AZ_FTNP_SAGU_12(1)_-_Option_Y_Estimate_-_Unshelving.pdf

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

Option Y Total of Bid Items: 112,000.00$ -15.0% 95,217.00$ -3.0% 108,622.50$ -15.9% 94,170.10$ -23.3% 85,945.00$ -17.9% 91,963.53$ -9.4% 101,485.00$ 5.7% 118,340.20$ -24.7% 84,370.21$ -13.7% 96,647.42$ 8.8% 121,825.60$ 12.5% 125,971.00$ 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 Y0020 ALL LPSM 12,090.00$ 12,090.00$ 2,500.00$ 13,000.00$ 500.00$ 8,000.00$ 1,400.00$ 3,000.00$ 2,000.00$ 1,400.00$ 7,817.95$ 5,000.00$ 12,000.00$

15210-3000

Line Y0040 0.300 MILE 3,750.00$ 1,125.00$ 42.00$ 4,200.00$ 2,850.00$ 1,800.00$ 630.00$ 900.00$ 630.00$ 630.00$ 1,761.25$ 5,139.60$ 3,000.00$

15215-7000

Line Y0060 2 EACH 3,000.00$ 6,000.00$ 5,000.00$ 5,800.00$ 2,800.00$ 1,200.00$ 1,980.00$ 3,000.00$ 1,980.00$ 1,980.00$ 1,443.04$ 7,196.00$ 5,000.00$

15301-0000

Line Y0080 ALL LPSM 2,000.00$ 2,000.00$ 2,500.00$ 7,500.00$ 3,300.00$ 2,000.00$ 10,900.00$ 7,000.00$ 6,500.00$ 5,900.00$ 1,200.00$ 2,500.00$ 7,000.00$

15401-0000

Line Y0100 ALL LPSM 3,000.00$ 3,000.00$ 500.00$ 2,300.00$ 2,700.00$ 3,000.00$ 1,700.00$ 2,000.00$ 2,000.00$ 1,700.00$ 2,800.00$ 2,538.00$ 12,000.00$

15501-0000

Line Y0120 ALL LPSM 1,500.00$ 1,500.00$ 10.00$ 690.00$ 1,500.00$ 500.00$ 2,593.33$ 1,000.00$ 1,000.00$ 0.01$ 500.00$ 4,000.00$ 1,500.00$

15701-0000

Line Y0140 ALL LPSM 2,500.00$ 2,500.00$ 6,000.00$ 300.00$ 650.00$ 1,000.00$ 5,100.00$ 5,500.00$ 5,100.00$ 5,100.00$ 3,600.00$ 4,000.00$ 2,500.00$

15802-0000

Line Y0160 ALL LPSM 5,000.00$ 5,000.00$ 7,500.00$ 5,700.00$ 6,600.00$ 4,000.00$ 190.00$ 1,000.00$ 190.00$ 190.00$ 2,400.00$ 4,000.00$ 9,000.00$

20301-3400

Line Y0180 12 EACH 55.00$ 660.00$ 60.00$ 216.00$ 480.00$ 300.00$ 468.00$ 600.00$ 468.00$ 468.00$ 963.48$ 1,080.00$ 600.00$

30402-5300

Line Y0200 1,600 SQYD 3.25$ 5,200.00$ 1,600.00$ 2,720.00$ 3,200.00$ 2,400.00$ 6,400.00$ 7,200.00$ 9,600.00$ 6,400.00$ 9,392.00$ 4,800.00$ 8,000.00$

40105-3000

Line Y0220 4 TON 300.00$ 1,200.00$ 2,400.00$ 560.00$ 664.00$ 560.00$ 844.00$ 1,000.00$ 844.00$ 844.00$ 1,440.00$ 1,372.00$ 520.00$

40301-0100

Line Y0240 300 TON 110.00$ 33,000.00$ 29,400.00$ 28,500.00$ 33,000.00$ 35,100.00$ 18,900.00$ 20,700.00$ 18,900.00$ 18,900.00$ 23,400.00$ 30,600.00$ 24,000.00$

