Halona_Estimate-Revised100_Advertise.pdf

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

Schedule A Total of Bid Items: 6,374,865.00$ 12.2% 7,151,542.40$ 45.5% 9,273,000.00$ Project No: Hawaii HI STP HI(1)

Project Name: HALONA STREET BRIDGE

CQ = "Contract Quantity"

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

15101-0000

Line A0020 ALL LPSM 770,000.00$ 770,000.00$ 1,100,000.00$ 520,000.00$

15201-0000

Line A0040 ALL LPSM 38,980.00$ 38,980.00$ 80,000.00$ 30,000.00$

15301-0000

Line A0060 ALL LPSM 175,000.00$ 175,000.00$ 210,000.00$ 235,000.00$

15401-0000

Line A0080 ALL LPSM 125,000.00$ 125,000.00$ 30,000.00$ 170,000.00$

15501-0000

Line A0100 ALL LPSM 25,000.00$ 25,000.00$ 10,000.00$ 60,000.00$

15705-1500

Line A0120 180 LNFT 12.00$ 2,160.00$ 28,800.00$ 2,160.00$

15706-1000

Line A0140 8 EACH 325.00$ 2,600.00$ 2,800.00$ 3,200.00$

15706-1500

Line A0160 6 EACH 350.00$ 2,100.00$ 3,600.00$ 2,400.00$

15802-0000

Line A0180 ALL LPSM 65,000.00$ 65,000.00$ 105,400.00$ 220,000.00$

20301-1500

Line A0200 1 EACH 4,500.00$ 4,500.00$ 1,400.00$ 3,500.00$

20301-1700

Line A0220 1 EACH 1,800.00$ 1,800.00$ 4,000.00$ 1,500.00$

20302-2100

Line A0240 40 LNFT 150.00$ 6,000.00$ 8,000.00$ 1,000.00$

20302-2210

Line A0260 170 LNFT 40.00$ 6,800.00$ 5,100.00$ 5,100.00$

20302-2300

Line A0280 185 LNFT 100.00$ 18,500.00$ 9,250.00$ 14,800.00$

20304-1000

Line A0300 ALL LPSM 51,120.00$ 51,120.00$ 50,000.00$ 60,000.00$

20304-2000

Engineer's Estimate

50,000.00$ 60,000.00$

50.00$ 80.00$

30.00$ 30.00$

200.00$ 25.00$

4,000.00$ 1,500.00$

1,400.00$ 3,500.00$

105,400.00$ 220,000.00$

600.00$ 400.00$

350.00$ 400.00$

160.00$ 12.00$

10,000.00$ 60,000.00$

30,000.00$

210,000.00$ 235,000.00$

Kiewit Infrastructure West Co. aiian Dredging Construction Company, 80,000.00$

1,100,000.00$ 520,000.00$

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

CONTRACTOR QUALITY CONTROL

REMOVAL OF BRIDGE

SOIL EROSION CONTROL, INLET PROTECTION

SOIL EROSION CONTROL, INLET PROTECTION TYPE E

WATERING FOR DUST CONTROL

REMOVAL OF LIGHT POLE

REMOVAL OF MANHOLE

REMOVAL OF PIPE CULVERT

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, COMPOST SOCK

REMOVAL OF GAS LINE

REMOVAL OF WATERLINE

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

CONTRACTOR TESTING

30,000.00$ 170,000.00$

11/15/2016 Page 1 of 6

Project No: Hawaii HI STP HI(1)

Project Name: HALONA STREET BRIDGE

CQ = "Contract Quantity"

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

Engineer's Estimate Kiewit Infrastructure West Co. aiian Dredging Construction Company, Line A0320 ALL LPSM 150,000.00$ 150,000.00$ 200,000.00$ 500,000.00$

