Bid_Tabs_Summary.pdf

Total of Bid Items: 2,874,800.00$ 3,200,575.00$

Tabulation of Bids Schedule A Project No. : OK OK FLAP SH49(1)

Project Name : State Highway 49

Item No. Quantity Unit Unit Price Amount Unit Price Amount

1 15101-0000

1 Line A0020 ALL LPSM 177,785.00$ 177,785.00$ 350,000.00$ 350,000.00$

2 15210-3000

2 Line A0040 2.670 MILE 7,500.00$ 20,025.00$ 7,500.00$ 20,025.00$

3 15215-1000

3 Line A0060 43 EACH 600.00$ 25,800.00$ 600.00$ 25,800.00$

4 15215-3000

4 Line A0080 24 EACH 1,000.00$ 24,000.00$ 600.00$ 14,400.00$

5 15216-2000

5 Line A0100 2.670 MILE 12,000.00$ 32,040.00$ 10,000.00$ 26,700.00$

6 15301-0000

6 Line A0120 ALL LPSM 50,000.00$ 50,000.00$ 125,000.00$ 125,000.00$

7 15401-0000

7 Line A0140 ALL LPSM 120,000.00$ 120,000.00$ 50,000.00$ 50,000.00$

8 15501-0000

8 Line A0160 ALL LPSM 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$

9 15705-0100

9 Line A0180 5,000 LNFT 4.00$ 20,000.00$ 4.00$ 20,000.00$

10 15705-1400

10 Line A0200 8,000 LNFT 4.00$ 32,000.00$ 4.00$ 32,000.00$

11 15802-0000

11 Line A0220 ALL LPSM 50,000.00$ 50,000.00$ 40,000.00$ 40,000.00$

12 20101-0000

12 Line A0240 22.0 ACRE 3,000.00$ 66,000.00$ 2,500.00$ 55,000.00$

13 20303-2910

13 Line A0260 3,600 SQYD 20.00$ 72,000.00$ 12.00$ 43,200.00$

14 20304-1000

14 Line A0280 ALL LPSM 2,000.00$ 2,000.00$ 50,000.00$ 50,000.00$

15 20401-0000

15 Line A0300 10,600 CUYD 15.00$ 159,000.00$ 18.00$ 190,800.00$

16 20410-0000

16 Line A0320 1,200 CUYD 85.00$ 102,000.00$ 50.00$ 60,000.00$

17 20441-0000

17 Line A0340 6,400 CUYD 10.00$ 64,000.00$ 20.00$ 128,000.00$

18 25101-0300

18 Line A0360 1,600 CUYD 100.00$ 160,000.00$ 60.00$ 96,000.00$

19 30101-0000

LaForge and Budd Construction Company, Inc.

AGGREGATE BASE

SELECT BORROW

WASTE

PLACED RIPRAP, METHOD A, CLASS 3

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, APPROACH ROAD

SURVEY AND STAKING, DRAINAGE STRUCTURE

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

REMOVAL OF PAVEMENT, CONCRETE, 8-INCH DEPTH

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

12/30/2015 Page 1 of 3

Engineer's Estimate

Schedule A Project No. : OK OK FLAP SH49(1)

Project Name : State Highway 49

Item No. Quantity Unit Unit Price Amount Unit Price Amount

LaForge and Budd Construction Company, Inc.

