Option_Y_Bid_Tabs.pdf

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

Option Y Total of Bid Items: 1,917,407.00$ 7.8% 2,067,500.08$ 34.3% 2,575,495.20$ 55.5% 2,980,856.00$ 52.6% 2,926,705.02$ 40.8% 2,699,579.20$ 76.6% 3,386,576.00$ 12.0% 2,148,214.29$ 94.2% 3,724,384.25$ 46.4% 2,806,355.40$ 5.7% 2,026,472.96$ Project No: WY FLAP SR71 (4)

SAGE CREEK HIGHWAY

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 Y0020 ALL LPSM 175,000.00$ 175,000.00$ 58,000.00$ 17,000.00$ 270,000.00$ 200,000.00$ 250,000.00$ 126,692.00$ 90,000.00$ 329,255.00$ 200,000.00$ 4,000.00$

15210-1000 Line Y0040 10.664 MILE 4,500.00$ 47,988.00$ 25,593.60$ 37,324.00$ 15,996.00$ 73,368.32$ 27,193.20$ 31,992.00$ 13,283.08$ 13,244.69$ 21,328.00$ 13,863.20$

15216-2000 Line Y0060 10.664 MILE 3,500.00$ 37,324.00$ 22,074.48$ 88,511.20$ 79,980.00$ 173,823.20$ 106,640.00$ 31,992.00$ 50,588.31$ 143,270.84$ 70,382.40$ 7,624.76$

15301-0000 Line Y0080 ALL LPSM 41,500.00$ 41,500.00$ 32,000.00$ 26,000.00$ 35,000.00$ 15,900.00$ 24,000.00$ 900,000.00$ 27,000.00$ 43,850.00$ 88,000.00$ 20,000.00$

15401-0000 Line Y0100 ALL LPSM 41,500.00$ 41,500.00$ 10,500.00$ 70,000.00$ 45,000.00$ 68,600.00$ 85,000.00$ 90,000.00$ 38,000.00$ 32,190.00$ 106,000.00$ 20,000.00$

15501-0000 Line Y0120 ALL LPSM 5,000.00$ 5,000.00$ 5,000.00$ 6,500.00$ 5,000.00$ 7,920.00$ 9,500.00$ 5,000.00$ 5,500.00$ 3,500.00$ 12,000.00$ 5,000.00$

15802-0000 Line Y0140 ALL LPSM 20,000.00$ 20,000.00$ 11,900.00$ 55,000.00$ 30,000.00$ 15,000.00$ 60,000.00$ 50,000.00$ 40,000.00$ 63,745.00$ 55,000.00$ 10,000.00$

30110-0000 Line Y0160 45,000 TON 25.00$ 1,125,000.00$ 1,638,000.00$ 1,980,000.00$ 2,121,750.00$ 1,687,500.00$ 1,890,000.00$ 1,800,000.00$ 1,530,000.00$ 2,398,500.00$ 1,890,000.00$ 1,665,000.00$

30301-5000 Line Y0180 10.800 MILE 15,000.00$ 162,000.00$ 22,248.00$ 43,200.00$ 129,600.00$ 57,780.00$ 59,400.00$ 97,200.00$ 110,160.00$ 444,994.02$ 75,600.00$ 45,360.00$

31213-0000 Line Y0200 910 TON 185.00$ 168,350.00$ 160,160.00$ 163,800.00$ 109,200.00$ 537,810.00$ 109,200.00$ 122,850.00$ 163,800.00$ 181,090.00$ 200,200.00$ 151,970.00$

62201-0300 Line Y0220 40 HOUR 110.00$ 4,400.00$ 4,400.00$ 6,000.00$ 5,400.00$ 5,480.00$ 4,400.00$ 4,000.00$ 4,400.00$ 3,388.00$ 4,800.00$ 3,200.00$

62201-0900 Line Y0240 40 HOUR 130.00$ 5,200.00$ 7,200.00$ 6,000.00$ 6,000.00$ 6,600.00$ 3,880.00$ 4,000.00$ 5,600.00$ 4,720.00$ 6,400.00$ 5,000.00$

62201-2850 Line Y0260 40 HOUR 145.00$ 5,800.00$ 7,040.00$ 8,000.00$ 8,200.00$ 6,280.00$ 3,680.00$ 4,000.00$ 6,400.00$ 6,160.00$ 6,800.00$ 5,000.00$

62301-0000 Line Y0280 40 HOUR 40.00$ 1,600.00$ 2,080.00$ 3,200.00$ 2,060.00$ 3,320.00$ 1,080.00$ 1,600.00$ 3,960.00$ 2,200.00$ 2,400.00$ 1,600.00$

62302-1000 Line Y0300 40 HOUR 135.00$ 5,400.00$ 6,720.00$ 8,000.00$ 6,400.00$ 11,200.00$ 6,000.00$ 4,000.00$ 5,400.00$ 5,584.00$ 4,800.00$ 5,600.00$

