Schedule_A_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: 12,258,230.00$ -20.2% 9,782,042.90$ 4.6% 12,824,377.90$ 0.6% 12,336,065.75$ -1.4% 12,090,350.16$ 3.5% 12,685,904.00$ -8.2% 11,252,252.00$ -5.7% 11,555,282.52$ 19.9% 14,698,800.09$ -2.3% 11,978,355.60$ 2.0% 12,505,361.03$ 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 A0020 ALL LPSM 1,115,000.00$ 1,115,000.00$ 980,000.00$ 1,500,000.00$ 1,375,000.00$ 1,200,000.00$ 1,170,000.00$ 1,183,994.00$ 1,238,000.00$ 1,440,645.98$ 1,197,090.60$ 1,680,000.00$

15210-1000 Line A0040 27.282 MILE 4,500.00$ 122,769.00$ 90,030.60$ 95,487.00$ 40,923.00$ 187,700.16$ 136,410.00$ 122,769.00$ 14,186.64$ 64,666.25$ 54,564.00$ 35,466.60$

15216-2000 Line A0060 27.282 MILE 3,000.00$ 81,846.00$ 57,292.20$ 210,071.40$ 180,743.25$ 444,696.60$ 300,102.00$ 122,769.00$ 99,306.48$ 190,163.45$ 109,128.00$ 19,506.63$

15301-0000 Line A0080 ALL LPSM 265,400.00$ 265,400.00$ 210,000.00$ 88,000.00$ 205,000.00$ 67,300.00$ 110,000.00$ 350,000.00$ 85,000.00$ 93,325.00$ 210,000.00$ 335,000.00$

15401-0000 Line A0100 ALL LPSM 265,400.00$ 265,400.00$ 87,000.00$ 240,000.00$ 230,000.00$ 290,000.00$ 300,000.00$ 325,000.00$ 285,000.00$ 165,000.00$ 300,000.00$ 335,000.00$

15501-0000 Line A0120 ALL LPSM 5,000.00$ 5,000.00$ 17,100.00$ 25,000.00$ 10,000.00$ 15,800.00$ 45,000.00$ 10,000.00$ 75,000.00$ 45,986.84$ 24,000.00$ 20,000.00$

15802-0000 Line A0140 ALL LPSM 75,000.00$ 75,000.00$ 17,000.00$ 162,000.00$ 100,000.00$ 50,000.00$ 130,000.00$ 100,000.00$ 180,000.00$ 244,852.92$ 90,000.00$ 125,000.00$

30101-0000 Line A0160 42,500 TON 22.00$ 935,000.00$ 1,300,500.00$ 1,742,500.00$ 1,946,500.00$ 1,147,500.00$ 1,530,000.00$ 1,572,500.00$ 1,126,250.00$ 2,473,925.00$ 1,190,000.00$ 1,434,375.00$

30301-5000 Line A0180 27.500 MILE 15,000.00$ 412,500.00$ 55,000.00$ 107,250.00$ 330,000.00$ 147,125.00$ 134,750.00$ 220,000.00$ 291,500.00$ 376,338.05$ 165,000.00$ 115,500.00$

40101-1000 Line A0200 93,000 TON 80.00$ 7,440,000.00$ 5,962,230.00$ 7,440,000.00$ 6,649,500.00$ 7,068,000.00$ 7,719,000.00$ 6,417,000.00$ 7,068,000.00$ 7,731,090.00$ 7,533,000.00$ 7,300,500.00$

40105-3000 Line A0220 930 TON 375.00$ 348,750.00$ 177,630.00$ 134,850.00$ 148,800.00$ 159,960.00$ 139,500.00$ 139,500.00$ 162,750.00$ 316,116.30$ 186,000.00$ 164,610.00$

40601-0000 Line A0240 215 TON 550.00$ 118,250.00$ 90,730.00$ 95,675.00$ 118,250.00$ 214,785.00$ 107,500.00$ 86,000.00$ 112,875.00$ 203,875.90$ 107,500.00$ 129,000.00$

41101-1000 Line A0260 615 TON 700.00$ 430,500.00$ 342,555.00$ 369,000.00$ 347,475.00$ 353,010.00$ 329,025.00$ 153,750.00$ 307,500.00$ 630,055.20$ 350,550.00$ 375,150.00$

