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: 7,134,650.50$ -0.3% 7,112,655.90$ -25.7% 5,302,185.58$ -1.4% 7,032,018.10$ -2.8% 6,935,482.16$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

15101-0000 Line A0020 ALL LPSM 682,605.82$ 682,605.82$ 1,244,000.00$ 530,000.00$ 511,000.00$ 341,985.73$

15210-3000 Line A0040 7.102 MILE 7,800.00$ 55,395.60$ 15,624.40$ 18,820.30$ 16,334.60$ 15,932.77$

15215-1000 Line A0060 8 EACH 850.00$ 6,800.00$ 4,800.00$ 2,280.00$ 8,000.00$ 4,785.92$

15215-3000 Line A0080 28 EACH 900.00$ 25,200.00$ 22,400.00$ 17,332.00$ 22,400.00$ 22,799.84$

15215-7000 Line A0100 4 EACH 2,000.00$ 8,000.00$ 13,200.00$ 4,320.00$ 20,000.00$ 13,294.32$

15225-0000 Line A0120 0.564 MILE 6,720.00$ 3,790.08$ 3,609.60$ 1,195.68$ 3,948.00$ 3,592.79$

15236-2000 Line A0140 1.128 MILE 9,500.00$ 10,716.00$ 7,219.20$ 4,342.80$ 3,384.00$ 6,623.23$

15301-0000 Line A0160 ALL LPSM 123,600.00$ 123,600.00$ 180,000.00$ 125,000.00$ 120,000.00$ 216,032.77$

15401-0000 Line A0180 ALL LPSM 123,600.00$ 123,600.00$ 164,000.00$ 125,000.00$ 240,000.00$ 22,157.21$

15501-0000 Line A0200 ALL LPSM 30,000.00$ 30,000.00$ 12,000.00$ 8,000.00$ 24,000.00$ 24,372.93$

15705-0100 Line A0220 4,200 LNFT 4.00$ 16,800.00$ 4,200.00$ 9,450.00$ 6,300.00$ 8,820.00$

15705-1400 Line A0240 5,000 LNFT 6.00$ 30,000.00$ 15,000.00$ 13,750.00$ 15,000.00$ 12,200.00$

15706-0200 Line A0260 85 EACH 315.00$ 26,775.00$ 6,375.00$ 11,305.00$ 21,250.00$ 11,779.30$

15706-0300 Line A0280 1,500 EACH 20.00$ 30,000.00$ 6,000.00$ 11,250.00$ 7,500.00$ 9,600.00$

15706-1000 Line A0300 4 EACH 250.00$ 1,000.00$ 600.00$ 384.00$ 640.00$ 373.56$

15706-1600 Line A0320 2 EACH 5,400.00$ 10,800.00$ 1,200.00$ 3,020.00$ 3,200.00$ 11,466.36$

15802-0000 Line A0340 ALL LPSM 20,000.00$ 20,000.00$ 69,000.00$ 15,000.00$ 45,000.00$ 193,875.56$

20101-0000 Line A0360 8.0 ACRE 3,000.00$ 24,000.00$ 12,800.00$ 11,000.00$ 56,000.00$ 34,046.40$

20104-0000 Line A0380 18.0 ACRE 2,000.00$ 36,000.00$ 46,800.00$ 11,520.00$ 54,000.00$ 24,175.44$

20120-1000 Line A0400 40 EACH 100.00$ 4,000.00$ 5,200.00$ 4,480.00$ 32,000.00$ 44,314.40$

20301-1100 Line A0420 1 EACH 400.00$ 400.00$ 600.00$ 504.00$ 1,200.00$ 1,329.43$

20301-1900 Line A0440 19 EACH 750.00$ 14,250.00$ 28,500.00$ 60,135.00$ 41,800.00$ 35,060.32$

20301-2400 Line A0460 75 EACH 125.00$ 9,375.00$ 6,750.00$ 9,900.00$ 12,000.00$ 6,231.75$

20302-1200 Line A0480 3,038 LNFT 8.00$ 24,304.00$ 17,924.20$ 17,468.50$ 18,228.00$ 18,349.52$

20303-1600 Line A0500 1,100 SQYD 13.00$ 14,300.00$ 6,490.00$ 7,150.00$ 15,400.00$ 6,182.00$

20401-0000 Line A0520 18,300 CUYD 15.00$ 274,500.00$ 128,100.00$ 187,575.00$ 494,100.00$ 534,360.00$

20402-0000 Line A0540 14,300 CUYD 25.00$ 357,500.00$ 457,600.00$ 314,600.00$ 486,200.00$ 412,555.00$

20403-0000 Line A0560 8,700 CUYD 25.00$ 217,500.00$ 243,600.00$ 150,075.00$ 52,200.00$ 346,956.00$

20425-1000 Line A0580 385 LNFT 11.00$ 4,235.00$ 3,080.00$ 10,010.00$ 8,855.00$ 9,182.25$

20441-0000 Line A0600 5,600 CUYD 10.00$ 56,000.00$ 112,000.00$ 67,200.00$ 28,000.00$ 70,280.00$

25101-0200 Line A0620 110 CUYD 150.00$ 16,500.00$ 13,200.00$ 17,050.00$ 9,900.00$ 4,746.50$

25101-0300 Line A0640 210 CUYD 175.00$ 36,750.00$ 19,740.00$ 33,810.00$ 24,150.00$ 11,447.10$

25125-0000 Line A0660 65 EACH 250.00$ 16,250.00$ 9,750.00$ 13,455.00$ 9,750.00$ 12,547.60$

SURVEY AND STAKING, DRAINAGE STRUCTURE

800.00$ 619.00$ 800.00$ 814.28$

WASTE

PLACED RIPRAP, METHOD A, CLASS 2

PLACED RIPRAP, METHOD A, CLASS 3

BOULDER

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, APPROACH ROAD

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION EXIT

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

SURVEY CONTROL, GRADE FINISHING

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

REMOVAL OF PAVEMENT, ASPHALT

ROADWAY EXCAVATION

SUBEXCAVATION

UNCLASSIFIED BORROW

DITCH, EXCAVATION

CLEARING

REMOVAL, INDIVIDUAL TREE

REMOVAL OF GATE

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

REMOVAL OF GUARDRAIL

SURVEY AND STAKING, PARKING AREA

SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, SANDBAG

SOIL EROSION CONTROL, INLET PROTECTION

530,000.00$ 511,000.00$ 341,985.73$

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC Southern

2,200.00$

1,244,000.00$

3,300.00$ 1,080.00$ 5,000.00$ 3,323.58$

2,650.00$ 2,300.00$ 2,243.42$

600.00$ 285.00$ 1,000.00$ 598.24$

180,000.00$ 125,000.00$ 120,000.00$ 216,032.77$

6,400.00$ 3,850.00$ 3,000.00$ 5,871.66$

6,400.00$ 2,120.00$ 7,000.00$ 6,370.20$

12,000.00$ 8,000.00$ 24,000.00$ 24,372.93$

164,000.00$ 125,000.00$ 240,000.00$ 22,157.21$

3.00$ 2.75$ 3.00$ 2.44$

1.00$ 2.25$ 1.50$ 2.10$

4.00$ 7.50$ 5.00$ 6.40$

75.00$ 133.00$ 250.00$ 138.58$

600.00$ 1,510.00$ 1,600.00$ 5,733.18$

150.00$ 96.00$ 160.00$ 93.39$

1,600.00$ 1,375.00$ 7,000.00$ 4,255.80$

69,000.00$ 15,000.00$ 45,000.00$ 193,875.56$

130.00$ 112.00$ 800.00$ 1,107.86$

2,600.00$ 640.00$ 3,000.00$ 1,343.08$

1,500.00$ 3,165.00$ 2,200.00$ 1,845.28$

600.00$ 504.00$ 1,200.00$ 1,329.43$

5.90$ 5.75$ 6.00$ 6.04$

90.00$ 132.00$ 160.00$ 83.09$

7.00$ 10.25$ 27.00$ 29.20$

5.90$ 6.50$ 14.00$ 5.62$

28.00$ 17.25$ 6.00$ 39.88$

32.00$ 22.00$ 34.00$ 28.85$

20.00$ 12.00$ 5.00$ 12.55$

8.00$ 26.00$ 23.00$ 23.85$

94.00$ 161.00$ 115.00$ 54.51$

120.00$ 155.00$ 90.00$ 43.15$

150.00$ 207.00$ 150.00$ 193.04$

Engineer's Estimate

4/6/2018 Page 1 of 4

Schedule A Total of Bid Items: 7,134,650.50$ -0.3% 7,112,655.90$ -25.7% 5,302,185.58$ -1.4% 7,032,018.10$ -2.8% 6,935,482.16$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

25126-0000 Line A0680 45 EACH 150.00$ 6,750.00$ 8,550.00$ 5,940.00$ 5,400.00$ 8,686.80$

25201-0000 Line A0700 1,850 CUYD 120.00$ 222,000.00$ 105,450.00$ 99,900.00$ 162,800.00$ 252,099.50$

25205-1000 Line A0720 1,635 CUYD 100.00$ 163,500.00$ 212,550.00$ 169,222.50$ 150,420.00$ 222,801.45$

25305-1000 Line A0740 55 SQYD 200.00$ 11,000.00$ 15,400.00$ 13,557.50$ 29,700.00$ 5,808.55$

30201-2000 Line A0760 4,280 CUYD 25.00$ 107,000.00$ 214,000.00$ 141,240.00$ 205,440.00$ 185,495.20$

30301-1000 Line A0780 2.000 MILE 40,000.00$ 80,000.00$ 18,000.00$ 31,000.00$ 14,000.00$ 14,910.76$

30401-5500 Line A0800 8.700 MILE 45,000.00$ 391,500.00$ 304,500.00$ 167,910.00$ 339,300.00$ 229,756.04$

