BID_TABS_-_UT_FTNP_13(1).pdf

T A B U L A T I O N O F B I D S Schedule A Total of Bid Items: 8,156,760.00$ -6.0% 7,664,770.00$ 10.7% 9,031,204.36$ Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Road CQ = "Contract Quantity"

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

15101-0000 Line A0020 ALL LPSM 805,000.00$ 805,000.00$ 770,799.50$ 1,425,000.00$

15210-1000 Line A0040 5.330 MILE 3,500.00$ 18,655.00$ 14,924.00$ 8,112.26$

15214-2000 Line A0060 ALL LPSM 3,000.00$ 3,000.00$ 3,300.00$ 7,345.00$

15215-1000 Line A0080 2 EACH 850.00$ 1,700.00$ 1,400.00$ 8,100.00$

15215-3000 Line A0100 45 EACH 600.00$ 27,000.00$ 16,200.00$ 10,125.00$

15215-7000 Line A0120 4 EACH 1,500.00$ 6,000.00$ 17,800.00$ 7,344.00$

15216-2000 Line A0140 5.330 MILE 7,500.00$ 39,975.00$ 17,056.00$ 15,963.35$

15225-0000 Line A0160 0.500 MILE 5,000.00$ 2,500.00$ 1,600.00$ 1,520.00$

15301-0000 Line A0180 ALL LPSM 180,000.00$ 180,000.00$ 110,000.00$ 76,000.00$

15401-0000 Line A0200 ALL LPSM 180,000.00$ 180,000.00$ 44,000.00$ 88,650.00$

15501-0000 Line A0220 ALL LPSM 20,000.00$ 20,000.00$ 1,700.00$ 7,685.00$

15705-1400 Line A0240 32,500 LNFT 4.75$ 154,375.00$ 107,250.00$ 123,500.00$

15706-0200 Line A0260 340 EACH 200.00$ 68,000.00$ 24,480.00$ 120,700.00$

15706-1000 Line A0280 79 EACH 300.00$ 23,700.00$ 5,688.00$ 15,010.00$

15706-1600 Line A0300 1 EACH 3,500.00$ 3,500.00$ 2,200.00$ 3,986.00$

15802-0000 Line A0320 ALL LPSM 30,000.00$ 30,000.00$ 27,000.00$ 118,415.00$

20101-0000 Line A0340 1.0 ACRE 6,000.00$ 6,000.00$ 5,500.00$ 22,522.00$

20220-1000 Line A0360 5 EACH 400.00$ 2,000.00$ 3,250.00$ 2,565.00$

20301-1100 Line A0380 3 EACH 400.00$ 1,200.00$ 1,260.00$ 702.00$

Engineer's Estimate

420.00$ 234.00$

650.00$ 513.00$

5,500.00$ 22,522.00$

27,000.00$ 118,415.00$

2,200.00$ 3,986.00$

72.00$ 190.00$

72.00$ 355.00$

3.30$ 3.80$

1,700.00$ 7,685.00$

44,000.00$ 88,650.00$

110,000.00$ 76,000.00$

3,200.00$ 3,040.00$

3,200.00$ 2,995.00$

4,450.00$ 1,836.00$

360.00$ 225.00$

1,522.00$

3,300.00$ 7,345.00$

Parsons Companies dba Western Rock Sunroc Corporation

2,800.00$

770,799.50$ 1,425,000.00$

MOBILIZATION

CENTERLINE, STAKING

SURVEY AND STAKING, RETAINING WALL

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

REMOVAL, INDIVIDUAL TREE

SURVEY AND STAKING, GRADE FINISHING STAKES

SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, FIBER ROLL

REMOVAL OF GATE

SURVEY AND STAKING, DRAINAGE STRUCTURE

SURVEY AND STAKING, PARKING AREA

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, INLET PROTECTION

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION EXIT

SURVEY AND STAKING, APPROACH ROAD

700.00$ 4,050.00$

4/6/2018 Page 1 of 6

Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Road CQ = "Contract Quantity"

