AZ_FTNP_SAGU_12(1)_-_Option_V_Estimate_-_Unshelving.pdf

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

Option V Total of Bid Items: 192,100.00$ -22.5% 148,948.00$ -23.2% 147,510.00$ -14.9% 163,535.00$ -9.9% 173,110.00$ -34.6% 125,638.64$ -32.1% 130,470.00$ -33.9% 126,998.80$ -40.0% 115,264.81$ -16.2% 161,057.77$ -8.9% 175,040.80$ -11.5% 170,014.00$ Project No: AZ FTNP SAGU 12(1)

Project Name: Kinney Road

CQ = "Contract Quantity"

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 Unit Price Amount Unit Price Amount Unit Price Amount

15101-0000

Line V0020 ALL LPSM 22,240.00$ 22,240.00$ 2,500.00$ 13,000.00$ 500.00$ 17,000.00$ 1,416.00$ 2,000.00$ 2,500.00$ 1,416.00$ 7,817.95$ 5,000.00$ 17,000.00$

15210-3000

Line V0040 0.200 MILE 3,750.00$ 750.00$ 28.00$ 1,700.00$ 2,800.00$ 800.00$ 630.00$ 700.00$ 630.00$ 630.00$ 2,221.51$ 2,055.80$ 2,000.00$

15215-7000

Line V0060 1 EACH 3,000.00$ 3,000.00$ 2,500.00$ 3,300.00$ 2,800.00$ 500.00$ 1,980.00$ 2,000.00$ 1,980.00$ 1,980.00$ 2,221.51$ 4,112.00$ 2,500.00$

15301-0000

Line V0080 ALL LPSM 3,000.00$ 3,000.00$ 4,500.00$ 7,500.00$ 4,400.00$ 3,000.00$ 10,300.00$ 6,000.00$ 7,000.00$ 5,300.00$ 4,000.00$ 5,000.00$ 6,400.00$

15401-0000

Line V0100 ALL LPSM 4,500.00$ 4,500.00$ 500.00$ 3,000.00$ 3,500.00$ 3,500.00$ 2,473.83$ 2,500.00$ 2,100.00$ 2,100.00$ 4,640.00$ 4,560.00$ 10,000.00$

15501-0000

Line V0120 ALL LPSM 2,500.00$ 2,500.00$ 10.00$ 690.00$ 1,700.00$ 500.00$ 5,000.01$ 1,000.00$ 1,000.00$ 0.01$ 3,640.00$ 4,000.00$ 1,500.00$

15701-0000

Line V0140 ALL LPSM 2,500.00$ 2,500.00$ 6,000.00$ 310.00$ 650.00$ 1,000.00$ 1,025.00$ 1,200.00$ 1,025.00$ 1,025.00$ 3,500.00$ 4,000.00$ 2,500.00$

15802-0000

Line V0160 ALL LPSM 5,000.00$ 5,000.00$ 7,500.00$ 3,900.00$ 6,900.00$ 10,000.00$ 500.00$ 1,000.00$ 500.00$ 500.00$ 2,500.00$ 4,000.00$ 9,000.00$

20301-2400

Line V0180 2 EACH 175.00$ 350.00$ 10.00$ 280.00$ 130.00$ 140.00$ 102.00$ 300.00$ 102.00$ 102.00$ 80.30$ 260.00$ 120.00$

30202-2000

Line V0200 20 TON 40.00$ 800.00$ 1,000.00$ 760.00$ 2,200.00$ 600.00$ 1,200.00$ 1,300.00$ 1,200.00$ 1,200.00$ 2,100.00$ 960.00$ 2,400.00$

30402-5300

Line V0220 5,300 SQYD 3.25$ 17,225.00$ 5,300.00$ 9,010.00$ 10,600.00$ 7,950.00$ 21,200.00$ 23,850.00$ 29,150.00$ 21,200.00$ 31,270.00$ 15,900.00$ 18,550.00$

40105-3000

Line V0240 10 TON 300.00$ 3,000.00$ 6,000.00$ 1,400.00$ 1,660.00$ 200.00$ 2,100.00$ 2,500.00$ 2,100.00$ 2,100.00$ 3,600.00$ 3,430.00$ 1,300.00$

40301-0100

Line V0260 900 TON 110.00$ 99,000.00$ 88,200.00$ 84,600.00$ 99,000.00$ 105,300.00$ 56,700.00$ 62,100.00$ 56,700.00$ 56,700.00$ 70,200.00$ 91,800.00$ 72,000.00$

