Bid_Tabulation_A_and_X_HALE_10(2).pdf

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

Schedule A Total of Bid Items: 6,712,457.36$ -36.5% 4,261,094.46$ 1.4% 6,805,343.00$ 72.2% 11,560,847.00$ Project No: HI FTNP HALE 10(2)

Project Name: Rehabilitate Main Park Road

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 718,336.36$ 718,336.36$ 144,495.00$ 746,399.00$ 750,000.00$

15210-3000

Line A0040 179.000 STA 130.00$ 23,270.00$ 26,178.75$ 89,500.00$ 22,375.00$

15216-3000

Line A0060 22.000 STA 200.00$ 4,400.00$ 3,217.50$ 22,000.00$ 11,044.00$

15301-0010

Line A0080 ALL LPSM 131,000.00$ 131,000.00$ 35,100.00$ 300,000.00$ 176,000.00$

15401-0000

Line A0100 ALL LPSM 33,000.00$ 33,000.00$ 35,100.00$ 300,000.00$ 110,100.00$

15501-0000

Line A0120 ALL LPSM 25,000.00$ 25,000.00$ 4,095.00$ 50,000.00$ 89,200.00$

15705-0100

Line A0140 3,700 LNFT 10.00$ 37,000.00$ 30,303.00$ 55,500.00$ 20,350.00$

15705-1400

Line A0160 1,200 LNFT 16.00$ 19,200.00$ 19,656.00$ 24,000.00$ 16,920.00$

15706-0300

Line A0180 450 EACH 14.00$ 6,300.00$ 10,669.50$ 9,000.00$ 8,640.00$

15706-1600

Line A0200 1 EACH 6,500.00$ 6,500.00$ 14,040.00$ 15,000.00$ 77,100.00$

15802-0000

Line A0220 ALL LPSM 57,605.00$ 57,605.00$ 73,453.00$ 200,000.00$ 207,400.00$

20301-0700

Line A0240 75 EACH 58.00$ 4,350.00$ 877.50$ 13,875.00$ 12,525.00$

20301-2400

Line A0260 34 EACH 148.00$ 5,032.00$ 7,909.08$ 20,400.00$ 18,020.00$

20301-3600

Line A0280 155 EACH 8.00$ 1,240.00$ 362.70$ 1,550.00$ 465.00$

20302-0400

Line A0300 21,000 LNFT 15.00$ 315,000.00$ 64,470.00$ 168,000.00$ 157,500.00$

20302-2600

Line A0320 1,400 LNFT 7.00$ 9,800.00$ 4,914.00$ 4,200.00$ 6,300.00$

20303-1200

Line A0340 500 SQYD 19.00$ 9,500.00$ 14,200.00$ 10,000.00$ 55,000.00$

20303-1600

Line A0360 200 SQYD 55.00$ 11,000.00$ 6,664.00$ 4,000.00$ 25,400.00$

20401-0000

Line A0380 600 CUYD 151.00$ 90,600.00$ 43,218.00$ 30,000.00$ 177,000.00$

20402-0000

Line A0400 2,300 CUYD 73.00$ 167,900.00$ 145,314.00$ 115,000.00$ 1,143,100.00$

20403-0000

Line A0420 3,000 CUYD 96.00$ 288,000.00$ 38,100.00$ 300,000.00$ 936,000.00$

20706-0000

Line A0440 1,800 SQYD 25.00$ 45,000.00$ 35,676.00$ 99,000.00$ 99,000.00$

Engineer's Estimate

19.82$ 55.00$ 55.00$

12.70$ 100.00$ 312.00$

63.18$ 50.00$ 497.00$

72.03$ 50.00$ 295.00$

33.32$ 20.00$ 127.00$

28.40$ 20.00$ 110.00$

3.51$ 3.00$ 4.50$

3.07$ 8.00$ 7.50$

2.34$ 10.00$ 3.00$

232.62$ 600.00$ 530.00$

11.70$ 185.00$ 167.00$

73,453.00$ 200,000.00$ 207,400.00$

14,040.00$ 15,000.00$ 77,100.00$

23.71$ 20.00$ 19.20$

16.38$ 20.00$ 14.10$

8.19$ 15.00$ 5.50$

4,095.00$ 50,000.00$ 89,200.00$

35,100.00$ 300,000.00$ 110,100.00$

500.00$ 125.00$

146.25$ 1,000.00$ 502.00$

Maui Kupono Builders, LLC Road & Highway Builders Maui Paving LLC

146.25$

144,495.00$ 746,399.00$ 750,000.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, TEMPLATE CONTROL

