BidTab AK FS CNF 101(2).pdf

Tabulation of Bids Report Date: 07/08/22

1 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Contractor Responsive?

Engineer's Estimate

Bristol Prime Contractors, LLC

Qayaq Construction LLC

Tutka, LLC

Base Schedule A

$7,731,881.00

$12,139,898.49

$10,474,759.00

$15,465,034.00

Option: X

$779,809.00

$2,369,040.00

$918,003.00

$1,530,005.00

Contractor Responsive?

Engineer's Estimate

Bristol Prime Contractors, LLC

Qayaq Construction LLC

Tutka, LLC

Total Base Schedule A and Option(s): X

$8,511,690.00

$14,508,938.49

$11,392,762.00

$16,995,039.00

2 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: X

Schedule Type: Options

Solcitation No:

Division: Western Federal Lands

State: AK County: Kenai Peninsula

Federal Land: Opened at: WFL, Vancouver WA

Opened by: Marino Chea

Date: 07/08/22

I certify that this Bid Tabulation accurately reflects the offers received for this solicitation.

Signed: _______________________________

Title: _______________________________

Date: _______________________________

Contract Awarded to: ____________________ Award Date: ____________________

Contractor Comment Bid Amount Responsive

Qayaq Construction LLC $918,003.00 6700 Artic Spur Road Anchorage, AK 99518

Tutka, LLC $1,530,005.00 2485 E Zak Circle, Suite A Wasilla, AK 99654

Bristol Prime Contractors, LLC Calculated amount below does not match with Contractor's total bid for Schedule A.

$2,369,040.00 111 W. 16th Avenue, Third Floor Anchorage , AK 99501

Engineer's Estimate $779,809.00

Contracting Officer 07/08/2022

3 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: X

Schedule Type: Options

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

X0720 26303-0000 CONCRETE LAGGING (CAST-IN-PLACE CONCRETE FASCIA)

Qayaq Construction LLC $93.00 $918,003.00 Tutka, LLC $155.00 $1,530,005.00 Bristol Prime Contractors, LLC $240.00 $2,369,040.00 Engineer's Estimate 9,871 SQFT $79.00 $779,809.00

Total Schedule - All Items

Qayaq Construction LLC $918,003.00 Tutka, LLC $1,530,005.00 Bristol Prime Contractors, LLC $2,369,040.00 Engineer's Estimate $779,809.00

4 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Solcitation No:

Division: Western Federal Lands

State: AK County: Kenai Peninsula

Federal Land: Opened at: WFL, Vancouver WA

Opened by: Marino Chea

Date: 07/08/22

I certify that this Bid Tabulation accurately reflects the offers received for this solicitation.

Signed: _______________________________

Title: _______________________________

Date: _______________________________

Contract Awarded to: ____________________ Award Date: ____________________

Contractor Comment Bid Amount Responsive

Qayaq Construction LLC $10,474,759.00 6700 Artic Spur Road Anchorage, AK 99518

Bristol Prime Contractors, LLC Calculated amount below does not match with Contractor's total bid for Schedule A.

$12,139,898.49 111 W. 16th Avenue, Third Floor Anchorage , AK 99501

Tutka, LLC $15,465,034.00 2485 E Zak Circle, Suite A Wasilla, AK 99654

Engineer's Estimate $7,731,881.00

5 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0020 15101-0000 MOBILIZATION

Qayaq Construction LLC Lump Sum $850,000.00 Bristol Prime Contractors, LLC Lump Sum $795,114.00 Tutka, LLC Lump Sum $3,500,000.00 Engineer's Estimate ALL LPSM Lump Sum $828,000.00

A0040 15201-0000 CONSTRUCTION SURVEY AND STAKING

Qayaq Construction LLC Lump Sum $102,000.00 Bristol Prime Contractors, LLC Lump Sum $114,000.00 Tutka, LLC Lump Sum $100,000.00 Engineer's Estimate ALL LPSM Lump Sum $103,000.00

