AZ_FTNP_SAGU_12(1)_-_Option_X_Estimate_-_Unshelving_v2.pdf

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

Option X Total of Bid Items: 93,500.00$ -14.3% 80,118.00$ 11.7% 104,449.05$ -12.5% 81,803.90$ -7.9% 86,075.00$ -8.5% 85,526.64$ -3.1% 90,635.00$ -16.1% 78,464.81$ -15.1% 79,387.05$ 22.9% 114,925.80$ 27.6% 119,314.00$ -8.8% 85,264.80$

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 X0020 ALL LPSM 9,895.00$ 9,895.00$ 2,500.00$ 15,000.00$ 500.00$ 8,000.00$ 3,677.00$ 5,000.00$ 3,677.00$ 7,817.95$ 5,000.00$ 11,000.00$ 4,677.00$

15210-3000

Line X0040 0.200 MILE 3,750.00$ 750.00$ 28.00$ 3,400.00$ 2,800.00$ 1,300.00$ 630.00$ 680.00$ 630.00$ 1,174.17$ 4,111.80$ 2,000.00$ 630.00$

15215-7000

Line X0060 2 EACH 3,000.00$ 6,000.00$ 5,000.00$ 5,000.00$ 2,800.00$ 1,300.00$ 1,980.00$ 2,400.00$ 1,980.00$ 1,123.68$ 6,338.00$ 5,000.00$ 1,980.00$

15301-0000

Line X0080 ALL LPSM 2,000.00$ 2,000.00$ 2,500.00$ 7,500.00$ 3,200.00$ 3,500.00$ 10,900.00$ 7,000.00$ 5,900.00$ 1,200.00$ 2,500.00$ 8,000.00$ 5,900.00$

15401-0000

Line X0100 ALL LPSM 2,500.00$ 2,500.00$ 500.00$ 2,400.00$ 2,700.00$ 6,500.00$ 1,465.00$ 1,500.00$ 1,465.00$ 2,800.00$ 2,538.00$ 13,000.00$ 1,465.00$

15501-0000

Line X0120 ALL LPSM 1,500.00$ 1,500.00$ 10.00$ 690.00$ 1,500.00$ 500.00$ 2,061.84$ 1,000.00$ 0.01$ 400.00$ 4,000.00$ 1,500.00$ 1,000.00$

15701-0000

Line X0140 ALL LPSM 2,500.00$ 2,500.00$ 6,000.00$ 300.00$ 650.00$ 1,000.00$ 2,560.00$ 3,000.00$ 2,560.00$ 3,600.00$ 4,000.00$ 2,500.00$ 3,560.00$

15802-0000

Line X0160 ALL LPSM 5,000.00$ 5,000.00$ 7,500.00$ 5,400.00$ 6,700.00$ 4,000.00$ 750.00$ 1,000.00$ 750.00$ 2,400.00$ 4,000.00$ 9,000.00$ 750.00$

20301-2400

Line X0180 1 EACH 175.00$ 175.00$ 5.00$ 140.00$ 65.00$ 70.00$ 51.00$ 150.00$ 51.00$ 80.29$ 130.00$ 60.00$ 51.00$

20301-3400

Line X0200 12 EACH 55.00$ 660.00$ 60.00$ 216.00$ 480.00$ 300.00$ 468.00$ 600.00$ 468.00$ 396.96$ 1,080.00$ 600.00$ 468.00$

30402-5300

Line X0220 1,900 SQYD 3.25$ 6,175.00$ 1,900.00$ 4,180.00$ 3,800.00$ 2,850.00$ 7,600.00$ 8,550.00$ 7,600.00$ 11,153.00$ 5,700.00$ 9,500.00$ 11,400.00$

40105-3000

Line X0240 4 TON 300.00$ 1,200.00$ 2,400.00$ 560.00$ 664.00$ 560.00$ 844.00$ 1,000.00$ 844.00$ 1,409.00$ 1,372.00$ 520.00$ 844.00$

40301-0100

Line X0260 350 TON 110.00$ 38,500.00$ 34,300.00$ 32,900.00$ 38,500.00$ 40,950.00$ 22,050.00$ 24,150.00$ 22,050.00$ 27,300.00$ 35,700.00$ 28,000.00$ 22,050.00$

40901-2000

Line X0280 550 SQYD 5.50$ 3,025.00$ 2,750.00$ 14,300.00$ 3,245.00$ 1,650.00$ 14,850.00$ 16,500.00$ 14,850.00$ 3,470.50$ 18,150.00$ 13,750.00$ 14,850.00$