40901-2000

Line Y0260 3,450 SQYD 5.50$ 18,975.00$ 17,250.00$ 23,460.00$ 20,355.00$ 10,350.00$ 24,150.00$ 27,600.00$ 24,150.00$ 24,150.00$ 21,769.50$ 27,600.00$ 24,150.00$

41101-1000

Line Y0280 3 TON 825.00$ 2,475.00$ 2,100.00$ 2,580.00$ 3,045.00$ 300.00$ 2,100.00$ 2,100.00$ 2,100.00$ 2,100.00$ 2,102.94$ 459.00$ 2,100.00$

41105-0000

Line Y0300 2 TON 60.00$ 120.00$ 80.00$ 180.30$ 214.00$ 20.00$ 50.00$ 50.00$ 50.00$ 50.00$ 58.70$ 102.00$ 40.00$

41201-0000

Line Y0320 1 TON 1,000.00$ 1,000.00$ 700.00$ 650.00$ 750.00$ 600.00$ 650.00$ 1,000.00$ 650.00$ 650.00$ 763.21$ 917.00$ 750.00$

41401-2000

Line Y0340 1,580 LNFT 5.50$ 8,690.00$ 7,900.00$ 1,090.20$ 1,295.60$ 3,160.00$ 7,110.00$ 9,480.00$ 9,480.00$ 7,110.00$ 3,160.00$ 7,900.00$ 3,160.00$

60405-0000

Line Y0360 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$

60915-1000

Line Y0380 12 EACH 130.00$ 1,560.00$ 3,000.00$ 1,068.00$ 1,944.00$ 540.00$ 540.00$ 780.00$ 540.00$ 540.00$ 795.60$ 1,200.00$ 1,800.00$

63401-0300

Line Y0400 500 LNFT 0.25$ 125.00$ 250.00$ 100.00$ 130.00$ 225.00$ 115.00$ 125.00$ 115.00$ 115.00$ 140.00$ 125.00$ 250.00$

63405-0050

Line Y0420 1 EACH 150.00$ 150.00$ 500.00$ 55.00$ 66.00$ 300.00$ 113.00$ 150.00$ 113.00$ 113.00$ 350.00$ 69.00$ 300.00$

63406-0000

Line Y0440 3 EACH 10.00$ 30.00$ 1,500.00$ 33.00$ 39.00$ 390.00$ 10.20$ 75.00$ 10.20$ 10.20$ 2.25$ 42.00$ 51.00$

63502-1050

Line Y0460 35 EACH 30.00$ 1,050.00$ 875.00$ 3,360.00$ 3,850.00$ 1,400.00$ 595.00$ 875.00$ 595.00$ 595.00$ 3,780.00$ 4,060.00$ 1,400.00$

63505-1000

Line Y0480 1.0 MILE 1,200.00$ 1,200.00$ 1,500.00$ 1,700.00$ 1,900.00$ 2,000.00$ 625.00$ 800.00$ 625.00$ 625.00$ 1,950.00$ 2,056.00$ 2,700.00$

63506-0500

Line Y0500 70 HOUR 35.00$ 2,450.00$ 1,050.00$ 2,380.00$ 1,697.50$ 2,800.00$ 2,800.00$ 3,150.00$ 28,700.00$ 2,800.00$ 3,657.50$ 2,870.00$ 1,750.00$

Day's Excavating, Inc. SWP Contracting & Paving

12,000.00$

10,000.00$

2,500.00$

7,000.00$

12,000.00$

1,500.00$

2,500.00$

9,000.00$

50.00$

5.00$

130.00$

80.00$

7.00$

700.00$

20.00$

750.00$

2.00$

5,000.00$

17,132.00$

3,598.00$

2,500.00$

2,538.00$

4,000.00$

4,000.00$

4,000.00$

90.00$

3.00$

343.00$

102.00$

8.00$

153.00$

51.00$

917.00$

5.00$

CONTRACTOR QUALITY CONTROL

2,500.00$ 7,500.00$ 3,300.00$ 2,000.00$ 10,900.00$ 7,000.00$ 6,500.00$ 5,900.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, PARKING AREA