A0060 15301-0010 CONTRACTOR QUALITY CONTROL AND ASSURANCE

Qayaq Construction LLC Lump Sum $166,000.00 Bristol Prime Contractors, LLC Lump Sum $269,700.00 Tutka, LLC Lump Sum $275,000.00 Engineer's Estimate ALL LPSM Lump Sum $113,000.00

A0080 15401-0000 CONTRACTOR TESTING

Qayaq Construction LLC Lump Sum $421,000.00 Bristol Prime Contractors, LLC Lump Sum $63,000.00 Tutka, LLC Lump Sum $195,000.00 Engineer's Estimate ALL LPSM Lump Sum $51,000.00

A0100 15501-0000 CONSTRUCTION SCHEDULE

Qayaq Construction LLC Lump Sum $30,000.00 Bristol Prime Contractors, LLC Lump Sum $357,085.00 Tutka, LLC Lump Sum $20,000.00 Engineer's Estimate ALL LPSM Lump Sum $13,000.00

A0120 15703-2000 SOIL EROSION CONTROL, TEMPORARY TURF ESTABLISHMENT

Qayaq Construction LLC $13,000.00 $27,300.00 Bristol Prime Contractors, LLC $36,161.90 $75,939.99 Tutka, LLC $38,000.00 $79,800.00 Engineer's Estimate 2.1 ACRE $6,250.00 $13,125.00

6 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0140 15705-1300 SOIL EROSION CONTROL, TEMPORARY DIVERSION CHANNEL

Qayaq Construction LLC $160.00 $30,400.00 Bristol Prime Contractors, LLC $240.00 $45,600.00 Tutka, LLC $700.00 $133,000.00 Engineer's Estimate 190 LNFT $230.00 $43,700.00

A0160 15705-1400 SOIL EROSION CONTROL, FIBER ROLL (AT CULVERT INLET)

Qayaq Construction LLC $13.00 $8,580.00 Bristol Prime Contractors, LLC $17.00 $11,220.00 Tutka, LLC $17.00 $11,220.00 Engineer's Estimate 660 LNFT $8.00 $5,280.00

A0180 15705-1400 SOIL EROSION CONTROL, FIBER ROLL

Qayaq Construction LLC $8.00 $37,200.00 Bristol Prime Contractors, LLC $10.00 $46,500.00 Tutka, LLC $8.50 $39,525.00 Engineer's Estimate 4,650 LNFT $8.00 $37,200.00

A0200 15706-0200 SOIL EROSION CONTROL, CHECK DAM (FIBER ROLL)

Qayaq Construction LLC $235.00 $2,820.00 Bristol Prime Contractors, LLC $780.00 $9,360.00 Tutka, LLC $475.00 $5,700.00 Engineer's Estimate 12 EACH $50.00 $600.00

A0220 15706-0200 SOIL EROSION CONTROL, CHECK DAM (FILTER ROCK)

Qayaq Construction LLC $250.00 $3,250.00 Bristol Prime Contractors, LLC $752.00 $9,776.00 Tutka, LLC $550.00 $7,150.00 Engineer's Estimate 13 EACH $400.00 $5,200.00

A0240 15801-0000 WATERING FOR DUST CONTROL

Qayaq Construction LLC $90.00 $27,000.00 Bristol Prime Contractors, LLC $450.00 $135,000.00 Tutka, LLC $100.00 $30,000.00 Engineer's Estimate 300 MGAL $120.00 $36,000.00

7 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0260 20101-0000 CLEARING AND GRUBBING

Qayaq Construction LLC $13,000.00 $39,000.00 Bristol Prime Contractors, LLC $30,000.00 $90,000.00 Tutka, LLC $65,000.00 $195,000.00 Engineer's Estimate 3.0 ACRE $14,500.00 $43,500.00

A0280 20301-0100 REMOVAL OF BOLLARD

Qayaq Construction LLC $1,000.00 $3,000.00 Bristol Prime Contractors, LLC $500.00 $1,500.00 Tutka, LLC $250.00 $750.00 Engineer's Estimate 3 EACH $300.00 $900.00

