ScheduleA_Bid_Tabs.pdf

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

Schedule A Total of Bid Items: 1,610,050.00$ -33.5% 1,071,322.00$ -5.2% 1,525,775.00$ -24.3% 1,218,220.00$ -29.6% 1,132,892.90$ -13.0% 1,399,980.00$ -20.1% 1,285,827.50$ Project No: NM NM IRR 85(1)

Project Name: Peralta Wash

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

15101-0000 Line A0010 ALL LPSM 185,000.00$ 185,000.00$ 115,500.00$ 164,000.00$ 108,000.00$ 110,000.00$ 135,000.00$ 138,895.00$

15214-1000 Line A0030 ALL LPSM 9,000.00$ 9,000.00$ 16,480.00$ 50,000.00$ 27,000.00$ 22,096.00$ 15,000.00$ 15,560.00$

15301-0000 Line A0050 ALL LPSM 65,000.00$ 65,000.00$ 42,417.00$ 90,000.00$ 55,000.00$ 62,902.00$ 75,000.00$ 60,540.00$

15401-0000 Line A0070 ALL LPSM 65,000.00$ 65,000.00$ 13,307.00$ 103,000.00$ 24,000.00$ 24,912.00$ 50,000.00$ 23,580.00$

15501-0000 Line A0090 ALL LPSM 7,500.00$ 7,500.00$ 3,390.00$ 13,000.00$ 12,000.00$ 951.00$ 1,650.00$ 1,860.00$

15705-0100 Line A0110 900 LNFT 7.00$ 6,300.00$ 1,980.00$ 5,400.00$ 3,150.00$ 3,060.00$ 5,400.00$ 2,340.00$

20101-0000 Line A0130 0.3 ACRE 7,000.00$ 2,100.00$ 1,920.00$ 3,450.00$ 750.00$ 2,841.90$ 4,500.00$ 2,482.50$

20302-1200 Line A0150 570 LNFT 5.00$ 2,850.00$ 1,995.00$ 6,840.00$ 4,560.00$ 6,840.00$ 5,130.00$ 2,109.00$

20401-0000 Line A0170 1,500 CUYD 30.00$ 45,000.00$ 22,500.00$ 18,000.00$ 30,000.00$ 7,800.00$ 67,500.00$ 54,900.00$

20801-0000 Line A0190 90 CUYD (CQ) 80.00$ 7,200.00$ 2,025.00$ 7,200.00$ 5,400.00$ 5,130.00$ 6,750.00$ 26,550.00$

55201-0200 Line A0210 69 CUYD (CQ) 1,200.00$ 82,800.00$ 59,754.00$ 103,500.00$ 89,700.00$ 96,186.00$ 217,350.00$ 69,345.00$

55302-3300 Line A0230 990 LNFT (CQ) 475.00$ 470,250.00$ 297,000.00$ 376,200.00$ 321,750.00$ 277,200.00$ 282,150.00$ 379,665.00$

55401-1000 Line A0250 15,200 LB (CQ) 1.50$ 22,800.00$ 18,240.00$ 22,800.00$ 19,760.00$ 22,800.00$ 22,040.00$ 19,000.00$

56401-1000 Line A0270 16 EACH (CQ) 1,000.00$ 16,000.00$ 2,752.00$ 2,960.00$ 2,400.00$ 10,192.00$ 15,760.00$ 3,456.00$

56401-1000 Line A0290 8 EACH (CQ) 1,200.00$ 9,600.00$ 3,152.00$ 11,200.00$ 1,200.00$ 5,736.00$ 10,400.00$ 6,800.00$

56501-0400 Line A0310 330 LNFT 750.00$ 247,500.00$ 185,790.00$ 173,250.00$ 202,950.00$ 191,070.00$ 226,050.00$ 197,340.00$

56501-0500 Line A0330 330 LNFT 950.00$ 313,500.00$ 221,100.00$ 206,250.00$ 275,550.00$ 250,140.00$ 252,450.00$ 234,300.00$

62201-0200 Line A0350 5 HOUR 100.00$ 500.00$ 555.00$ 700.00$ 600.00$ 555.00$ 525.00$ 675.00$

62201-0950 Line A0370 5 HOUR 140.00$ 700.00$ 795.00$ 850.00$ 600.00$ 420.00$ 625.00$ 675.00$