40101-5600 Line A0820 23,065 TON 105.00$ 2,421,825.00$ 1,891,330.00$ 1,626,082.50$ 2,214,240.00$ 2,313,188.85$

40105-3000 Line A0840 230 TON 225.00$ 51,750.00$ 43,700.00$ 41,630.00$ 46,000.00$ 51,471.70$

40601-0000 Line A0860 60 TON 700.00$ 42,000.00$ 19,800.00$ 41,070.00$ 30,000.00$ 37,623.00$

41102-1000 Line A0880 137,750 SQYD 1.20$ 165,300.00$ 82,650.00$ 68,875.00$ 137,750.00$ 100,557.50$

41105-0000 Line A0900 180 TON 70.00$ 12,600.00$ 7,920.00$ 7,740.00$ 7,200.00$ 10,945.80$

41201-0000 Line A0920 60 TON 1,020.00$ 61,200.00$ 33,000.00$ 39,270.00$ 28,800.00$ 45,547.80$

55901-0000 Line A0940 80 SQYD 100.00$ 8,000.00$ 18,000.00$ 4,000.00$ 3,200.00$ 3,988.00$

60201-0800 Line A0960 1,615 LNFT 135.00$ 218,025.00$ 306,850.00$ 216,410.00$ 290,700.00$ 179,717.20$

60201-0900 Line A0980 70 LNFT 160.00$ 11,200.00$ 15,750.00$ 12,880.00$ 35,000.00$ 8,505.00$

60201-1000 Line A1000 140 LNFT 175.00$ 24,500.00$ 32,900.00$ 29,680.00$ 74,200.00$ 18,123.00$

60210-0800 Line A1020 51 EACH 425.00$ 21,675.00$ 13,260.00$ 10,098.00$ 25,500.00$ 28,956.78$

60210-0900 Line A1040 1 EACH 585.00$ 585.00$ 440.00$ 760.00$ 800.00$ 908.45$

60210-1000 Line A1060 4 EACH 700.00$ 2,800.00$ 2,640.00$ 3,320.00$ 5,200.00$ 3,724.64$

60212-0800 Line A1080 6 EACH 600.00$ 3,600.00$ 5,700.00$ 6,600.00$ 12,000.00$ 3,168.18$

60403-0000 Line A1100 1 EACH 6,000.00$ 6,000.00$ 4,000.00$ 3,800.00$ 9,000.00$ 4,996.45$

60409-0000 Line A1120 1 EACH 1,300.00$ 1,300.00$ 1,800.00$ 2,200.00$ 3,000.00$ 5,814.05$

60501-0000 Line A1140 2,000 LNFT 60.00$ 120,000.00$ 164,000.00$ 120,000.00$ 160,000.00$ 38,160.00$

60502-0000 Line A1160 1,100 LNFT 34.00$ 37,400.00$ 115,500.00$ 68,200.00$ 50,600.00$ 29,975.00$

60704-0000 Line A1180 1 EACH 2,000.00$ 2,000.00$ 4,400.00$ 1,500.00$ 3,000.00$ 5,677.78$

60704-0000 Line A1200 3 EACH 400.00$ 1,200.00$ 3,600.00$ 4,500.00$ 4,800.00$ 17,033.34$

60901-1200 Line A1220 430 LNFT 30.00$ 12,900.00$ 20,640.00$ 15,050.00$ 21,500.00$ 14,293.20$

60905-1000 Line A1240 275 LNFT 70.00$ 19,250.00$ 14,300.00$ 7,700.00$ 18,150.00$ 25,896.75$

60908-1000 Line A1260 195 SQYD 85.00$ 16,575.00$ 7,410.00$ 4,680.00$ 10,530.00$ 11,386.05$

61501-0100 Line A1280 220 SQYD 75.00$ 16,500.00$ 13,200.00$ 13,860.00$ 19,800.00$ 24,373.80$

61701-1200 Line A1300 75 LNFT 28.00$ 2,100.00$ 3,900.00$ 3,825.00$ 3,300.00$ 4,020.00$

61701-4100 Line A1320 56 LNFT 50.00$ 2,800.00$ 4,032.00$ 3,976.00$ 3,696.00$ 4,151.28$ 72.00$ 71.00$ 66.00$ 74.13$

52.00$ 51.00$ 44.00$ 53.60$

60.00$ 63.00$ 90.00$ 110.79$

38.00$ 24.00$ 54.00$ 58.39$

52.00$ 28.00$ 66.00$ 94.17$

REVET MATTRESS, GALVANIZED OR ALUMINIZED COATED

ROADWAY AGGREGATE, METHOD 2

DITCH RECONDITIONING

FULL DEPTH RECLAMATION, METHOD 2, 8-INCH DEPTH

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

REMOVE AND RESET BOULDER

SPECIAL ROCK EMBANKMENT

ROCK BUTTRESS, MECHANICALLY-PLACED

30-INCH PIPE CULVERT

36-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 30-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

ELBOW, 24-INCH

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

TACK COAT

MEMBRANE WATERPROOFING

24-INCH PIPE CULVERT

CURB, CONCRETE, 14-INCH DEPTH

GUTTER, CONCRETE (VALLEY GUTTER, 6-INCH DEPTH)

PAVED DITCH, ASPHALT

SIDEWALK, CONCRETE

GUARDRAIL SYSTEM G4, TYPE 2, CLASS A STEEL POSTS (STAINED)

GUARDRAIL SYSTEM CRG, TYPE 2, CLASS A (STAINED)

INLET

INLET TOP, METAL FRAME AND GRATE

STANDARD UNDERDRAIN SYSTEM

GEOCOMPOSITE UNDERDRAIN SYSTEM

CLEANING CULVERT IN PLACE

CLEANING CULVERT IN PLACE (INLET BASIN)

190.00$ 132.00$ 120.00$ 193.04$

130.00$ 103.50$ 92.00$ 136.27$

57.00$ 54.00$ 88.00$ 136.27$

50.00$ 33.00$ 48.00$ 43.34$

280.00$ 246.50$ 540.00$ 105.61$

35,000.00$ 19,300.00$ 39,000.00$ 26,408.74$

9,000.00$ 15,500.00$ 7,000.00$ 7,455.38$

190.00$ 181.00$ 200.00$ 223.79$

82.00$ 70.50$ 96.00$ 100.29$

0.60$ 0.50$ 1.00$ 0.73$

330.00$ 684.50$ 500.00$ 627.05$

550.00$ 654.50$ 480.00$ 759.13$

44.00$ 43.00$ 40.00$ 60.81$

190.00$ 134.00$ 180.00$ 111.28$

225.00$ 50.00$ 40.00$ 49.85$

235.00$ 212.00$ 530.00$ 129.45$

225.00$ 184.00$ 500.00$ 121.50$

440.00$ 760.00$ 800.00$ 908.45$

260.00$ 198.00$ 500.00$ 567.78$

950.00$ 1,100.00$ 2,000.00$ 528.03$

660.00$ 830.00$ 1,300.00$ 931.16$

1,800.00$ 2,200.00$ 3,000.00$ 5,814.05$

4,000.00$ 3,800.00$ 9,000.00$ 4,996.45$

105.00$ 62.00$ 46.00$ 27.25$

82.00$ 60.00$ 80.00$ 19.08$

48.00$ 35.00$ 50.00$ 33.24$

1,200.00$ 1,500.00$ 1,600.00$ 5,677.78$

4,400.00$ 1,500.00$ 3,000.00$ 5,677.78$

4/6/2018 Page 2 of 4

Schedule A Total of Bid Items: 7,134,650.50$ -0.3% 7,112,655.90$ -25.7% 5,302,185.58$ -1.4% 7,032,018.10$ -2.8% 6,935,482.16$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

61701-4500 Line A1340 325 LNFT 35.00$ 11,375.00$ 13,650.00$ 13,650.00$ 13,325.00$ 14,274.00$

61702-0300 Line A1360 1 EACH 2,000.00$ 2,000.00$ 10,000.00$ 11,000.00$ 11,000.00$ 10,775.38$

61702-0400 Line A1380 2 EACH 2,500.00$ 5,000.00$ 4,400.00$ 4,200.00$ 4,800.00$ 4,377.28$

61702-0800 Line A1400 2 EACH 2,500.00$ 5,000.00$ 9,000.00$ 8,800.00$ 10,000.00$ 9,267.06$

61702-1500 Line A1420 1 EACH 3,000.00$ 3,000.00$ 4,800.00$ 4,700.00$ 4,400.00$ 4,930.05$

61705-0100 Line A1440 37.5 LNFT (CQ) 70.00$ 2,625.00$ 1,687.50$ 1,687.50$ 1,237.50$ 1,735.13$

61707-0000 Line A1460 100 LNFT (CQ) 100.00$ 10,000.00$ 6,800.00$ 6,700.00$ 7,000.00$ 7,010.00$

61902-0000 Line A1480 1 EACH 11,000.00$ 11,000.00$ 18,000.00$ 7,500.00$ 6,600.00$ 11,078.60$

62201-0250 Line A1500 20 HOUR 115.00$ 2,300.00$ 3,000.00$ 2,200.00$ 2,200.00$ 2,105.00$

62201-0550 Line A1520 20 HOUR 120.00$ 2,400.00$ 2,400.00$ 2,500.00$ 2,800.00$ 2,769.60$

62201-0950 Line A1540 20 HOUR 140.00$ 2,800.00$ 2,400.00$ 2,500.00$ 4,000.00$ 3,323.60$

62201-2850 Line A1560 20 HOUR 150.00$ 3,000.00$ 2,800.00$ 2,900.00$ 3,400.00$ 3,766.80$