A0300 20301-1100 REMOVAL OF GATE

Qayaq Construction LLC $900.00 $900.00 Bristol Prime Contractors, LLC $3,000.00 $3,000.00 Tutka, LLC $1,000.00 $1,000.00 Engineer's Estimate 1 EACH $1,250.00 $1,250.00

A0320 20301-1900 REMOVAL OF PIPE CULVERT

Qayaq Construction LLC $3,300.00 $13,200.00 Bristol Prime Contractors, LLC $600.00 $2,400.00 Tutka, LLC $3,200.00 $12,800.00 Engineer's Estimate 4 EACH $1,600.00 $6,400.00

A0340 20301-2400 REMOVAL OF SIGN

Qayaq Construction LLC $120.00 $1,080.00 Bristol Prime Contractors, LLC $220.00 $1,980.00 Tutka, LLC $300.00 $2,700.00 Engineer's Estimate 9 EACH $210.00 $1,890.00

A0360 20301-2700 REMOVAL OF STRUCTURE (TIMBER STAIRWAY)

Qayaq Construction LLC $6,000.00 $6,000.00 Bristol Prime Contractors, LLC $550.00 $550.00 Tutka, LLC $3,500.00 $3,500.00 Engineer's Estimate 1 EACH $1,000.00 $1,000.00

8 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0380 20301-3400 REMOVAL OF WHEELSTOP

Qayaq Construction LLC $380.00 $2,280.00 Bristol Prime Contractors, LLC $100.00 $600.00 Tutka, LLC $150.00 $900.00 Engineer's Estimate 6 EACH $200.00 $1,200.00

A0400 20302-1200 REMOVAL OF GUARDRAIL

Qayaq Construction LLC $2.50 $3,377.50 Bristol Prime Contractors, LLC $42.00 $56,742.00 Tutka, LLC $2.50 $3,377.50 Engineer's Estimate 1,351 LNFT $6.00 $8,106.00

A0420 20302-1300 REMOVAL OF GUARDRAIL, CONCRETE BARRIER

Qayaq Construction LLC $35.00 $4,375.00 Bristol Prime Contractors, LLC $20.00 $2,500.00 Tutka, LLC $50.00 $6,250.00 Engineer's Estimate 125 LNFT $25.00 $3,125.00

A0440 20304-1000 REMOVAL OF STRUCTURES AND OBSTRUCTIONS (GABION WALL)

Qayaq Construction LLC Lump Sum $12,000.00 Bristol Prime Contractors, LLC Lump Sum $30,000.00 Tutka, LLC Lump Sum $24,000.00 Engineer's Estimate ALL LPSM Lump Sum $16,000.00

A0460 20401-0000 ROADWAY EXCAVATION

Qayaq Construction LLC $33.00 $469,095.00 Bristol Prime Contractors, LLC $13.00 $184,795.00 Tutka, LLC $36.00 $511,740.00 Engineer's Estimate 14,215 CUYD $22.00 $312,730.00

A0480 20411-0000 SELECT BORROW

Qayaq Construction LLC $32.00 $816,000.00 Bristol Prime Contractors, LLC $16.50 $420,750.00 Tutka, LLC $33.00 $841,500.00 Engineer's Estimate 25,500 TON $15.00 $382,500.00

9 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0500 20701-0100 SEPARATION-STABILIZATION GEOTEXTILE, CLASS 1, TYPE A (WOVEN)

Qayaq Construction LLC $2.10 $31,668.00 Bristol Prime Contractors, LLC $8.00 $120,640.00 Tutka, LLC $3.80 $57,304.00 Engineer's Estimate 15,080 SQYD $3.25 $49,010.00

A0520 20702-0300 GEOTEXTILE FILTER, CLASS 1, TYPE C

Qayaq Construction LLC $7.00 $1,750.00 Bristol Prime Contractors, LLC $30.00 $7,500.00 Tutka, LLC $3.20 $800.00 Engineer's Estimate 250 SQYD $8.00 $2,000.00