REMOVAL OF PAVEMENT MARKINGS

REMOVAL OF PAVED WATERWAY, ASPHALT

REMOVAL OF PAVEMENT, ASPHALT

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, SEDIMENT LOG

SOIL EROSION CONTROL, SANDBAG (GRAVEL BAGS)

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION ENTRANCE

WATERING FOR DUST CONTROL

REMOVAL OF DELINEATOR

ROADWAY EXCAVATION

SUBEXCAVATION

UNCLASSIFIED BORROW

GEOSYNTHETIC CLAY LINER

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

REMOVAL OF SIGN

REMOVAL OF RAISED PAVEMENT MARKER

REMOVAL OF CURB, ASPHALT

CONTRACTOR QUALITY CONTROL AND ASSURANCE

35,100.00$ 300,000.00$ 176,000.00$

3/13/2018 Page 1 of 4

Schedule A Total of Bid Items: 6,712,457.36$ -36.5% 4,261,094.46$ 1.4% 6,805,343.00$ 72.2% 11,560,847.00$ Project No: HI FTNP HALE 10(2)

Project Name: Rehabilitate Main Park Road

CQ = "Contract Quantity"

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

Engineer's Estimate Maui Kupono Builders, LLC Road & Highway Builders Maui Paving LLC

21101-1000

Line A0460 650 SQYD 17.00$ 11,050.00$ 49,842.00$ 19,500.00$ 158,600.00$

21101-2000

Line A0480 350 SQYD 17.00$ 5,950.00$ 8,337.00$ 10,500.00$ 116,200.00$

25110-2000

Line A0500 25 CUYD 500.00$ 12,500.00$ 40,578.00$ 12,500.00$ 360,000.00$

25125-0000

Line A0520 60 EACH 390.00$ 23,400.00$ 29,626.80$ 12,000.00$ 122,400.00$

30306-0000

Line A0540 3,500 SQYD 14.00$ 49,000.00$ 27,685.00$ 52,500.00$ 85,050.00$

30306-4000

Line A0560 52,000 SQYD 12.00$ 624,000.00$ 379,600.00$ 520,000.00$ 1,050,400.00$

30801-2000

Line A0580 700 CUYD 200.00$ 140,000.00$ 134,344.00$ 17,500.00$ 325,500.00$

40301-0400

Line A0600 7,000 TON 220.00$ 1,540,000.00$ 1,076,460.00$ 1,400,000.00$ 2,142,000.00$

40305-3000

Line A0620 70 TON 330.00$ 23,100.00$ 177,418.50$ 210,000.00$ 81,200.00$

40501-0000

Line A0640 2,150 TON 260.00$ 559,000.00$ 443,244.00$ 537,500.00$ 984,700.00$

41103-0000

Line A0660 55,000 SQYD 2.50$ 137,500.00$ 62,700.00$ 55,000.00$ 66,000.00$

41201-0000

Line A0680 25 TON 2,200.00$ 55,000.00$ 36,562.50$ 37,500.00$ 60,500.00$

55901-0000

Line A0700 170 SQYD 200.00$ 34,000.00$ 2,223.60$ 8,500.00$ 46,410.00$

60704-0000

Line A0720 3 EACH 2,250.00$ 6,750.00$ 23,150.79$ 6,000.00$ 56,100.00$

60801-0500

Line A0740 500 SQYD 290.00$ 145,000.00$ 49,425.00$ 25,000.00$ 77,500.00$

60901-2100

Line A0760 20,000 LNFT 15.00$ 300,000.00$ 234,000.00$ 340,000.00$ 586,000.00$

60901-2100

Line A0780 600 LNFT 15.00$ 9,000.00$ 8,424.00$ 15,000.00$ 72,600.00$

61504-1000

Line A0800 35 SQYD 350.00$ 12,250.00$ 15,756.30$ 21,000.00$ 40,600.00$

62201-0250

Line A0820 80 HOUR 160.00$ 12,800.00$ 13,200.00$ 12,000.00$ 11,200.00$

62201-0400

Line A0840 100 HOUR 160.00$ 16,000.00$ 13,500.00$ 11,000.00$ 15,700.00$

62201-0900

Line A0860 80 HOUR 220.00$ 17,600.00$ 13,200.00$ 9,600.00$ 12,560.00$

62201-1400

Line A0880 40 HOUR 255.00$ 10,200.00$ 11,400.00$ 6,800.00$ 6,280.00$ 285.00$ 170.00$ 157.00$