41101-1000

Line X0300 3 TON 825.00$ 2,475.00$ 2,100.00$ 2,580.00$ 3,045.00$ 450.00$ 2,100.00$ 2,100.00$ 2,100.00$ 2,102.94$ 459.00$ 2,100.00$ 2,100.00$

41105-0000

Line X0320 3 TON 60.00$ 180.00$ 120.00$ 270.45$ 321.00$ 30.00$ 75.00$ 75.00$ 75.00$ 87.75$ 153.00$ 60.00$ 75.00$

41201-0000

Line X0340 1 TON 1,000.00$ 1,000.00$ 700.00$ 650.00$ 750.00$ 500.00$ 650.00$ 1,000.00$ 650.00$ 763.21$ 917.00$ 750.00$ 650.00$

41401-2000

Line X0360 420 LNFT 5.50$ 2,310.00$ 2,100.00$ 285.60$ 344.40$ 840.00$ 5,712.00$ 6,300.00$ 5,712.00$ 840.00$ 6,720.00$ 840.00$ 5,712.00$

60405-0000

Line X0380 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$ 1,400.00$ 2,200.00$ 2,400.00$ 2,000.00$

60915-1000

Line X0400 12 EACH 130.00$ 1,560.00$ 3,000.00$ 1,080.00$ 1,944.00$ 600.00$ 540.00$ 780.00$ 540.00$ 795.60$ 1,200.00$ 1,800.00$ 540.00$

63301-0000

Line X0420 1 EACH 350.00$ 350.00$ 420.00$ 340.00$ 430.00$ 650.00$ 340.00$ 500.00$ 340.00$ 105.00$ 459.00$ 600.00$ 340.00$

63401-0300

Line X0440 1,100 LNFT 0.25$ 275.00$ 550.00$ 220.00$ 286.00$ 495.00$ 253.00$ 275.00$ 253.00$ 308.00$ 275.00$ 550.00$ 253.00$

63405-0050

Line X0460 1 EACH 150.00$ 150.00$ 500.00$ 55.00$ 66.00$ 320.00$ 113.00$ 150.00$ 113.00$ 350.00$ 69.00$ 300.00$ 113.00$

63406-0000

Line X0480 2 EACH 10.00$ 20.00$ 1,000.00$ 22.00$ 26.00$ 260.00$ 6.80$ 50.00$ 6.80$ 1.50$ 28.00$ 34.00$ 6.80$

63502-1050

Line X0500 25 EACH 30.00$ 750.00$ 625.00$ 2,400.00$ 2,750.00$ 1,000.00$ 425.00$ 625.00$ 425.00$ 2,700.00$ 2,900.00$ 1,000.00$ 425.00$

63505-1000

Line X0520 1.0 MILE 1,200.00$ 1,200.00$ 1,500.00$ 1,700.00$ 1,900.00$ 2,000.00$ 625.00$ 700.00$ 625.00$ 1,950.00$ 2,056.00$ 2,700.00$ 625.00$

63506-0500

Line X0540 70 HOUR 35.00$ 2,450.00$ 1,050.00$ 2,380.00$ 1,697.50$ 2,450.00$ 2,800.00$ 3,150.00$ 2,800.00$ 3,657.50$ 2,870.00$ 1,750.00$ 2,800.00$

SWP Contracting & Paving Arrow Indian Contractors

4,677.00$

3,150.00$

990.00$

5,900.00$

1,465.00$

1,000.00$

3,560.00$

750.00$

51.00$

39.00$

6.00$

211.00$

63.00$

27.00$

700.00$

25.00$

650.00$

11,000.00$

10,000.00$

2,500.00$

8,000.00$

13,000.00$

1,500.00$

2,500.00$

9,000.00$

60.00$

50.00$

5.00$

130.00$

80.00$

25.00$

700.00$

20.00$

750.00$

CONTRACTOR QUALITY CONTROL

2,500.00$ 7,500.00$ 3,200.00$ 3,500.00$ 10,900.00$ 7,000.00$ 5,900.00$ 1,200.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, PARKING AREA

BLOTTER

TACK COAT

CRACKS, CLEANING AND SEALING

SOIL EROSION CONTROL

WATERING FOR DUST CONTROL

REMOVAL OF SIGN

REMOVAL OF WHEELSTOP

FULL DEPTH RECLAMATION, METHOD 2, 6-INCH DEPTH

ANTISTRIP ADDITIVE, TYPE 3

TEMPORARY TRAFFIC CONTROL, TUBULAR MARKER

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

MANHOLE ADJUSTMENT

WHEELSTOP, CONCRETE

SIGN SYSTEM

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

RAISED PAVEMENT MARKER

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

ASPHALT CONCRETE PAVEMENT, TYPE 1

MICRO SURFACING, TYPE 2

PRIME COAT, METHOD 1

15,000.00$ 500.00$ 8,000.00$

990.00$ 561.84$ 3,169.00$

IWCC , Inc. West Point Contractors Day's Excavating, Inc.Road Builders, Inc.Capital Improvements, LLC. Clear Contracting Company Meridian Engineering Company Monitor Construction Company McCullough Construction, Inc.

