AZ_FTNP_SAGU_12(1)_-_Schedule_A_Estimate_-_Unshelving.pdf

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

Schedule A Total of Bid Items: 2,423,705.00$ -32.6% 1,632,389.00$ -30.8% 1,678,314.51$ -21.7% 1,898,971.20$ -20.3% 1,932,475.00$ -11.0% 2,155,926.10$ -7.2% 2,249,945.00$ -4.6% 2,312,590.00$ 0.4% 2,433,056.01$ -2.0% 2,375,799.02$ -2.6% 2,361,514.40$ 17.4% 2,845,230.00$ 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 A0020 ALL LPSM 305,115.00$ 305,115.00$ 125,000.00$ 29,000.00$ 78,964.00$ 193,000.00$ 240,283.00$ 234,000.00$ 267,134.00$ 677,000.00$ 262,529.52$ 125,000.00$ 284,000.00$

15206-0000

Line A0040 0.300 MILE 3,500.00$ 1,050.00$ 75.00$ 6,600.00$ 8,220.00$ 4,500.00$ 4,800.00$ 5,190.00$ 4,800.00$ 4,800.00$ 5,807.65$ 8,066.10$ 10,500.00$

15210-3000

Line A0060 2.700 MILE 3,750.00$ 10,125.00$ 378.00$ 11,070.00$ 32,670.00$ 16,200.00$ 47,520.00$ 51,300.00$ 47,520.00$ 47,520.00$ 7,970.89$ 13,443.30$ 48,600.00$

15215-1000

Line A0080 1 EACH 800.00$ 800.00$ 15,000.00$ 3,000.00$ 4,000.00$ 1,500.00$ 1,300.00$ 1,400.00$ 1,300.00$ 1,300.00$ 2,363.01$ 3,697.00$ 3,000.00$

15215-3000

Line A0100 4 EACH 800.00$ 3,200.00$ 12,000.00$ 4,000.00$ 8,000.00$ 3,200.00$ 3,600.00$ 4,000.00$ 3,600.00$ 3,600.00$ 6,298.20$ 5,040.00$ 8,000.00$

15215-7000

Line A0120 6 EACH 1,000.00$ 6,000.00$ 15,000.00$ 6,000.00$ 4,050.00$ 3,600.00$ 2,370.00$ 4,800.00$ 2,370.00$ 2,370.00$ 5,871.48$ 7,392.00$ 15,000.00$

15216-2000

Line A0140 0.500 MILE 5,000.00$ 2,500.00$ 2,250.00$ 12,000.00$ 8,000.00$ 4,000.00$ 4,150.00$ 4,500.00$ 4,150.00$ 4,150.00$ 4,875.48$ 14,788.00$ 6,000.00$

15301-0000

Line A0160 ALL LPSM 45,000.00$ 45,000.00$ 15,000.00$ 60,000.00$ 24,000.00$ 45,000.00$ 185,000.00$ 65,000.00$ 90,000.00$ 60,000.00$ 71,751.19$ 106,480.00$ 185,000.00$

15401-0000

Line A0180 ALL LPSM 40,000.00$ 40,000.00$ 20,000.00$ 39,000.00$ 45,500.00$ 45,000.00$ 52,800.00$ 35,000.00$ 45,000.00$ 32,800.00$ 52,580.89$ 15,445.00$ 299,000.00$

15501-0000

Line A0200 ALL LPSM 5,000.00$ 5,000.00$ 2,000.00$ 3,000.00$ 1,500.00$ 600.00$ 14,587.10$ 5,000.00$ 10,000.00$ 0.01$ 10,531.22$ 15,000.00$ 30,000.00$

15705-1400

Line A0220 880 LNFT 7.00$ 6,160.00$ 13,200.00$ 5,016.00$ 4,699.20$ 1,760.00$ 6,160.00$ 7,040.00$ 6,160.00$ 6,160.00$ 2,516.80$ 3,520.00$ 2,200.00$

15706-1100

Line A0240 5 EACH 200.00$ 1,000.00$ 3,900.00$ 1,400.00$ 500.00$ 1,500.00$ 1,125.00$ 1,250.00$ 1,125.00$ 1,125.00$ 1,664.55$ 1,875.00$ 400.00$

15706-1900

Line A0260 100 EACH 150.00$ 15,000.00$ 8,000.00$ 6,500.00$ 10,000.00$ 2,500.00$ 6,300.00$ 7,000.00$ 6,300.00$ 6,300.00$ 9,240.00$ 4,500.00$ 5,000.00$

15802-0000

Line A0280 ALL LPSM 20,000.00$ 20,000.00$ 50,000.00$ 5,700.00$ 6,900.00$ 12,000.00$ 35,000.00$ 45,000.00$ 35,000.00$ 35,000.00$ 70,063.78$ 50,000.00$ 150,000.00$

20206-0000

Line A0300 2,600 SQYD 5.00$ 13,000.00$ 1,066.00$ 5,980.00$ 6,500.00$ 26,000.00$ 9,750.00$ 10,400.00$ 9,750.00$ 9,750.00$ 25,376.00$ 7,020.00$ 15,600.00$

