|
Bid Tab -
<br />Estimated Construction Costs
<br />PCL CONSTRUCTION
<br />STELLAR J
<br />SB STRUCTURES, LLC
<br />FLATIRON WEST, INC.
<br />CECCANTI
<br />ITEM NO.
<br />SECTION
<br />ITEM
<br />QUANTITY
<br />PAY UNIT
<br />UNIT PRICE
<br />TOTAL PRICE
<br />UNIT PRICE
<br />TOTAL PRICE
<br />UNIT PRICE TOTAL PRICE
<br />UNIT PRICE
<br />TOTAL PRICE
<br />UNIT PRICE
<br />TOTAL PRICE
<br />UNIT PRICE
<br />TOTAL PRICE
<br />56
<br />6 -21
<br />Overhead and Vertical Spall Repairs
<br />60
<br />SF
<br />$ 500.00
<br />$ 30,000
<br />$ 160.00 '
<br />$ 9,600.00
<br />$ 250.00 $ 15,000.00
<br />$ 180.00
<br />$ 10,800.00
<br />$ 175.00
<br />$ 10,500.00
<br />5 250.00
<br />$ 15,000.00
<br />57
<br />6 -22
<br />Protective Fence
<br />678
<br />LF
<br />$ 125.00
<br />$ 84,750
<br />$ 110.00 s 74,580.00
<br />$ 400.00 , $ 271,200.00
<br />$ 200.00
<br />$ 135,600.00
<br />$ 150.00
<br />$ 101,700.00
<br />$ 150.00
<br />$ 101,700.00
<br />58
<br />6 -23
<br />CFRP Bridge Girder and Deck Strengthening
<br />1
<br />LS
<br />$ 405,000.00
<br />$ 405,000
<br />$ 170,000.00 $ 170,000.00
<br />$ 225.00 , $ 225.00
<br />$ 105,000.00
<br />$ 105,000.00
<br />$ 125,000.00
<br />$ 125,000.00
<br />$ 200,000.00
<br />$ 200,000.00
<br />59
<br />6 -24
<br />Compaction Grouting
<br />1
<br />LS
<br />$ 275,000.00
<br />$ 275,000
<br />$ 148,000.00 $ 148,000.00
<br />$ 100,000.00 $ 100,000.00
<br />$ 85,000.00
<br />$ 85,000.00
<br />$ 200,000.00
<br />$ 200,000.00
<br />$ 200,000.00
<br />$ 200,000.00
<br />60
<br />6 -25
<br />Inside Guard Rail
<br />1
<br />EST
<br />$ 30,000.00
<br />$ 30,000
<br />$ 30,000.00 $ 30,000.00
<br />$ 30,000.00 ! $ 30,000.00
<br />$ 30,000.00
<br />$ 30,000.00
<br />$ 30,000.00
<br />$ 30,000.00
<br />$ 30,000.00
<br />$ 30,000.00
<br />61
<br />6 -26
<br />Settlement Monitoring
<br />1
<br />LS
<br />$ 50,000.00
<br />$ 50,000
<br />$ 10,000.00 $ 10,000.00
<br />$ 40,000.00 $ 40,000.00
<br />$ 40,000.00
<br />$ 40,000.00
<br />$ 11,000.00
<br />$ 11,000.00
<br />$ 50,000.00
<br />$ 50,000.00
<br />STORM DRAINAGE
<br />62
<br />7 -04
<br />Solid Wall PVC Storm Sewer Pipe 12 In. Diam.
<br />350
<br />LF
<br />$ 60.00
<br />$ 21,000
<br />$ 80.00 $ 28,000.00
<br />$ 100.00 $ 35,000.00
<br />$ 90.00
<br />$ 31,500.00
<br />$ 245.00
<br />$ 85,750.00
<br />$ 110.00
<br />$ 38,500.00
<br />63
<br />7 -04
<br />Class 52 DI Storm Sewer Pipe 12 In. Diam.