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

Engineer's Estimate Parsons Companies dba Western Rock Sunroc Corporation

20301-1400 Line A0400 16 EACH 500.00$ 8,000.00$ 14,400.00$ 4,560.00$

20301-1900 Line A0420 28 EACH 1,000.00$ 28,000.00$ 34,300.00$ 18,984.00$

20301-2000 Line A0440 27 EACH 450.00$ 12,150.00$ 7,830.00$ 3,051.00$

20301-2400 Line A0460 103 EACH 25.00$ 2,575.00$ 10,815.00$ 7,519.00$

20302-0300 Line A0480 2,800 LNFT 4.00$ 11,200.00$ 12,600.00$ 11,200.00$

20302-0400 Line A0500 12,200 LNFT 1.25$ 15,250.00$ 15,860.00$ 21,350.00$

20302-0600 Line A0520 60 LNFT 60.00$ 3,600.00$ 3,300.00$ 456.00$

20302-1200 Line A0540 1,200 LNFT 10.00$ 12,000.00$ 5,100.00$ 5,520.00$

20303-1600 Line A0560 18,050 SQYD 3.00$ 54,150.00$ 102,885.00$ 79,420.00$

20303-2300 Line A0580 15 SQYD 65.00$ 975.00$ 250.50$ 330.00$

20303-3000 Line A0600 350 SQYD 5.00$ 1,750.00$ 2,345.00$ 2,607.50$

20303-3200 Line A0620 500 SQYD 5.00$ 2,500.00$ 3,550.00$ 5,000.00$

20402-0000 Line A0640 3,500 CUYD 24.00$ 84,000.00$ 129,500.00$ 161,000.00$

20425-1000 Line A0660 70 LNFT 30.00$ 2,100.00$ 770.00$ 3,675.00$

20435-1000 Line A0680 3,500 CUYD 40.00$ 140,000.00$ 147,875.00$ 119,000.00$

21201-0000 Line A0700 5.330 MILE 12,000.00$ 63,960.00$ 313,137.50$ 154,570.00$

25101-0200 Line A0720 35 CUYD 65.00$ 2,275.00$ 2,625.00$ 4,585.00$

25101-0300 Line A0740 520 CUYD 140.00$ 72,800.00$ 21,970.00$ 68,900.00$

25125-0000 Line A0760 200 EACH 250.00$ 50,000.00$ 56,000.00$ 136,800.00$ 280.00$ 684.00$

42.25$ 132.50$

75.00$ 131.00$

58,750.00$ 29,000.00$

42.25$ 34.00$

11.00$ 52.50$

37.00$ 46.00$

7.10$ 10.00$

6.70$ 7.45$

16.70$ 22.00$

5.70$ 4.40$

4.25$ 4.60$

55.00$ 7.60$

1.30$ 1.75$

4.50$ 4.00$

105.00$ 73.00$

290.00$ 113.00$

1,225.00$ 678.00$

900.00$ 285.00$

REMOVAL OF CURB, ASPHALT

REMOVAL OF CURB, STONE

REMOVAL OF GUARDRAIL

REMOVAL OF PAVEMENT, ASPHALT

REMOVAL OF PAVEMENT, CONCRETE

REMOVAL OF INLET

REMOVAL OF PIPE CULVERT

REMOVAL OF PIPE END SECTION

REMOVAL OF SIGN

REMOVAL OF CURB AND GUTTER, CONCRETE

REMOVAL OF SIDEWALK, ASPHALT

PLACED RIPRAP, METHOD A, CLASS 3

BOULDER

REMOVAL OF SIDEWALK, CONCRETE

SUBEXCAVATION

DITCH, EXCAVATION

BACKFILL, SELECT GRANULAR

LINEAR GRADING

PLACED RIPRAP, METHOD A, CLASS 2

4/6/2018 Page 2 of 6

Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Road CQ = "Contract Quantity"