A0540 20802-0000 FOUNDATION FILL

Qayaq Construction LLC $155.00 $71,300.00 Bristol Prime Contractors, LLC $100.00 $46,000.00 Tutka, LLC $120.00 $55,200.00 Engineer's Estimate 460 CUYD $150.00 $69,000.00

A0560 21101-1000 ROADWAY OBLITERATION, METHOD 1

Qayaq Construction LLC $35.00 $7,700.00 Bristol Prime Contractors, LLC $23.00 $5,060.00 Tutka, LLC $25.00 $5,500.00 Engineer's Estimate 220 SQYD $20.00 $4,400.00

A0580 25101-0200 PLACED RIPRAP, METHOD A, CLASS 2 (PROTECTIVE APRON)

Qayaq Construction LLC $300.00 $21,000.00 Bristol Prime Contractors, LLC $330.00 $23,100.00 Tutka, LLC $265.00 $18,550.00 Engineer's Estimate 70 CUYD $170.00 $11,900.00

A0600 25101-0300 PLACED RIPRAP, METHOD A, CLASS 3 (HEADWALL)

Qayaq Construction LLC $250.00 $33,250.00 Bristol Prime Contractors, LLC $300.00 $39,900.00 Tutka, LLC $275.00 $36,575.00 Engineer's Estimate 133 CUYD $80.00 $10,640.00

10 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0620 25101-0400 PLACED RIPRAP, METHOD A, CLASS 4 (RIPRAP END TREATMENT)

Qayaq Construction LLC $300.00 $33,000.00 Bristol Prime Contractors, LLC $275.00 $30,250.00 Tutka, LLC $280.00 $30,800.00 Engineer's Estimate 110 CUYD $140.00 $15,400.00

A0640 25120-0100 RIPRAP DITCH, METHOD A, CLASS 1

Qayaq Construction LLC $45.00 $27,900.00 Bristol Prime Contractors, LLC $75.00 $46,500.00 Tutka, LLC $45.00 $27,900.00 Engineer's Estimate 620 LNFT $32.00 $19,840.00

A0660 25201-1000 SPECIAL ROCK EMBANKMENT, MECHANICALLY-PLACED

Qayaq Construction LLC $190.00 $294,500.00 Bristol Prime Contractors, LLC $260.00 $403,000.00 Tutka, LLC $270.00 $418,500.00 Engineer's Estimate 1,550 CUYD $160.00 $248,000.00

A0680 25501-1000 MECHANICALLY STABILIZED EARTH WALL, WELDED WIRE FACE

Qayaq Construction LLC $132.00 $1,939,080.00 Bristol Prime Contractors, LLC $60.00 $881,400.00 Tutka, LLC $175.00 $2,570,750.00 Engineer's Estimate 14,690 SQFT $72.00 $1,057,680.00

A0700 25601-0000 GROUND ANCHOR

Qayaq Construction LLC $8,600.00 $610,600.00 Bristol Prime Contractors, LLC $22,500.00 $1,597,500.00 Tutka, LLC $13,000.00 $923,000.00 Engineer's Estimate 71 EACH $5,000.00 $355,000.00

A0720 25605-0000 PERFORMANCE TEST

Qayaq Construction LLC $1,050.00 $5,250.00 Bristol Prime Contractors, LLC $2,000.00 $10,000.00 Tutka, LLC $1,300.00 $6,500.00 Engineer's Estimate 5 EACH $7,500.00 $37,500.00

11 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0740 26302-0000 TIMBER LAGGING

Qayaq Construction LLC $116.00 $971,964.00 Bristol Prime Contractors, LLC $90.00 $754,110.00 Tutka, LLC $130.00 $1,089,270.00 Engineer's Estimate 8,379 SQFT $100.00 $837,900.00

A0760 30202-2000 ROADWAY AGGREGATE, METHOD 2

Qayaq Construction LLC $43.00 $270,470.00 Bristol Prime Contractors, LLC $120.00 $754,800.00 Tutka, LLC $41.00 $257,890.00 Engineer's Estimate 6,290 TON $33.00 $207,570.00