20301-1200

Line A0320 1 EACH 500.00$ 500.00$ 560.00$ 1,000.00$ 500.00$ 3,000.00$ 2,500.00$ 2,700.00$ 2,500.00$ 2,500.00$ 907.97$ 1,500.00$ 1,000.00$

20301-1900

Line A0340 10 EACH 2,000.00$ 20,000.00$ 3,200.00$ 11,000.00$ 9,500.00$ 18,000.00$ 20,000.00$ 21,000.00$ 30,000.00$ 20,000.00$ 10,448.40$ 25,000.00$ 17,000.00$

20301-2300

Line A0360 50 EACH 35.00$ 1,750.00$ 250.00$ 7,050.00$ 3,250.00$ 2,500.00$ 2,500.00$ 3,750.00$ 2,500.00$ 2,500.00$ 2,434.50$ 3,750.00$ 3,000.00$

20301-2400

Line A0380 25 EACH 80.00$ 2,000.00$ 125.00$ 3,525.00$ 1,625.00$ 2,000.00$ 1,250.00$ 1,875.00$ 1,250.00$ 1,250.00$ 1,346.25$ 3,250.00$ 1,500.00$

20301-3400

Line A0400 18 EACH 55.00$ 990.00$ 90.00$ 432.00$ 720.00$ 720.00$ 720.00$ 900.00$ 720.00$ 720.00$ 689.04$ 1,620.00$ 900.00$

20401-0000

Line A0420 1,200 CUYD 20.00$ 24,000.00$ 120.00$ 15,600.00$ 17,700.00$ 36,000.00$ 43,200.00$ 48,000.00$ 50,400.00$ 43,200.00$ 98,376.00$ 32,400.00$ 54,000.00$

20430-1000

Line A0440 550 LNFT 7.00$ 3,850.00$ 3,300.00$ 2,420.00$ 2,200.00$ 6,600.00$ 5,500.00$ 6,050.00$ 5,500.00$ 5,500.00$ 7,474.50$ 13,750.00$ 11,000.00$

20441-0000

Line A0460 175 CUYD 30.00$ 5,250.00$ 2,625.00$ 1,557.50$ 1,085.00$ 3,500.00$ 4,375.00$ 4,725.00$ 4,375.00$ 4,375.00$ 5,944.75$ 28,000.00$ 10,500.00$

20443-0000

Line A0480 40 LNFT 15.00$ 600.00$ 600.00$ 440.00$ 1,400.00$ 1,600.00$ 400.00$ 800.00$ 400.00$ 400.00$ 543.60$ 6,000.00$ 2,200.00$

21101-1000

Line A0500 1,300 SQYD 15.00$ 19,500.00$ 14,300.00$ 4,940.00$ 5,850.00$ 1,300.00$ 6,500.00$ 7,800.00$ 6,500.00$ 6,500.00$ 8,827.00$ 9,750.00$ 11,700.00$

25101-2200

Line A0520 1,050 CUYD 100.00$ 105,000.00$ 81,900.00$ 78,750.00$ 110,250.00$ 94,500.00$ 157,500.00$ 173,250.00$ 210,000.00$ 157,500.00$ 95,035.50$ 102,900.00$ 126,000.00$

25101-2300

Line A0540 400 CUYD 200.00$ 80,000.00$ 46,000.00$ 34,400.00$ 37,600.00$ 38,000.00$ 60,000.00$ 68,000.00$ 80,000.00$ 60,000.00$ 34,596.00$ 42,800.00$ 48,000.00$

25110-2300

Line A0560 20 CUYD 300.00$ 6,000.00$ 3,000.00$ 2,800.00$ 3,500.00$ 3,000.00$ 4,900.00$ 8,000.00$ 4,900.00$ 4,900.00$ 6,313.00$ 6,000.00$ 5,000.00$

25125-0000

Line A0580 10 EACH 300.00$ 3,000.00$ 2,000.00$ 2,500.00$ 1,300.00$ 3,000.00$ 1,000.00$ 2,500.00$ 1,000.00$ 1,000.00$ 7,795.80$ 4,710.00$ 7,000.00$

30201-2000

Line A0600 550 CUYD 19.20$ 10,560.00$ 11,000.00$ 10,450.00$ 5,225.00$ 4,400.00$ 6,600.00$ 7,150.00$ 6,600.00$ 6,600.00$ 8,970.50$ 23,650.00$ 19,250.00$

30202-2000

Line A0620 120 TON 40.00$ 4,800.00$ 6,000.00$ 3,600.00$ 6,060.00$ 4,560.00$ 10,800.00$ 12,600.00$ 10,800.00$ 10,800.00$ 14,674.80$ 5,640.00$ 10,800.00$

30402-5300

Line A0640 38,000 SQYD 3.25$ 123,500.00$ 38,000.00$ 64,600.00$ 76,000.00$ 57,000.00$ 190,000.00$ 247,000.00$ 304,000.00$ 190,000.00$ 258,020.00$ 114,000.00$ 133,000.00$