20401-0000

Line A0340 575 CUYD 220.00$ 126,500.00$ 77,625.00$ 74,750.00$

20435-2000

Line A0360 138 CUYD (CQ) 90.00$ 12,420.00$ 41,400.00$ 55,200.00$

20720-0300

Line A0380 921 SQYD (CQ) 10.00$ 9,210.00$ 18,420.00$ 14,736.00$

20801-0000

Line A0400 1,870 CUYD (CQ) 140.00$ 261,800.00$ 18.70$ 439,450.00$

20803-0000

Line A0420 1,570 CUYD (CQ) 150.00$ 235,500.00$ 15.70$ 408,200.00$

20810-0000

Line A0440 ALL LPSM 60,000.00$ 60,000.00$ 30,000.00$ 17,000.00$

20815-0000

Line A0460 ALL LPSM 515,000.00$ 515,000.00$ 1,050,000.00$ 984,541.00$

25801-0300

Line A0480 198 SQFT (CQ) 150.00$ 29,700.00$ 49,500.00$ 69,300.00$

30202-2000

Line A0500 600 TON 110.00$ 66,000.00$ 32,400.00$ 54,000.00$

40301-0000

Line A0520 360 TON 365.00$ 131,400.00$ 79,200.00$ 72,000.00$

55101-0300

Line A0540 1,900 LNFT 325.00$ 617,500.00$ 950,000.00$ 1,425,000.00$

55104-1000

Line A0560 4 EACH (CQ) 10,000.00$ 40,000.00$ 21,600.00$ 100,000.00$

55115-1000

Line A0580 840 LNFT 90.00$ 75,600.00$ 42,840.00$ 210,000.00$

55201-0100

Line A0600 350 CUYD (CQ) 1,900.00$ 665,000.00$ 875,000.00$ 1,137,500.00$

55235-0000

Line A0620 96 LNFT (CQ) 300.00$ 28,800.00$ 22,080.00$ 7,680.00$ 230.00$ 80.00$

2,500.00$ 3,250.00$

51.00$ 250.00$

5,400.00$ 25,000.00$

500.00$ 750.00$

220.00$ 200.00$

54.00$ 90.00$

250.00$ 350.00$

1,050,000.00$ 984,541.00$

30,000.00$ 17,000.00$

0.01$ 260.00$

0.01$ 235.00$

20.00$ 16.00$

300.00$ 400.00$

135.00$ 130.00$

200,000.00$ 500,000.00$

ROADWAY EXCAVATION

BACKFILL, GRANULAR

ROADWAY AGGREGATE, METHOD 2

ASPHALT CONCRETE PAVEMENT

PRECAST PRESTRESSED CONCRETE PILE, IN PLACE

DYNAMIC PILE LOAD TEST

PREBORING

REINFORCEMENT GEOSYNTHETIC, TYPE 3

STRUCTURE EXCAVATION

STRUCTURAL BACKFILL

SHORING AND BRACING

COFFERDAMS

REINFORCED CONCRETE RETAINING WALL, 8 FEET

STRUCTURAL CONCRETE, CLASS A

EXPANSION JOINTS

11/15/2016 Page 2 of 6

Project No: Hawaii HI STP HI(1)

Project Name: HALONA STREET BRIDGE

CQ = "Contract Quantity"

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

Engineer's Estimate Kiewit Infrastructure West Co. aiian Dredging Construction Company, 55302-0300