A0780 40301-0100 ASPHALT CONCRETE PAVEMENT, TYPE 1

Qayaq Construction LLC $225.00 $648,000.00 Bristol Prime Contractors, LLC $210.00 $604,800.00 Tutka, LLC $200.00 $576,000.00 Engineer's Estimate 2,880 TON $160.00 $460,800.00

A0800 41201-0000 TACK COAT

Qayaq Construction LLC $1,200.00 $7,080.00 Bristol Prime Contractors, LLC $1,200.00 $7,080.00 Tutka, LLC $950.00 $5,605.00 Engineer's Estimate 5.9 TON $1,450.00 $8,555.00

A0820 55201-0200 STRUCTURAL CONCRETE, CLASS A (AE)

Qayaq Construction LLC $4,143.00 $389,442.00 Bristol Prime Contractors, LLC $5,851.00 $549,994.00 Tutka, LLC $4,865.00 $457,310.00 Engineer's Estimate 94 CUYD $3,000.00 $282,000.00

A0840 55505-0000 STRUCTURAL STEEL SOLDIER PILE

Qayaq Construction LLC $143.00 $391,820.00 Bristol Prime Contractors, LLC $317.00 $868,580.00 Tutka, LLC $205.00 $561,700.00 Engineer's Estimate 2,740 LNFT $200.00 $548,000.00

12 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0860 56501-0300 DRILLED SHAFT, 30-INCH DIAMETER

Qayaq Construction LLC $520.00 $743,600.00 Bristol Prime Contractors, LLC $954.00 $1,364,220.00 Tutka, LLC $1,005.00 $1,437,150.00 Engineer's Estimate 1,430 LNFT $550.00 $786,500.00

A0880 60201-0600 18-INCH PIPE CULVERT

Qayaq Construction LLC $248.00 $23,560.00 Bristol Prime Contractors, LLC $160.00 $15,200.00 Tutka, LLC $127.00 $12,065.00 Engineer's Estimate 95 LNFT $75.00 $7,125.00

A0900 60201-0800 24-INCH PIPE CULVERT

Qayaq Construction LLC $170.00 $129,200.00 Bristol Prime Contractors, LLC $162.00 $123,120.00 Tutka, LLC $230.00 $174,800.00 Engineer's Estimate 760 LNFT $160.00 $121,600.00

A0920 60201-1000 36-INCH PIPE CULVERT

Qayaq Construction LLC $350.00 $17,500.00 Bristol Prime Contractors, LLC $400.00 $20,000.00 Tutka, LLC $630.00 $31,500.00 Engineer's Estimate 50 LNFT $200.00 $10,000.00

A0940 60201-1400 60-INCH PIPE CULVERT

Qayaq Construction LLC $600.00 $66,000.00 Bristol Prime Contractors, LLC $580.00 $63,800.00 Tutka, LLC $815.00 $89,650.00 Engineer's Estimate 110 LNFT $700.00 $77,000.00

A0960 60501-0000 STANDARD UNDERDRAIN SYSTEM

Qayaq Construction LLC $64.00 $51,840.00 Bristol Prime Contractors, LLC $65.00 $52,650.00 Tutka, LLC $105.00 $85,050.00 Engineer's Estimate 810 LNFT $90.00 $72,900.00

13 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A0980 60510-1000 8-INCH OUTLET PIPE

Qayaq Construction LLC $180.00 $30,600.00 Bristol Prime Contractors, LLC $35.00 $5,950.00 Tutka, LLC $135.00 $22,950.00 Engineer's Estimate 170 LNFT $32.00 $5,440.00

A1000 61701-4500 GUARDRAIL SYSTEM MGS, TYPE 2, CLASS A STEEL POSTS

Qayaq Construction LLC $40.00 $66,000.00 Bristol Prime Contractors, LLC $65.00 $107,250.00 Tutka, LLC $38.00 $62,700.00 Engineer's Estimate 1,650.00 LNFT $36.00 $59,400.00