62201-3350 Line A1580 20 HOUR 200.00$ 4,000.00$ 3,600.00$ 3,500.00$ 4,400.00$ 3,323.60$

62301-0000 Line A1600 150 HOUR 50.00$ 7,500.00$ 6,000.00$ 6,000.00$ 9,000.00$ 7,477.50$

62302-0100 Line A1620 20 HOUR 300.00$ 6,000.00$ 6,600.00$ 5,000.00$ 6,000.00$ 4,985.40$

62302-1000 Line A1640 100 HOUR 150.00$ 15,000.00$ 14,000.00$ 20,000.00$ 15,000.00$ 14,956.00$

62302-1100 Line A1660 40 HOUR 180.00$ 7,200.00$ 6,000.00$ 5,800.00$ 6,000.00$ 6,647.20$

62406-0300 Line A1680 4.0 ACRE 4,100.00$ 16,400.00$ 21,600.00$ 8,000.00$ 24,000.00$ 22,745.88$

62510-2000 Line A1700 3.6 ACRE 2,000.00$ 7,200.00$ 6,480.00$ 4,680.00$ 7,200.00$ 6,403.36$

62515-2000 Line A1720 3.2 ACRE 2,225.00$ 7,120.00$ 2,880.00$ 5,440.00$ 3,200.00$ 3,497.79$

62515-3000 Line A1740 0.5 ACRE 3,300.00$ 1,650.00$ 1,400.00$ 2,250.00$ 1,250.00$ 2,773.71$

62630-0350 Line A1760 100 EACH 150.00$ 15,000.00$ 12,000.00$ 21,200.00$ 12,000.00$ 22,059.00$

63301-0000 Line A1780 110 EACH 650.00$ 71,500.00$ 55,000.00$ 66,000.00$ 77,000.00$ 56,058.20$

63308-2000 Line A1800 182 EACH 72.00$ 13,104.00$ 8,008.00$ 7,644.00$ 9,100.00$ 8,064.42$

63309-0100 Line A1820 335 EACH 28.00$ 9,380.00$ 14,740.00$ 8,040.00$ 8,375.00$ 14,843.85$

63316-1000 Line A1840 5 EACH 340.00$ 1,700.00$ 2,000.00$ 2,650.00$ 3,000.00$ 2,077.25$

63325-0000 Line A1860 50 LNFT 20.00$ 1,000.00$ 6,250.00$ 5,000.00$ 10,000.00$ 5,622.50$

63402-0700 Line A1880 38.0 MILE 2,500.00$ 95,000.00$ 53,200.00$ 51,680.00$ 53,200.00$ 54,908.10$

63402-0800 Line A1900 1.6 MILE 2,000.00$ 3,200.00$ 1,472.00$ 1,440.00$ 1,600.00$ 1,529.30$

63405-0050 Line A1920 15 EACH 250.00$ 3,750.00$ 3,000.00$ 2,940.00$ 4,500.00$ 3,120.45$

63501-1000 Line A1940 ALL LPSM 44,000.00$ 44,000.00$ 82,000.00$ 75,000.00$ 40,000.00$ 84,751.32$

63502-0600 Line A1960 3 EACH 300.00$ 900.00$ 810.00$ 636.00$ 900.00$ 830.91$

63502-0900 Line A1980 20 EACH 12.00$ 240.00$ 220.00$ 21.00$ 40.00$ 221.60$ 11.00$ 1.05$ 2.00$ 11.08$

270.00$ 212.00$ 300.00$ 276.97$

82,000.00$ 75,000.00$ 40,000.00$ 84,751.32$

200.00$ 196.00$ 300.00$ 208.03$

920.00$ 900.00$ 1,000.00$ 955.81$

1,400.00$ 1,360.00$ 1,400.00$ 1,444.95$

125.00$ 100.00$ 200.00$ 112.45$

400.00$ 530.00$ 600.00$ 415.45$

44.00$ 24.00$ 25.00$ 44.31$

44.00$ 42.00$ 50.00$ 44.31$

500.00$ 600.00$ 700.00$ 509.62$

120.00$ 212.00$ 120.00$ 220.59$

2,800.00$ 4,500.00$ 2,500.00$ 5,547.42$

900.00$ 1,700.00$ 1,000.00$ 1,093.06$

1,800.00$ 1,300.00$ 2,000.00$ 1,778.71$

5,400.00$ 2,000.00$ 6,000.00$ 5,686.47$

150.00$ 145.00$ 150.00$ 166.18$

140.00$ 200.00$ 150.00$ 149.56$

330.00$ 250.00$ 300.00$ 249.27$

40.00$ 40.00$ 60.00$ 49.85$

180.00$ 175.00$ 220.00$ 166.18$

140.00$ 145.00$ 170.00$ 188.34$

120.00$ 125.00$ 200.00$ 166.18$

120.00$ 125.00$ 140.00$ 138.48$

150.00$ 110.00$ 110.00$ 105.25$

18,000.00$ 7,500.00$ 6,600.00$ 11,078.60$

68.00$ 67.00$ 70.00$ 70.10$

45.00$ 45.00$ 33.00$ 46.27$

4,800.00$ 4,700.00$ 4,400.00$ 4,930.05$

4,500.00$ 4,400.00$ 5,000.00$ 4,633.53$

2,200.00$ 2,100.00$ 2,400.00$ 2,188.64$

10,000.00$ 11,000.00$ 11,000.00$ 10,775.38$

42.00$ 42.00$ 41.00$ 43.92$

STRUCTURE TRANSITION RAILING (STAINED)

GATE (ROAD CLOSED)

DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

BACKHOE LOADER, 6 CUBIC FOOT MINIMUM RATED CAPACITY BUCKET, 24-INCH WIDTH

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GUARDRAIL SYSTEM MGS, TYPE 2, CLASS A STEEL POSTS (STAINED)

TERMINAL SECTION, TYPE G4-BAT (STAINED)

TERMINAL SECTION, TYPE G4-CRT (STAINED)

TERMINAL SECTION TYPE TANGENT (STAINED)

TERMINAL SECTION, TYPE MGS TANGENT (STAINED)

REPLACEMENT GUARDRAIL W-BEAM RAIL ELEMENT, TYPE 2, CLASS A (STAINED)

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD, BONDED FIBER MATRIX

PLANTINGS, TREES, BALLED AND BURLAPPED (GOVERNMENT FURNISHED)

SIGN SYSTEM

OBJECT MARKER, TYPE 2

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, SLOPE SCALING

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

TEMPORARY TRAFFIC CONTROL, TRAFFIC CONTROL SUPERVISOR

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE, TYPE 28-INCH

DELINEATOR, TYPE 1

REMOVE AND RESET SIGN

MUMBLE STRIP

PAVEMENT MARKINGS, TYPE D, SOLID

PAVEMENT MARKINGS, TYPE D, BROKEN

PAVEMENT MARKINGS, SYMBOLS

4/6/2018 Page 3 of 4

Schedule A Total of Bid Items: 7,134,650.50$ -0.3% 7,112,655.90$ -25.7% 5,302,185.58$ -1.4% 7,032,018.10$ -2.8% 6,935,482.16$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

63502-2000 Line A2000 2 EACH 10,500.00$ 21,000.00$ 9,600.00$ 20,000.00$ 20,000.00$ 9,970.74$

63502-3900 Line A2020 21 EACH 225.00$ 4,725.00$ 1,344.00$ 888.30$ 945.00$ 1,395.87$

63503-1000 Line A2040 500 LNFT 6.00$ 3,000.00$ 900.00$ 2,500.00$ 1,500.00$ 5,540.00$

63506-0500 Line A2060 2,160 HOUR 35.00$ 75,600.00$ 54,000.00$ 52,920.00$ 49,680.00$ 57,434.40$

63506-0600 Line A2080 720 HOUR 60.00$ 43,200.00$ 46,080.00$ 41,760.00$ 39,600.00$ 47,858.40$

63701-0000 Line A2100 1 EACH 20,000.00$ 20,000.00$ 24,000.00$ 10,000.00$ 17,000.00$ 7,755.02$ 24,000.00$ 10,000.00$ 17,000.00$ 7,755.02$

64.00$ 58.00$ 55.00$ 66.47$

25.00$ 24.50$ 23.00$ 26.59$

1.80$ 5.00$ 3.00$ 11.08$

64.00$ 42.30$ 45.00$ 66.47$

4,800.00$ 10,000.00$ 10,000.00$ 4,985.37$

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

FIELD OFFICE

4/6/2018 Page 4 of 4

Schedule B Total of Bid Items: 9,093,127.00$ -6.4% 8,507,976.60$ -28.2% 6,533,045.33$ -6.4% 8,513,612.20$ -3.9% 8,738,666.85$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

15101-0000 Line B0020 ALL LPSM 776,690.72$ 776,690.72$ 1,244,000.00$ 596,000.00$ 600,000.00$ 504,795.32$

15210-3000 Line B0040 10.719 MILE 7,800.00$ 83,608.20$ 23,581.80$ 28,405.35$ 24,653.70$ 24,047.22$

15215-1000 Line B0060 13 EACH 850.00$ 11,050.00$ 7,800.00$ 3,705.00$ 13,000.00$ 7,777.12$

15215-3000 Line B0080 33 EACH 900.00$ 29,700.00$ 26,400.00$ 20,427.00$ 26,400.00$ 26,871.24$

15215-7000 Line B0100 4 EACH 2,000.00$ 8,000.00$ 13,200.00$ 4,320.00$ 20,000.00$ 13,294.32$

15225-0000 Line B0120 0.564 MILE 6,720.00$ 3,790.08$ 3,609.60$ 1,195.68$ 3,948.00$ 3,592.79$

15236-2000 Line B0140 1.128 MILE 9,500.00$ 10,716.00$ 7,219.20$ 4,342.80$ 3,384.00$ 6,623.23$