40105-3000

Line A0660 60 TON 300.00$ 18,000.00$ 36,000.00$ 8,400.00$ 9,960.00$ 8,400.00$ 18,000.00$ 21,000.00$ 18,000.00$ 18,000.00$ 24,459.00$ 20,160.00$ 7,800.00$

40301-0100

Line A0680 6,100 TON 110.00$ 671,000.00$ 597,800.00$ 567,300.00$ 658,800.00$ 713,700.00$ 384,300.00$ 414,800.00$ 384,300.00$ 384,300.00$ 522,160.00$ 610,000.00$ 457,500.00$

41101-1000

Line A0700 45 TON 825.00$ 37,125.00$ 31,500.00$ 37,800.00$ 45,675.00$ 11,700.00$ 26,865.00$ 27,000.00$ 26,865.00$ 26,865.00$ 36,505.35$ 6,750.00$ 31,500.00$

41105-0000

Line A0720 55 TON 60.00$ 3,300.00$ 2,200.00$ 5,005.00$ 5,885.00$ 550.00$ 1,375.00$ 1,375.00$ 1,375.00$ 1,375.00$ 1,868.35$ 2,750.00$ 1,100.00$

41201-0000

Line A0740 16 TON 1,000.00$ 16,000.00$ 11,200.00$ 10,240.00$ 12,000.00$ 9,600.00$ 10,400.00$ 11,200.00$ 10,400.00$ 10,400.00$ 14,132.00$ 14,400.00$ 12,000.00$

41801-1000

Line A0760 15 SQYD 160.00$ 2,400.00$ 900.00$ 2,850.00$ 4,800.00$ 1,950.00$ 1,500.00$ 1,875.00$ 1,500.00$ 1,500.00$ 2,038.35$ 1,110.00$ 4,500.00$

41801-2000

Line A0780 180 SQYD 140.00$ 25,200.00$ 7,200.00$ 17,280.00$ 41,400.00$ 23,400.00$ 18,000.00$ 20,700.00$ 18,000.00$ 18,000.00$ 24,460.20$ 13,140.00$ 22,500.00$

50101-0600

Line A0800 125 SQYD 130.00$ 16,250.00$ 8,750.00$ 9,500.00$ 12,750.00$ 7,500.00$ 8,500.00$ 9,375.00$ 8,500.00$ 8,500.00$ 17,078.75$ 22,375.00$ 12,500.00$

50101-0800

Line A0820 1,150 SQYD 135.00$ 155,250.00$ 82,800.00$ 97,750.00$ 94,300.00$ 74,750.00$ 96,600.00$ 103,500.00$ 96,600.00$ 96,600.00$ 103,431.00$ 157,550.00$ 138,000.00$

55401-1000

Line A0840 8,400 LB 8.50$ 71,400.00$ 10,500.00$ 9,240.00$ 15,960.00$ 11,760.00$ 16,800.00$ 18,480.00$ 16,800.00$ 16,800.00$ 17,724.00$ 14,112.00$ 42,000.00$

60101-0000

Line A0860 110 CUYD 1,000.00$ 110,000.00$ 12,100.00$ 88,000.00$ 87,450.00$ 77,000.00$ 94,600.00$ 104,500.00$ 94,600.00$ 94,600.00$ 68,300.10$ 119,900.00$ 132,000.00$

60103-1920

Line A0880 1 EACH 2,000.00$ 2,000.00$ 6,000.00$ 3,900.00$ 3,330.00$ 6,200.00$ 7,500.00$ 8,100.00$ 7,500.00$ 7,500.00$ 2,781.03$ 4,840.00$ 7,000.00$

60201-0800

Line A0900 45 LNFT 150.00$ 6,750.00$ 3,375.00$ 3,060.00$ 3,375.00$ 2,925.00$ 6,750.00$ 7,650.00$ 6,750.00$ 6,750.00$ 4,367.70$ 6,345.00$ 4,725.00$

60201-1400

Line A0920 90 LNFT 250.00$ 22,500.00$ 18,000.00$ 14,400.00$ 24,120.00$ 8,100.00$ 36,000.00$ 40,500.00$ 36,000.00$ 36,000.00$ 15,371.10$ 19,980.00$ 24,750.00$

60202-0400

Line A0940 25 LNFT 165.00$ 4,125.00$ 2,500.00$ 1,750.00$ 5,050.00$ 1,875.00$ 3,750.00$ 5,000.00$ 3,750.00$ 3,750.00$ 3,688.75$ 3,625.00$ 2,750.00$

60202-1200

Line A0960 85 LNFT 500.00$ 42,500.00$ 21,250.00$ 16,150.00$ 27,540.00$ 10,625.00$ 51,000.00$ 55,250.00$ 59,500.00$ 51,000.00$ 21,477.80$ 18,870.00$ 27,625.00$

60210-0800

Line A0980 2 EACH 450.00$ 900.00$ 1,000.00$ 1,040.00$ 1,480.00$ 800.00$ 1,500.00$ 1,600.00$ 1,500.00$ 1,500.00$ 671.74$ 860.00$ 2,200.00$