A1020 61702-1500 TERMINAL SECTION, TYPE MGS TANGENT

Qayaq Construction LLC $4,500.00 $9,000.00 Bristol Prime Contractors, LLC $6,000.00 $12,000.00 Tutka, LLC $4,500.00 $9,000.00 Engineer's Estimate 2 EACH $6,600.00 $13,200.00

A1040 61901-1300 FENCE, CHAIN LINK (PVC-COATED, BLACK)

Qayaq Construction LLC $48.00 $79,680.00 Bristol Prime Contractors, LLC $60.00 $99,600.00 Tutka, LLC $47.00 $78,020.00 Engineer's Estimate 1,660 LNFT $50.00 $83,000.00

A1060 61902-2000 GATE, METAL, 28 FEET WIDTH

Qayaq Construction LLC $9,000.00 $9,000.00 Bristol Prime Contractors, LLC $25,000.00 $25,000.00 Tutka, LLC $9,000.00 $9,000.00 Engineer's Estimate 1 EACH $9,400.00 $9,400.00

A1080 62201-0250 DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

Qayaq Construction LLC $200.00 $8,000.00 Bristol Prime Contractors, LLC $200.00 $8,000.00 Tutka, LLC $205.00 $8,200.00 Engineer's Estimate 40 HOUR $160.00 $6,400.00

14 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A1100 62201-0450 BACKHOE LOADER, 4 CUBIC FOOT MINIMUM RATED CAPACITY BUCKET, 18-INCH WIDTH

Qayaq Construction LLC $200.00 $8,000.00 Bristol Prime Contractors, LLC $200.00 $8,000.00 Tutka, LLC $180.00 $7,200.00 Engineer's Estimate 40 HOUR $150.00 $6,000.00

A1120 62201-1000 WHEEL LOADER, 4 CUBIC YARD MINIMUM RATED CAPACITY

Qayaq Construction LLC $200.00 $8,000.00 Bristol Prime Contractors, LLC $200.00 $8,000.00 Tutka, LLC $225.00 $9,000.00 Engineer's Estimate 40 HOUR $200.00 $8,000.00

A1140 62201-2050 ROLLER

Qayaq Construction LLC $150.00 $6,000.00 Bristol Prime Contractors, LLC $200.00 $8,000.00 Tutka, LLC $200.00 $8,000.00 Engineer's Estimate 40 HOUR $170.00 $6,800.00

A1160 62201-2800 MOTOR GRADER, 8 FOOT MINIMUM BLADE

Qayaq Construction LLC $200.00 $8,000.00 Bristol Prime Contractors, LLC $200.00 $8,000.00 Tutka, LLC $210.00 $8,400.00 Engineer's Estimate 40 HOUR $210.00 $8,400.00

A1180 62201-3150 HYDRAULIC EXCAVATOR, CRAWLER MOUNTED, 1.0 CUBIC YARD MINIMUM CAPACITY WITH THUMB

ATTACHMENT

Qayaq Construction LLC $275.00 $11,000.00 Bristol Prime Contractors, LLC $200.00 $8,000.00 Tutka, LLC $270.00 $10,800.00 Engineer's Estimate 40 HOUR $200.00 $8,000.00

A1200 62201-3750 CHAIN SAW

Qayaq Construction LLC $150.00 $3,000.00 Bristol Prime Contractors, LLC $100.00 $2,000.00 Tutka, LLC $165.00 $3,300.00 Engineer's Estimate 20 HOUR $70.00 $1,400.00

15 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A1220 62301-0000 GENERAL LABOR

Qayaq Construction LLC $120.00 $4,800.00 Bristol Prime Contractors, LLC $100.00 $4,000.00 Tutka, LLC $115.00 $4,600.00 Engineer's Estimate 40 HOUR $96.00 $3,840.00

A1240 62406-0100 PLACING CONSERVED TOPSOIL, 2-INCH DEPTH

Qayaq Construction LLC $27,500.00 $60,500.00 Bristol Prime Contractors, LLC $24,500.00 $53,900.00 Tutka, LLC $15,000.00 $33,000.00 Engineer's Estimate 2.2 ACRE $8,500.00 $18,700.00