19 Line A0380 18,800 TON 30.00$ 564,000.00$ 34.00$ 639,200.00$

20 41301-0600

20 Line A0400 46,400 SQYD 5.00$ 232,000.00$ 3.00$ 139,200.00$

21 41402-2000

21 Line A0420 2.0 MILE 1,000.00$ 2,000.00$ 25,000.00$ 50,000.00$

22 60103-0180

22 Line A0440 5 EACH 5,000.00$ 25,000.00$ 3,000.00$ 15,000.00$

23 60201-0600

23 Line A0460 1,010 LNFT 110.00$ 111,100.00$ 60.00$ 60,600.00$

24 60201-1000

24 Line A0480 130 LNFT 500.00$ 65,000.00$ 180.00$ 23,400.00$

25 60210-0600

25 Line A0500 36 EACH 300.00$ 10,800.00$ 900.00$ 32,400.00$

26 60220-0350

26 Line A0520 8 LNFT 1,300.00$ 10,400.00$ 1,000.00$ 8,000.00$

27 60222-1200

27 Line A0540 20 LNFT 3,000.00$ 60,000.00$ 1,400.00$ 28,000.00$

28 60226-0000

28 Line A0560 3 EACH 25,000.00$ 75,000.00$ 14,000.00$ 42,000.00$

29 60401-0000

29 Line A0580 1 EACH 5,300.00$ 5,300.00$ 7,500.00$ 7,500.00$

30 60405-0000

30 Line A0600 4 EACH 1,200.00$ 4,800.00$ 500.00$ 2,000.00$

31 60907-1000

31 Line A0620 3,900 LNFT 40.00$ 156,000.00$ 80.00$ 312,000.00$

32 61701-1200

32 Line A0640 2,600 LNFT 30.00$ 78,000.00$ 36.00$ 93,600.00$

33 61701-4100

33 Line A0660 200 LNFT 50.00$ 10,000.00$ 40.00$ 8,000.00$

34 61702-0400

34 Line A0680 6 EACH 2,000.00$ 12,000.00$ 3,000.00$ 18,000.00$

35 61702-0800

35 Line A0700 18 EACH 4,000.00$ 72,000.00$ 3,000.00$ 54,000.00$

36 61707-1000

36 Line A0720 100 LNFT 300.00$ 30,000.00$ 257.00$ 25,700.00$

37 62201-0250

37 Line A0740 20 HOUR 125.00$ 2,500.00$ 100.00$ 2,000.00$

38 62201-0950

DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

PAVED DITCH, ASPHALT

GUARDRAIL SYSTEM G4, TYPE 2, CLASS A STEEL POSTS

GUARDRAIL SYSTEM CRG, TYPE 2, CLASS A

TERMINAL SECTION, TYPE G4-CRT

TERMINAL SECTION TYPE TANGENT

STRUCTURE TRANSITION RAILING, G4 SYSTEM

END SECTION FOR 18-INCH PIPE CULVERT

4 FEET SPAN, 4 FEET RISE PRECAST REINFORCED CONCRETE BOX CULVERT

6 FEET SPAN, 4 FEET RISE REINFORCED CONCRETE BOX CULVERT, DOUBLE BARREL

END SECTION FOR REINFORCED CONCRETE BOX CULVERT

MANHOLE

MANHOLE ADJUSTMENT

ASPHALT PAVEMENT MILLING, 2-INCH DEPTH

CRACKS, CLEANING AND SEALING

CONCRETE, HEADWALL FOR 36-INCH PIPE CULVERT

18-INCH PIPE CULVERT

36-INCH PIPE CULVERT

12/30/2015 Page 2 of 3

Schedule A Project No. : OK OK FLAP SH49(1)

Project Name : State Highway 49

Item No. Quantity Unit Unit Price Amount Unit Price Amount

LaForge and Budd Construction Company, Inc.

38 Line A0760 20 HOUR 150.00$ 3,000.00$ 100.00$ 2,000.00$

39 62201-2800

39 Line A0780 20 HOUR 150.00$ 3,000.00$ 100.00$ 2,000.00$

40 62201-3350

40 Line A0800 20 HOUR 200.00$ 4,000.00$ 100.00$ 2,000.00$

41 62301-0000

41 Line A0820 60 HOUR 50.00$ 3,000.00$ 40.00$ 2,400.00$

42 62302-1000

42 Line A0840 20 HOUR 150.00$ 3,000.00$ 150.00$ 3,000.00$

43 62302-1100

43 Line A0860 40 HOUR 200.00$ 8,000.00$ 150.00$ 6,000.00$

44 62402-0300

44 Line A0880 6.0 ACRE 5,000.00$ 30,000.00$ 18,000.00$ 108,000.00$

45 62510-2000

45 Line A0900 6.0 ACRE 1,500.00$ 9,000.00$ 2,500.00$ 15,000.00$

46 62515-2000

46 Line A0920 6.0 ACRE 1,500.00$ 9,000.00$ 800.00$ 4,800.00$

47 63308-0000

47 Line A0940 20 EACH 100.00$ 2,000.00$ 200.00$ 4,000.00$

48 63501-0000

48 Line A0960 ALL LPSM 80,000.00$ 80,000.00$ 150,000.00$ 150,000.00$

49 64603-0200

49 Line A0980 11 EACH 250.00$ 2,750.00$ 250.00$ 2,750.00$

50 64620-0400

50 Line A1000 11 EACH 500.00$ 5,500.00$ 100.00$ 1,100.00$

FIXTURE, MAILBOX

REMOVE AND RESET MAILBOX

SPECIAL LABOR, HIRED SURVEY SERVICES

FURNISHING AND PLACING TOPSOIL, 4-INCH DEPTH

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

OBJECT MARKER

TEMPORARY TRAFFIC CONTROL

MOTOR GRADER, 8 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

12/30/2015 Page 3 of 3

Total of Bid Items: 2,538,000.00$ 2,422,600.00$

Option X Project No. : OK OK FLAP SH49(1)

