH PIPE CULVERT (ARCH EQUIVALENT)

36-INCH PIPE CULVERT

48-INCH PIPE CULVERT

12/11/2015 Page 2 of 4

Project No: CO FLAP CR77(5)

Project Name: Tarryall Creek Road

CQ = "Contract Quantity"

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

Engineer's Estimate A & S Construction Co. American Civil Constructors, Inc.

61901-2250

Line X0900 1,075 LNFT 18.00$ 19,350.00$ 18,275.00$ 19,350.00$

61902-1400

Line X0920 1 EACH 850.00$ 850.00$ 1,400.00$ 1,400.00$

61902-2500

Line X0940 1 EACH 500.00$ 500.00$ 1,100.00$ 1,100.00$

61920-2000

Line X0960 3 EACH 450.00$ 1,350.00$ 3,000.00$ 3,300.00$

62201-0100

Line X0980 60 HOUR 115.00$ 6,900.00$ 6,600.00$ 5,400.00$

62201-0350

Line X1000 60 HOUR 120.00$ 7,200.00$ 8,400.00$ 5,400.00$

62201-0750

Line X1020 60 HOUR 160.00$ 9,600.00$ 11,400.00$ 4,800.00$

62201-1450

Line X1040 20 HOUR 150.00$ 3,000.00$ 4,800.00$ 5,000.00$

62201-2050

Line X1060 40 HOUR 110.00$ 4,400.00$ 4,400.00$ 3,600.00$

62201-2850

Line X1080 40 HOUR 130.00$ 5,200.00$ 6,000.00$ 5,600.00$

62201-3100

Line X1100 20 HOUR 160.00$ 3,200.00$ 4,200.00$ 4,000.00$

62301-0000

Line X1120 40 HOUR 50.00$ 2,000.00$ 2,200.00$ 1,600.00$

62302-1000

Line X1140 50 HOUR 130.00$ 6,500.00$ 11,500.00$ 6,000.00$

62302-1100

Line X1160 50 HOUR 170.00$ 8,500.00$ 9,000.00$ 10,000.00$

62405-0200

Line X1180 70,750 SQYD 0.85$ 60,137.50$ 169,800.00$ 60,845.00$

62510-2000

Line X1200 7.0 ACRE 1,400.00$ 9,800.00$ 15,400.00$ 4,900.00$

62515-2000

Line X1220 7.0 ACRE 1,200.00$ 8,400.00$ 8,400.00$ 7,000.00$

62901-0600

Line X1240 7,500 SQYD 2.00$ 15,000.00$ 30,000.00$ 16,875.00$

63301-0000

Line X1260 37 EACH 750.00$ 27,750.00$ 20,350.00$ 19,906.00$

63308-2000

Line X1280 35 EACH 65.00$ 2,275.00$ 2,100.00$ 1,925.00$

63309-0100

Line X1300 280 EACH 25.00$ 7,000.00$ 5,600.00$ 5,600.00$

63316-1000

Line X1320 6 EACH 450.00$ 2,700.00$ 3,600.00$ 2,700.00$

1,200.00$ 1,000.00$

2,200.00$ 700.00$

2.40$ 0.86$

180.00$ 200.00$

230.00$ 120.00$

55.00$ 40.00$

210.00$ 200.00$

150.00$ 140.00$

110.00$ 90.00$

240.00$ 250.00$

190.00$ 80.00$

140.00$ 90.00$

110.00$ 90.00$

1,000.00$ 1,100.00$

1,100.00$ 1,100.00$

1,400.00$ 1,400.00$

17.00$ 18.00$

REMOVE AND RESET SIGN

HYDRAULIC EXCAVATOR, 3.0 CUBIC YARD MINIMUM CAPACITY, 165HP MINIMUM FLYWHEEL POWER

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 3-INCH DEPTH

SEEDING, HYDRAULIC METHOD

DUMP TRUCK, 6 CUBIC YARD MINIMUM CAPACITY

BACKHOE

WHEEL LOADER, 0.4 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 350HP MINIMUM FLYWHEEL POWER

ROLLER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

FENCE, RAIL

GATE, METAL, 16 FEET WIDTH

GATE, BARBED WIRE, 4-STRAND

REMOVE AND RESET GATE

MULCHING, HYDRAULIC METHOD

ROLLED EROSION CONTROL PRODUCT, TYPE 2.B

SIGN SYSTEM

OBJECT MARKER, TYPE 2

DELINEATOR, TYPE 1

4.00$ 2.25$

60.00$ 55.00$

550.00$ 538.00$

600.00$ 450.00$

20.00$ 20.00$

12/11/2015 Page 3 of 4

Project No: CO FLAP CR77(5)

Project Name: Tarryall Creek Road

CQ = "Contract Quantity"

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

Engineer's Estimate A & S Construction Co. American Civil Constructors, Inc.

63404-0200

Line X1340 290 GAL 70.00$ 20,300.00$ 17,400.00$ 10,730.00$

63501-1000

Line X1360 ALL LPSM 40,000.00$ 40,000.00$ 55,000.00$ 29,000.00$

63502-0600

Line X1380 4 EACH 400.00$ 1,600.00$ 120.00$ 1,200.00$

63502-0900

Line X1400 750 EACH 12.00$ 9,000.00$ 8,250.00$ 21,750.00$

63502-1300

Line X1420 100 EACH 25.00$ 2,500.00$ 3,500.00$ 8,900.00$

63503-0400

Line X1440 70 LNFT 65.00$ 4,550.00$ 4,900.00$ 1,540.00$

63504-1000

Line X1460 215 SQFT 15.00$ 3,225.00$ 3,225.00$ 14,190.00$

63505-1000

Line X1480 6.0 MILE 1,850.00$ 11,100.00$ 22,800.00$ 15,000.00$

63506-0500

Line X1500 3,600 HOUR 26.00$ 93,600.00$ 93,600.00$ 100,800.00$

63506-0600

Line X1520 1,200 HOUR 48.00$ 57,600.00$ 60,000.00$ 60,000.00$

64620-0400

Line X1540 2 EACH 630.00$ 1,260.00$ 1,400.00$ 1,200.00$

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

REMOVE AND RESET MAILBOX

PAVEMENT MARKINGS, TYPE B

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE, TYPE 28-INCH

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, CONCRETE BARRIER

55,000.00$ 29,000.00$

60.00$ 37.00$

11.00$ 29.00$

30.00$ 300.00$

70.00$ 22.00$

35.00$ 89.00$

3,800.00$ 2,500.00$

15.00$ 66.00$

50.00$ 50.00$

26.00$ 28.00$

700.00$ 600.00$

12/11/2015 Page 4 of 4