<br />30
<br />LF
<br />$ 75.00
<br />$ 2,250
<br />$ 210.00 $ 6,300.00
<br />$ 175.00 $ 5,250.00
<br />$ 150.00
<br />$ 4,500.00
<br />$ 425.00
<br />$ 12,750.00
<br />$ 200.00
<br />$ 6,000.00
<br />64
<br />7 -05
<br />Catch Basin Type 1
<br />7
<br />EA
<br />$ 1,800.00
<br />$ 12,600
<br />$ 2,000.00 $ 14,000.00
<br />$ 1,000.00 $ 7,000.00
<br />$ 1,800.00
<br />$ 12,600.00
<br />$ 6,500.00
<br />$ 45,500.00
<br />$ 1,500.00
<br />$ 10,500.00
<br />ROADSIDE DEVELOPMENT
<br />65
<br />8-01
<br />Erosion/Water Pollution Control
<br />1
<br />EST
<br />$ 12,000:00
<br />$ 12,000
<br />$ 12,000.00 $ 12,000.00
<br />$ 12,000.00', $ 12,000.00
<br />$ 12,000.00
<br />$ 12,000.00
<br />$ 12,000.00
<br />$ 12,000.00
<br />$ 12,000.00
<br />$ 12,000.00
<br />66
<br />8 -02
<br />Topsoil Type A
<br />40
<br />CY
<br />$ 60.00
<br />$ 2,400
<br />$ 100.00 $ 4,000.00
<br />$ 60.00 $ 2,400.00
<br />$ 65.00
<br />$ 2,600.00
<br />$ 75.00
<br />$ 3,000.00
<br />$ 60.00
<br />$ 2,400.00
<br />TRAFFIC CONTROL DEVICES
<br />67
<br />8 -09
<br />Raised Pavement Marker Type 1
<br />3
<br />EA
<br />$ 400.00
<br />$ 1,200
<br />$ 100.00 ! $ 300.00
<br />$ 400.00 $ 1,200.00
<br />$ 30.00
<br />$ 90.00
<br />$ 400.00
<br />$ 1,200.00
<br />$ 80.00
<br />$ 240.00
<br />68
<br />8 -09
<br />Raised Pavement Marker Type 2
<br />2
<br />EA
<br />$ 500.00
<br />$ 1,000
<br />$ 100.00 , $ 200.00
<br />$ 400.00 - $ 800.00
<br />$ 40.00
<br />$ 80.00
<br />$ 300.00
<br />$ 600.00
<br />$ 90.00
<br />$ 180.00
<br />69
<br />8-11
<br />Beam Guardrail Type 31 Non Flared Terminal
<br />1
<br />EA
<br />$ 3,200.00
<br />$ 3,200
<br />$ 5,000.00 $ 5,000.00
<br />$ 7,000.00 $ 7,000.00
<br />$ 6,600.00
<br />$ 6,600.00
<br />$ 6,800.00
<br />$ 6,800.00
<br />$ 7,000.00
<br />$ 7,000.00
<br />70
<br />8 -17
<br />Temporary Impact Attenuator
<br />4
<br />EA
<br />$ 3,500.00
<br />$ 14,000
<br />$ 5,000.00 $ 20,000.00
<br />$ 3,500.00 $ 14,000.00
<br />$ 3,000.00
<br />$ 12,000.00
<br />$ 3,500.00
<br />$ 14,000.00
<br />$ 6,000.00
<br />$ 24,000.00
<br />71
<br />8 -17
<br />Permanent Impact Attenuator
<br />1
<br />EA
<br />$ 12,500.00
<br />$ 12,500
<br />$ 25,000.00 $ 25,000.00
<br />$ 35,000.00 $ 35,000.00
<br />$ 32,750.00
<br />$ 32,750.00
<br />$ 35,000.00
<br />$ 35,000.00
<br />$ 27,000.00
<br />$ 27,000.00
<br />72
<br />8 -20
<br />Relocate Pedestrian Signal and Push Button
<br />1
<br />EA
<br />$ 3,500.00
<br />$ 3,500
<br />$ 3,000.00 ; $ 3,000.00
<br />$ 5,000.00 ', $ 5,000.00
<br />$ 6,000A0
<br />$ 6,000.00
