bid_tabs.pdf

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

Project No : TX TX FLAP CR1099(1)

Project Name : Hagerman Refuge Road Solcitation No:

State : TX County : Grayson Federal Location : Hagerman National Wildlife Refuge

Opened at: Lakewood, CO Opened by: Michael Smith Date: 6/15/2016

I certify that this Bid Tabulation accurately reflects the offers received for this solicitation.

Signed:

Title:

Date:

Contract Awarded to: Award Date:

Contract Number: Data is Public

Contractor Comment Bid Amount Responsive

Engineer's Estimate 2,487,320.00$

Ragle, Inc. 2,662,303.80$

Laforge & Budd Constr 2,487,970.00$

Kimrick Performance G 3,112,189.00$

DTFH6816B00013

6/20/2016 FHWA Confidential Page 1 of 1

Schedule A Total of Bid Items: 2,487,320.00$ 7.0% 2,662,303.80$ 0.0% 2,487,970.00$ 25.1% 3,112,189.00$ Project No: TX TX FLAP CR1099(1)

Project Name: Hagerman Refuge Road

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount

15101-0000

Line A0001 ALL LPSM 341,430.00$ 341,430.00$ 260,000.00$ 300,000.00$ 170,000.00$

15210-3000

Line A0011 3.77 MILE 5,000.00$ 18,850.00$ 75,400.00$ 37,700.00$ 17,719.00$

15215-3000

Line A0021 11 EACH 1,000.00$ 11,000.00$ 13,200.00$ 4,400.00$ 7,700.00$

15301-0000

Line A0031 ALL LPSM 50,000.00$ 50,000.00$ 100,000.00$ 75,000.00$ 72,000.00$

15401-0000

Line A0041 ALL LPSM 50,000.00$ 50,000.00$ 100,000.00$ 75,000.00$ 60,000.00$

15501-0000

Line A0051 ALL LPSM 5,000.00$ 5,000.00$ 50,000.00$ 3,000.00$ 20,000.00$

15705-0100

Line A0061 3,360 LNFT 4.00$ 13,440.00$ 7,224.00$ 6,720.00$ 13,440.00$

15705-1400

Line A0071 10,000 LNFT 5.00$ 50,000.00$ 32,000.00$ 20,000.00$ 50,000.00$

15802-0000

Line A0081 ALL LPSM 30,000.00$ 30,000.00$ 30,000.00$ 40,000.00$ 30,000.00$

20101-0000

Line A0091 6 ACRE 1,500.00$ 9,000.00$ 51,000.00$ 18,000.00$ 21,000.00$

20304-1000

Line A0101 ALL LPSM 10,000.00$ 10,000.00$ 5,000.00$ 25,000.00$ 28,000.00$

20401-0000

Line A0111 480 CUYD 35.00$ 16,800.00$ 45,600.00$ 9,600.00$ 6,720.00$

20403-0000

Line A0121 2,400 CUYD 30.00$ 72,000.00$ 120,000.00$ 48,000.00$ 38,400.00$

20420-0000

Line A0131 2,400 CUYD 30.00$ 72,000.00$ 96,000.00$ 36,000.00$ 27,600.00$

30202-2000

Line A0141 3,800 TON 30.00$ 114,000.00$ 228,000.00$ 159,600.00$ 159,600.00$

30302-3000

Line A0151 42,000 LNFT 2.00$ 84,000.00$ 52,500.00$ 42,000.00$ 151,200.00$

30402-1300

Line A0161 39,000 SQYD 3.00$ 117,000.00$ 62,400.00$ 156,000.00$ 159,900.00$

30502-0600

Line A0171 6,900 SQYD 3.50$ 24,150.00$ 13,800.00$ 41,400.00$ 32,430.00$

30510-0000

Line A0181 37 TON 250.00$ 9,250.00$ 6,660.00$ 11,100.00$ 7,030.00$

40301-0000

Line A0191 9,400 TON 90.00$ 846,000.00$ 893,000.00$ 827,200.00$ 1,363,000.00$

Engineer's Estimate

95.00$ 88.00$ 145.00$

180.00$ 300.00$ 190.00$

2.00$ 6.00$ 4.70$

1.60$ 4.00$ 4.10$

1.25$ 1.00$ 3.60$

60.00$ 42.00$ 42.00$

40.00$ 15.00$ 11.50$

50.00$ 20.00$ 16.00$

95.00$ 20.00$ 14.00$

5,000.00$ 25,000.00$ 28,000.00$

8,500.00$ 3,000.00$ 3,500.00$

30,000.00$ 40,000.00$ 30,000.00$

3.20$ 2.00$ 5.00$

2.15$ 2.00$ 4.00$

50,000.00$ 3,000.00$ 20,000.00$

100,000.00$ 75,000.00$ 60,000.00$

10,000.00$ 4,700.00$

1,200.00$ 400.00$ 700.00$

Ragle, Inc. Laforge & Budd Construction Kimrick Performance Group, LLC

20,000.00$

260,000.00$ 300,000.00$ 170,000.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, DRAINAGE STRUCTURE

