Hilea_Ninole_Estimate_Bid_Tabulation.pdf

T A B U L A T I O N O F B I D S Schedule A Total of Bid Items: 17,619,687.87$ -8.1% 16,199,000.00$ 5.3% 18,560,953.00$ 25.7% 22,141,688.00$ Project No: Hawaii HI STP SR11(1) AND HI STP SR11(2)

Project Name: NINOLE STREAM BRIDGE AND HILEA STREAM BRIDGE

CQ = "Contract Quantity"

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

15101-0000

Line A0020 ALL LPSM 2,300,000.00$ 2,300,000.00$ 1,450,000.00$ 1,012,000.00$ 2,069,553.00$

15201-0000

Line A0040 ALL LPSM 60,000.00$ 60,000.00$ 82,000.00$ 90,000.00$ 250,000.00$

15301-0000

Line A0060 ALL LPSM 375,000.00$ 375,000.00$ 360,000.00$ 175,000.00$ 700,000.00$

15401-0000

Line A0080 ALL LPSM 250,000.00$ 250,000.00$ 280,000.00$ 80,000.00$ 500,000.00$

15501-0000

Line A0100 ALL LPSM 86,842.87$ 86,842.87$ 60,000.00$ 5,000.00$ 40,000.00$

15705-0100

Line A0120 550 LNFT 45.00$ 24,750.00$ 22,000.00$ 38,500.00$ 16,500.00$

15706-0200

Line A0140 22 EACH 400.00$ 8,800.00$ 18,700.00$ 10,450.00$ 11,000.00$

15706-1600

Line A0160 2 EACH 8,000.00$ 16,000.00$ 25,200.00$ 30,000.00$ 20,000.00$

15802-0000

Line A0180 ALL LPSM 270,000.00$ 270,000.00$ 524,000.00$ 120,000.00$ 300,000.00$

20304-1000

Line A0200 ALL LPSM 240,000.00$ 240,000.00$ 210,000.00$ 400,000.00$ 950,000.00$

20401-0000

Line A0220 6,700 CUYD 110.00$ 737,000.00$ 435,500.00$ 1,005,000.00$ 938,000.00$

20435-2000

Line A0240 1,680 CUYD 300.00$ 504,000.00$ 352,800.00$ 739,200.00$ 168,000.00$

20720-0300

Line A0260 7,300 SQYD 20.00$ 146,000.00$ 62,050.00$ 73.00$ 14,600.00$

20801-0000

Line A0280 3,550 CUYD (CQ) 225.00$ 798,750.00$ 603,500.00$ 621,250.00$ 710,000.00$

20803-0000

Line A0300 10 CUYD 1,400.00$ 14,000.00$ 69,000.00$ 8,150.00$ 70,000.00$

20803-0000

Line A0320 185 CUYD (CQ) 1,500.00$ 277,500.00$ 555,000.00$ 175,750.00$ 129,500.00$

25101-2100

Line A0340 12 CUYD 350.00$ 4,200.00$ 14,400.00$ 8,700.00$ 3,600.00$

25101-2200

CONTRACTOR TESTING

280,000.00$ 80,000.00$ 500,000.00$

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

CONTRACTOR QUALITY CONTROL

STRUCTURAL BACKFILL(CLASS A CONCRETE)

PLACED RIPRAP, METHOD B, CLASS 1

PLACED RIPRAP, METHOD B, CLASS 2

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION EXIT

WATERING FOR DUST CONTROL

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

BACKFILL, GRANULAR

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

REINFORCEMENT GEOSYNTHETIC, TYPE 3

STRUCTURE EXCAVATION

STRUCTURAL BACKFILL(SLOPE PAVING, CLASS A CONCRETE)

1,012,000.00$ 2,069,553.00$

Hawaiian Dredging CC, Inc. Kiewit Infrastructure West Co. Road & Highway Builders, LLC

82,000.00$

1,450,000.00$

60,000.00$ 5,000.00$ 40,000.00$

90,000.00$ 250,000.00$

360,000.00$ 175,000.00$ 700,000.00$

12,600.00$ 15,000.00$ 10,000.00$

850.00$ 475.00$ 500.00$

40.00$ 70.00$ 30.00$

210,000.00$ 400,000.00$ 950,000.00$

524,000.00$ 120,000.00$ 300,000.00$

210.00$ 440.00$ 100.00$

65.00$ 150.00$ 140.00$

170.00$ 175.00$ 200.00$

8.50$ 0.01$ 2.00$

3,000.00$ 950.00$ 700.00$

6,900.00$ 815.00$ 7,000.00$

1,200.00$ 725.00$ 300.00$

Engineer's Estimate

2/22/2018 Page 1 of 3

Schedule A Total of Bid Items: 17,619,687.87$ -8.1% 16,199,000.00$ 5.3% 18,560,953.00$ 25.7% 22,141,688.00$ Project No: Hawaii HI STP SR11(1) AND HI STP SR11(2)