60211-0800

Line A1000 3 EACH 350.00$ 1,050.00$ 1,950.00$ 1,500.00$ 1,320.00$ 1,500.00$ 1,800.00$ 1,950.00$ 1,800.00$ 1,800.00$ 972.21$ 1,836.00$ 3,450.00$

60704-0000

Line A1020 10 EACH 500.00$ 5,000.00$ 15,000.00$ 5,300.00$ 10,400.00$ 4,000.00$ 10,000.00$ 11,000.00$ 10,000.00$ 10,000.00$ 2,327.60$ 30,000.00$ 14,000.00$

60901-1000

Line A1040 195 LNFT 50.00$ 9,750.00$ 4,095.00$ 3,120.00$ 5,070.00$ 4,875.00$ 14,625.00$ 16,575.00$ 14,625.00$ 14,625.00$ 4,847.70$ 6,630.00$ 6,825.00$

60901-1300

Line A1060 200 LNFT 55.00$ 11,000.00$ 4,600.00$ 2,800.00$ 5,200.00$ 5,600.00$ 17,000.00$ 19,000.00$ 17,000.00$ 17,000.00$ 4,992.00$ 7,000.00$ 7,000.00$

60915-1000

Line A1080 15 EACH 130.00$ 1,950.00$ 3,750.00$ 1,350.00$ 2,430.00$ 675.00$ 900.00$ 1,050.00$ 900.00$ 900.00$ 1,150.95$ 1,500.00$ 2,250.00$

61505-1000

Line A1100 1 EACH 3,500.00$ 3,500.00$ 1,800.00$ 1,100.00$ 1,220.00$ 1,200.00$ 3,500.00$ 4,000.00$ 3,500.00$ 3,500.00$ 1,371.56$ 3,500.00$ 1,500.00$

61801-0000

Line A1120 1,000 LNFT 100.00$ 100,000.00$ 85,000.00$ 119,000.00$ 62,000.00$ 48,000.00$ 60,000.00$ 65,000.00$ 85,000.00$ 60,000.00$ 90,250.00$ 171,000.00$ 100,000.00$

62201-0100

Day's Excavating, Inc. SWP Contracting & Paving

284,000.00$

35,000.00$

18,000.00$

3,000.00$

2,000.00$

2,500.00$

12,000.00$

185,000.00$

299,000.00$

30,000.00$

2.50$

80.00$

50.00$

150,000.00$

6.00$

1,000.00$

1,700.00$

125,000.00$

26,887.00$

4,979.00$

3,697.00$

1,260.00$

1,232.00$

29,576.00$

106,480.00$

15,445.00$

15,000.00$

4.00$

375.00$

45.00$

50,000.00$

2.70$

1,500.00$

2,500.00$

SURVEY AND STAKING, APPROACH ROAD

15,000.00$ 3,000.00$ 4,000.00$ 1,500.00$ 1,300.00$ 1,400.00$ 1,300.00$ 1,300.00$

ROADWAY AGGREGATE, METHOD 2 (recycled pulverized asphalt)

TACK COAT

ASPHALT CONCRETE PAVEMENT PATCH, TYPE 1

ASPHALT CONCRETE PAVEMENT PATCH, TYPE 2

MINOR CONCRETE PAVEMENT, REINFORCED, 6-INCH DEPTH

MINOR CONCRETE PAVEMENT, REINFORCED, 8-INCH DEPTH

REINFORCING STEEL

ROADWAY AGGREGATE, METHOD 2

FULL DEPTH RECLAMATION, METHOD 2, 6-INCH DEPTH

ANTISTRIP ADDITIVE, TYPE 3

ASPHALT CONCRETE PAVEMENT, TYPE 1

PRIME COAT, METHOD 1

BLOTTER

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

CENTERLINE, VERIFICATION AND STAKING

REMOVAL OF HEADWALL

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN/MARKER

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, FIBER ROLL

SOIL EROSION CONTROL, INLET PROTECTION TYPE A

ROADWAY OBLITERATION, METHOD 1

PLACED RIPRAP, METHOD B, CLASS 2

PLACED RIPRAP, METHOD B, CLASS 3

GROUTED RIPRAP, METHOD B, CLASS 3

BOULDER

REMOVAL OF SIGN

REMOVAL OF WHEELSTOP

ROADWAY EXCAVATION

SHOULDER, EXCAVATION

WASTE

BERMS

SURVEY AND STAKING, DRAINAGE STRUCTURE

SURVEY AND STAKING, PARKING AREA

SOIL EROSION CONTROL, LOG DAM

WATERING FOR DUST CONTROL

SELECTIVE CLEARING AND GRUBBING

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 24-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

