Full Text
Territorial-Landworks, Inc P.O. Box 3851 Missoula, MT 59806 (406) 721-0124 Bid Tabulation Playfair Park Sidewalk Improvements - City of Missoula CTEP Project TLI Project #9-2436 Federal Aid Project #B199(861 MDT Control #6764 December 7,2009 Description ty. (Tota Unit Cost Sub-Totai Unit Cost Sub-Total Unit Cost Sub-Total Unit Cost Sub-Totai Unit Cost Sub-Total Unit Cost Sub-Total GR1 Mobilization/Demobilization 1 LS $ 5,000.00 $ 5,000.00 $ 3,000.00 $ 3,000.00 $ 5,234.00 $ 5,234.00 $ 3,262.00 $ 3,262.00 $ 4,200.00 $ 4,200.00 $ 3,100.00 $ 3,100.00 GR2 Construction Traffic Control 01570 1 LS $ 1,000.00 $ 1,000.00 $ 1,500.00 $ 1,500.00 $ 805.00 $ 805,00 $ 1,642.00 $ 1,642.00 $ 2,000.00 $ 2,000.00 $ 3,200.00 $ 3,200.00 GR3 Permits and Permit Compliance 1 LS $ 2,000.00 $ 2,000.00 $ 874.00 $ 874.00 1$ 874.00 $ 874.00 $ 874.00 $ 874.00 $ 874.00 $ 874.00 1$ 874.00 $ 874.00 SUB-TOTAL SCHEDULE GR $ 8,000.00 I 1$ 5,374.00 I $ $ 5,778.00 $ 7,074.00 $ 7,174.00 II SCHEDULE A: SIDEWALK & APPURTENANCES I Item I Description 1Qty. (Total) 1 Unit Cost I Sub-Total II Unit Cost I Sub-Total II Unit Cost I Sub-Total II Unit Cost I Sub-Total II Unit Cost I Sub-Total II Unit Cost I Sub-Total 1 A1 Asphalt Removal 6390 SF $ 2.00 $ 12,780.00 $ 0.50 $ 3,195.00 $ 0.35 $ 2,236.50 $ 1.00 $ 6,390.00 $ 1.00 $ 6,390.00 $ 0.73 $ 4,664.70 A2 Install Type L Curb 66 LF $ 22.00 $ 1,452.00 $ 21.00 $ 1,386.00 $ 21.25 $ 1,402.50 $ 25.60 $ 1,689.60 $ 24.00 $ 1,584.00 $ 13.90 $ 917.40 A3 Remove Fence Posts/Bollards 2 EA $ 50.00 $ 100.00 $ 100.00 $ 200.00 $ 300.00 $ 600.00 $ 464.40 $ 928.80 $ 200.00 $ 400.00 $ 212.00 $ 424.00 A4 New Pipe Bollards 4 EA $ 300.00 $ 1,200.00 $ 250.00 $ 1,000.00 $ 250.00 $ 1,000.00 $ 200.00 $ 800.00 $ 500.00 $ 2,000.00 $ 406.00 $ 1,624.00 A5 Excavation Above Subgrade & Clearing and Grubbing 02230 20 CY $ 9.65 $ 193.00 $ 15.00 $ 300.00 $ 47.50 $ 950.00 $ 17.80 $ 356.00 $ 30.00 $ 600.00 $ 22.30 $ 446.00 A6 SUbexcavation/Replacement Below Subgrade (Import) 02230 10 CY $ 39.00 $ 390.00 $ 25.00 $ 250.00 $ 23.50 $ 235.00 $ 33.40 $ 334.00 $ 40.00 $ 400.00 $ 53.80 $ 538.00 A7 Embankment In Place (On Site) 02230 40 CY $ 6.10 $ 244.00 $ 15.00 $ 600.00 $ 21.00 $ 840.00 $ 19.40 $ 776.00 $ 30.00 $ 1,200.00 $ 19.00 $ 760.00 A8 Embankment In Place (Import) 02230 265 CY $ 19.35 $ 5,127.75 $ 20.00 $ 5,300.00 $ 41.00 $ 10,865.00 $ 29.40 $ 7,791.00 $ 20.00 $ 5,300.00 $ 36.10 $ 9,566.50 A9 Place Top Soil 25 CY $ 45.00 $ 1,125.00 $ 25.00 $ 625.00 $ 27.00 $ 675.00 $ 