41105-0000 Line A0280 740 TON 85.00$ 62,900.00$ 41,440.00$ 40,700.00$ 22,200.00$ 54,020.00$ 37,000.00$ 7,400.00$ 55,500.00$ 89,998.80$ 25,900.00$ 7,400.00$

41201-0000 Line A0300 220 TON 550.00$ 121,000.00$ 88,000.00$ 135,300.00$ 110,000.00$ 218,680.00$ 126,720.00$ 88,000.00$ 110,000.00$ 214,812.40$ 110,000.00$ 132,000.00$

62201-0300 Line A0320 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$ 3,371.20$ 4,800.00$ 3,200.00$

62201-0900 Line A0340 40 HOUR 130.00$ 5,200.00$ 7,200.00$ 6,000.00$ 6,000.00$ 6,600.00$ 3,800.00$ 4,000.00$ 5,600.00$ 4,684.40$ 6,400.00$ 5,000.00$

62201-2850 Line A0360 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$ 6,135.20$ 6,800.00$ 5,000.00$

62301-0000 Line A0380 40 HOUR 40.00$ 1,600.00$ 2,080.00$ 3,200.00$ 2,060.00$ 3,320.00$ 1,080.00$ 2,000.00$ 3,960.00$ 2,200.00$ 2,400.00$ 1,600.00$

62302-1000 Line A0400 40 HOUR 135.00$ 5,400.00$ 6,720.00$ 8,000.00$ 6,400.00$ 11,200.00$ 5,600.00$ 4,000.00$ 5,400.00$ 5,600.00$ 4,800.00$ 5,600.00$

62302-1100 Line A0420 40 HOUR 180.00$ 7,200.00$ 7,400.00$ 7,400.00$ 6,400.00$ 6,520.00$ 7,000.00$ 4,000.00$ 11,224.40$ 6,000.00$ 6,000.00$ 5,600.00$

63402-0300 Line A0440 154.200 MILE 1,300.00$ 200,460.00$ 58,133.40$ 121,047.00$ 104,856.00$ 107,477.40$ 97,917.00$ 46,260.00$ 97,917.00$ 101,028.76$ 61,680.00$ 57,208.20$

63402-0400 Line A0460 46.700 MILE 1,600.00$ 74,720.00$ 8,919.70$ 24,517.50$ 21,248.50$ 21,715.50$ 21,482.00$ 14,010.00$ 19,847.50$ 20,398.09$ 11,208.00$ 8,779.60$

63502-0700 Line A0480 100 EACH 16.00$ 1,600.00$ 2,250.00$ 2,500.00$ 8,500.00$ 2,200.00$ 4,000.00$ 9,000.00$ 2,000.00$ 2,000.00$ 2,500.00$ 1,100.00$

63502-2000 Line A0500 2 EACH 9,000.00$ 18,000.00$ 13,450.00$ 15,000.00$ 7,500.00$ 13,200.00$ 25,000.00$ 10,000.00$ 12,000.00$ 12,000.00$ 28,000.00$ 11,000.00$

63504-1000 Line A0520 323 SQFT 45.00$ 14,535.00$ 17,442.00$ 19,380.00$ 22,610.00$ 17,280.50$ 1,938.00$ 32,300.00$ 15,665.50$ 15,665.50$ 14,535.00$ 17,765.00$

63506-0500 Line A0540 1,500 HOUR 50.00$ 75,000.00$ 67,500.00$ 67,500.00$ 157,500.00$ 70,500.00$ 75,000.00$ 120,000.00$ 60,000.00$ 60,000.00$ 46,500.00$ 75,000.00$

64701-1000 Line A0560 ALL LPSM 45,000.00$ 45,000.00$ 63,000.00$ 150,000.00$ 165,000.00$ 200,000.00$ 120,000.00$ 100,000.00$ 100,000.00$ 178,864.85$ 130,000.00$ 100,000.00$

Kirkland Construction, LLLP

1,680,000.00$

1,300.00$

715.00$

335,000.00$

335,000.00$

20,000.00$

125,000.00$

33.75$

4,200.00$

78.50$

177.00$

600.00$

610.00$

10.00$

600.00$

80.00$

125.00$

CONTRACTOR QUALITY CONTROL

210,000.00$ 88,000.00$ 205,000.00$ 67,300.00$ 110,000.00$ 350,000.00$ 85,000.00$ 93,325.00$

MOBILIZATION

CENTERLINE, STAKING

SURVEY AND STAKING, GRADE FINISHING STAKES

DUMP TRUCK, 12 CUBIC YARD MINIMUM CAPACITY

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

MOTOR GRADER, 12 FOOT MINIMUM BLADE

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

FOG SEAL

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

MITIGATION, WETLANDS MITIGATION

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, TYPE B, BROKEN

TEMPORARY TRAFFIC CONTROL, CONE

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

PRIME COAT, METHOD 1

BLOTTER

TACK COAT

1,500,000.00$ 1,375,000.00$ 1,200,000.00$

3,640.00$ 6,970.29$ 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.