Project Name: NINOLE STREAM BRIDGE AND HILEA STREAM BRIDGE

CQ = "Contract Quantity"

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

Hawaiian Dredging CC, Inc. Kiewit Infrastructure West Co. Road & Highway Builders, LLCEngineer's Estimate

Line A0360 65 CUYD 375.00$ 24,375.00$ 35,750.00$ 47,125.00$ 26,000.00$

25120-2100

Line A0380 530 LNFT 200.00$ 106,000.00$ 238,500.00$ 174,900.00$ 42,400.00$

26101-0000

Line A0400 1,580 SQFT 80.00$ 126,400.00$ 632,000.00$ 592,500.00$ 31,600.00$

30202-2000

Line A0420 1,400 TON 110.00$ 154,000.00$ 140,000.00$ 140,000.00$ 140,000.00$

40301-0000

Line A0440 800 TON 325.00$ 260,000.00$ 240,000.00$ 272,000.00$ 400,000.00$

55201-1500

Line A0460 800 CUYD (CQ) 2,550.00$ 2,040,000.00$ 1,520,000.00$ 2,000,000.00$ 4,400,000.00$

55201-1500

Line A0480 450 CUYD (CQ) 2,900.00$ 1,305,000.00$ 1,305,000.00$ 1,710,000.00$ 3,150,000.00$

55302-3200

Line A0500 728 LNFT (CQ) 1,000.00$ 728,000.00$ 1,223,040.00$ 1,237,600.00$ 1,456,000.00$

55302-3500

Line A0520 635 LNFT (CQ) 1,100.00$ 698,500.00$ 1,238,250.00$ 889,000.00$ 1,270,000.00$

55401-1000

Line A0540 409,615 LB (CQ) 4.00$ 1,638,460.00$ 675,864.75$ 819,230.00$ 1,228,845.00$

55401-2000

Line A0560 1,000 LB (CQ) 5.00$ 5,000.00$ 2,600.00$ 3,000.00$ 4,000.00$

55601-0600

Line A0580 507 LNFT (CQ) 970.00$ 491,790.00$ 456,300.00$ 608,400.00$ 152,100.00$

58401-0000

Line A0600 215 LB (CQ) 18.00$ 3,870.00$ 1,666.25$ 1,935.00$ 10,750.00$

61701-1500

Line A0620 650 LNFT 175.00$ 113,750.00$ 37,700.00$ 48,100.00$ 52,000.00$

61702-0800

Line A0640 8 EACH 5,000.00$ 40,000.00$ 50,800.00$ 58,400.00$ 40,000.00$

61707-0000

Line A0660 200 LNFT (CQ) 275.00$ 55,000.00$ 51,000.00$ 59,000.00$ 50,000.00$

62201-0200

Line A0680 100 HOUR 180.00$ 18,000.00$ 17,000.00$ 20,000.00$ 16,000.00$

62201-0900

Line A0700 100 HOUR 210.00$ 21,000.00$ 19,600.00$ 20,000.00$ 18,000.00$

GLASS FIBER REINFORCED POLYMER (GFRP) REINFORCING BARS

GUARDRAIL SYSTEM G4, TYPE 3, CLASS A STEEL POSTS

TERMINAL SECTION TYPE TANGENT

STRUCTURE TRANSITION RAILING

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

PRECAST, PRESTRESSED CONCRETE GIRDER(WASHINGTON WF36G)

PRECAST, PRESTRESSED CONCRETE SLAB(48" (19" SOLID))

REINFORCING STEEL

REINFORCING STEEL, EPOXY COATED

BRIDGE RAILING, CONCRETE, BEAM RAIL(WITH PEDESTRIAN HANDRAIL)

RIPRAP DITCH, METHOD B, CLASS 1

REINFORCED SOIL SLOPE(ROCK FACED)

ROADWAY AGGREGATE, METHOD 2

ASPHALT CONCRETE PAVEMENT

STRUCTURAL CONCRETE, CLASS STATEDOT(CLASS D)

STRUCTURAL CONCRETE, CLASS STATEDOT(CLASS E)