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

Engineer's Estimate Parsons Companies dba Western Rock Sunroc Corporation

25305-1000 Line A0780 150 SQYD 480.00$ 72,000.00$ 154,500.00$ 129,750.00$

25501-1000 Line A0800 3,100 SQFT 50.00$ 155,000.00$ 139,500.00$ 412,300.00$

26101-0000 Line A0820 4,500 SQFT 35.00$ 157,500.00$ 94,500.00$ 540,000.00$

30202-2000 Line A0840 5,000 TON 25.00$ 125,000.00$ 100,000.00$ 107,500.00$

30402-1700 Line A0860 91,100 SQYD 7.25$ 660,475.00$ 364,400.00$ 296,075.00$

30402-1900 Line A0880 16,300 SQYD 10.00$ 163,000.00$ 67,645.00$ 60,310.00$

40101-5600 Line A0900 18,800 TON 95.00$ 1,786,000.00$ 1,936,400.00$ 1,381,800.00$

40105-3000 Line A0920 200 TON 300.00$ 60,000.00$ 200.00$ 63,400.00$

40601-0000 Line A0940 50 TON 500.00$ 25,000.00$ 26,000.00$ 27,800.00$

41101-1000 Line A0960 140 TON 450.00$ 63,000.00$ 94,500.00$ 119,000.00$

41201-0000 Line A0980 50 TON 600.00$ 30,000.00$ 30,000.00$ 27,800.00$

50101-0600 Line A1000 920 SQYD 80.00$ 73,600.00$ 115,000.00$ 112,240.00$

60101-0000 Line A1020 30 CUYD 600.00$ 18,000.00$ 31,500.00$ 59,520.00$

60103-0180 Line A1040 4 EACH 9,000.00$ 36,000.00$ 31,200.00$ 102,600.00$

60201-0400 Line A1060 120 LNFT 190.00$ 22,800.00$ 5,700.00$ 9,360.00$

60201-0600 Line A1080 40 LNFT 75.00$ 3,000.00$ 3,040.00$ 4,280.00$

60201-0800 Line A1100 650 LNFT 100.00$ 65,000.00$ 40,950.00$ 96,850.00$

60201-1000 Line A1120 1,450 LNFT 120.00$ 174,000.00$ 123,250.00$ 301,600.00$

60201-1200 Line A1140 150 LNFT 150.00$ 22,500.00$ 17,250.00$ 36,600.00$ 115.00$ 244.00$

85.00$ 208.00$

63.00$ 149.00$

76.00$ 107.00$

47.50$ 78.00$

7,800.00$ 25,650.00$

1,050.00$ 1,984.00$

125.00$ 122.00$

600.00$ 556.00$

675.00$ 850.00$

520.00$ 556.00$

1.00$ 317.00$

103.00$ 73.50$

4.15$ 3.70$

4.00$ 3.25$

20.00$ 21.50$

21.00$ 120.00$

45.00$ 133.00$

1,030.00$ 865.00$

24-INCH PIPE CULVERT

36-INCH PIPE CULVERT

48-INCH PIPE CULVERT

TACK COAT

MINOR CONCRETE PAVEMENT, REINFORCED, 6-INCH DEPTH

CONCRETE(CONCRETE HEADWALL PIPE RUNDOWN)

CONCRETE, HEADWALL FOR 36-INCH PIPE CULVERT

12-INCH PIPE CULVERT

18-INCH PIPE CULVERT

FULL DEPTH RECLAMATION, METHOD 1, 10-INCH DEPTH

FULL DEPTH RECLAMATION, METHOD 1, 12-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

REVET MATTRESS, GALVANIZED OR ALUMINIZED COATED

MECHANICALLY STABILIZED EARTH WALL, WELDED WIRE FACE

REINFORCED SOIL SLOPE

ROADWAY AGGREGATE, METHOD 2

4/6/2018 Page 3 of 6

Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Road CQ = "Contract Quantity"