CLEANING CULVERT IN PLACE

CURB, CONCRETE, 12-INCH DEPTH

CURB, CONCRETE, 15-INCH DEPTH

WHEELSTOP, CONCRETE

CONCRETE

CONCRETE, HEADWALL FOR 24-INCH EQUIVALENT DIAMETER PIPE CULVERT

24-INCH PIPE CULVERT

60-INCH PIPE CULVERT

24-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

72-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

ACCESSIBILITY RAMP, CONCRETE

CONCRETE BARRIER

DUMP TRUCK, 6 CUBIC YARD MINIMUM CAPACITY

29,000.00$ 78,964.00$ 193,000.00$

17,600.00$ 17,600.00$ 2,952.18$

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

250.00$

125,000.00$

3,000.00$ 1,000.00$ 2,000.00$ 800.00$ 900.00$ 1,000.00$ 900.00$ 900.00$ 1,574.55$

240,283.00$ 234,000.00$ 267,134.00$ 677,000.00$ 262,529.52$

22,000.00$ 27,400.00$ 15,000.00$ 16,000.00$ 17,300.00$ 16,000.00$ 16,000.00$ 19,358.82$

140.00$ 4,100.00$ 12,100.00$ 6,000.00$ 17,600.00$ 19,000.00$

2,363.01$

15,000.00$ 60,000.00$ 24,000.00$ 45,000.00$ 185,000.00$ 65,000.00$ 90,000.00$ 60,000.00$ 71,751.19$

4,500.00$ 24,000.00$ 16,000.00$ 8,000.00$ 8,300.00$ 9,000.00$ 8,300.00$ 8,300.00$ 9,750.96$

2,500.00$ 1,000.00$ 675.00$ 600.00$ 395.00$ 800.00$ 395.00$ 395.00$ 978.58$

2,000.00$ 3,000.00$ 1,500.00$ 600.00$ 14,587.10$ 5,000.00$ 10,000.00$ 0.01$ 10,531.22$

20,000.00$ 39,000.00$ 45,500.00$ 45,000.00$ 52,800.00$ 35,000.00$ 45,000.00$ 32,800.00$ 52,580.89$

780.00$ 280.00$ 100.00$ 300.00$ 225.00$ 250.00$ 225.00$ 225.00$ 332.91$

15.00$ 5.70$ 5.34$ 2.00$ 7.00$ 8.00$ 7.00$ 7.00$ 2.86$

50,000.00$ 5,700.00$ 6,900.00$ 12,000.00$ 35,000.00$ 45,000.00$ 35,000.00$ 35,000.00$ 70,063.78$

80.00$ 65.00$ 100.00$ 25.00$ 63.00$ 70.00$ 63.00$ 63.00$ 92.40$

560.00$ 1,000.00$ 500.00$ 3,000.00$ 2,500.00$ 2,700.00$ 2,500.00$ 2,500.00$ 907.97$

0.41$ 2.30$ 2.50$ 10.00$ 3.75$ 4.00$ 3.75$ 3.75$ 9.76$

5.00$ 141.00$ 65.00$ 50.00$ 50.00$ 75.00$ 50.00$ 50.00$ 48.69$

320.00$ 1,100.00$ 950.00$ 1,800.00$ 2,000.00$ 2,100.00$ 3,000.00$ 2,000.00$ 1,044.84$