41101-1000

Line V0280 7 TON 825.00$ 5,775.00$ 4,900.00$ 6,020.00$ 7,105.00$ 1,400.00$ 4,900.00$ 5,250.00$ 4,900.00$ 4,900.00$ 5,635.00$ 1,071.00$ 4,900.00$

41105-0000

Line V0300 8 TON 60.00$ 480.00$ 320.00$ 720.00$ 856.00$ 80.00$ 200.00$ 200.00$ 200.00$ 200.00$ 264.00$ 408.00$ 160.00$

41201-0000

Line V0320 3 TON 1,000.00$ 3,000.00$ 2,100.00$ 1,950.00$ 2,250.00$ 1,800.00$ 2,220.00$ 2,400.00$ 2,220.00$ 2,220.00$ 2,307.00$ 2,751.00$ 2,250.00$

50101-2600

Line V0340 100 SQYD 130.00$ 13,000.00$ 7,200.00$ 4,700.00$ 10,400.00$ 8,000.00$ 7,000.00$ 7,500.00$ 7,000.00$ 7,000.00$ 4,415.00$ 15,600.00$ 7,000.00$

60405-0000

Line V0360 2 EACH 450.00$ 900.00$ 1,000.00$ 480.00$ 640.00$ 4,000.00$ 2,000.00$ 2,400.00$ 2,000.00$ 2,000.00$ 1,400.00$ 2,200.00$ 2,400.00$

63301-0000

Line V0380 2 EACH 350.00$ 700.00$ 840.00$ 680.00$ 860.00$ 1,200.00$ 680.00$ 1,000.00$ 680.00$ 680.00$ 210.00$ 918.00$ 1,200.00$

63401-0300

Line V0400 2,600 LNFT 0.25$ 650.00$ 1,300.00$ 520.00$ 676.00$ 1,040.00$ 598.00$ 650.00$ 598.00$ 598.00$ 728.00$ 650.00$ 1,300.00$

63405-0050

Line V0420 9 EACH 150.00$ 1,350.00$ 4,500.00$ 504.00$ 594.00$ 2,700.00$ 1,017.00$ 1,350.00$ 1,017.00$ 1,017.00$ 3,150.00$ 621.00$ 2,700.00$

63406-0000

Line V0440 2 EACH 10.00$ 20.00$ 1,000.00$ 22.00$ 26.00$ 240.00$ 6.80$ 50.00$ 6.80$ 6.80$ 1.50$ 28.00$ 34.00$

63502-1050

Line V0460 20 EACH 30.00$ 600.00$ 500.00$ 1,920.00$ 2,200.00$ 700.00$ 350.00$ 500.00$ 350.00$ 350.00$ 2,160.00$ 2,320.00$ 800.00$

63502-1300

Line V0480 20 EACH 60.00$ 1,200.00$ 1,000.00$ -$ 700.00$ 900.00$ 1,400.00$ 2,000.00$ 1,400.00$ 1,400.00$ 2,160.00$ 2,740.00$ 1,600.00$

63506-0500

Line V0500 16 HOUR 35.00$ 560.00$ 240.00$ 544.00$ 388.00$ 560.00$ 640.00$ 720.00$ 640.00$ 640.00$ 836.00$ 656.00$ 400.00$

Engineer's Estimate

15.00$ 34.00$ 24.25$ 35.00$ 40.00$ 45.00$ 40.00$ 40.00$ 52.25$ 41.00$ 25.00$

50.00$ -$ 35.00$ 45.00$ 70.00$ 100.00$ 70.00$ 70.00$ 108.00$

25.00$ 96.00$ 110.00$ 35.00$ 17.50$ 25.00$ 17.50$ 17.50$ 108.00$ 116.00$

137.00$

40.00$

80.00$

500.00$ 11.00$ 13.00$ 120.00$ 3.40$ 25.00$ 3.40$ 3.40$ 0.75$

500.00$ 56.00$ 66.00$ 300.00$ 113.00$ 150.00$ 113.00$ 113.00$ 350.00$ 69.00$

14.00$

300.00$

17.00$

0.50$ 0.20$ 0.26$ 0.40$ 0.23$ 0.25$ 0.23$ 0.23$ 0.28$

420.00$ 340.00$ 430.00$ 600.00$ 340.00$ 500.00$ 340.00$ 340.00$ 105.00$ 459.00$

0.25$

600.00$

0.50$

500.00$ 240.00$ 320.00$ 2,000.00$ 1,000.00$ 1,200.00$ 1,000.00$ 1,000.00$ 700.00$