165.00$ 120.00$ 157.00$

135.00$ 110.00$ 157.00$

165.00$ 150.00$ 140.00$

450.18$ 600.00$ 1,160.00$

14.04$ 25.00$ 121.00$

11.70$ 17.00$ 29.30$

98.85$ 50.00$ 155.00$

7,716.93$ 2,000.00$ 18,700.00$

13.08$ 50.00$ 273.00$

1,462.50$ 1,500.00$ 2,420.00$

1.14$ 1.00$ 1.20$

206.16$ 250.00$ 458.00$

2,534.55$ 3,000.00$ 1,160.00$

153.78$ 200.00$ 306.00$

191.92$ 25.00$ 465.00$

7.30$ 10.00$ 20.20$

7.91$ 15.00$ 24.30$

493.78$ 200.00$ 2,040.00$

1,623.12$ 500.00$ 14,400.00$

23.82$ 30.00$ 332.00$

76.68$ 30.00$ 244.00$

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 250HP MINIMUM FLYWHEEL POWER

GROUTED RIPRAP, CLASS 2

BOULDER

PULVERIZING (11-INCH DEPTH)

PULVERIZING, 8-INCH DEPTH

ROADWAY AGGREGATE, METHOD 2

ROADWAY OBLITERATION, METHOD 1

ROADWAY OBLITERATION, METHOD 2

HOT ASPHALT CONCRETE PAVEMENT, GRADING D

PAVED WATERWAY, TYPE 5

CURB, ASPHALT, 4-INCH DEPTH

CURB, ASPHALT, 4-INCH DEPTH (CHECK DAM)

ACCESSIBILITY RAMP, CONCRETE

DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

BACKHOE LOADER, 2 CUBIC FOOT MINIMUM RATED CAPACITY BUCKET, 12-INCH WIDTH

ANTISTRIP ADDITIVE, TYPE 3

OPEN-GRADED ASPHALT FRICTION COURSE

PRIME COAT

TACK COAT

MEMBRANE WATERPROOFING

CLEANING CULVERT IN PLACE

3/13/2018 Page 2 of 4

Schedule A Total of Bid Items: 6,712,457.36$ -36.5% 4,261,094.46$ 1.4% 6,805,343.00$ 72.2% 11,560,847.00$ Project No: HI FTNP HALE 10(2)

Project Name: Rehabilitate Main Park Road

CQ = "Contract Quantity"

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

Engineer's Estimate Maui Kupono Builders, LLC Road & Highway Builders Maui Paving LLC