15301-0000 Line B0160 ALL LPSM 159,300.00$ 159,300.00$ 210,000.00$ 125,000.00$ 135,000.00$ 249,268.58$

15401-0000 Line B0180 ALL LPSM 159,300.00$ 159,300.00$ 175,000.00$ 125,000.00$ 266,000.00$ 22,157.21$

15501-0000 Line B0200 ALL LPSM 30,000.00$ 30,000.00$ 18,000.00$ 8,000.00$ 30,000.00$ 27,696.51$

15705-0100 Line B0220 4,600 LNFT 4.00$ 18,400.00$ 4,600.00$ 10,350.00$ 6,900.00$ 9,660.00$

15705-1400 Line B0240 5,350 LNFT 6.00$ 32,100.00$ 16,050.00$ 14,712.50$ 16,050.00$ 13,054.00$

15706-0200 Line B0260 90 EACH 315.00$ 28,350.00$ 6,750.00$ 11,970.00$ 22,500.00$ 12,483.00$

15706-0300 Line B0280 1,500 EACH 20.00$ 30,000.00$ 6,000.00$ 11,250.00$ 7,500.00$ 9,600.00$

15706-1000 Line B0300 6 EACH 250.00$ 1,500.00$ 900.00$ 576.00$ 960.00$ 560.34$

15706-1600 Line B0320 2 EACH 5,400.00$ 10,800.00$ 1,200.00$ 3,020.00$ 4,000.00$ 11,466.36$

15802-0000 Line B0340 ALL LPSM 20,000.00$ 20,000.00$ 71,000.00$ 15,000.00$ 46,000.00$ 221,572.07$

20101-0000 Line B0360 8.0 ACRE 2,000.00$ 16,000.00$ 12,800.00$ 11,000.00$ 56,000.00$ 34,046.40$

20104-0000 Line B0380 27.0 ACRE 2,000.00$ 54,000.00$ 70,200.00$ 17,280.00$ 81,000.00$ 36,263.16$

20120-1000 Line B0400 60 EACH 100.00$ 6,000.00$ 7,800.00$ 6,720.00$ 48,000.00$ 66,471.60$

20301-1100 Line B0420 1 EACH 400.00$ 400.00$ 600.00$ 504.00$ 1,200.00$ 1,329.43$

20301-1900 Line B0440 19 EACH 750.00$ 14,250.00$ 28,500.00$ 60,135.00$ 41,800.00$ 35,060.32$

20301-2400 Line B0460 90 EACH 125.00$ 11,250.00$ 8,100.00$ 11,880.00$ 14,400.00$ 7,478.10$

20302-1200 Line B0480 4,190 LNFT 8.00$ 33,520.00$ 23,045.00$ 21,997.50$ 25,140.00$ 23,212.60$

20303-1600 Line B0500 1,965 SQYD 13.00$ 25,545.00$ 9,825.00$ 12,772.50$ 27,510.00$ 11,043.30$

20401-0000 Line B0520 18,300 CUYD 15.00$ 274,500.00$ 128,100.00$ 187,575.00$ 494,100.00$ 534,360.00$

20402-0000 Line B0540 14,300 CUYD 25.00$ 357,500.00$ 457,600.00$ 314,600.00$ 486,200.00$ 412,555.00$

20403-0000 Line B0560 8,700 CUYD 25.00$ 217,500.00$ 243,600.00$ 150,075.00$ 60,900.00$ 346,956.00$

20425-1000 Line B0580 450 LNFT 11.00$ 4,950.00$ 3,600.00$ 11,700.00$ 10,350.00$ 10,732.50$

20441-0000 Line B0600 5,600 CUYD 10.00$ 56,000.00$ 112,000.00$ 67,200.00$ 33,600.00$ 70,056.00$

25101-0200 Line B0620 135 CUYD 150.00$ 20,250.00$ 15,930.00$ 20,925.00$ 12,150.00$ 5,825.25$

25101-0300 Line B0640 210 CUYD 175.00$ 36,750.00$ 19,740.00$ 33,810.00$ 24,150.00$ 11,447.10$

25125-0000 Line B0660 65 EACH 250.00$ 16,250.00$ 9,750.00$ 13,455.00$ 9,750.00$ 12,547.60$

25126-0000 Line B0680 45 EACH 150.00$ 6,750.00$ 7,875.00$ 5,940.00$ 5,400.00$ 8,686.80$

25201-0000 Line B0700 1,850 CUYD 120.00$ 222,000.00$ 105,450.00$ 99,900.00$ 162,800.00$ 252,099.50$

25205-1000

SURVEY AND STAKING, DRAINAGE STRUCTURE

800.00$ 619.00$ 800.00$ 814.28$

WASTE

PLACED RIPRAP, METHOD A, CLASS 2

PLACED RIPRAP, METHOD A, CLASS 3

BOULDER

REMOVE AND RESET BOULDER

SPECIAL ROCK EMBANKMENT

ROCK BUTTRESS, MECHANICALLY-PLACED

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, APPROACH ROAD

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION EXIT

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

SURVEY CONTROL, GRADE FINISHING

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

REMOVAL OF PAVEMENT, ASPHALT

ROADWAY EXCAVATION

SUBEXCAVATION

UNCLASSIFIED BORROW

DITCH, EXCAVATION

CLEARING

REMOVAL, INDIVIDUAL TREE

REMOVAL OF GATE

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

REMOVAL OF GUARDRAIL

SURVEY AND STAKING, PARKING AREA

SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, SANDBAG

SOIL EROSION CONTROL, INLET PROTECTION

596,000.00$ 600,000.00$ 504,795.32$

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC Southern

2,200.00$

1,244,000.00$

3,300.00$ 1,080.00$ 5,000.00$ 3,323.58$

2,650.00$ 2,300.00$ 2,243.42$

600.00$ 285.00$ 1,000.00$ 598.24$

210,000.00$ 125,000.00$ 135,000.00$ 249,268.58$

6,400.00$ 3,850.00$ 3,000.00$ 5,871.66$

6,400.00$ 2,120.00$ 7,000.00$ 6,370.20$

18,000.00$ 8,000.00$ 30,000.00$ 27,696.51$

175,000.00$ 125,000.00$ 266,000.00$ 22,157.21$

3.00$ 2.75$ 3.00$ 2.44$

1.00$ 2.25$ 1.50$ 2.10$

4.00$ 7.50$ 5.00$ 6.40$

75.00$ 133.00$ 250.00$ 138.70$

600.00$ 1,510.00$ 2,000.00$ 5,733.18$

150.00$ 96.00$ 160.00$ 93.39$

1,600.00$ 1,375.00$ 7,000.00$ 4,255.80$

71,000.00$ 15,000.00$ 46,000.00$ 221,572.07$

130.00$ 112.00$ 800.00$ 1,107.86$

2,600.00$ 640.00$ 3,000.00$ 1,343.08$

1,500.00$ 3,165.00$ 2,200.00$ 1,845.28$

600.00$ 504.00$ 1,200.00$ 1,329.43$

5.50$ 5.25$ 6.00$ 5.54$

90.00$ 132.00$ 160.00$ 83.09$

7.00$ 10.25$ 27.00$ 29.20$

5.00$ 6.50$ 14.00$ 5.62$

28.00$ 17.25$ 7.00$ 39.88$

32.00$ 22.00$ 34.00$ 28.85$

20.00$ 12.00$ 6.00$ 12.51$

8.00$ 26.00$ 23.00$ 23.85$

94.00$ 161.00$ 115.00$ 54.51$

118.00$ 155.00$ 90.00$ 43.15$

175.00$ 132.00$ 120.00$ 193.04$

150.00$ 207.00$ 150.00$ 193.04$

57.00$ 54.00$ 88.00$ 136.27$

Schedule B Total of Bid Items: 9,093,127.00$ -6.4% 8,507,976.60$ -28.2% 6,533,045.33$ -6.4% 8,513,612.20$ -3.9% 8,738,666.85$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

Line B0720 1,635 CUYD 100.00$ 163,500.00$ 212,550.00$ 169,222.50$ 150,420.00$ 222,801.45$ 25305-1000

Line B0740 55 SQYD 200.00$ 11,000.00$ 15,400.00$ 13,557.50$ 29,700.00$ 5,808.55$ 30201-2000

Line B0760 5,215 CUYD 25.00$ 130,375.00$ 250,320.00$ 172,095.00$ 234,675.00$ 226,018.10$ 30301-1000

Line B0780 3.000 MILE 40,000.00$ 120,000.00$ 26,400.00$ 46,500.00$ 21,000.00$ 22,366.14$ 30401-5500

Line B0800 12.040 MILE 45,000.00$ 541,800.00$ 385,280.00$ 232,372.00$ 469,560.00$ 317,961.23$ 40101-5600

Line B0820 33,310 TON 105.00$ 3,497,550.00$ 2,731,420.00$ 2,348,355.00$ 2,931,280.00$ 3,340,659.90$ 40105-3000

Line B0840 330 TON 225.00$ 74,250.00$ 62,700.00$ 59,730.00$ 66,000.00$ 73,850.70$ 40601-0000

Line B0860 85 TON 700.00$ 59,500.00$ 28,050.00$ 58,182.50$ 42,500.00$ 53,360.45$ 41102-1000

Line B0880 198,700 SQYD 1.20$ 238,440.00$ 119,220.00$ 99,350.00$ 198,700.00$ 145,051.00$ 41105-0000

Line B0900 260 TON 70.00$ 18,200.00$ 15,600.00$ 11,180.00$ 10,400.00$ 15,813.20$ 41201-0000

Line B0920 85 TON 1,020.00$ 86,700.00$ 46,750.00$ 55,632.50$ 40,800.00$ 61,209.35$ 55901-0000