TACK COAT

CRACKS, CLEANING AND SEALING

MANHOLE ADJUSTMENT

SOIL EROSION CONTROL

WATERING FOR DUST CONTROL

REMOVAL OF WHEELSTOP

FULL DEPTH RECLAMATION, METHOD 2, 6-INCH DEPTH

ANTISTRIP ADDITIVE, TYPE 3

ASPHALT CONCRETE PAVEMENT, TYPE 1

TEMPORARY TRAFFIC CONTROL, FLAGGER

WHEELSTOP, CONCRETE

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

RAISED PAVEMENT MARKER

TEMPORARY TRAFFIC CONTROL, TUBULAR MARKER

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

MICRO SURFACING, TYPE 2

PRIME COAT, METHOD 1

BLOTTER

13,000.00$ 500.00$ 8,000.00$

990.00$ 990.00$ 721.52$

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$

500.00$ 2,300.00$ 2,700.00$ 3,000.00$ 1,700.00$ 2,000.00$ 2,000.00$ 1,700.00$ 2,800.00$

1,400.00$ 3,000.00$ 2,000.00$ 1,400.00$ 7,817.95$

14,000.00$ 9,500.00$ 6,000.00$ 2,100.00$ 3,000.00$ 2,100.00$ 2,100.00$ 5,870.83$

2,500.00$ 2,900.00$ 1,400.00$ 600.00$ 990.00$ 1,500.00$

1,200.00$

7,500.00$ 5,700.00$ 6,600.00$ 4,000.00$ 190.00$ 1,000.00$ 190.00$ 190.00$ 2,400.00$

6,000.00$ 300.00$ 650.00$ 1,000.00$ 5,100.00$ 5,500.00$ 5,100.00$ 5,100.00$ 3,600.00$

10.00$ 690.00$ 1,500.00$ 500.00$ 2,593.33$ 1,000.00$ 1,000.00$ 0.01$ 500.00$

1.00$ 1.70$ 2.00$ 1.50$ 4.00$ 4.50$ 6.00$ 4.00$ 5.87$

5.00$ 18.00$ 40.00$ 25.00$ 39.00$ 50.00$ 39.00$ 39.00$ 80.29$

98.00$ 95.00$ 110.00$ 117.00$ 63.00$ 69.00$ 63.00$ 63.00$ 78.00$

600.00$ 140.00$ 166.00$ 140.00$ 211.00$ 250.00$ 211.00$ 211.00$ 360.00$

700.00$ 860.00$ 1,015.00$ 100.00$ 700.00$ 700.00$ 700.00$ 700.00$ 700.98$

5.00$ 6.80$ 5.90$ 3.00$ 7.00$ 8.00$ 7.00$ 7.00$ 6.31$

700.00$ 650.00$ 750.00$ 600.00$ 650.00$ 1,000.00$ 650.00$ 650.00$ 763.21$

40.00$ 90.15$ 107.00$ 10.00$ 25.00$ 25.00$ 25.00$ 25.00$ 29.35$

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

5.00$ 0.69$ 0.82$ 2.00$ 4.50$ 6.00$ 6.00$ 4.50$ 2.00$

1,100.00$ 1,200.00$

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

250.00$ 89.00$ 162.00$ 45.00$ 45.00$ 65.00$ 45.00$ 45.00$ 66.30$ 100.00$

0.25$

150.00$

0.50$

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

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

14.00$

300.00$

17.00$

1,500.00$ 1,700.00$ 1,900.00$ 2,000.00$ 625.00$ 800.00$ 625.00$ 625.00$ 1,950.00$

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

2,056.00$

40.00$

2,700.00$

15.00$ 34.00$ 24.25$ 40.00$ 40.00$ 45.00$ 410.00$ 40.00$ 52.25$ 41.00$ 25.00$

Engineer's Estimate

6/13/2016 Page 1 of 1

Non-Responsive Non-ResponsiveNon-Responsive