62201-2050

Line A0900 80 HOUR 185.00$ 14,800.00$ 11,200.00$ 8,800.00$ 12,720.00$

62201-2850

Line A0920 100 HOUR 230.00$ 23,000.00$ 17,500.00$ 13,000.00$ 19,700.00$

62201-3350

Line A0940 40 HOUR 230.00$ 9,200.00$ 7,000.00$ 5,200.00$ 5,120.00$

62201-3800

Line A0960 40 HOUR 200.00$ 8,000.00$ 800.00$ 1,200.00$ 4,880.00$

62202-1000

Line A0980 ALL LPSM 200,000.00$ 200,000.00$ 66,690.00$ 25,000.00$ 100,300.00$

62301-0000

Line A1000 80 HOUR 100.00$ 8,000.00$ 5,760.00$ 5,600.00$ 16,240.00$

62302-1000

Line A1020 40 HOUR 175.00$ 7,000.00$ 5,698.00$ 6,000.00$ 5,840.00$

62302-1100

Line A1040 40 HOUR 220.00$ 8,800.00$ 7,020.00$ 8,000.00$ 10,040.00$

63301-0000

Line A1060 40 EACH 1,000.00$ 40,000.00$ 11,041.20$ 80,000.00$ 76,000.00$

63301-0000

Line A1080 1 EACH 1,000.00$ 1,000.00$ 526.50$ 3,000.00$ 1,670.00$

63301-0000

Line A1100 3 EACH 7,500.00$ 22,500.00$ 5,265.00$ 22,500.00$ 20,730.00$

63309-0000

Line A1120 240 EACH 255.00$ 61,200.00$ 21,060.00$ 60,000.00$ 58,800.00$

63314-0000

Line A1140 201.000 STA 150.00$ 30,150.00$ 35,275.50$ 44,220.00$ 51,858.00$

63403-0200

Line A1160 500 SQFT 4.00$ 2,000.00$ 7,605.00$ 7,500.00$ 155,000.00$

63404-0200

Line A1180 500 GAL 80.00$ 40,000.00$ 114,075.00$ 112,500.00$ 5,000.00$

63405-0050

Line A1200 6 EACH 410.00$ 2,460.00$ 3,861.00$ 3,810.00$ 4,218.00$

63406-0100

Line A1220 325 EACH 19.00$ 6,175.00$ 7,605.00$ 7,475.00$ 3,250.00$

63406-0200

Line A1240 1,001 EACH 9.00$ 9,009.00$ 14,054.04$ 14,014.00$ 12,012.00$

63502-0600

Line A1260 2 EACH 640.00$ 1,280.00$ 1,170.00$ 300.00$ 56.00$

63502-0700

Line A1280 500 EACH 36.00$ 18,000.00$ 1,170.00$ 2,500.00$ 600.00$

63502-1300

Line A1300 100 EACH 145.00$ 14,500.00$ 11,700.00$ 2,000.00$ 7,000.00$

63502-1600

Line A1320 20 EACH 150.00$ 3,000.00$ 14,040.00$ 400.00$ 110.00$

23.40$ 23.00$ 10.00$

643.50$ 635.00$ 703.00$

228.15$ 225.00$ 10.00$

15.21$ 15.00$ 310.00$

175.50$ 220.00$ 258.00$

87.75$ 250.00$ 245.00$

1,755.00$ 7,500.00$ 6,910.00$

526.50$ 3,000.00$ 1,670.00$

276.03$ 2,000.00$ 1,900.00$

175.50$ 200.00$ 251.00$

142.45$ 150.00$ 146.00$

72.00$ 70.00$ 203.00$

66,690.00$ 25,000.00$ 100,300.00$

20.00$ 30.00$ 122.00$

175.00$ 130.00$ 128.00$

175.00$ 130.00$ 197.00$

140.00$ 110.00$ 159.00$

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE B

SIGN SYSTEM (FLASHING BEACON)

DELINEATOR

RUMBLE STRIP

PAVEMENT MARKINGS, TYPE B

PAVEMENT MARKINGS, TYPE B

PAVEMENT MARKINGS, SYMBOLS

MATERIALS TRANSFER VEHICLE

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SIGN SYSTEM

SIGN SYSTEM (HINGED)

ROLLER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

PICKUP TRUCK, 1 TON

RAISED PAVEMENT MARKER TYPE A

RAISED PAVEMENT MARKER TYPE B

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, DRUM

14.04$ 14.00$ 12.00$

2.34$ 5.00$ 1.20$

585.00$ 150.00$ 28.00$

702.00$ 20.00$ 5.50$

117.00$ 20.00$ 70.00$

3/13/2018 Page 3 of 4

Schedule A Total of Bid Items: 6,712,457.36$ -36.5% 4,261,094.46$ 1.4% 6,805,343.00$ 72.2% 11,560,847.00$ Project No: HI FTNP HALE 10(2)

Project Name: Rehabilitate Main Park Road

CQ = "Contract Quantity"

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

Engineer's Estimate Maui Kupono Builders, LLC Road & Highway Builders Maui Paving LLC