Line B0940 80 SQYD 100.00$ 8,000.00$ 16,800.00$ 4,000.00$ 3,200.00$ 3,988.00$ 60201-0800

Line B0960 1,890 LNFT 135.00$ 255,150.00$ 359,100.00$ 253,260.00$ 340,200.00$ 210,319.20$ 60201-0900

Line B0980 70 LNFT 160.00$ 11,200.00$ 15,750.00$ 12,880.00$ 35,000.00$ 8,505.00$ 60201-1000

Line B1000 140 LNFT 175.00$ 24,500.00$ 32,900.00$ 29,680.00$ 74,200.00$ 18,123.00$ 60210-0800

Line B1020 64 EACH 425.00$ 27,200.00$ 16,960.00$ 12,672.00$ 32,000.00$ 36,337.92$ 60210-0900

Line B1040 1 EACH 585.00$ 585.00$ 435.00$ 760.00$ 800.00$ 908.45$ 60210-1000

Line B1060 4 EACH 700.00$ 2,800.00$ 2,360.00$ 3,320.00$ 5,200.00$ 3,724.64$ 60212-0800

Line B1080 6 EACH 600.00$ 3,600.00$ 5,700.00$ 6,600.00$ 12,000.00$ 3,168.18$ 60403-0000

Line B1100 1 EACH 6,000.00$ 6,000.00$ 4,000.00$ 3,800.00$ 9,000.00$ 4,996.45$ 60409-0000

Line B1120 1 EACH 1,300.00$ 1,300.00$ 1,800.00$ 2,200.00$ 3,000.00$ 5,814.05$ 60501-0000

Line B1140 2,000 LNFT 60.00$ 120,000.00$ 164,000.00$ 120,000.00$ 160,000.00$ 38,160.00$ 60502-0000

Line B1160 1,100 LNFT 34.00$ 37,400.00$ 115,500.00$ 68,200.00$ 50,600.00$ 29,975.00$ 60704-0000

Line B1180 1 EACH 2,000.00$ 2,000.00$ 4,400.00$ 1,500.00$ 3,000.00$ 5,677.78$ 60704-0000

Line B1200 5 EACH 400.00$ 2,000.00$ 6,000.00$ 7,500.00$ 6,500.00$ 28,388.90$ 60901-1200

Line B1220 430 LNFT 30.00$ 12,900.00$ 20,640.00$ 15,050.00$ 21,500.00$ 14,293.20$ 60905-1000

Line B1240 275 LNFT 70.00$ 19,250.00$ 14,300.00$ 7,700.00$ 18,150.00$ 25,896.75$ 60908-1000

Line B1260 195 SQYD 85.00$ 16,575.00$ 7,410.00$ 4,680.00$ 10,530.00$ 11,386.05$ 61501-0100

Line B1280 220 SQYD 75.00$ 16,500.00$ 13,200.00$ 13,860.00$ 19,800.00$ 24,373.80$ 61701-1200

Line B1300 75 LNFT 28.00$ 2,100.00$ 3,900.00$ 3,825.00$ 3,300.00$ 4,011.75$ 61701-4100

Line B1320 56 LNFT 50.00$ 2,800.00$ 3,920.00$ 3,864.00$ 3,696.00$ 4,044.88$ 61701-4500

Line B1340 1,413 LNFT 35.00$ 49,455.00$ 62,172.00$ 62,172.00$ 57,933.00$ 64,828.44$ 61702-0300

Line B1360 1 EACH 2,000.00$ 2,000.00$ 10,000.00$ 10,000.00$ 11,000.00$ 10,579.57$ 61702-0400

Line B1380 2 EACH 2,500.00$ 5,000.00$ 4,000.00$ 4,200.00$ 4,800.00$ 4,298.96$ 61702-0800

Line B1400 2 EACH 2,500.00$ 5,000.00$ 8,400.00$ 8,800.00$ 10,000.00$ 9,166.34$ 61702-1500

Line B1420 3 EACH 3,000.00$ 9,000.00$ 12,600.00$ 12,600.00$ 13,200.00$ 13,269.51$ 4,200.00$ 4,200.00$ 4,400.00$ 4,423.17$

4,200.00$ 4,400.00$ 5,000.00$ 4,583.17$

2,000.00$ 2,100.00$ 2,400.00$ 2,149.48$

10,000.00$ 10,000.00$ 11,000.00$ 10,579.57$

44.00$ 44.00$ 41.00$ 45.88$

70.00$ 69.00$ 66.00$ 72.23$

52.00$ 51.00$ 44.00$ 53.49$

60.00$ 63.00$ 90.00$ 110.79$

38.00$ 24.00$ 54.00$ 58.39$

52.00$ 28.00$ 66.00$ 94.17$

REVET MATTRESS, GALVANIZED OR ALUMINIZED COATED

ROADWAY AGGREGATE, METHOD 2

DITCH RECONDITIONING

FULL DEPTH RECLAMATION, METHOD 2, 8-INCH DEPTH

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

30-INCH PIPE CULVERT

36-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 30-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

ELBOW, 24-INCH

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

TACK COAT

MEMBRANE WATERPROOFING

24-INCH PIPE CULVERT

CURB, CONCRETE, 14-INCH DEPTH

GUTTER, CONCRETE (VALLEY GUTTER, 6-INCH DEPTH)

PAVED DITCH, ASPHALT

SIDEWALK, CONCRETE

GUARDRAIL SYSTEM G4, TYPE 2, CLASS A STEEL POSTS (STAINED)

GUARDRAIL SYSTEM CRG, TYPE 2, CLASS A (STAINED)

INLET

INLET TOP, METAL FRAME AND GRATE

STANDARD UNDERDRAIN SYSTEM

GEOCOMPOSITE UNDERDRAIN SYSTEM

CLEANING CULVERT IN PLACE

CLEANING CULVERT IN PLACE (INLET BASIN)

GUARDRAIL SYSTEM MGS, TYPE 2, CLASS A STEEL POSTS (STAINED)

TERMINAL SECTION, TYPE G4-BAT (STAINED)

TERMINAL SECTION, TYPE G4-CRT (STAINED)

TERMINAL SECTION TYPE TANGENT (STAINED)

TERMINAL SECTION, TYPE MGS TANGENT (STAINED)

130.00$ 103.50$ 92.00$ 136.27$

48.00$ 33.00$ 45.00$ 43.34$

280.00$ 246.50$ 540.00$ 105.61$

32,000.00$ 19,300.00$ 39,000.00$ 26,408.74$

8,800.00$ 15,500.00$ 7,000.00$ 7,455.38$

190.00$ 181.00$ 200.00$ 223.79$

82.00$ 70.50$ 88.00$ 100.29$

0.60$ 0.50$ 1.00$ 0.73$

330.00$ 684.50$ 500.00$ 627.77$

550.00$ 654.50$ 480.00$ 720.11$

60.00$ 43.00$ 40.00$ 60.82$

190.00$ 134.00$ 180.00$ 111.28$

210.00$ 50.00$ 40.00$ 49.85$

235.00$ 212.00$ 530.00$ 129.45$

225.00$ 184.00$ 500.00$ 121.50$

435.00$ 760.00$ 800.00$ 908.45$

265.00$ 198.00$ 500.00$ 567.78$

950.00$ 1,100.00$ 2,000.00$ 528.03$

590.00$ 830.00$ 1,300.00$ 931.16$

1,800.00$ 2,200.00$ 3,000.00$ 5,814.05$

4,000.00$ 3,800.00$ 9,000.00$ 4,996.45$

105.00$ 62.00$ 46.00$ 27.25$

82.00$ 60.00$ 80.00$ 19.08$

48.00$ 35.00$ 50.00$ 33.24$

1,200.00$ 1,500.00$ 1,300.00$ 5,677.78$

4,400.00$ 1,500.00$ 3,000.00$ 5,677.78$

Schedule B Total of Bid Items: 9,093,127.00$ -6.4% 8,507,976.60$ -28.2% 6,533,045.33$ -6.4% 8,513,612.20$ -3.9% 8,738,666.85$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

61705-0100 Line B1440 37.5 LNFT (CQ) 70.00$ 2,625.00$ 1,650.00$ 1,650.00$ 1,237.50$ 1,728.75$

61707-0000 Line B1460 100 LNFT (CQ) 100.00$ 10,000.00$ 6,800.00$ 6,800.00$ 7,000.00$ 7,100.00$

61902-0000 Line B1480 1 EACH 11,000.00$ 11,000.00$ 16,800.00$ 7,500.00$ 6,600.00$ 11,078.60$

62201-0250 Line B1500 30 HOUR 115.00$ 3,450.00$ 4,500.00$ 3,300.00$ 3,300.00$ 3,157.50$

62201-0550 Line B1520 30 HOUR 120.00$ 3,600.00$ 3,600.00$ 3,750.00$ 4,200.00$ 4,154.40$

62201-0950 Line B1540 30 HOUR 140.00$ 4,200.00$ 3,600.00$ 3,750.00$ 6,000.00$ 4,985.40$

62201-2850 Line B1560 30 HOUR 150.00$ 4,500.00$ 4,200.00$ 4,350.00$ 5,100.00$ 5,650.20$

62201-3350 Line B1580 30 HOUR 200.00$ 6,000.00$ 5,400.00$ 5,250.00$ 6,600.00$ 4,985.40$

62301-0000 Line B1600 150 HOUR 50.00$ 7,500.00$ 6,000.00$ 6,000.00$ 9,000.00$ 7,477.50$

62302-0100 Line B1620 20 HOUR 300.00$ 6,000.00$ 6,600.00$ 5,000.00$ 6,000.00$ 4,985.40$

62302-1000 Line B1640 160 HOUR 150.00$ 24,000.00$ 22,400.00$ 32,000.00$ 24,000.00$ 23,929.60$