<br />$ 7,500.00
<br />$ 7,500.00
<br />$ 20,000.00
<br />$ 20,000.00
<br />73
<br />8-21
<br />Permanent Signing
<br />1
<br />LS
<br />$ 3,000.00
<br />$ 3,000
<br />$ lso0.00 $ 1,500.00
<br />$ 2,000.00 $ 2,000.00
<br />$ zsoo.00
<br />$ 2soo.00
<br />$ 5,500.00
<br />$ 5,500.00
<br />$ 20,000.00
<br />$ 20,000.00
<br />74
<br />8 -22
<br />Paint Line
<br />1,170
<br />LF
<br />$ 1.40
<br />$ 1,638
<br />5 1.50 $ 1,755.00
<br />$ 1.00 $ 1,170.00
<br />$ 0.37
<br />$ 432.90
<br />$ 1.00
<br />$ 1,170.00
<br />$ 1.00
<br />$ 1,170.00
<br />75
<br />8 -22
<br />Plastic Wide Line
<br />175
<br />LF
<br />$ 5.00
<br />$ 875
<br />$ 10.00 $ 1,750.00
<br />$ 3.00 $ 525.00
<br />$ 1.90
<br />$ 332.50
<br />$ 4.00
<br />$ 700.00
<br />$ 1fi.00
<br />$ 2,800.00
<br />76
<br />8 -22
<br />Plastic Stop Line
<br />35
<br />LF
<br />$ 10.00
<br />$ 350
<br />$ 15.00 $ 525.00
<br />$ 10.00 $ 350.00
<br />$ 8.80
<br />$ 308.00
<br />$ 25.00
<br />$ 875.00
<br />$ 20.00
<br />$ 700.00
<br />77
<br />8 -22
<br />Plastic Crosswalk Line
<br />260
<br />SF
<br />$ 10.00
<br />$ 2,600
<br />$ 7.00 $ 1,820.00
<br />$ 5.00 $ 1,300.00
<br />$ 4.44
<br />$ 1,154.40
<br />$ 4.00
<br />$ 1,040.00
<br />$ 20.00
<br />$ 5,200.00
<br />78
<br />8 -22
<br />Plastic Traffic Arrow
<br />2
<br />EA
<br />$ 200.00
<br />$ 400
<br />$ 165.00. $ 330.00
<br />$ 75.00 , $ 150.00
<br />$ 57.00
<br />$ 114.00
<br />$ 100.00
<br />$ 200.00
<br />$ 100.00
<br />$ 200.00
<br />79
<br />8 -22
<br />Plastic Traffic Letter
<br />8
<br />EA
<br />$ 120.00
<br />$ 960
<br />$ 75.00 $ 600.00
<br />$ 50.00. $ 400.00
<br />$ 47.00
<br />$ 376.00
<br />$ 90.00
<br />$ 720.00
<br />$ 100.00
<br />$ 800.00
<br />80
<br />8 -23
<br />Temporary Pavememt Marking
<br />12,800
<br />LF
<br />$ 0.50
<br />$ 6,400
<br />$ 0.85 , $ 10,880.00
<br />$ 0.30 $ 3,840.00
<br />$ 0.20
<br />$ 2,560.00
<br />$ 0.60
<br />$ 7,680.00
<br />$ 1.00
<br />$ 12,800.00
<br />TOTAL ESTIMATED CONSTRUCTION COST- Per Bid Proposal Submission $ 7,131,009
<br />$ 6,189,244.00
<br />$ 6,758,668.00
<br />$ 6,986,068.95
<br />$ 9,291,018.00
<br />$ 10,456,302.00
<br />Actual Estimated Construction Cost Totals $ 7,131,009
<br />$ 6,189,244.00
<br />** $ 6,533,893.00J $ 6,986,068.95
<br />$ 9,291,018.00
<br />$ 10,456,302.00
<br />" total in red for Stellar J denotes an addition error. Total submitted in roposal diff from actual calculated total
<br />This bid tabulation is certifed to be correct. Signed by: /!"' Date: 3/21/17
<br />Ol
<br />Steve Carstens, PE, Program Manager
<br />
|