62201-2850 Line A0390 5 HOUR 160.00$ 800.00$ 995.00$ 1,150.00$ 750.00$ 550.00$ 750.00$ 800.00$

62301-0000 Line A0410 20 HOUR 40.00$ 800.00$ 780.00$ 1,300.00$ 700.00$ 580.00$ 800.00$ 620.00$

62302-1000 Line A0430 5 HOUR 190.00$ 950.00$ 645.00$ 575.00$ 1,150.00$ 945.00$ 775.00$ 1,000.00$

62302-1100 Line A0450 5 HOUR 140.00$ 700.00$ 750.00$ 1,150.00$ 1,250.00$ 1,005.00$ 875.00$ 1,000.00$

63501-0000 Line A0470 ALL LPSM 48,200.00$ 48,200.00$ 57,500.00$ 163,000.00$ 30,000.00$ 28,981.00$ 3,500.00$ 42,335.00$

CONTRACTOR TESTING

13,307.00$ 103,000.00$ 24,000.00$ 24,912.00$ 50,000.00$ 23,580.00$

MOBILIZATION

SURVEY AND STAKING, BRIDGE

CONTRACTOR QUALITY CONTROL

DRILLED SHAFT, 36-INCH DIAMETER

DRILLED SHAFT, 42-INCH DIAMETER

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

CLEARING AND GRUBBING

REMOVAL OF GUARDRAIL

ROADWAY EXCAVATION

STRUCTURE EXCAVATION

STRUCTURAL CONCRETE, CLASS A (AE)

PRECAST, PRESTRESSED CONCRETE AASHTO GIRDER (TYPE III)

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

TEMPORARY TRAFFIC CONTROL

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

REINFORCING STEEL

BEARING DEVICE, ELASTOMERIC (FIXED)

BEARING DEVICE, ELASTOMERIC (EXPANSION)

164,000.00$ 108,000.00$ 110,000.00$

Victor CorporationStructures, Inc. Stormwater Plans LLC Meridian Inc. Groundhog Excavating, Inc. Monitor Construction Company, Inc.

16,480.00$

115,500.00$

3,390.00$ 13,000.00$ 12,000.00$ 951.00$ 1,650.00$ 1,860.00$

135,000.00$ 138,895.00$

50,000.00$ 27,000.00$ 22,096.00$ 15,000.00$ 15,560.00$

42,417.00$ 90,000.00$ 55,000.00$ 62,902.00$ 75,000.00$ 60,540.00$

3.50$ 12.00$ 8.00$ 12.00$ 9.00$ 3.70$

6,400.00$ 11,500.00$ 2,500.00$ 9,473.00$ 15,000.00$ 8,275.00$

2.20$ 6.00$ 3.50$ 3.40$ 6.00$ 2.60$

22.50$ 80.00$ 60.00$ 57.00$ 75.00$ 295.00$

15.00$ 12.00$ 20.00$ 5.20$ 45.00$ 36.60$

300.00$ 380.00$ 325.00$ 280.00$ 285.00$ 383.50$

866.00$ 1,500.00$ 1,300.00$ 1,394.00$ 3,150.00$ 1,005.00$

172.00$ 185.00$ 150.00$ 637.00$ 985.00$ 216.00$

1.20$ 1.50$ 1.30$ 1.50$ 1.45$ 1.25$

563.00$ 525.00$ 615.00$ 579.00$ 685.00$ 598.00$

394.00$ 1,400.00$ 150.00$ 717.00$ 1,300.00$ 850.00$

111.00$ 140.00$ 120.00$ 111.00$ 105.00$ 135.00$

670.00$ 625.00$ 835.00$ 758.00$ 765.00$ 710.00$

199.00$ 230.00$ 150.00$ 110.00$ 150.00$ 160.00$

159.00$ 170.00$ 120.00$ 84.00$ 125.00$ 135.00$

129.00$ 115.00$ 230.00$ 189.00$ 155.00$ 200.00$

39.00$ 65.00$ 35.00$ 29.00$ 40.00$ 31.00$

57,500.00$ 163,000.00$ 30,000.00$ 28,981.00$ 3,500.00$ 42,335.00$

150.00$ 230.00$ 250.00$ 201.00$ 175.00$ 200.00$

Engineer's Estimate