75.00$ 60.00$

5.00$ 24.00$ 40.00$ 40.00$ 40.00$ 50.00$ 40.00$ 40.00$ 38.28$

5.00$ 141.00$ 65.00$ 80.00$ 50.00$ 75.00$ 50.00$ 50.00$ 53.85$ 130.00$

90.00$

60.00$

50.00$

6.00$ 4.40$ 4.00$ 12.00$ 10.00$ 11.00$ 10.00$ 10.00$ 13.59$

0.10$ 13.00$ 14.75$ 30.00$ 36.00$ 40.00$ 42.00$ 36.00$ 81.98$ 27.00$

25.00$

45.00$

20.00$

15.00$ 11.00$ 35.00$ 40.00$ 10.00$ 20.00$ 10.00$ 10.00$ 13.59$

15.00$ 8.90$ 6.20$ 20.00$ 25.00$ 27.00$ 25.00$ 25.00$ 33.97$ 160.00$

150.00$

60.00$

55.00$

78.00$ 75.00$ 105.00$ 90.00$ 150.00$ 165.00$ 200.00$ 150.00$ 90.51$

11.00$ 3.80$ 4.50$ 1.00$ 5.00$ 6.00$ 5.00$ 5.00$ 6.79$ 7.50$

98.00$

9.00$

120.00$

150.00$ 140.00$ 175.00$ 150.00$ 245.00$ 400.00$ 245.00$ 245.00$ 315.65$

115.00$ 86.00$ 94.00$ 95.00$ 150.00$ 170.00$ 200.00$ 150.00$ 86.49$ 107.00$

300.00$

120.00$

250.00$

20.00$ 19.00$ 9.50$ 8.00$ 12.00$ 13.00$ 12.00$ 12.00$ 16.31$

200.00$ 250.00$ 130.00$ 300.00$ 100.00$ 250.00$ 100.00$ 100.00$ 779.58$ 471.00$

43.00$

700.00$

35.00$

1.00$ 1.70$ 2.00$ 1.50$ 5.00$ 6.50$ 8.00$ 5.00$ 6.79$

50.00$ 30.00$ 50.50$ 38.00$ 90.00$ 105.00$ 90.00$ 90.00$ 122.29$ 47.00$

3.00$

90.00$

3.50$

98.00$ 93.00$ 108.00$ 117.00$ 63.00$ 68.00$ 63.00$ 63.00$ 85.60$

600.00$ 140.00$ 166.00$ 140.00$ 300.00$ 350.00$ 300.00$ 300.00$ 407.65$ 336.00$

100.00$

130.00$

75.00$

40.00$ 91.00$ 107.00$ 10.00$ 25.00$ 25.00$ 25.00$ 25.00$ 33.97$

700.00$ 840.00$ 1,015.00$ 260.00$ 597.00$ 600.00$ 597.00$ 597.00$ 811.23$ 150.00$

50.00$

700.00$

20.00$

60.00$ 190.00$ 320.00$ 130.00$ 100.00$ 125.00$ 100.00$ 100.00$ 135.89$

700.00$ 640.00$ 750.00$ 600.00$ 650.00$ 700.00$ 650.00$ 650.00$ 883.25$ 900.00$

74.00$

750.00$

300.00$

70.00$ 76.00$ 102.00$ 60.00$ 68.00$ 75.00$ 68.00$ 68.00$ 136.63$

40.00$ 96.00$ 230.00$ 130.00$ 100.00$ 115.00$ 100.00$ 100.00$ 135.89$ 73.00$

179.00$

125.00$

100.00$

1.25$ 1.10$ 1.90$ 1.40$ 2.00$ 2.20$ 2.00$ 2.00$ 2.11$

72.00$ 85.00$ 82.00$ 65.00$ 84.00$ 90.00$ 84.00$ 84.00$ 89.94$ 137.00$

1.68$

120.00$

5.00$

6,000.00$ 3,900.00$ 3,330.00$ 6,200.00$ 7,500.00$ 8,100.00$ 7,500.00$ 7,500.00$ 2,781.03$

110.00$ 800.00$ 795.00$ 700.00$ 860.00$ 950.00$ 860.00$ 860.00$ 620.91$ 1,090.00$

4,840.00$

1,200.00$

7,000.00$

200.00$ 160.00$ 268.00$ 90.00$ 400.00$ 450.00$ 400.00$ 400.00$ 170.79$

75.00$ 68.00$ 75.00$ 65.00$ 150.00$ 170.00$ 150.00$ 150.00$ 97.06$ 141.00$

222.00$

105.00$

275.00$

250.00$ 190.00$ 324.00$ 125.00$ 600.00$ 650.00$ 700.00$ 600.00$ 252.68$

100.00$ 70.00$ 202.00$ 75.00$ 150.00$ 200.00$ 150.00$ 150.00$ 147.55$ 145.00$

222.00$

110.00$

325.00$

650.00$ 500.00$ 440.00$ 500.00$ 600.00$ 650.00$ 600.00$ 600.00$ 324.07$

500.00$ 520.00$ 740.00$ 400.00$ 750.00$ 800.00$ 750.00$ 750.00$ 335.87$ 430.00$

612.00$

1,100.00$

1,150.00$

21.00$ 16.00$ 26.00$ 25.00$ 75.00$ 85.00$ 75.00$ 75.00$ 24.86$

1,500.00$ 530.00$ 1,040.00$ 400.00$ 1,000.00$ 1,100.00$ 1,000.00$ 1,000.00$ 232.76$ 3,000.00$

34.00$

1,400.00$

35.00$

250.00$ 90.00$ 162.00$ 45.00$ 60.00$ 70.00$ 60.00$ 60.00$ 76.73$

23.00$ 14.00$ 26.00$ 28.00$ 85.00$ 95.00$ 85.00$ 85.00$ 24.96$ 35.00$

100.00$

35.00$

150.00$

85.00$ 119.00$ 62.00$ 48.00$ 60.00$ 65.00$ 85.00$ 60.00$ 90.25$

1,800.00$ 1,100.00$ 1,220.00$ 1,200.00$ 3,500.00$ 4,000.00$ 3,500.00$ 3,500.00$ 1,371.56$ 3,500.00$

171.00$

1,500.00$

100.00$

Engineer's Estimate

6/13/2016 Page 1 of 2

Non-Responsive Non-ResponsiveNon-Responsive

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

Schedule A Total of Bid Items: 2,423,705.00$ -32.6% 1,632,389.00$ -30.8% 1,678,314.51$ -21.7% 1,898,971.20$ -20.3% 1,932,475.00$ -11.0% 2,155,926.10$ -7.2% 2,249,945.00$ -4.6% 2,312,590.00$ 0.4% 2,433,056.01$ -2.0% 2,375,799.02$ -2.6% 2,361,514.40$ 17.4% 2,845,230.00$ 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