Project Name : State Highway 49

Item No. Quantity Unit Unit Price Amount Unit Price Amount

1 15101-0000

1 Line X0020 ALL LPSM 291,900.00$ 291,900.00$ 250,000.00$ 250,000.00$

2 40101-5600

2 Line X0040 20,800 TON 90.00$ 1,872,000.00$ 79.50$ 1,653,600.00$

3 40105-3000

3 Line X0060 208 TON 450.00$ 93,600.00$ 500.00$ 104,000.00$

4 40601-0000

4 Line X0080 31 TON 900.00$ 27,900.00$ 1,700.00$ 52,700.00$

5 41101-1000

5 Line X0100 93 TON 900.00$ 83,700.00$ 1,525.00$ 141,825.00$

6 41105-0000

6 Line X0120 530 TON 75.00$ 39,750.00$ 30.00$ 15,900.00$

7 41201-0000

7 Line X0140 117 TON 700.00$ 81,900.00$ 1,075.00$ 125,775.00$

8 63301-0000

8 Line X0160 10 EACH 500.00$ 5,000.00$ 500.00$ 5,000.00$

9 63316-1000

9 Line X0180 9 EACH 250.00$ 2,250.00$ 200.00$ 1,800.00$

10 63402-0300

10 Line X0200 12.0 MILE 3,000.00$ 36,000.00$ 5,000.00$ 60,000.00$

11 63402-0400

11 Line X0220 2.0 MILE 2,000.00$ 4,000.00$ 6,000.00$ 12,000.00$

LaForge and Budd Construction Company, Inc.

TACK COAT

SIGN SYSTEM

REMOVE AND RESET SIGN

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, TYPE B, BROKEN

MOBILIZATION

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

12/30/2015 Page 1 of 1

T A B U L A T I O N O F B I D S Option Y Total of Bid Items: 368,641.55$ -7.8% 339,709.00$

Project No: OK TRIP WIMO SH49(1)

Project Name: Witchita Mountains Trail

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

15101-0000

Line Y0020 ALL LPSM 36,536.55$ 36,536.55$ 40,000.00$

15210-3000

Line Y0040 0.589 MILE 15,000.00$ 8,835.00$ 2,945.00$

15215-3000

Line Y0060 4 EACH 1,500.00$ 6,000.00$ 4,000.00$

15216-2000

Line Y0080 0.589 MILE 10,000.00$ 5,890.00$ 3,534.00$

15301-0000

Line Y0100 ALL LPSM 5,000.00$ 5,000.00$ 30,000.00$

15401-0000

Line Y0120 ALL LPSM 5,000.00$ 5,000.00$ 10,000.00$

15501-0000

Line Y0140 ALL LPSM 1,000.00$ 1,000.00$ 2,000.00$

15705-1400

Line Y0160 4,000 LNFT 5.00$ 20,000.00$ 12,000.00$

20101-0000

Line Y0180 1.2 ACRE 10,000.00$ 12,000.00$ 2,400.00$

20301-1100

Line Y0200 1 EACH 800.00$ 800.00$ 1,000.00$

20301-1200

Line Y0220 2 EACH 2,000.00$ 4,000.00$ 3,000.00$

Engineer's Estimate

1,500.00$

1,000.00$

2,000.00$

3.00$

2,000.00$

10,000.00$

30,000.00$

1,000.00$

LaForge and Budd Construction Company, Inc.

5,000.00$

40,000.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, DRAINAGE STRUCTURE

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, FIBER ROLL

CLEARING AND GRUBBING

REMOVAL OF GATE

REMOVAL OF HEADWALL

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

SURVEY AND STAKING, GRADE FINISHING STAKES

6,000.00$

12/30/2015 Page 1 of 4

Project No: OK TRIP WIMO SH49(1)

Project Name: Witchita Mountains Trail

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

Engineer's Estimate LaForge and Budd Construction Company, Inc.