SHOULDER AND DITCH RECONDITIONING

FULL DEPTH RECLAMATION, METHOD 1, 6-INCH DEPTH

FULL DEPTH RECLAMATION WITH CEMENT, 6-INCH DEPTH

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

CEMENTITIOUS MATERIAL

ASPHALT CONCRETE PAVEMENT

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

UNCLASSIFIED BORROW

EMBANKMENT CONSTRUCTION

ROADWAY AGGREGATE, METHOD 2

CONTRACTOR QUALITY CONTROL

100,000.00$ 75,000.00$ 72,000.00$

6/20/2016 Page 1 of 3

Schedule A Total of Bid Items: 2,487,320.00$ 7.0% 2,662,303.80$ 0.0% 2,487,970.00$ 25.1% 3,112,189.00$ Project No: TX TX FLAP CR1099(1)

Project Name: Hagerman Refuge Road

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount

Engineer's Estimate Ragle, Inc. Laforge & Budd Construction Kimrick Performance Group, LLC

40601-0000

Line A0201 26 TON 1,000.00$ 26,000.00$ 30,290.00$ 26,000.00$ 33,800.00$

41101-1000

Line A0211 75 TON 750.00$ 56,250.00$ 78,000.00$ 75,000.00$ 97,500.00$

41101-2000

Line A0221 0 TON 750.00$ -$ -$ -$ -$

41201-0000

Line A0231 50 TON 1,000.00$ 50,000.00$ 16,500.00$ 16,500.00$ 75,000.00$

60103-0220

Line A0241 2 EACH 10,000.00$ 20,000.00$ 6,200.00$ 15,000.00$ 26,000.00$

60201-0800

Line A0251 60 LNFT 110.00$ 6,600.00$ 4,500.00$ 6,000.00$ 7,200.00$

60201-0900

Line A0261 170 LNFT 120.00$ 20,400.00$ 15,300.00$ 18,700.00$ 22,100.00$

60201-1000

Line A0271 210 LNFT 130.00$ 27,300.00$ 21,000.00$ 26,250.00$ 29,400.00$

60201-1200

Line A0281 50 LNFT 350.00$ 17,500.00$ 6,250.00$ 10,000.00$ 12,000.00$

60201-1200

Line A0291 60 LNFT 210.00$ 12,600.00$ 11,100.00$ 19,500.00$ 19,800.00$

60202-0800

Line A0301 20 LNFT 230.00$ 4,600.00$ 3,000.00$ 8,000.00$ 4,600.00$

60210-0800

Line A0311 2 EACH 400.00$ 800.00$ 1,000.00$ 1,800.00$ 5,000.00$

60210-0900

Line A0321 6 EACH 500.00$ 3,000.00$ 3,840.00$ 5,700.00$ 15,600.00$

60210-1000

Line A0331 8 EACH 800.00$ 6,400.00$ 7,600.00$ 8,800.00$ 21,600.00$

60210-1200

Line A0341 2 EACH 1,300.00$ 2,600.00$ 3,650.00$ 6,000.00$ 7,800.00$

60211-1200

Line A0351 1 EACH 1,600.00$ 1,600.00$ 2,225.00$ 5,000.00$ 4,400.00$

62201-0250

Line A0361 20 HOUR 100.00$ 2,000.00$ 3,500.00$ 1,500.00$ 2,000.00$

62201-0950

Line A0371 20 HOUR 100.00$ 2,000.00$ 3,500.00$ 1,500.00$ 4,000.00$

62201-2800

Line A0381 20 HOUR 150.00$ 3,000.00$ 4,000.00$ 1,500.00$ 4,400.00$

62201-3350

Line A0391 20 HOUR 150.00$ 3,000.00$ 4,000.00$ 1,500.00$ 5,000.00$ 200.00$ 75.00$ 250.00$

200.00$ 75.00$ 220.00$

175.00$ 75.00$ 200.00$

175.00$ 75.00$ 100.00$

2,225.00$ 5,000.00$ 4,400.00$

1,825.00$ 3,000.00$ 3,900.00$

950.00$ 1,100.00$ 2,700.00$

640.00$ 950.00$ 2,600.00$

500.00$ 900.00$ 2,500.00$

150.00$ 400.00$ 230.00$

185.00$ 325.00$ 330.00$

125.00$ 200.00$ 240.00$

100.00$ 125.00$ 140.00$

90.00$ 110.00$ 130.00$

75.00$ 100.00$ 120.00$

3,100.00$ 7,500.00$ 13,000.00$

330.00$ 330.00$ 1,500.00$

1,040.00$ 1,000.00$ 1,300.00$

1,165.00$ 1,000.00$ 1,300.00$

TACK COAT

CONCRETE, HEADWALL FOR 48-INCH PIPE CULVERT

24-INCH PIPE CULVERT (Aluminized)