Day's Excavating, Inc. SWP Contracting & PavingIWCC, Inc. Road Builders, Inc. West Point ContractorsArrow Indian Contractors, Inc.Capital Imporvements, LLC Clear Contracting Company Meridian Engineering Company Monitor Construction Company McCullough Construction, Inc.Engineer's Estimate

Line A1140 20 HOUR 100.00$ 2,000.00$ 1,700.00$ 2,200.00$ 2,240.00$ 1,600.00$ 1,700.00$ 2,000.00$ 1,700.00$ 1,700.00$ 2,905.00$ 2,100.00$ 2,700.00$

62201-0550

Line A1160 20 HOUR 100.00$ 2,000.00$ 1,700.00$ 2,400.00$ 1,550.00$ 1,500.00$ 1,500.00$ 1,900.00$ 1,500.00$ 1,500.00$ 2,702.80$ 2,200.00$ 2,200.00$

62201-0850

Line A1180 20 HOUR 100.00$ 2,000.00$ 1,700.00$ 2,200.00$ 2,400.00$ 1,600.00$ 1,700.00$ 1,900.00$ 1,700.00$ 1,700.00$ 3,617.40$ 3,000.00$ 2,700.00$

62201-3000

Line A1200 30 HOUR 100.00$ 3,000.00$ 4,500.00$ 4,200.00$ 4,500.00$ 3,000.00$ 2,790.00$ 3,750.00$ 2,790.00$ 2,790.00$ 7,621.80$ 7,200.00$ 3,750.00$

62302-1100

Line A1220 40 HOUR 120.00$ 4,800.00$ 4,800.00$ 5,600.00$ 7,200.00$ 2,800.00$ 1,080.00$ 1,600.00$ 1,080.00$ 1,080.00$ 5,092.00$ 6,720.00$ 7,000.00$

62405-0300

Line A1240 260 SQYD 3.00$ 780.00$ 2,080.00$ 3,380.00$ 3,705.00$ 2,080.00$ 585.00$ 1,040.00$ 585.00$ 585.00$ 881.40$ 2,600.00$ 3,120.00$

63301-0000

Line A1260 25 EACH 350.00$ 8,750.00$ 10,500.00$ 8,250.00$ 10,750.00$ 6,500.00$ 8,250.00$ 10,000.00$ 8,250.00$ 8,250.00$ 3,037.75$ 11,250.00$ 15,000.00$

63308-2000

Line A1280 55 EACH 75.00$ 4,125.00$ 4,400.00$ 11,305.80$ 6,215.00$ 6,600.00$ 5,775.00$ 6,875.00$ 5,775.00$ 5,775.00$ 3,182.30$ 16,500.00$ 16,500.00$

63308-3000

Line A1300 10 EACH 150.00$ 1,500.00$ 2,000.00$ 2,166.60$ 1,640.00$ 1,200.00$ 1,200.00$ 1,500.00$ 1,200.00$ 1,200.00$ 752.20$ 2,000.00$ 3,000.00$

63401-0300

Line A1320 60,600 LNFT 0.25$ 15,150.00$ 30,300.00$ 12,120.00$ 15,756.00$ 27,270.00$ 13,332.00$ 15,150.00$ 13,332.00$ 13,332.00$ 19,392.00$ 14,544.00$ 18,180.00$

63401-0400

Line A1340 100 LNFT 0.25$ 25.00$ 75.00$ 20.00$ 1,520.00$ 18,000.00$ 22.00$ 25.00$ 22.00$ 22.00$ 38.00$ 1,500.00$ 30.00$

63502-0600

Line A1360 4 EACH 200.00$ 800.00$ 2,000.00$ 4.44$ 572.00$ 500.00$ 632.00$ 1,000.00$ 632.00$ 632.00$ 1,388.72$ 1,700.00$ 1,000.00$

63502-1050

Line A1380 120 EACH 30.00$ 3,600.00$ 3,000.00$ 11,280.00$ 15,000.00$ 4,200.00$ 2,040.00$ 3,000.00$ 2,040.00$ 2,040.00$ 14,998.80$ 13,680.00$ 4,800.00$

63502-1300

Line A1400 120 EACH 60.00$ 7,200.00$ 6,000.00$ 26.40$ 4,200.00$ 5,400.00$ 8,280.00$ 12,000.00$ 8,280.00$ 8,280.00$ 14,998.80$ 15,000.00$ 9,600.00$

63502-2000

Line A1420 2 EACH 6,000.00$ 12,000.00$ 3,000.00$ 44.52$ 14,400.00$ 28,000.00$ 15,440.00$ 18,000.00$ 15,440.00$ 15,440.00$ 17,822.08$ 20,000.00$ 22,000.00$

63504-1000

Line A1440 275 SQFT 25.00$ 6,875.00$ 7,425.00$ 151.25$ 6,325.00$ 5,500.00$ 8,525.00$ 9,625.00$ 8,525.00$ 8,525.00$ 9,548.00$ 14,025.00$ 6,875.00$

63505-1000

Line A1460 12.0 MILE 1,200.00$ 14,400.00$ 18,000.00$ 20,400.00$ 25,440.00$ 24,000.00$ 7,320.00$ 7,920.00$ 7,320.00$ 7,320.00$ 27,080.28$ 24,204.00$ 32,400.00$