62302-1100 Line B1660 80 HOUR 180.00$ 14,400.00$ 12,000.00$ 11,600.00$ 12,000.00$ 13,294.40$

62406-0300 Line B1680 4.0 ACRE 4,100.00$ 16,400.00$ 21,600.00$ 8,000.00$ 24,000.00$ 22,745.88$

62510-2000 Line B1700 3.6 ACRE 2,000.00$ 7,200.00$ 6,480.00$ 4,680.00$ 7,200.00$ 6,403.36$

62515-2000 Line B1720 3.2 ACRE 2,225.00$ 7,120.00$ 2,880.00$ 5,440.00$ 3,200.00$ 3,497.79$

62515-3000 Line B1740 0.5 ACRE 3,300.00$ 1,650.00$ 1,400.00$ 2,250.00$ 1,250.00$ 2,773.71$

62630-0350 Line B1760 100 EACH 150.00$ 15,000.00$ 12,000.00$ 21,200.00$ 12,000.00$ 22,059.00$

63301-0000 Line B1780 130 EACH 650.00$ 84,500.00$ 65,000.00$ 78,000.00$ 91,000.00$ 66,250.60$

63308-2000 Line B1800 276 EACH 72.00$ 19,872.00$ 12,144.00$ 11,592.00$ 13,800.00$ 12,229.56$

63309-0100 Line B1820 445 EACH 28.00$ 12,460.00$ 19,580.00$ 10,680.00$ 11,125.00$ 19,717.95$

63316-1000 Line B1840 5 EACH 340.00$ 1,700.00$ 2,000.00$ 2,650.00$ 3,000.00$ 2,077.25$

63325-0000 Line B1860 50 LNFT 20.00$ 1,000.00$ 6,250.00$ 5,000.00$ 10,000.00$ 5,622.50$

63402-0700 Line B1880 56.0 MILE 2,500.00$ 140,000.00$ 78,400.00$ 76,160.00$ 78,400.00$ 80,917.20$

63402-0800 Line B1900 2.5 MILE 2,000.00$ 5,000.00$ 2,300.00$ 2,250.00$ 2,500.00$ 2,389.53$

63405-0050 Line B1920 20 EACH 250.00$ 5,000.00$ 4,000.00$ 3,920.00$ 6,000.00$ 4,160.60$

63501-1000 Line B1940 ALL LPSM 83,600.00$ 83,600.00$ 101,000.00$ 75,000.00$ 60,000.00$ 103,584.94$

63502-0600 Line B1960 3 EACH 300.00$ 900.00$ 810.00$ 636.00$ 900.00$ 830.91$

63502-0900 Line B1980 100 EACH 12.00$ 1,200.00$ 1,100.00$ 105.00$ 200.00$ 1,108.00$

63502-1300 Line B2000 200 EACH 50.00$ 10,000.00$ 6,400.00$ 1,060.00$ 1,200.00$ 6,648.00$

63502-2000 Line B2020 2 EACH 10,500.00$ 21,000.00$ 9,600.00$ 20,000.00$ 24,000.00$ 9,970.74$

63502-3900 Line B2040 30 EACH 225.00$ 6,750.00$ 1,920.00$ 1,269.00$ 1,350.00$ 1,994.10$

63503-1000 Line B2060 500 LNFT 6.00$ 3,000.00$ 900.00$ 2,500.00$ 1,500.00$ 5,540.00$

63505-1000 Line B2080 2.2 MILE 2,250.00$ 4,950.00$ 5,280.00$ 5,940.00$ 4,400.00$ 4,267.41$

63506-0500 Line B2100 2,640 HOUR 35.00$ 92,400.00$ 66,000.00$ 64,680.00$ 63,360.00$ 70,197.60$

63506-0600 Line B2120 880 HOUR 60.00$ 52,800.00$ 56,320.00$ 51,040.00$ 52,800.00$ 58,493.60$

63602-7000 64.00$ 58.00$ 60.00$ 66.47$

25.00$ 24.50$ 24.00$ 26.59$

2,400.00$ 2,700.00$ 2,000.00$ 1,939.73$

1.80$ 5.00$ 3.00$ 11.08$

64.00$ 42.30$ 45.00$ 66.47$

4,800.00$ 10,000.00$ 12,000.00$ 4,985.37$

32.00$ 5.30$ 6.00$ 33.24$

11.00$ 1.05$ 2.00$ 11.08$

270.00$ 212.00$ 300.00$ 276.97$

101,000.00$ 75,000.00$ 60,000.00$ 103,584.94$

200.00$ 196.00$ 300.00$ 208.03$

920.00$ 900.00$ 1,000.00$ 955.81$

1,400.00$ 1,360.00$ 1,400.00$ 1,444.95$

125.00$ 100.00$ 200.00$ 112.45$

400.00$ 530.00$ 600.00$ 415.45$

44.00$ 24.00$ 25.00$ 44.31$

44.00$ 42.00$ 50.00$ 44.31$

500.00$ 600.00$ 700.00$ 509.62$

120.00$ 212.00$ 120.00$ 220.59$

2,800.00$ 4,500.00$ 2,500.00$ 5,547.42$

900.00$ 1,700.00$ 1,000.00$ 1,093.06$

1,800.00$ 1,300.00$ 2,000.00$ 1,778.71$

5,400.00$ 2,000.00$ 6,000.00$ 5,686.47$

150.00$ 145.00$ 150.00$ 166.18$

140.00$ 200.00$ 150.00$ 149.56$

330.00$ 250.00$ 300.00$ 249.27$

40.00$ 40.00$ 60.00$ 49.85$

180.00$ 175.00$ 220.00$ 166.18$

140.00$ 145.00$ 170.00$ 188.34$

120.00$ 125.00$ 200.00$ 166.18$

120.00$ 125.00$ 140.00$ 138.48$

150.00$ 110.00$ 110.00$ 105.25$

16,800.00$ 7,500.00$ 6,600.00$ 11,078.60$

68.00$ 68.00$ 70.00$ 71.00$

44.00$ 44.00$ 33.00$ 46.10$

STRUCTURE TRANSITION RAILING (STAINED)

GATE (ROAD CLOSED)

DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

BACKHOE LOADER, 6 CUBIC FOOT MINIMUM RATED CAPACITY BUCKET, 24-INCH WIDTH

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

MOTOR GRADER, 12 FOOT MINIMUM BLADE

REPLACEMENT GUARDRAIL W-BEAM RAIL ELEMENT, TYPE 2, CLASS A (STAINED)

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD, BONDED FIBER MATRIX

PLANTINGS, TREES, BALLED AND BURLAPPED (GOVERNMENT FURNISHED)

SIGN SYSTEM

OBJECT MARKER, TYPE 2

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, SLOPE SCALING

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

TEMPORARY TRAFFIC CONTROL, TRAFFIC CONTROL SUPERVISOR

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE, TYPE 28-INCH

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

DELINEATOR, TYPE 1

REMOVE AND RESET SIGN

MUMBLE STRIP

PAVEMENT MARKINGS, TYPE D, SOLID

PAVEMENT MARKINGS, TYPE D, BROKEN

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

SYSTEM INSTALLATION, SPEED FEEDBACK SIGN

4/6/2018 Page 3 of 4

Schedule B Total of Bid Items: 9,093,127.00$ -6.4% 8,507,976.60$ -28.2% 6,533,045.33$ -6.4% 8,513,612.20$ -3.9% 8,738,666.85$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

Line B2140 1 EACH 12,000.00$ 12,000.00$ 11,000.00$ 8,000.00$ 8,000.00$ 11,078.60$ 63701-0000

Line B2160 1 EACH 20,000.00$ 20,000.00$ 20,300.00$ 10,000.00$ 17,000.00$ 7,755.02$ 20,300.00$ 10,000.00$ 17,000.00$ 7,755.02$

11,000.00$ 8,000.00$ 8,000.00$ 11,078.60$

FIELD OFFICE

4/6/2018 Page 4 of 4

Schedule C Total of Bid Items: 12,088,380.00$ -7.8% 11,148,411.20$ -29.9% 8,474,481.33$ -5.8% 11,382,159.60$ -8.4% 11,070,522.81$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

15101-0000 Line C0020 ALL LPSM 1,039,011.32$ 1,039,011.32$ 1,524,000.00$ 690,000.00$ 998,000.00$ 613,515.83$

15210-3000 Line C0040 14.412 MILE 7,800.00$ 112,413.60$ 31,706.40$ 38,191.80$ 33,147.60$ 32,332.17$

15215-1000 Line C0060 30 EACH 850.00$ 25,500.00$ 18,000.00$ 8,550.00$ 30,000.00$ 17,947.20$

15215-3000 Line C0080 47 EACH 900.00$ 42,300.00$ 37,600.00$ 29,093.00$ 37,600.00$ 38,271.16$

15215-7000 Line C0100 4 EACH 2,000.00$ 8,000.00$ 13,200.00$ 4,320.00$ 20,000.00$ 12,894.32$

15225-0000 Line C0120 0.564 MILE 6,720.00$ 3,790.08$ 3,609.60$ 1,195.68$ 3,948.00$ 3,592.79$

15236-2000 Line C0140 1.128 MILE 9,500.00$ 10,716.00$ 7,219.20$ 4,342.80$ 3,384.00$ 6,623.23$

15301-0000 Line C0160 ALL LPSM 211,800.00$ 211,800.00$ 220,000.00$ 125,000.00$ 180,000.00$ 288,043.69$

15401-0000 Line C0180 ALL LPSM 211,800.00$ 211,800.00$ 175,000.00$ 125,000.00$ 260,000.00$ 22,157.21$

15501-0000 Line C0200 ALL LPSM 30,000.00$ 30,000.00$ 24,000.00$ 8,000.00$ 34,000.00$ 33,235.81$