Line A0640 1,089 LNFT (CQ) 1,000.00$ 1,089,000.00$ 871,200.00$ 778,635.00$

55401-1000

Line A0660 61,400 LB (CQ) 3.50$ 214,900.00$ 110,520.00$ 122,800.00$

55601-0500

Line A0680 290 LNFT (CQ) 750.00$ 217,500.00$ 232,000.00$ 261,000.00$

60201-1200

Line A0700 50 LNFT 300.00$ 15,000.00$ 40,500.00$ 80,000.00$

60401-0000

Line A0720 2 EACH 4,000.00$ 8,000.00$ 25,000.00$ 100,000.00$

60412-2000

Line A0740 2 EACH 2,000.00$ 4,000.00$ 2,600.00$ 8,000.00$

60901-1700

Line A0760 200 LNFT 50.00$ 10,000.00$ 14,000.00$ 13,000.00$

60902-1100

Line A0780 50 LNFT 60.00$ 3,000.00$ 4,000.00$ 3,500.00$

61102-3250

Line A0800 230 LNFT 400.00$ 92,000.00$ 57,500.00$ 190,900.00$

61104-0200

Line A0820 2 EACH 3,500.00$ 7,000.00$ 9,600.00$ 8,000.00$

61104-0400

Line A0840 2 EACH 1,000.00$ 2,000.00$ 8,200.00$ 6,000.00$

61105-0000

Line A0860 2 EACH 1,000.00$ 2,000.00$ 3,200.00$ 2,000.00$

61108-4000

Line A0880 12 EACH 1,000.00$ 12,000.00$ 18,000.00$ 8,400.00$

61114-1000

Line A0900 17 EACH 1,000.00$ 17,000.00$ 22,100.00$ 17,000.00$

61114-6000

Line A0920 4 EACH 1,500.00$ 6,000.00$ 10,400.00$ 2,000.00$

61501-0100

2,600.00$ 500.00$

1,300.00$ 1,000.00$

1,500.00$ 700.00$

1,600.00$ 1,000.00$

4,100.00$ 3,000.00$

4,800.00$ 4,000.00$

250.00$ 830.00$

80.00$ 70.00$

70.00$ 65.00$

1,300.00$ 4,000.00$

12,500.00$ 50,000.00$

810.00$ 1,600.00$

800.00$ 900.00$

1.80$ 2.00$

800.00$ 715.00$

VALVE BOX

ADJUST VALVE BOX

WATER SYSTEM ACCESSORY, BEND

WATER SYSTEM ACCESSORY, CONCRETE THRUST COLLAR

SIDEWALK, CONCRETE

REMOVE AND RESET MANHOLE FRAME AND COVER

CURB, CONCRETE, 18-INCH DEPTH

CURB AND GUTTER, CONCRETE, 13-INCH DEPTH

8-INCH WATERLINE, DUCTILE IRON

VALVE, AIR RELEASE

VALVE, GATE

PRECAST, PRESTRESSED CONCRETE SLABS, 48-INCH NON-VOIDED

REINFORCING STEEL

BRIDGE RAILING, CONCRETE

48-INCH PIPE CULVERT

MANHOLE

11/15/2016 Page 3 of 6

Project No: Hawaii HI STP HI(1)

Project Name: HALONA STREET BRIDGE

CQ = "Contract Quantity"

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

Engineer's Estimate Kiewit Infrastructure West Co. aiian Dredging Construction Company, Line A0940 55 SQYD 250.00$ 13,750.00$ 11,825.00$ 8,250.00$

61505-1000

Line A0960 4 EACH 3,000.00$ 12,000.00$ 18,000.00$ 16,000.00$

61701-1200

Line A0980 75 LNFT 120.00$ 9,000.00$ 7,500.00$ 12,000.00$

61702-0800

Line A1000 1 EACH 10,000.00$ 10,000.00$ 4,700.00$ 4,700.00$

61707-0000

Line A1020 25 LNFT (CQ) 250.00$ 6,250.00$ 8,750.00$ 4,750.00$

61901-1300

Line A1040 19 LNFT (CQ) 50.00$ 950.00$ 1,938.00$ 893.00$

61901-2000

Line A1060 350 LNFT 60.00$ 21,000.00$ 37,800.00$ 16,450.00$

62101-0000

Line A1080 2 EACH 1,000.00$ 2,000.00$ 2,400.00$ 6,000.00$

62201-0200

Line A1100 20 HOUR 150.00$ 3,000.00$ 6,000.00$ 2,620.00$

62201-0900

Line A1120 20 HOUR 180.00$ 3,600.00$ 6,000.00$ 3,040.00$

62201-2850

Line A1140 20 HOUR 200.00$ 4,000.00$ 6,000.00$ 3,420.00$

62201-3350

Line A1160 20 HOUR 275.00$ 5,500.00$ 6,000.00$ 4,580.00$

62301-0000

Line A1180 20 HOUR 75.00$ 1,500.00$ 6,000.00$ 1,620.00$

62302-1000

Line A1200 20 HOUR 225.00$ 4,500.00$ 4,000.00$ 5,260.00$

62302-1100

Line A1220 20 HOUR 275.00$ 5,500.00$ 4,000.00$ 5,000.00$

62511-2000

Line A1240 300 SQYD 20.00$ 6,000.00$ 15,900.00$ 22,500.00$

200.00$ 250.00$

200.00$ 263.00$

300.00$ 81.00$

300.00$ 229.00$

300.00$ 171.00$

300.00$ 152.00$

300.00$ 131.00$

1,200.00$ 3,000.00$

108.00$ 47.00$

102.00$ 47.00$

350.00$ 190.00$

4,700.00$ 4,700.00$

100.00$ 160.00$

4,500.00$ 4,000.00$

215.00$ 150.00$

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

GUARDRAIL SYSTEM G4, TYPE 2, CLASS A STEEL POSTS

TERMINAL SECTION TYPE TANGENT

STRUCTURE TRANSITION RAILING

FENCE, CHAIN LINK

FENCE, CHAIN LINK, 72-INCH HEIGHT

MONUMENT

ACCESSIBILITY RAMP, CONCRETE

SPECIAL LABOR, HIRED SURVEY SERVICES

SEEDING, HYDRAULIC METHOD

53.00$ 75.00$

11/15/2016 Page 4 of 6

Project No: Hawaii HI STP HI(1)

Project Name: HALONA STREET BRIDGE

CQ = "Contract Quantity"

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

Engineer's Estimate Kiewit Infrastructure West Co. aiian Dredging Construction Company, 62516-2000