550.00$ 725.00$ 400.00$

400.00$ 375.00$ 20.00$

450.00$ 330.00$ 80.00$

300.00$ 340.00$ 500.00$

100.00$ 100.00$ 100.00$

2,900.00$ 3,800.00$ 7,000.00$

1,900.00$ 2,500.00$ 5,500.00$

1,950.00$ 1,400.00$ 2,000.00$

1,680.00$ 1,700.00$ 2,000.00$

2.60$ 3.00$ 4.00$

1.65$ 2.00$ 3.00$

7.75$ 9.00$ 50.00$

900.00$ 1,200.00$ 300.00$

6,350.00$ 7,300.00$ 5,000.00$

58.00$ 74.00$ 80.00$

170.00$ 200.00$ 160.00$

255.00$ 295.00$ 250.00$

196.00$ 200.00$ 180.00$

2/22/2018 Page 2 of 3

Schedule A Total of Bid Items: 17,619,687.87$ -8.1% 16,199,000.00$ 5.3% 18,560,953.00$ 25.7% 22,141,688.00$ Project No: Hawaii HI STP SR11(1) AND HI STP SR11(2)

Project Name: NINOLE STREAM BRIDGE AND HILEA STREAM BRIDGE

CQ = "Contract Quantity"

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

Hawaiian Dredging CC, Inc. Kiewit Infrastructure West Co. Road & Highway Builders, LLCEngineer's Estimate

62201-2850

Line A0720 100 HOUR 230.00$ 23,000.00$ 24,000.00$ 30,000.00$ 19,000.00$

62201-3000

Line A0740 100 HOUR 285.00$ 28,500.00$ 40,500.00$ 20,000.00$ 20,000.00$

62301-0000

Line A0760 180 HOUR 120.00$ 21,600.00$ 19,800.00$ 27,000.00$ 14,400.00$

62302-1000

Line A0780 140 HOUR 250.00$ 35,000.00$ 21,000.00$ 28,000.00$ 22,400.00$

62302-1100

Line A0800 100 HOUR 250.00$ 25,000.00$ 22,700.00$ 20,000.00$ 20,000.00$

62510-1000

Line A0820 1.4 ACRE 20,000.00$ 28,000.00$ 15,260.00$ 37,800.00$ 2,800.00$

62515-1000

Line A0840 1.4 ACRE 12,000.00$ 16,800.00$ 15,260.00$ 37,800.00$ 2,800.00$

62902-1100

Line A0860 1.4 ACRE 40,000.00$ 56,000.00$ 39,620.00$ 49,000.00$ 2,800.00$

63301-0000

Line A0880 26 EACH 900.00$ 23,400.00$ 8,060.00$ 14,040.00$ 8,840.00$

63401-1500

Line A0900 2,900 LNFT 6.00$ 17,400.00$ 24,650.00$ 11,600.00$ 8,700.00$

63406-0000

Line A0920 150 EACH 20.00$ 3,000.00$ 3,000.00$ 3,450.00$ 1,500.00$

63501-0000

Line A0940 ALL LPSM 325,000.00$ 325,000.00$ 400,000.00$ 40,000.00$ 1,600,000.00$

63701-0000

Line A0960 1 EACH 300,000.00$ 300,000.00$ 75,000.00$ 40,000.00$ 40,000.00$

65001-1000

Line A0980 ALL LPSM 2,775,000.00$ 2,775,000.00$ 2,480,929.00$ 4,982,000.00$ 1,000,000.00$

HYDRAULIC EXCAVATOR

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SEEDING, DRY METHOD

MULCHING, DRY METHOD

MOTOR GRADER, 12 FOOT MINIMUM BLADE

CONSTRUCT AND MAINTAIN DIVERSION(ROADWAY BYPASS)

ROLLED EROSION CONTROL PRODUCT, TYPE 4

SIGN SYSTEM

PAVEMENT MARKINGS, TYPE H, SOLID

RAISED PAVEMENT MARKER

TEMPORARY TRAFFIC CONTROL

FIELD OFFICE

240.00$ 300.00$ 190.00$

110.00$ 150.00$ 80.00$

405.00$ 200.00$ 200.00$

227.00$ 200.00$ 200.00$

150.00$ 200.00$ 160.00$

10,900.00$ 27,000.00$ 2,000.00$

10,900.00$ 27,000.00$ 2,000.00$

310.00$ 540.00$ 340.00$

28,300.00$ 35,000.00$ 2,000.00$

20.00$ 23.00$ 10.00$

8.50$ 4.00$ 3.00$

75,000.00$ 40,000.00$ 40,000.00$

400,000.00$ 40,000.00$ 1,600,000.00$

2,480,929.00$ 4,982,000.00$ 1,000,000.00$

2/22/2018 Page 3 of 3