95.90 $ 2,397.50 $ 40.00 $ 1,000.00 $ 56.90 $ 1,422.50 A10 3" Thickness Type Asphalt Concrete Pavement 02510 288 SY $ 16.00 $ 4,608.00 $ 20.00 $ 5,760.00 $ 13.00 $ 3,744.00 $ 34.60 $ 9,964.80 $ 27.00 $ 7,776.00 $ 22.20 $ 6,393.60 A11 3/4" Minus Crushed Base Course for Sidewalks, Curbs & Aprons Thickness) ~ 160 CY $ 44.17 $ 7,067.20 $ 36.00 $ 5,760.00 $ 42.25 $ 6,760.00 $ 32.40 $ 5,184.00 $ 25.00 $ 4,000.00 $ 140.00 $ 22,400.00 A12 Type Curb and Walk 592 LF $ 16.00 $ 10,656.00 $ 23.25 $ 13,764.00 $ 29.50 $ 17,464.00 $ 32.10 $ 19,003.20 $ 38.00 $ 22,496.00 $ 32.90 $ 19,476.80 A13 Type Curb and Walk 42 LF $ 22.00 $ 924.00 $ 27.00 $ 1,134.00 $ 33.25 $ 1,396.50 $ 65.10 $ 2,734.20 $ 45.00 $ 1,890.00 $ 40.10 $ 1,684.20 A14 4" Thickness Concrete Sidewalk 02529 3086 SF $ 5.50 $ 16,973.00 $ 2.40 $ 7,406.40 $ 3.50 $ 10,801.00 $ 3.80 $ 11,726.80 $ 4.50 $ 13,887.00 $ 3.30 $ 10,183.80 A15 6" Thickened Concrete Sidewalk 02529 605 SF $ 6.50 $ 3,932.50 $ 3.00 $ 1,815.00 $ 4.50 $ 2,722.50 $ 5.00 $ 3,025.00 $ 5.50 $ 3,327.50 $ 4.35 $ 2,631.75 A16 ADA Ramp 4 EA $ 375.00 $ 1,500.00 $ 400.00 $ 1,600.00 $ 300.00 $ 1,200.00 $ 599.00 $ 2,396.00 $ 325.00 $ 1,300.00 $ 278.00 $ 1,112.00 A17 ADA Truncated Domes 66 SF $ 29.00 $ 1,914.00 $ 22.00 $ 1,452.00 $ 20.00 $ 1,320.00 $ 27.00 $ 1,782.00 $ 30.00 $ 1,980.00 $ 34.30 $ 2,263.80 A18 Signs ("No Motorized Vehicles") 4 EA $ 129.00 $ 516.00 $ 100.00 $ 400.00 $ 65.00 $ 260.00 $ 248.40 $ 993.60 $ 200.00 $ 800.00 $ 73.40 $ 293.60 A19 Wooden Sign Post 2 EA $ 235.00 $ 470.00 $ 75.00 $ 150.00 $ 65.00 $ 130.00 $ 199.80 $ 399.60 $ 200.00 $ 400.00 $ 241.00 $ 482.00 A20 Abandon Existing Sump 1 EA $ 500.00 $ 500.00 $ 300.00 $ 300.00 $ 170.00 $ 170.00 $ 482.30 $ 482.30 $ 600.00 $ 600.00 $ 221.00 $ 221.00 A21 PVC Sleeve 30 LF $ 9.14 $ 274.20 $ 5.00 $ 150.00 $ 6.50 $ 195.00 $ 20.00 $ 600.00 $ 10.00 $ 300.00 $ 6.95 $ 208.50 A22 Miscellaneous Work 7500 EA $ 1.00 $ 7'500.00~~~~~~1 I SUB-TOTAL SCHEDULE AI $ 79,446.6511 1 $ 60,047.40 1 $ 72,467. $ 87,254.40 $ 85,130.50 14.15 TOTAL BID $ 87,446.65 65,421.40 $ 79,380.00 $ 93,0 . 92,204.50 $ 102,388.15 Total Bid Prior to Math Error Corrections (if applicable): II NA II NA II NA II NA II NA II Note:Highlighted cells show the corrected values from discrepancies found within the submitted bid sheets.Total Estimates that were changed as a result to the corrected values, are shown below the corrected values.Copies of the original bid sheets are available upon request. *Apparent Low Bidder BidTabs Page 1