Line A1260 300 SQYD 9.00$ 2,700.00$ 2,400.00$ 3,300.00$

63301-0000

Line A1280 5 EACH 1,000.00$ 5,000.00$ 6,000.00$ 2,000.00$

63401-1500

Line A1300 990 LNFT 2.50$ 2,475.00$ 3,960.00$ 5,940.00$

63405-2900

Line A1320 2 EACH 500.00$ 1,000.00$ 600.00$ 600.00$

63405-3050

Line A1340 2 EACH 500.00$ 1,000.00$ 900.00$ 900.00$

63405-3100

Line A1360 2 EACH 500.00$ 1,000.00$ 900.00$ 900.00$

63406-0100

Line A1380 40 EACH 20.00$ 800.00$ 280.00$ 280.00$

63406-0200

Line A1400 20 EACH 25.00$ 500.00$ 140.00$ 140.00$

63501-0000

Line A1420 ALL LPSM 100,000.00$ 100,000.00$ 300,000.00$ 450,000.00$

63610-1600

Line A1440 70 LNFT 75.00$ 5,250.00$ 1,330.00$ 39,200.00$

63610-1600

Line A1460 170 LNFT 50.00$ 8,500.00$ 3,400.00$ 17,000.00$

63610-2200

Line A1480 160 LNFT 50.00$ 8,000.00$ 4,800.00$ 4,800.00$

63610-2800

Line A1500 300 LNFT 75.00$ 22,500.00$ 12,900.00$ 9,000.00$

63611-0300

Line A1520 410 LNFT 6.00$ 2,460.00$ 2,050.00$ 820.00$

63611-0400

Line A1540 570 LNFT 7.00$ 3,990.00$ 3,420.00$ 1,140.00$

63620-0000

PAVEMENT MARKINGS, TYPE H, TURN ARROW

CONDUIT, 2-INCH, PVC

CONDUIT, 3-INCH, PVC

CONDUIT, 4-INCH, PVC

WIRE, ELECTRICAL CONDUCTORS, 10 AWG

WIRE, ELECTRICAL CONDUCTORS, 8 AWG

POLE(STATE HIGHWAY LIGHT STANDARD,150W LED, SINGLE 8FT BRACKET ARM, [POLE BASE, AND APPURTENANCES)

PAVEMENT MARKINGS, TYPE H, "ONLY" WORD MESSAGE

PAVEMENT MARKINGS, TYPE H, "STOP" WORD MESSAGE

RAISED PAVEMENT MARKER, NON-REFLECTIVE

RAISED PAVEMENT MARKER, NON-PLOWABLE, BI-DIRECTIONAL REFLECTIVE

TEMPORARY TRAFFIC CONTROL

CONDUIT, 2-INCH, PVC (ENCASED IN CONCRETE)

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

PAVEMENT MARKINGS, TYPE H, SOLID

1,200.00$ 400.00$

8.00$ 11.00$

300.00$ 300.00$

4.00$ 6.00$

450.00$ 450.00$

450.00$ 450.00$

7.00$ 7.00$

7.00$ 7.00$

19.00$ 560.00$

300,000.00$ 450,000.00$

30.00$ 30.00$

20.00$ 100.00$

5.00$ 2.00$

43.00$ 30.00$

6.00$ 2.00$

11/15/2016 Page 5 of 6

Project No: Hawaii HI STP HI(1)

Project Name: HALONA STREET BRIDGE

CQ = "Contract Quantity"

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

Engineer's Estimate Kiewit Infrastructure West Co. aiian Dredging Construction Company, Line A1560 2 EACH 10,000.00$ 20,000.00$ 46,000.00$ 26,000.00$

63621-1000

Line A1580 3 EACH 6,000.00$ 18,000.00$ 15,000.00$ 15,000.00$

63621-5000

Line A1600 2 EACH 6,000.00$ 12,000.00$ 6,000.00$ 6,000.00$

64604-3000

Line A1620 35 LNFT (CQ) 250.00$ 8,750.00$ 24,500.00$ 1,645.00$

64810-1000

Line A1640 240 LNFT 100.00$ 24,000.00$ 2,880.00$ 72,000.00$

UTILITY BOX, PULLBOX

UTILITY BOX, CONCRETE

FIXTURE, PEDESTRIAN RAILING

PIPELINE, NATURAL GAS 2-INCH

23,000.00$ 13,000.00$

3,000.00$ 3,000.00$

5,000.00$ 5,000.00$

12.00$ 300.00$

700.00$ 47.00$

11/15/2016 Page 6 of 6