72.00$ 47.00$ 104.00$ 80.00$ 70.00$ 75.00$ 70.00$ 70.00$ 44.15$

1,100.00$ 1,200.00$

700.00$ 650.00$ 750.00$ 600.00$ 740.00$ 800.00$ 740.00$ 740.00$ 769.00$

40.00$ 90.00$ 107.00$ 10.00$ 25.00$ 25.00$ 25.00$ 25.00$ 33.00$

700.00$ 860.00$ 1,015.00$ 200.00$ 700.00$ 750.00$ 700.00$ 700.00$ 805.00$

98.00$ 94.00$ 110.00$ 117.00$ 63.00$ 69.00$ 63.00$ 63.00$ 78.00$

600.00$ 140.00$ 166.00$ 20.00$ 210.00$ 250.00$ 210.00$ 210.00$ 360.00$

1.00$ 1.70$ 2.00$ 1.50$ 4.00$ 4.50$ 5.50$ 4.00$ 5.90$

50.00$ 38.00$ 110.00$ 30.00$ 60.00$ 65.00$ 60.00$ 60.00$ 105.00$

5.00$ 140.00$ 65.00$ 70.00$ 51.00$ 150.00$ 51.00$ 51.00$ 40.15$

4,000.00$

7,500.00$ 3,900.00$ 6,900.00$ 10,000.00$ 500.00$ 1,000.00$ 500.00$ 500.00$ 2,500.00$

6,000.00$ 310.00$ 650.00$ 1,000.00$ 1,025.00$ 1,200.00$ 1,025.00$ 1,025.00$ 3,500.00$

10.00$ 690.00$ 1,700.00$ 500.00$ 5,000.01$ 1,000.00$ 1,000.00$ 0.01$ 3,640.00$

500.00$ 3,000.00$ 3,500.00$ 3,500.00$ 2,473.83$ 2,500.00$ 2,100.00$ 2,100.00$ 4,640.00$

1,416.00$ 2,000.00$ 2,500.00$ 1,416.00$ 7,817.95$

8,500.00$ 14,000.00$ 4,000.00$ 3,150.00$ 3,500.00$ 3,150.00$ 3,150.00$ 11,107.55$

2,500.00$ 3,300.00$ 2,800.00$ 500.00$ 1,980.00$ 2,000.00$ 1,980.00$ 1,980.00$ 2,221.51$

IWCC, Inc. Road Builders, Inc. West Point ContractorsArrow Indian Contractors, Inc.Capital Improvements, LLC Clear Contracting Company Meridian Engineering Company Monitor Construction Company McCullough Construction, Inc.

140.00$

2,500.00$ 13,000.00$ 500.00$ 17,000.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, PARKING AREA

TACK COAT

MINOR CONCRETE PAVEMENT, PLAIN, 6-INCH DEPTH

MANHOLE ADJUSTMENT

SOIL EROSION CONTROL

WATERING FOR DUST CONTROL

REMOVAL OF SIGN

ROADWAY AGGREGATE, METHOD 2

FULL DEPTH RECLAMATION, METHOD 2, 6-INCH DEPTH

ANTISTRIP ADDITIVE, TYPE 3

TEMPORARY TRAFFIC CONTROL, FLAGGER

SIGN SYSTEM

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

RAISED PAVEMENT MARKER

TEMPORARY TRAFFIC CONTROL, TUBULAR MARKER

TEMPORARY TRAFFIC CONTROL, DRUM

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

ASPHALT CONCRETE PAVEMENT, TYPE 1

PRIME COAT, METHOD 1

BLOTTER

CONTRACTOR QUALITY CONTROL

4,500.00$ 7,500.00$ 4,400.00$ 3,000.00$ 10,300.00$ 6,000.00$ 7,000.00$ 5,300.00$

5,000.00$

10,279.00$

4,112.00$

5,000.00$

4,560.00$

4,000.00$

4,000.00$

4,000.00$

130.00$

48.00$

3.00$

343.00$

102.00$

153.00$

51.00$

917.00$

156.00$

17,000.00$

10,000.00$

2,500.00$

6,400.00$

10,000.00$

1,500.00$

2,500.00$

9,000.00$

60.00$

120.00$

3.50$

130.00$

80.00$

700.00$

20.00$

750.00$

70.00$

Day's Excavating, Inc. SWP Contracting & Paving

6/13/2016 Page 1 of 1

Non-Responsive Non-Responsive Non-Responsive