140.00$

2,500.00$

500.00$ 2,400.00$ 2,700.00$ 6,500.00$ 1,465.00$ 1,500.00$ 1,465.00$ 2,800.00$ 2,538.00$

3,677.00$ 5,000.00$ 3,677.00$ 7,817.95$ 5,000.00$

17,000.00$ 14,000.00$ 6,500.00$ 3,150.00$ 3,400.00$ 3,150.00$ 5,870.85$ 20,559.00$

2,500.00$ 2,500.00$ 1,400.00$ 650.00$ 990.00$ 1,200.00$

2,500.00$

7,500.00$ 5,400.00$ 6,700.00$ 4,000.00$ 750.00$ 1,000.00$ 750.00$ 2,400.00$ 4,000.00$

6,000.00$ 300.00$ 650.00$ 1,000.00$ 2,560.00$ 3,000.00$ 2,560.00$ 3,600.00$ 4,000.00$

10.00$ 690.00$ 1,500.00$ 500.00$ 2,061.84$ 1,000.00$ 0.01$ 400.00$ 4,000.00$

5.00$ 18.00$ 40.00$ 25.00$ 39.00$ 50.00$ 39.00$ 33.08$ 90.00$

5.00$ 140.00$ 65.00$ 70.00$ 51.00$ 150.00$ 51.00$ 80.29$ 130.00$

600.00$ 140.00$ 166.00$ 140.00$ 211.00$ 250.00$ 211.00$ 352.25$ 343.00$

1.00$ 2.20$ 2.00$ 1.50$ 4.00$ 4.50$ 4.00$ 5.87$ 3.00$

5.00$ 26.00$ 5.90$ 3.00$ 27.00$ 30.00$ 27.00$ 6.31$ 33.00$

98.00$ 94.00$ 110.00$ 117.00$ 63.00$ 69.00$ 63.00$ 78.00$ 102.00$

40.00$ 90.15$ 107.00$ 10.00$ 25.00$ 25.00$ 25.00$ 29.25$ 51.00$

700.00$ 860.00$ 1,015.00$ 150.00$ 700.00$ 700.00$ 700.00$ 700.98$ 153.00$

5.00$ 0.68$ 0.82$ 2.00$ 13.60$ 15.00$ 13.60$ 2.00$ 16.00$

700.00$ 650.00$ 750.00$ 500.00$ 650.00$ 1,000.00$ 650.00$ 763.21$ 917.00$

2.00$ 13.60$

250.00$ 90.00$ 162.00$ 50.00$ 45.00$ 65.00$ 45.00$ 66.30$ 100.00$

500.00$ 240.00$ 320.00$ 2,000.00$ 1,000.00$ 1,200.00$ 1,000.00$ 700.00$ 1,100.00$ 1,200.00$

150.00$

1,000.00$

45.00$

0.50$ 0.20$ 0.26$ 0.45$ 0.23$ 0.25$ 0.23$ 0.28$ 0.25$

420.00$ 340.00$ 430.00$ 650.00$ 340.00$ 500.00$ 340.00$ 105.00$ 459.00$ 600.00$

0.50$

340.00$

0.23$

500.00$ 11.00$ 13.00$ 130.00$ 3.40$ 25.00$ 3.40$ 0.75$ 14.00$

500.00$ 55.00$ 66.00$ 320.00$ 113.00$ 150.00$ 113.00$ 350.00$ 69.00$ 300.00$

17.00$

113.00$

3.40$

1,500.00$ 1,700.00$ 1,900.00$ 2,000.00$ 625.00$ 700.00$ 625.00$ 1,950.00$ 2,056.00$

25.00$ 96.00$ 110.00$ 40.00$ 17.00$ 25.00$ 17.00$ 108.00$ 116.00$ 40.00$

2,700.00$

17.00$

625.00$

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

Engineer's Estimate

6/14/2016 Page 1 of 1

Non-ResponsiveNon-Responsive Non-Responsive