3,300.00$

980,000.00$

87,000.00$ 240,000.00$ 230,000.00$ 290,000.00$ 300,000.00$ 325,000.00$ 285,000.00$ 165,000.00$ 300,000.00$

1,170,000.00$ 1,183,994.00$ 1,238,000.00$ 1,440,645.98$ 1,197,090.60$

3,500.00$ 1,500.00$ 6,880.00$ 5,000.00$ 4,500.00$ 520.00$ 2,370.29$ 2,000.00$

2,100.00$ 7,700.00$ 6,625.00$ 16,300.00$ 11,000.00$ 4,500.00$

210,000.00$

30.60$ 41.00$ 45.80$ 27.00$ 36.00$ 37.00$ 26.50$ 58.21$ 28.00$

17,000.00$ 162,000.00$ 100,000.00$ 50,000.00$ 130,000.00$ 100,000.00$ 180,000.00$ 244,852.92$ 90,000.00$

17,100.00$ 25,000.00$ 10,000.00$ 15,800.00$ 45,000.00$ 10,000.00$ 75,000.00$ 45,986.84$ 24,000.00$

64.11$ 80.00$ 71.50$ 76.00$ 83.00$ 69.00$ 76.00$ 83.13$ 81.00$

2,000.00$ 3,900.00$ 12,000.00$ 5,350.00$ 4,900.00$ 8,000.00$ 10,600.00$ 13,685.02$ 6,000.00$

422.00$ 445.00$ 550.00$ 999.00$ 500.00$ 400.00$ 525.00$ 948.26$ 500.00$

191.00$ 145.00$ 160.00$ 172.00$ 150.00$ 150.00$ 175.00$ 339.91$ 200.00$

56.00$ 55.00$ 30.00$ 73.00$ 50.00$ 10.00$ 75.00$ 121.62$ 35.00$

557.00$ 600.00$ 565.00$ 574.00$ 535.00$ 250.00$ 500.00$ 1,024.48$ 570.00$

110.00$ 150.00$ 135.00$ 137.00$ 110.00$ 100.00$ 110.00$ 84.28$ 120.00$

400.00$ 615.00$ 500.00$ 994.00$ 576.00$ 400.00$ 500.00$ 976.42$ 500.00$

176.00$ 200.00$ 205.00$ 157.00$ 92.00$ 100.00$ 160.00$ 153.38$ 170.00$

180.00$ 150.00$ 150.00$ 165.00$ 95.00$ 100.00$ 140.00$ 117.11$ 160.00$

125.00$

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

52.00$ 80.00$ 51.50$ 83.00$ 27.00$ 50.00$ 99.00$ 55.00$ 60.00$ 40.00$

140.00$

377.00$ 785.00$ 680.00$ 697.00$ 635.00$ 300.00$ 635.00$ 655.18$ 400.00$

185.00$ 185.00$ 160.00$ 163.00$ 175.00$ 100.00$ 280.61$ 150.00$ 150.00$ 140.00$

371.00$

22.50$ 25.00$ 85.00$ 22.00$ 40.00$ 90.00$ 20.00$ 20.00$ 25.00$

191.00$ 525.00$ 455.00$ 465.00$ 460.00$ 300.00$ 425.00$ 436.79$ 240.00$ 188.00$

11.00$

54.00$ 60.00$ 70.00$ 53.50$ 6.00$ 100.00$ 48.50$ 48.50$ 45.00$

6,725.00$ 7,500.00$ 3,750.00$ 6,600.00$ 12,500.00$ 5,000.00$ 6,000.00$ 6,000.00$ 14,000.00$ 5,500.00$

55.00$

63,000.00$ 150,000.00$ 165,000.00$ 200,000.00$ 120,000.00$ 100,000.00$ 100,000.00$ 178,864.85$ 130,000.00$

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

100,000.00$

Engineer's Estimate

1/12/2018 Page 1 of 1