15705-0100 Line C0220 5,000 LNFT 4.00$ 20,000.00$ 5,000.00$ 11,250.00$ 7,500.00$ 10,500.00$

15705-1400 Line C0240 5,930 LNFT 6.00$ 35,580.00$ 17,790.00$ 16,307.50$ 17,790.00$ 14,469.20$

15706-0200 Line C0260 95 EACH 315.00$ 29,925.00$ 7,125.00$ 12,635.00$ 23,750.00$ 13,176.50$

15706-0300 Line C0280 1,500 EACH 20.00$ 30,000.00$ 6,000.00$ 11,250.00$ 7,500.00$ 9,600.00$

15706-1000 Line C0300 15 EACH 250.00$ 3,750.00$ 2,250.00$ 1,440.00$ 2,400.00$ 1,400.85$

15706-1600 Line C0320 2 EACH 5,400.00$ 10,800.00$ 1,200.00$ 3,020.00$ 3,200.00$ 11,466.36$

15802-0000 Line C0340 ALL LPSM 20,000.00$ 20,000.00$ 79,000.00$ 15,000.00$ 60,000.00$ 231,830.11$

20101-0000 Line C0360 8.0 ACRE 3,000.00$ 24,000.00$ 12,800.00$ 11,000.00$ 56,000.00$ 34,044.32$

20104-0000 Line C0380 36.0 ACRE 2,000.00$ 72,000.00$ 93,600.00$ 23,040.00$ 100,800.00$ 48,316.32$

20120-1000 Line C0400 80 EACH 100.00$ 8,000.00$ 10,400.00$ 8,960.00$ 56,000.00$ 88,628.80$

20301-1100 Line C0420 1 EACH 400.00$ 400.00$ 600.00$ 504.00$ 1,200.00$ 1,329.43$

20301-1900 Line C0440 21 EACH 750.00$ 15,750.00$ 31,500.00$ 66,465.00$ 46,200.00$ 38,750.88$

20301-2400 Line C0460 135 EACH 125.00$ 16,875.00$ 12,150.00$ 17,820.00$ 21,600.00$ 11,217.15$

20302-0200 Line C0480 565 LNFT 4.00$ 2,260.00$ 3,107.50$ 2,966.25$ 6,780.00$ 6,260.20$

20302-1200 Line C0500 11,895 LNFT 8.00$ 95,160.00$ 65,422.50$ 59,475.00$ 71,370.00$ 60,545.55$

20302-1300 Line C0520 565 LNFT 20.00$ 11,300.00$ 22,600.00$ 4,520.00$ 11,300.00$ 18,780.60$

20303-1600 Line C0540 3,800 SQYD 13.00$ 49,400.00$ 13,300.00$ 24,700.00$ 53,200.00$ 21,356.00$

20401-0000 Line C0560 22,600 CUYD 15.00$ 339,000.00$ 158,200.00$ 231,650.00$ 519,800.00$ 659,694.00$

20402-0000 Line C0580 14,300 CUYD 25.00$ 357,500.00$ 457,600.00$ 314,600.00$ 486,200.00$ 410,696.00$

20403-0000 Line C0600 4,360 CUYD 25.00$ 109,000.00$ 122,080.00$ 75,210.00$ 17,440.00$ 173,833.20$

20425-1000 Line C0620 850 LNFT 11.00$ 9,350.00$ 5,100.00$ 22,100.00$ 19,550.00$ 20,272.50$

20441-0000 Line C0640 5,600 CUYD 10.00$ 56,000.00$ 112,000.00$ 67,200.00$ 22,400.00$ 70,056.00$

25101-0200 Line C0660 170 CUYD 150.00$ 25,500.00$ 17,000.00$ 26,350.00$ 15,300.00$ 7,335.50$

25101-0300 Line C0680 220 CUYD 175.00$ 38,500.00$ 20,240.00$ 35,420.00$ 25,300.00$ 11,992.20$

25101-0400 Line C0700 25 CUYD 200.00$ 5,000.00$ 12,500.00$ 5,500.00$ 4,000.00$ 1,419.50$

25125-0000 Line C0720 65 EACH 250.00$ 16,250.00$ 9,750.00$ 13,455.00$ 9,750.00$ 12,547.60$

25126-0000

SURVEY AND STAKING, DRAINAGE STRUCTURE

800.00$ 619.00$ 800.00$ 814.28$

UNCLASSIFIED BORROW

REMOVE AND RESET BOULDER

DITCH, EXCAVATION

WASTE

PLACED RIPRAP, METHOD A, CLASS 2

PLACED RIPRAP, METHOD A, CLASS 3

PLACED RIPRAP, METHOD A, CLASS 4

BOULDER

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, APPROACH ROAD

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION EXIT

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

SURVEY CONTROL, GRADE FINISHING

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

REMOVAL OF GUARDRAIL

REMOVAL OF GUARDRAIL, CONCRETE BARRIER

REMOVAL OF PAVEMENT, ASPHALT

ROADWAY EXCAVATION

SUBEXCAVATION

CLEARING

REMOVAL, INDIVIDUAL TREE

REMOVAL OF GATE

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

REMOVAL OF CURB

SURVEY AND STAKING, PARKING AREA

SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, SANDBAG

SOIL EROSION CONTROL, INLET PROTECTION

690,000.00$ 998,000.00$ 613,515.83$

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC Southern

2,200.00$

1,524,000.00$

3,300.00$ 1,080.00$ 5,000.00$ 3,223.58$

2,650.00$ 2,300.00$ 2,243.42$

600.00$ 285.00$ 1,000.00$ 598.24$

220,000.00$ 125,000.00$ 180,000.00$ 288,043.69$

6,400.00$ 3,850.00$ 3,000.00$ 5,871.66$

6,400.00$ 2,120.00$ 7,000.00$ 6,370.20$

24,000.00$ 8,000.00$ 34,000.00$ 33,235.81$

175,000.00$ 125,000.00$ 260,000.00$ 22,157.21$

3.00$ 2.75$ 3.00$ 2.44$

1.00$ 2.25$ 1.50$ 2.10$

4.00$ 7.50$ 5.00$ 6.40$

75.00$ 133.00$ 250.00$ 138.70$

600.00$ 1,510.00$ 1,600.00$ 5,733.18$

150.00$ 96.00$ 160.00$ 93.39$

1,600.00$ 1,375.00$ 7,000.00$ 4,255.54$

79,000.00$ 15,000.00$ 60,000.00$ 231,830.11$

130.00$ 112.00$ 700.00$ 1,107.86$

2,600.00$ 640.00$ 2,800.00$ 1,342.12$

1,500.00$ 3,165.00$ 2,200.00$ 1,845.28$

600.00$ 504.00$ 1,200.00$ 1,329.43$

5.50$ 5.25$ 12.00$ 11.08$

90.00$ 132.00$ 160.00$ 83.09$

40.00$ 8.00$ 20.00$ 33.24$

5.50$ 5.00$ 6.00$ 5.09$

7.00$ 10.25$ 23.00$ 29.19$

3.50$ 6.50$ 14.00$ 5.62$

28.00$ 17.25$ 4.00$ 39.87$

32.00$ 22.00$ 34.00$ 28.72$

20.00$ 12.00$ 4.00$ 12.51$

6.00$ 26.00$ 23.00$ 23.85$

92.00$ 161.00$ 115.00$ 54.51$

100.00$ 155.00$ 90.00$ 43.15$

150.00$ 207.00$ 150.00$ 193.04$

500.00$ 220.00$ 160.00$ 56.78$

Schedule C Total of Bid Items: 12,088,380.00$ -7.8% 11,148,411.20$ -29.9% 8,474,481.33$ -5.8% 11,382,159.60$ -8.4% 11,070,522.81$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

Line C0740 45 EACH 150.00$ 6,750.00$ 7,875.00$ 5,940.00$ 5,400.00$ 8,686.80$ 25201-0000

Line C0760 1,850 CUYD 120.00$ 222,000.00$ 105,450.00$ 99,900.00$ 162,800.00$ 252,099.50$ 25205-1000

Line C0780 1,635 CUYD 100.00$ 163,500.00$ 212,550.00$ 169,222.50$ 150,420.00$ 222,801.45$ 25305-1000

Line C0800 55 SQYD 200.00$ 11,000.00$ 15,400.00$ 13,557.50$ 29,700.00$ 5,808.55$ 30201-2000

Line C0820 6,250 CUYD 25.00$ 156,250.00$ 300,000.00$ 206,250.00$ 262,500.00$ 264,937.50$ 30301-1000

Line C0840 3.500 MILE 40,000.00$ 140,000.00$ 30,800.00$ 54,250.00$ 24,500.00$ 26,093.83$ 30401-5500

Line C0860 16.046 MILE 45,000.00$ 722,070.00$ 513,472.00$ 309,687.80$ 625,794.00$ 423,754.80$ 40101-5600

Line C0880 44,000 TON 105.00$ 4,620,000.00$ 3,608,000.00$ 3,102,000.00$ 3,784,000.00$ 4,307,600.00$ 40105-3000

Line C0900 440 TON 225.00$ 99,000.00$ 83,600.00$ 79,640.00$ 88,000.00$ 97,578.80$ 40601-0000

Line C0920 115 TON 700.00$ 80,500.00$ 37,950.00$ 78,717.50$ 57,500.00$ 65,168.20$ 41102-1000

Line C0940 263,000 SQYD 1.20$ 315,600.00$ 157,800.00$ 131,500.00$ 263,000.00$ 173,580.00$ 41105-0000

Line C0960 340 TON 70.00$ 23,800.00$ 20,400.00$ 14,620.00$ 13,600.00$ 18,662.60$ 41201-0000

