Option_X_Bid_Tabs.pdf

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

Option X Total of Bid Items: 2,307,435.00$ -23.1% 1,775,112.38$ -8.9% 2,102,513.20$ 7.4% 2,479,253.50$ 2.1% 2,354,917.92$ -3.5% 2,227,261.50$ -7.2% 2,141,141.00$ -15.6% 1,947,909.36$ 23.6% 2,853,130.58$ 3.4% 2,385,289.00$ -16.6% 1,924,740.94$ Project No: WY FLAP SR71 (4)

Project Name: Sage Creek Road Highway Paving Project

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

15101-0000 Line X0020 ALL LPSM 210,000.00$ 210,000.00$ 61,380.00$ 15,000.00$ 300,000.00$ 200,000.00$ 160,000.00$ 214,837.00$ 75,000.00$ 227,285.00$ 393,000.00$ 5,000.00$

15210-1000 Line X0040 5.626 MILE 5,000.00$ 28,130.00$ 13,502.40$ 19,691.00$ 8,439.00$ 38,650.62$ 14,346.30$ 25,317.00$ 9,001.60$ 33,086.51$ 11,252.00$ 7,313.80$

15216-2000 Line X0060 3.636 MILE 5,000.00$ 18,180.00$ 7,526.52$ 27,997.20$ 23,634.00$ 58,903.20$ 26,179.20$ 16,362.00$ 18,998.10$ 50,558.58$ 14,544.00$ 2,599.74$

15216-3000 Line X0080 1.990 MILE 9,000.00$ 17,910.00$ 15,629.46$ 13,532.00$ 12,835.50$ 36,417.00$ 13,731.00$ 8,955.00$ 24,994.40$ 31,103.70$ 13,930.00$ 19,900.00$

15301-0000 Line X0100 ALL LPSM 50,000.00$ 50,000.00$ 33,200.00$ 15,000.00$ 35,000.00$ 13,000.00$ 28,500.00$ 100,000.00$ 27,000.00$ 39,875.00$ 46,000.00$ 25,000.00$

15401-0000 Line X0120 ALL LPSM 50,000.00$ 50,000.00$ 2,420.00$ 57,000.00$ 45,000.00$ 56,100.00$ 56,450.00$ 50,000.00$ 48,000.00$ 32,895.00$ 58,000.00$ 25,000.00$

15501-0000 Line X0140 ALL LPSM 2,000.00$ 2,000.00$ 5,700.00$ 3,500.00$ 5,000.00$ 5,330.00$ 7,500.00$ 5,000.00$ 7,200.00$ 3,500.00$ 9,000.00$ 5,000.00$

15802-0000 Line X0160 ALL LPSM 10,000.00$ 10,000.00$ 3,400.00$ 33,000.00$ 20,000.00$ 10,000.00$ 18,500.00$ 50,000.00$ 41,000.00$ 69,230.00$ 34,000.00$ 15,000.00$

30101-0000 Line X0180 8,500 TON 22.00$ 187,000.00$ 303,450.00$ 348,500.00$ 444,125.00$ 289,000.00$ 306,000.00$ 340,000.00$ 221,000.00$ 299,200.00$ 238,000.00$ 286,875.00$

30301-5000 Line X0200 5.800 MILE 15,000.00$ 87,000.00$ 11,948.00$ 22,620.00$ 69,600.00$ 31,030.00$ 28,420.00$ 46,400.00$ 61,480.00$ 58,667.00$ 34,800.00$ 24,360.00$

40101-1000 Line X0220 16,500 TON 80.00$ 1,320,000.00$ 1,121,670.00$ 1,320,000.00$ 1,274,625.00$ 1,353,000.00$ 1,369,500.00$ 1,105,500.00$ 1,204,500.00$ 1,744,215.00$ 1,320,000.00$ 1,295,250.00$

40105-3000 Line X0240 165 TON 420.00$ 69,300.00$ 31,020.00$ 23,925.00$ 26,400.00$ 28,380.00$ 24,750.00$ 24,750.00$ 28,875.00$ 40,986.00$ 33,000.00$ 29,205.00$

40601-0000 Line X0260 40 TON 400.00$ 16,000.00$ 16,880.00$ 17,800.00$ 22,000.00$ 38,720.00$ 20,000.00$ 16,000.00$ 21,000.00$ 27,736.00$ 20,000.00$ 24,000.00$

41101-1000 Line X0280 110 TON 700.00$ 77,000.00$ 60,170.00$ 66,000.00$ 62,150.00$ 63,690.00$ 58,850.00$ 33,000.00$ 55,000.00$ 82,423.00$ 62,700.00$ 67,100.00$