20301-1900

Line Y0240 1 EACH 1,500.00$ 1,500.00$ 1,500.00$

20401-0000

Line Y0260 940 CUYD 40.00$ 37,600.00$ 26,320.00$

20441-0000

Line Y0280 230 CUYD 20.00$ 4,600.00$ 6,900.00$

21202-0000

Line Y0300 100 SQYD 20.00$ 2,000.00$ 1,500.00$

25126-0000

Line Y0320 10 EACH 300.00$ 3,000.00$ 7,500.00$

30202-2000

Line Y0340 1,000 TON 45.00$ 45,000.00$ 40,000.00$

40301-0000

Line Y0360 560 TON 160.00$ 89,600.00$ 70,000.00$

40601-0000

Line Y0380 1.3 TON 1,000.00$ 1,300.00$ 910.00$

41101-1000

Line Y0400 3.8 TON 1,200.00$ 4,560.00$ 3,800.00$

41105-0000

Line Y0420 22 TON 50.00$ 1,100.00$ 2,200.00$

41201-0000

Line Y0440 1.9 TON 2,300.00$ 4,370.00$ 1,900.00$ 1,000.00$

100.00$

1,000.00$

700.00$

125.00$

40.00$

750.00$

15.00$

30.00$

28.00$

1,500.00$

REMOVE AND RESET BOULDER

ROADWAY AGGREGATE, METHOD 2

ASPHALT CONCRETE PAVEMENT

REMOVAL OF PIPE CULVERT

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

TACK COAT

ROADWAY EXCAVATION

WASTE

SITE GRADING

12/30/2015 Page 2 of 4

Project No: OK TRIP WIMO SH49(1)

Project Name: Witchita Mountains Trail

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

Engineer's Estimate LaForge and Budd Construction Company, Inc.

60103-0060

Line Y0460 2 EACH 2,000.00$ 4,000.00$ 4,000.00$

60201-0400

Line Y0480 110 LNFT 100.00$ 11,000.00$ 8,800.00$

60210-0400

Line Y0500 6 EACH 1,100.00$ 6,600.00$ 6,000.00$

62201-0250

Line Y0520 20 HOUR 125.00$ 2,500.00$ 2,000.00$

62201-0950

Line Y0540 20 HOUR 150.00$ 3,000.00$ 2,000.00$

62201-2800

Line Y0560 20 HOUR 150.00$ 3,000.00$ 2,000.00$

62201-3350

Line Y0580 20 HOUR 200.00$ 4,000.00$ 2,000.00$

62301-0000

Line Y0600 60 HOUR 50.00$ 3,000.00$ 2,400.00$

62302-1000

Line Y0620 20 HOUR 150.00$ 3,000.00$ 3,000.00$

62302-1100

Line Y0640 40 HOUR 200.00$ 8,000.00$ 6,000.00$

62406-0300

Line Y0660 0.4 ACRE 7,000.00$ 2,800.00$ 10,000.00$ 25,000.00$

150.00$

150.00$

40.00$

100.00$

100.00$

100.00$

100.00$

1,000.00$

80.00$

2,000.00$

END SECTION FOR 12-INCH PIPE CULVERT

DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

MOTOR GRADER, 8 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

CONCRETE, HEADWALL FOR 12-INCH PIPE CULVERT

12-INCH PIPE CULVERT

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

12/30/2015 Page 3 of 4

Project No: OK TRIP WIMO SH49(1)

Project Name: Witchita Mountains Trail

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount

Engineer's Estimate LaForge and Budd Construction Company, Inc.

62510-2000

Line Y0680 0.4 ACRE 5,000.00$ 2,000.00$ 1,000.00$

62515-2000

Line Y0700 0.4 ACRE 5,000.00$ 2,000.00$ 600.00$

63301-0000

Line Y0720 7 EACH 400.00$ 2,800.00$ 5,250.00$

63401-0300

Line Y0740 1,250 LNFT 1.00$ 1,250.00$ 1,250.00$

63501-0000

Line Y0760 ALL LPSM 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$

1.00$

750.00$

1,500.00$

2,500.00$

PAVEMENT MARKINGS, TYPE B, SOLID

TEMPORARY TRAFFIC CONTROL

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

12/30/2015 Page 4 of 4