Line C0980 115 TON 1,020.00$ 117,300.00$ 63,250.00$ 75,267.50$ 55,200.00$ 82,065.15$ 55222-0000

Line C1000 ALL LPSM 500.00$ 500.00$ 4,000.00$ 3,525.00$ 2,000.00$ 16,617.91$ 55901-0000

Line C1020 195 SQYD 100.00$ 19,500.00$ 40,950.00$ 9,750.00$ 7,800.00$ 9,720.75$ 60101-0000

Line C1040 3 CUYD 11,000.00$ 33,000.00$ 114,000.00$ 5,310.00$ 3,000.00$ 4,854.51$ 60103-0000

Line C1060 1 EACH 24,000.00$ 24,000.00$ 45,000.00$ 15,100.00$ 12,000.00$ 5,621.01$ 60103-0000

Line C1080 3 EACH 10,000.00$ 30,000.00$ 48,000.00$ 10,140.00$ 39,000.00$ 16,863.03$ 60103-0000

Line C1100 5 EACH 15,000.00$ 75,000.00$ 80,000.00$ 57,000.00$ 80,000.00$ 28,105.05$ 60201-0800

Line C1120 2,440 LNFT 135.00$ 329,400.00$ 463,600.00$ 326,960.00$ 439,200.00$ 271,523.20$ 60201-0900

Line C1140 70 LNFT 160.00$ 11,200.00$ 15,750.00$ 12,880.00$ 35,000.00$ 8,505.00$ 60201-1000

Line C1160 140 LNFT 175.00$ 24,500.00$ 32,900.00$ 29,680.00$ 74,200.00$ 18,123.00$ 60201-1200

Line C1180 225 LNFT 200.00$ 45,000.00$ 65,250.00$ 59,175.00$ 112,500.00$ 33,214.50$ 60210-0800

Line C1200 81 EACH 425.00$ 34,425.00$ 20,250.00$ 16,038.00$ 40,500.00$ 45,990.18$ 60210-0900

Line C1220 1 EACH 585.00$ 585.00$ 440.00$ 760.00$ 800.00$ 908.45$ 60210-1000

Line C1240 4 EACH 700.00$ 2,800.00$ 2,360.00$ 3,320.00$ 5,200.00$ 3,724.64$ 60211-1000

Line C1260 1 EACH 650.00$ 650.00$ 660.00$ 1,200.00$ 1,500.00$ 987.93$ 60212-0800

Line C1280 6 EACH 600.00$ 3,600.00$ 5,700.00$ 6,600.00$ 12,000.00$ 3,168.18$ 60230-0000

Line C1300 4 EACH 8,000.00$ 32,000.00$ 22,800.00$ 14,000.00$ 16,000.00$ 15,943.20$ 60403-0000

Line C1320 2 EACH 6,000.00$ 12,000.00$ 8,000.00$ 7,600.00$ 18,000.00$ 9,992.90$ 60409-0000

Line C1340 2 EACH 1,300.00$ 2,600.00$ 3,600.00$ 4,400.00$ 6,000.00$ 11,628.10$ 60501-0000

Line C1360 2,000 LNFT 60.00$ 120,000.00$ 164,000.00$ 120,000.00$ 160,000.00$ 38,160.00$ 60502-0000

Line C1380 1,100 LNFT 34.00$ 37,400.00$ 115,500.00$ 68,200.00$ 50,600.00$ 29,975.00$ 60704-0000

Line C1400 12 EACH 2,000.00$ 24,000.00$ 52,800.00$ 18,000.00$ 36,000.00$ 68,133.36$ 60704-0000

Line C1420 10 EACH 400.00$ 4,000.00$ 12,000.00$ 15,000.00$ 16,000.00$ 56,777.80$ 60901-1200

Line C1440 430 LNFT 30.00$ 12,900.00$ 20,640.00$ 15,050.00$ 21,500.00$ 14,293.20$ 60905-1000

Line C1460 275 LNFT 70.00$ 19,250.00$ 14,300.00$ 7,700.00$ 18,150.00$ 25,896.75$ 52.00$ 28.00$ 66.00$ 94.17$

48.00$ 35.00$ 50.00$ 33.24$

1,200.00$ 1,500.00$ 1,600.00$ 5,677.78$

4,400.00$ 1,500.00$ 3,000.00$ 5,677.78$

105.00$ 62.00$ 46.00$ 27.25$

82.00$ 60.00$ 80.00$ 19.08$

1,800.00$ 2,200.00$ 3,000.00$ 5,814.05$

4,000.00$ 3,800.00$ 9,000.00$ 4,996.45$

5,700.00$ 3,500.00$ 4,000.00$ 3,985.80$

950.00$ 1,100.00$ 2,000.00$ 528.03$

660.00$ 1,200.00$ 1,500.00$ 987.93$

590.00$ 830.00$ 1,300.00$ 931.16$

SPECIAL ROCK EMBANKMENT

ROCK BUTTRESS, MECHANICALLY-PLACED

REVET MATTRESS, GALVANIZED OR ALUMINIZED COATED

ROADWAY AGGREGATE, METHOD 2

DITCH RECONDITIONING

TACK COAT

REPAIR CONCRETE

MEMBRANE WATERPROOFING

CONCRETE (COLLAR, MSE REPAIR)

CONCRETE, HEADWALL (MSE REPAIR)

CONCRETE, HEADWALL (HALF HEIGHT)

FULL DEPTH RECLAMATION, METHOD 2, 8-INCH DEPTH

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL

PRIME COAT, METHOD 1

BLOTTER

END SECTION FOR 30-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

END SECTION FOR 36-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

ELBOW, 24-INCH

DEBRIS RACK

INLET

CONCRETE, HEADWALL (FULL HEIGHT)

24-INCH PIPE CULVERT

30-INCH PIPE CULVERT

36-INCH PIPE CULVERT

48-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

GUTTER, CONCRETE (VALLEY GUTTER, 6-INCH DEPTH)

INLET TOP, METAL FRAME AND GRATE

STANDARD UNDERDRAIN SYSTEM

GEOCOMPOSITE UNDERDRAIN SYSTEM

CLEANING CULVERT IN PLACE

CLEANING CULVERT IN PLACE (INLET BASIN)

CURB, CONCRETE, 14-INCH DEPTH

57.00$ 54.00$ 88.00$ 136.27$

175.00$ 132.00$ 120.00$ 193.04$

280.00$ 246.50$ 540.00$ 105.61$

130.00$ 103.50$ 92.00$ 136.27$

8,800.00$ 15,500.00$ 7,000.00$ 7,455.38$

48.00$ 33.00$ 42.00$ 42.39$

82.00$ 70.50$ 86.00$ 97.90$

32,000.00$ 19,300.00$ 39,000.00$ 26,408.75$

330.00$ 684.50$ 500.00$ 566.68$

190.00$ 181.00$ 200.00$ 221.77$

60.00$ 43.00$ 40.00$ 54.89$

0.60$ 0.50$ 1.00$ 0.66$

4,000.00$ 3,525.00$ 2,000.00$ 16,617.91$

550.00$ 654.50$ 480.00$ 713.61$

38,000.00$ 1,770.00$ 1,000.00$ 1,618.17$

210.00$ 50.00$ 40.00$ 49.85$

16,000.00$ 3,380.00$ 13,000.00$ 5,621.01$

45,000.00$ 15,100.00$ 12,000.00$ 5,621.01$

190.00$ 134.00$ 180.00$ 111.28$

16,000.00$ 11,400.00$ 16,000.00$ 5,621.01$

235.00$ 212.00$ 530.00$ 129.45$

225.00$ 184.00$ 500.00$ 121.50$

440.00$ 760.00$ 800.00$ 908.45$

250.00$ 198.00$ 500.00$ 567.78$

290.00$ 263.00$ 500.00$ 147.62$

Schedule C Total of Bid Items: 12,088,380.00$ -7.8% 11,148,411.20$ -29.9% 8,474,481.33$ -5.8% 11,382,159.60$ -8.4% 11,070,522.81$ Project No: CO FLAP CHA306(1)

Project Name: COTTONWOOD PASS EAST SIDE CQ = "Contract Quantity"

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

Oldcastle SW Group, Inc. Kirkland Construction A&S Construction Co. APC SouthernEngineer's Estimate

60908-1000 Line C1480 195 SQYD 85.00$ 16,575.00$ 7,410.00$ 4,680.00$ 10,530.00$ 10,703.55$

61501-0100 Line C1500 220 SQYD 75.00$ 16,500.00$ 13,200.00$ 13,860.00$ 19,800.00$ 24,373.80$

61701-1200 Line C1520 263 LNFT 28.00$ 7,364.00$ 11,046.00$ 11,309.00$ 11,572.00$ 11,977.02$

61701-4100 Line C1540 56 LNFT 50.00$ 2,800.00$ 3,640.00$ 3,724.00$ 3,696.00$ 3,938.48$

61701-4500 Line C1560 8,338 LNFT 35.00$ 291,830.00$ 300,168.00$ 300,168.00$ 341,858.00$ 317,177.52$

61702-0300 Line C1580 1 EACH 2,000.00$ 2,000.00$ 10,000.00$ 9,800.00$ 11,000.00$ 10,383.75$

61702-0400 Line C1600 2 EACH 2,500.00$ 5,000.00$ 4,000.00$ 4,000.00$ 4,800.00$ 4,220.64$

61702-0800 Line C1620 6 EACH 2,500.00$ 15,000.00$ 25,200.00$ 24,600.00$ 30,000.00$ 26,008.62$

61702-1500 Line C1640 17 EACH 3,000.00$ 51,000.00$ 71,400.00$ 68,000.00$ 74,800.00$ 72,606.83$

61705-0100 Line C1660 100.0 LNFT (CQ) 70.00$ 7,000.00$ 3,300.00$ 3,300.00$ 3,300.00$…