63502-2000

Line A1340 2 EACH 40,000.00$ 80,000.00$ 4,680.00$ 10,000.00$ 892.00$

63502-3100

Line A1360 2 EACH 36,000.00$ 72,000.00$ 35,100.00$ 8,000.00$ 1,672.00$

63503-1000

Line A1380 250 LNFT 8.00$ 2,000.00$ 1,705.00$ 5,000.00$ 3,000.00$

63504-1000

Line A1400 400 SQFT 45.00$ 18,000.00$ 480.00$ 40,000.00$ 66,800.00$

63505-1000

Line A1420 4.0 MILE 8,000.00$ 32,000.00$ 51,075.20$ 36,000.00$ 94,200.00$

63506-0500

Line A1440 1,000 HOUR 85.00$ 85,000.00$ 84,240.00$ 125,000.00$ 112,000.00$

63506-0600

Line A1460 350 HOUR 115.00$ 40,250.00$ 34,807.50$ 31,500.00$ 58,450.00$

63510-0100

Line A1480 1 WEEK 100,000.00$ 100,000.00$ 70,200.00$ 200,000.00$ 55,750.00$

TEMPORARY TRAFFIC CONTROL, PILOT CAR

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, TRAFFIC SIGNAL SYSTEM

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

17,550.00$ 4,000.00$ 836.00$

2,340.00$ 5,000.00$ 446.00$

1.20$ 100.00$ 167.00$

6.82$ 20.00$ 12.00$

84.24$ 125.00$ 112.00$

12,768.80$ 9,000.00$ 23,550.00$

70,200.00$ 200,000.00$ 55,750.00$

99.45$ 90.00$ 167.00$

3/13/2018 Page 4 of 4

Option X Total of Bid Items: 433,720.00$ -12.0% 381,509.83$ 24.0% 538,000.00$ 116.1% 937,449.00$ Project No: HI FTNP HALE 10(2)

Project Name: Rehabilitate Main Park Road

CQ = "Contract Quantity"

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

15101-0000

Line X0020 ALL LPSM 33,000.00$ 33,000.00$ 14,040.00$ 38,500.00$ 91,000.00$

15210-3000

Line X0040 111.000 STA 130.00$ 14,430.00$ 16,233.75$ 55,500.00$ 13,320.00$

15301-0010

Line X0060 ALL LPSM 12,000.00$ 12,000.00$ 7,020.00$ 20,000.00$ 56,650.00$

15401-0000

Line X0080 ALL LPSM 2,100.00$ 2,100.00$ 7,020.00$ 20,000.00$ 27,100.00$

40501-0000

Line X0100 1,100 TON 260.00$ 286,000.00$ 233,156.00$ 286,000.00$ 536,800.00$

41201-0000

Line X0120 11 TON 2,200.00$ 24,200.00$ 16,087.50$ 16,500.00$ 28,490.00$

62201-2850

Line X0140 20 HOUR 230.00$ 4,600.00$ 3,700.00$ 2,600.00$ 3,940.00$

62301-0000

Line X0160 20 HOUR 100.00$ 2,000.00$ 1,440.00$ 1,200.00$ 4,060.00$

63404-0200

Line X0180 280 GAL 80.00$ 22,400.00$ 62,244.00$ 53,200.00$ 86,800.00$

63504-1000

Line X0200 122 SQFT 45.00$ 5,490.00$ 1,169.98$ 12,200.00$ 5,246.00$

63505-1000

Line X0220 2.1 MILE 8,000.00$ 16,800.00$ 4,680.00$ 10,500.00$ 49,455.00$

63506-0500

Line X0240 40 HOUR 85.00$ 3,400.00$ 3,369.60$ 5,000.00$ 3,348.00$

63506-0600

Line X0260 20 HOUR 115.00$ 2,300.00$ 1,989.00$ 1,800.00$ 3,340.00$

63510-0100

Line X0280 1 WEEK 5,000.00$ 5,000.00$ 9,360.00$ 15,000.00$ 27,900.00$

Engineer's Estimate

9,360.00$ 15,000.00$ 27,900.00$

99.45$ 90.00$ 167.00$

84.24$ 125.00$ 83.70$

2,228.57$ 5,000.00$ 23,550.00$

9.59$ 100.00$ 43.00$

222.30$ 190.00$ 310.00$

72.00$ 60.00$ 203.00$

185.00$ 130.00$ 197.00$

1,462.50$ 1,500.00$ 2,590.00$

211.96$ 260.00$ 488.00$

500.00$ 120.00$

7,020.00$ 20,000.00$ 56,650.00$

Maui Kupono Builders, LLC Road & Highway Builders Maui Paving LLC

146.25$

14,040.00$ 38,500.00$ 91,000.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

CONTRACTOR QUALITY CONTROL AND ASSURANCE

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GENERAL LABOR

PAVEMENT MARKINGS, TYPE B

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

OPEN-GRADED ASPHALT FRICTION COURSE

TACK COAT

TEMPORARY TRAFFIC CONTROL, PILOT CAR

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

CONTRACTOR TESTING

7,020.00$ 20,000.00$ 27,100.00$

3/13/2018 Page 1 of 1