63506-0500

Line A1480 2,300 HOUR 35.00$ 80,500.00$ 34,500.00$ 75,900.00$ 55,775.00$ 92,000.00$ 36,800.00$ 66,700.00$ 36,800.00$ 36,800.00$ 133,078.00$ 92,000.00$ 57,500.00$

63507-0600

Line A1500 50 DAY 400.00$ 20,000.00$ 26,000.00$ 27,500.00$ 29,500.00$ 17,500.00$ 10,000.00$ 12,500.00$ 10,000.00$ 10,000.00$ 11,573.00$ 40,350.00$ 23,250.00$

63602-6000

Line A1520 1 EACH 12,000.00$ 12,000.00$ 3,500.00$ 18,000.00$ 21,500.00$ 6,500.00$ 5,200.00$ 6,000.00$ 5,200.00$ 5,200.00$ 7,823.19$ 6,722.00$ 24,000.00$

135.00$

125.00$

175.00$

12.00$

600.00$

300.00$

300.00$

0.30$

0.30$

250.00$

40.00$

80.00$

11,000.00$

25.00$

2,700.00$

150.00$

240.00$

168.00$

10.00$

450.00$

300.00$

200.00$

0.24$

15.00$

425.00$

114.00$

125.00$

10,000.00$

51.00$

2,017.00$

3,500.00$ 18,000.00$ 21,500.00$ 6,500.00$ 5,200.00$ 6,000.00$ 5,200.00$ 5,200.00$ 7,823.19$

520.00$ 550.00$ 590.00$ 350.00$ 200.00$ 250.00$ 200.00$ 200.00$ 231.46$

6,722.00$ 24,000.00$

807.00$ 465.00$

15.00$ 33.00$ 24.25$ 40.00$ 16.00$ 29.00$ 16.00$ 16.00$ 57.86$

1,500.00$ 1,700.00$ 2,120.00$ 2,000.00$ 610.00$ 660.00$ 610.00$ 610.00$ 2,256.69$

40.00$ 25.00$

27.00$ 0.55$ 23.00$ 20.00$ 31.00$ 35.00$ 31.00$ 31.00$ 34.72$

1,500.00$ 22.26$ 7,200.00$ 14,000.00$ 7,720.00$ 9,000.00$ 7,720.00$ 7,720.00$ 8,911.04$

50.00$ 0.22$ 35.00$ 45.00$ 69.00$ 100.00$ 69.00$ 69.00$ 124.99$

25.00$ 94.00$ 125.00$ 35.00$ 17.00$ 25.00$ 17.00$ 17.00$ 124.99$

500.00$ 1.11$ 143.00$ 125.00$ 158.00$ 250.00$ 158.00$ 158.00$ 347.18$

0.75$ 0.20$ 15.20$ 180.00$ 0.22$ 0.25$ 0.22$ 0.22$ 0.38$

0.50$ 0.20$ 0.26$ 0.45$ 0.22$ 0.25$ 0.22$ 0.22$ 0.32$

200.00$ 216.66$ 164.00$ 120.00$ 120.00$ 150.00$ 120.00$ 120.00$ 75.22$

80.00$ 205.56$ 113.00$ 120.00$ 105.00$ 125.00$ 105.00$ 105.00$ 57.86$

420.00$ 330.00$ 430.00$ 260.00$ 330.00$ 400.00$ 330.00$ 330.00$ 121.51$

8.00$ 13.00$ 14.25$ 8.00$ 2.25$ 4.00$ 2.25$ 2.25$ 3.39$

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

SIGN SYSTEM

OBJECT MARKER, TYPE 2

OBJECT MARKER, TYPE 3

PAVEMENT MARKINGS, TYPE B, SOLID

BACKHOE LOADER, 6 CUBIC FOOT MINIMUM RATED CAPACITY BUCKET, 24-INCH WIDTH

WHEEL LOADER, 1 CUBIC YARD MINIMUM RATED CAPACITY

HYDRAULIC EXCAVATOR

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

SYSTEM INSTALLATION, TRAFFIC DETECTOR SYSTEM

PAVEMENT MARKINGS, TYPE B, BROKEN

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, TUBULAR MARKER

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

85.00$ 120.00$ 77.50$ 75.00$ 75.00$ 95.00$ 75.00$ 75.00$ 135.14$

85.00$ 110.00$ 112.00$ 80.00$ 85.00$ 100.00$ 85.00$ 85.00$ 145.25$ 105.00$

110.00$

135.00$

110.00$

120.00$ 140.00$ 180.00$ 70.00$ 27.00$ 40.00$ 27.00$ 27.00$ 127.30$

150.00$ 140.00$ 150.00$ 100.00$ 93.00$ 125.00$ 93.00$ 93.00$ 254.06$

85.00$ 110.00$ 120.00$ 80.00$ 85.00$ 95.00$ 85.00$ 85.00$ 180.87$

6/13/2016 Page 2 of 2