A1260 62501-0000 TURF ESTABLISHMENT (HYDRAULIC METHOD)

Qayaq Construction LLC $16,000.00 $35,200.00 Bristol Prime Contractors, LLC $12,300.00 $27,060.00 Tutka, LLC $24,000.00 $52,800.00 Engineer's Estimate 2.2 ACRE $8,300.00 $18,260.00

A1280 62901-0000 ROLLED EROSION CONTROL PRODUCT

Qayaq Construction LLC $10.00 $4,200.00 Bristol Prime Contractors, LLC $12.00 $5,040.00 Tutka, LLC $8.00 $3,360.00 Engineer's Estimate 420 SQYD $10.00 $4,200.00

A1300 63302-0000 SIGN SYSTEM

Qayaq Construction LLC $360.00 $6,300.00 Bristol Prime Contractors, LLC $65.00 $1,137.50 Tutka, LLC $175.00 $3,062.50 Engineer's Estimate 17.50 SQFT $300.00 $5,250.00

A1320 63316-1000 REMOVE AND RESET SIGN

Qayaq Construction LLC $480.00 $1,920.00 Bristol Prime Contractors, LLC $400.00 $1,600.00 Tutka, LLC $1,000.00 $4,000.00 Engineer's Estimate 4 EACH $475.00 $1,900.00

16 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A1340 63401-0300 PAVEMENT MARKINGS, TYPE B, SOLID (WHITE, 4-INCH)

Qayaq Construction LLC $0.75 $6,112.50 Bristol Prime Contractors, LLC $6.00 $48,900.00 Tutka, LLC $0.50 $4,075.00 Engineer's Estimate 8,150 LNFT $1.30 $10,595.00

A1360 63401-0300 PAVEMENT MARKINGS, TYPE B, SOLID (WHITE, 6-INCH)

Qayaq Construction LLC $1.00 $12,790.00 Bristol Prime Contractors, LLC $12.00 $153,480.00 Tutka, LLC $0.50 $6,395.00 Engineer's Estimate 12,790 LNFT $1.30 $16,627.00

A1380 63502-0600 TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

Qayaq Construction LLC $1,400.00 $8,400.00 Bristol Prime Contractors, LLC $340.00 $2,040.00 Tutka, LLC $350.00 $2,100.00 Engineer's Estimate 6 EACH $360.00 $2,160.00

A1400 63502-1600 TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE B

Qayaq Construction LLC $50.00 $300.00 Bristol Prime Contractors, LLC $50.00 $300.00 Tutka, LLC $60.00 $360.00 Engineer's Estimate 6 EACH $120.00 $720.00

A1420 63504-1000 TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

Qayaq Construction LLC $250.00 $22,625.00 Bristol Prime Contractors, LLC $50.00 $4,525.00 Tutka, LLC $60.00 $5,430.00 Engineer's Estimate 90.5 SQFT $46.00 $4,163.00

A1440 63703-0000 RESIDENTIAL HOUSING

Qayaq Construction LLC $67,000.00 $134,000.00 Bristol Prime Contractors, LLC $158,400.00 $316,800.00 Tutka, LLC $35,000.00 $70,000.00 Engineer's Estimate 2 EACH $27,000.00 $54,000.00

17 out of 17Source Selection Information - See FAR 2.101 & 3.104

Project No: AK FS CNF 1015(2)

Project Name: Russian River Campground Access Phase 2

Schedule: A

Schedule Type: Base

Line Item Pay Item No. Description Quantity Unit Unit Price Amount

Number

A1460 63704-0000 VEHICLE

Qayaq Construction LLC $34,000.00 $68,000.00 Bristol Prime Contractors, LLC $52,500.00 $105,000.00 Tutka, LLC $55,000.00 $110,000.00 Engineer's Estimate 2 EACH $24,000.00 $48,000.00

Total Schedule - All Items

Qayaq Construction LLC $10,474,759.00 Bristol Prime Contractors, LLC $12,139,898.49 Tutka, LLC $15,465,034.00 Engineer's Estimate $7,731,881.00