30-INCH PIPE CULVERT (Aluminized)

36-INCH PIPE CULVERT (Aluminized)

FOG SEAL

PRIME COAT, METHOD 1

PRIME COAT, METHOD 2

48-INCH PIPE CULVERT (Aluminized)

END SECTION FOR 48-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL 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

48-INCH PIPE CULVERT (RCP)

48-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT (Aluminized)

END SECTION FOR 30-INCH PIPE CULVERT (Aluminized)

END SECTION FOR 36-INCH PIPE CULVERT (Aluminized)

END SECTION FOR 48-INCH PIPE CULVERT (Aluminized)

6/20/2016 Page 2 of 3

Schedule A Total of Bid Items: 2,487,320.00$ 7.0% 2,662,303.80$ 0.0% 2,487,970.00$ 25.1% 3,112,189.00$ Project No: TX TX FLAP CR1099(1)

Project Name: Hagerman Refuge Road

CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount

Engineer's Estimate Ragle, Inc. Laforge & Budd Construction Kimrick Performance Group, LLC

62301-0000

Line A0401 60 HOUR 50.00$ 3,000.00$ 3,000.00$ 2,100.00$ 2,400.00$

62302-1000

Line A0411 20 HOUR 150.00$ 3,000.00$ 1,200.00$ 2,000.00$ 4,400.00$

62302-1100

Line A0421 40 HOUR 200.00$ 8,000.00$ 3,200.00$ 4,000.00$ 8,800.00$

62406-0100

Line A0431 5.80 ACRE 6,000.00$ 34,800.00$ 27,840.00$ 17,400.00$ 20,300.00$

62510-2000

Line A0441 6 ACRE 750.00$ 4,500.00$ 3,788.40$ 12,000.00$ 12,000.00$

62515-2000

Line A0451 6 ACRE 1,400.00$ 8,400.00$ 18,656.40$ 6,000.00$ 15,000.00$

63301-0000

Line A0461 14 EACH 400.00$ 5,600.00$ 7,000.00$ 7,000.00$ 23,800.00$

63402-0300

Line A0471 33.0 MILE 2,600.00$ 85,800.00$ 19,800.00$ 115,500.00$ 99,000.00$

63402-0400

Line A0481 3.8 MILE 2,500.00$ 9,500.00$ 2,280.00$ 15,200.00$ 11,400.00$

63405-0800

Line A0491 2 EACH 800.00$ 1,600.00$ 800.00$ 3,000.00$ 2,200.00$

63501-0000

Line A0501 ALL LPSM 100,000.00$ 100,000.00$ 85,000.00$ 100,000.00$ 49,000.00$

63511-0100

Line A0511 1 CTSM 5,200.00$ 5,200.00$ 13,000.00$ 10,000.00$ 11,000.00$

64603-0200

Line A0521 19 EACH 200.00$ 3,800.00$ 1,425.00$ 1,900.00$ 6,650.00$

64620-0400

Line A0531 19 EACH 200.00$ 3,800.00$ 8,075.00$ 1,900.00$ 13,300.00$ 425.00$ 100.00$ 700.00$

75.00$ 100.00$ 350.00$

13,000.00$ 10,000.00$ 11,000.00$

85,000.00$ 100,000.00$ 49,000.00$

400.00$ 1,500.00$ 1,100.00$

600.00$ 4,000.00$ 3,000.00$

600.00$ 3,500.00$ 3,000.00$

500.00$ 500.00$ 1,700.00$

3,109.40$ 1,000.00$ 2,500.00$

631.40$ 2,000.00$ 2,000.00$

4,800.00$ 3,000.00$ 3,500.00$

80.00$ 100.00$ 220.00$

60.00$ 100.00$ 220.00$

50.00$ 35.00$ 40.00$

REMOVE AND RESET MAILBOX

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, TYPE B, BROKEN

PAVEMENT MARKINGS, TYPE B, RAILROAD SYMBOL

TEMPORARY TRAFFIC CONTROL

TEMPORARY TRAFFIC CONTROL, RAILROAD FLAGGER

FIXTURE, MAILBOX

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 2-INCH DEPTH

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

GENERAL LABOR

6/20/2016 Page 3 of 3