41105-0000 Line X0300 130 TON 85.00$ 11,050.00$ 7,280.00$ 7,150.00$ 4,160.00$ 11,570.00$ 6,500.00$ 1,300.00$ 9,750.00$ 11,563.50$ 4,550.00$ 1,300.00$

41201-0000 Line X0320 40 TON 675.00$ 27,000.00$ 16,000.00$ 24,600.00$ 20,000.00$ 40,400.00$ 23,040.00$ 16,000.00$ 20,000.00$ 28,576.00$ 20,000.00$ 24,000.00$

62201-0300 Line X0340 10 HOUR 110.00$ 1,100.00$ 1,100.00$ 1,500.00$ 1,350.00$ 1,370.00$ 1,100.00$ 1,000.00$ 1,100.00$ 840.50$ 1,200.00$ 800.00$

62201-0900 Line X0360 10 HOUR 130.00$ 1,300.00$ 1,800.00$ 1,500.00$ 1,500.00$ 1,650.00$ 950.00$ 1,000.00$ 1,400.00$ 1,166.00$ 1,600.00$ 1,250.00$

62201-2850 Line X0380 10 HOUR 145.00$ 1,450.00$ 1,760.00$ 2,100.00$ 2,050.00$ 1,570.00$ 920.00$ 1,000.00$ 1,600.00$ 1,525.00$ 1,700.00$ 1,250.00$

62301-0000 Line X0400 10 HOUR 40.00$ 400.00$ 520.00$ 800.00$ 515.00$ 830.00$ 270.00$ 400.00$ 990.00$ 550.00$ 600.00$ 400.00$

62302-1000 Line X0420 10 HOUR 135.00$ 1,350.00$ 1,680.00$ 2,000.00$ 1,600.00$ 2,800.00$ 1,400.00$ 1,000.00$ 1,350.00$ 1,396.00$ 1,200.00$ 1,400.00$

62302-1100 Line X0440 10 HOUR 180.00$ 1,800.00$ 1,600.00$ 1,850.00$ 1,600.00$ 1,630.00$ 1,750.00$ 1,000.00$ 5,102.00$ 1,396.00$ 1,500.00$ 1,400.00$

63402-0300 Line X0460 40.800 MILE 1,300.00$ 53,040.00$ 16,320.00$ 32,028.00$ 27,744.00$ 28,437.60$ 25,908.00$ 12,240.00$ 25,850.88$ 27,454.32$ 16,320.00$ 15,136.80$

63402-0400 Line X0480 11.200 MILE 1,600.00$ 17,920.00$ 2,240.00$ 5,880.00$ 5,096.00$ 5,208.00$ 5,152.00$ 3,360.00$ 4,730.88$ 5,024.32$ 2,688.00$ 2,105.60$

63502-0700 Line X0500 100 EACH 16.00$ 1,600.00$ 2,250.00$ 2,500.00$ 8,500.00$ 2,200.00$ 4,000.00$ 8,000.00$ 2,000.00$ 1,995.00$ 2,500.00$ 1,100.00$

63502-2000 Line X0520 2 EACH 9,000.00$ 18,000.00$ 4,480.00$ 5,000.00$ 3,200.00$ 4,400.00$ 7,000.00$ 10,000.00$ 4,000.00$ 3,988.00$ 20,000.00$ 11,000.00$

63504-1000 Line X0540 309 SQFT 45.00$ 13,905.00$ 16,686.00$ 18,540.00$ 21,630.00$ 16,531.50$ 1,545.00$ 24,720.00$ 14,986.50$ 14,940.15$ 13,905.00$ 16,995.00$

63506-0500 Line X0560 300 HOUR 50.00$ 15,000.00$ 13,500.00$ 13,500.00$ 31,500.00$ 14,100.00$ 15,000.00$ 24,000.00$ 12,000.00$ 11,955.00$ 9,300.00$ 15,000.00$

Engineer's Estimate

45.00$ 45.00$ 105.00$ 47.00$ 50.00$ 80.00$ 40.00$ 39.85$ 31.00$

54.00$ 60.00$ 70.00$ 53.50$ 5.00$ 80.00$ 48.50$ 48.35$ 45.00$ 55.00$

50.00$

2,240.00$ 2,500.00$ 1,600.00$ 2,200.00$ 3,500.00$ 5,000.00$ 2,000.00$ 1,994.00$ 10,000.00$