62302-1100 Line Y0320 40 HOUR 180.00$ 7,200.00$ 6,400.00$ 7,400.00$ 6,400.00$ 6,520.00$ 7,000.00$ 4,000.00$ 11,224.40$ 5,584.00$ 6,000.00$ 5,600.00$

63502-0700 Line Y0340 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$ 2,010.00$ 2,500.00$ 1,100.00$

63502-2000 Line Y0360 2 EACH 9,000.00$ 18,000.00$ 4,480.00$ 5,000.00$ 5,300.00$ 4,400.00$ 8,000.00$ 12,000.00$ 4,000.00$ 4,020.00$ 24,000.00$ 11,000.00$

63504-1000 Line Y0380 101 SQFT 45.00$ 4,545.00$ 5,454.00$ 6,060.00$ 7,070.00$ 5,403.50$ 606.00$ 25,250.00$ 4,898.50$ 4,918.70$ 4,545.00$ 5,555.00$

63506-0500 Line Y0400 800 HOUR 50.00$ 40,000.00$ 36,000.00$ 36,000.00$ 84,000.00$ 37,600.00$ 40,000.00$ 64,000.00$ 32,000.00$ 32,160.00$ 25,600.00$ 40,000.00$

Engineer's Estimate

45.00$ 45.00$ 105.00$ 47.00$ 50.00$ 80.00$ 40.00$ 40.20$ 32.00$

54.00$ 60.00$ 70.00$ 53.50$ 6.00$ 250.00$ 48.50$ 48.70$ 45.00$ 55.00$

50.00$

2,240.00$ 2,500.00$ 2,650.00$ 2,200.00$ 4,000.00$ 6,000.00$ 2,000.00$ 2,010.00$ 12,000.00$

22.50$ 25.00$ 85.00$ 22.00$ 40.00$ 80.00$ 20.00$ 20.10$ 25.00$

5,500.00$

160.00$ 185.00$ 160.00$ 163.00$ 175.00$ 100.00$ 280.61$ 139.60$ 150.00$

168.00$ 200.00$ 160.00$ 280.00$ 150.00$ 100.00$ 135.00$ 139.60$ 120.00$

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

176.00$ 200.00$ 205.00$ 157.00$ 92.00$ 100.00$ 160.00$ 154.00$ 170.00$

180.00$ 150.00$ 150.00$ 165.00$ 97.00$ 100.00$ 140.00$ 118.00$ 160.00$

110.00$ 150.00$ 135.00$ 137.00$ 110.00$ 100.00$ 110.00$ 84.70$ 120.00$

176.00$ 180.00$ 120.00$ 591.00$ 120.00$ 135.00$ 180.00$ 199.00$ 220.00$

2,060.00$ 4,000.00$ 12,000.00$ 5,350.00$ 5,500.00$ 9,000.00$ 10,200.00$ 41,203.15$ 7,000.00$

88,000.00$

36.40$ 44.00$ 47.15$ 37.50$ 42.00$ 40.00$ 34.00$ 53.30$ 42.00$

11,900.00$ 55,000.00$ 30,000.00$ 15,000.00$ 60,000.00$ 50,000.00$ 40,000.00$ 63,745.00$ 55,000.00$

5,000.00$ 6,500.00$ 5,000.00$ 7,920.00$ 9,500.00$ 5,000.00$ 5,500.00$ 3,500.00$ 12,000.00$

10,500.00$ 70,000.00$ 45,000.00$ 68,600.00$ 85,000.00$ 90,000.00$ 38,000.00$ 32,190.00$ 106,000.00$

250,000.00$ 126,692.00$ 90,000.00$ 329,255.00$ 200,000.00$

3,500.00$ 1,500.00$ 6,880.00$ 2,550.00$ 3,000.00$ 1,245.60$ 1,242.00$ 2,000.00$

2,070.00$ 8,300.00$ 7,500.00$ 16,300.00$ 10,000.00$ 3,000.00$ 4,743.84$ 13,435.00$ 6,600.00$

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$

58,000.00$ 17,000.00$ 270,000.00$ 200,000.00$

MOBILIZATION

CENTERLINE, STAKING

SURVEY AND STAKING, GRADE FINISHING STAKES

SPECIAL LABOR, HIRED SURVEY SERVICES

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

WATERING FOR DUST CONTROL

AGGREGATE SURFACE COURSE

AGGREGATE SURFACE RECONDITIONING

MAGNESIUM CHLORIDE

DUMP TRUCK, 12 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

CONTRACTOR QUALITY CONTROL

32,000.00$ 26,000.00$ 35,000.00$ 15,900.00$ 24,000.00$ 900,000.00$ 27,000.00$ 43,850.00$

4,000.00$

1,300.00$

715.00$

20,000.00$

20,000.00$

5,000.00$

10,000.00$

37.00$

4,200.00$

167.00$

80.00$

125.00$

125.00$

40.00$

140.00$

140.00$

11.00$

Kirkland Construction, LLLP

1/12/2018 Page 1 of 1