22.50$ 25.00$ 85.00$ 22.00$ 40.00$ 80.00$ 20.00$ 19.95$ 25.00$ 11.00$

5,500.00$

200.00$ 525.00$ 455.00$ 465.00$ 460.00$ 300.00$ 422.40$ 448.60$ 240.00$

400.00$ 785.00$ 680.00$ 697.00$ 635.00$ 300.00$ 633.60$ 672.90$ 400.00$ 371.00$

188.00$

160.00$ 185.00$ 160.00$ 163.00$ 175.00$ 100.00$ 510.20$ 139.60$ 150.00$

168.00$ 200.00$ 160.00$ 280.00$ 140.00$ 100.00$ 135.00$ 139.60$ 120.00$ 140.00$

140.00$

52.00$ 80.00$ 51.50$ 83.00$ 27.00$ 40.00$ 99.00$ 55.00$ 60.00$

176.00$ 210.00$ 205.00$ 157.00$ 92.00$ 100.00$ 160.00$ 152.50$ 170.00$ 125.00$

40.00$

180.00$ 150.00$ 150.00$ 165.00$ 95.00$ 100.00$ 140.00$ 116.60$ 160.00$

110.00$ 150.00$ 135.00$ 137.00$ 110.00$ 100.00$ 110.00$ 84.05$ 120.00$

125.00$

400.00$ 615.00$ 500.00$ 1,010.00$ 576.00$ 400.00$ 500.00$ 714.40$ 500.00$

56.00$ 55.00$ 32.00$ 89.00$ 50.00$ 10.00$ 75.00$ 88.95$ 35.00$

547.00$ 600.00$ 565.00$ 579.00$ 535.00$ 300.00$ 500.00$ 749.30$ 570.00$

422.00$ 445.00$ 550.00$ 968.00$ 500.00$ 400.00$ 525.00$ 693.40$ 500.00$

188.00$ 145.00$ 160.00$ 172.00$ 150.00$ 150.00$ 175.00$ 248.40$ 200.00$

67.98$ 80.00$ 77.25$ 82.00$ 83.00$ 67.00$ 73.00$ 105.71$ 80.00$

2,060.00$ 3,900.00$ 12,000.00$ 5,350.00$ 4,900.00$ 8,000.00$ 10,600.00$ 10,115.00$ 6,000.00$

35.70$ 41.00$ 52.25$ 34.00$ 36.00$ 40.00$ 26.00$ 35.20$ 28.00$

7,000.00$

3,400.00$ 33,000.00$ 20,000.00$ 10,000.00$ 18,500.00$ 50,000.00$ 41,000.00$ 69,230.00$ 34,000.00$

5,700.00$ 3,500.00$ 5,000.00$ 5,330.00$ 7,500.00$ 5,000.00$ 7,200.00$ 3,500.00$ 9,000.00$

2,420.00$ 57,000.00$ 45,000.00$ 56,100.00$ 56,450.00$ 50,000.00$ 48,000.00$ 32,895.00$ 58,000.00$

33,200.00$ 15,000.00$ 35,000.00$ 13,000.00$ 28,500.00$ 100,000.00$ 27,000.00$ 39,875.00$ 46,000.00$

160,000.00$ 214,837.00$ 75,000.00$ 227,285.00$ 393,000.00$

3,500.00$ 1,500.00$ 6,870.00$ 2,550.00$ 4,500.00$ 1,600.00$ 5,881.00$ 2,000.00$

2,070.00$ 7,700.00$ 6,500.00$ 16,200.00$ 7,200.00$ 4,500.00$ 5,225.00$ 13,905.00$ 4,000.00$

Road and Highway Buildings, LLC. Mountain Construction A&S Construction Co.Simon ContractorsW.W. Clyde & Co. Century Companies, Inc. Riverside Contracting, Inc. Border States Paving Oldcastle SW Group, Inc.

2,400.00$

61,380.00$ 15,000.00$ 300,000.00$ 200,000.00$

MOBILIZATION

CENTERLINE, STAKING

SURVEY AND STAKING, GRADE FINISHING STAKES

TACK COAT

DUMP TRUCK, 12 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

CONSTRUCTION SCHEDULE

WATERING FOR DUST CONTROL

AGGREGATE BASE

AGGREGATE SURFACE RECONDITIONING

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, TYPE B, BROKEN

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

SURVEY AND STAKING, TEMPLATE CONTROL

7,854.00$ 6,800.00$ 6,450.00$ 18,300.00$ 6,900.00$ 4,500.00$ 12,560.00$ 15,630.00$

5,000.00$

1,300.00$

715.00$

10,000.00$

25,000.00$

25,000.00$

5,000.00$

15,000.00$

33.75$

4,200.00$

78.50$

177.00$

600.00$

610.00$

10.00$

600.00$

80.00$

Kirkland Construction, LLLP

1/12/2018 Page 1 of 1