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

Engineer's Estimate Parsons Companies dba Western Rock Sunroc Corporation

60210-0400 Line A1160 6 EACH 1,100.00$ 6,600.00$ 3,150.00$ 1,524.00$

60210-0600 Line A1180 1 EACH 1,900.00$ 1,900.00$ 580.00$ 320.00$

60210-0800 Line A1200 25 EACH 600.00$ 15,000.00$ 20,625.00$ 10,125.00$

60210-1000 Line A1220 26 EACH 750.00$ 19,500.00$ 35,100.00$ 28,600.00$

60210-1200 Line A1240 4 EACH 2,000.00$ 8,000.00$ 8,400.00$ 7,468.00$

60212-0800 Line A1260 2 EACH 650.00$ 1,300.00$ 2,300.00$ 1,000.00$

60403-0000 Line A1280 2 EACH 7,000.00$ 14,000.00$ 7,000.00$ 6,854.00$

60404-1000 Line A1300 33 EACH 3,600.00$ 118,800.00$ 108,900.00$ 105,600.00$

60408-0000 Line A1320 6 EACH 1,000.00$ 6,000.00$ 13,020.00$ 14,820.00$

60409-0100 Line A1340 14 EACH 1,800.00$ 25,200.00$ 18,900.00$ 32,200.00$

60409-0200 Line A1360 19 EACH 1,600.00$ 30,400.00$ 47,500.00$ 63,935.00$

60501-0000 Line A1380 3,450 LNFT 30.00$ 103,500.00$ 434,700.00$ 151,800.00$

60901-0000 Line A1400 950 LNFT 80.00$ 76,000.00$ 42,275.00$ 50,160.00$

60901-1700 Line A1420 33,500 LNFT 40.00$ 1,340,000.00$ 988,250.00$ 1,164,125.00$

60908-1000 Line A1440 900 SQYD 30.00$ 27,000.00$ 49,500.00$ 20,700.00$

60915-1000 Line A1460 19 EACH 200.00$ 3,800.00$ 5,700.00$ 6,612.00$

61501-0200 Line A1480 1,100 SQYD 30.00$ 33,000.00$ 93,500.00$ 95,535.00$

61504-1000 Line A1500 150 SQYD 60.00$ 9,000.00$ 26,100.00$ 25,650.00$

61701-1950 Line A1520 825 LNFT 50.00$ 41,250.00$ 24,337.50$ 58,905.00$

1,350.00$ 1,100.00$

825.00$ 405.00$

580.00$ 320.00$

525.00$ 254.00$

JUNCTION BOX

END SECTION FOR 12-INCH PIPE CULVERT

END SECTION FOR 18-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

WHEELSTOP, CONCRETE

SIDEWALK, COLORED CONCRETE

ACCESSIBILITY RAMP, CONCRETE(COLORED)

GUARDRAIL SYSTEM G4, TYPE 4, CLASS B STEEL POSTS

INLET TOP, METAL FRAME AND GRATE, FLH TYPE A

INLET TOP, METAL FRAME AND GRATE, FLH TYPE B

STANDARD UNDERDRAIN SYSTEM

CURB, CONCRETE(COLORED, DRAINAGE)

CURB, CONCRETE, 18-INCH DEPTH(COLORED)

PAVED DITCH, ASPHALT

END SECTION FOR 36-INCH PIPE CULVERT

END SECTION FOR 48-INCH PIPE CULVERT

ELBOW, 24-INCH

INLET

CATCH BASIN, FLH TYPE 1

2,100.00$ 1,867.00$

3,500.00$ 3,427.00$

1,150.00$ 500.00$

2,170.00$ 2,470.00$

3,300.00$ 3,200.00$

2,500.00$ 3,365.00$

1,350.00$ 2,300.00$

44.50$ 52.80$

126.00$ 44.00$

55.00$ 23.00$

29.50$ 34.75$

85.00$ 86.85$

300.00$ 348.00$

29.50$ 71.40$

174.00$ 171.00$

4/6/2018 Page 4 of 6

Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Road CQ = "Contract Quantity"

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

Engineer's Estimate Parsons Companies dba Western Rock Sunroc Corporation

61702-1200 Line A1540 6 EACH 3,500.00$ 21,000.00$ 12,300.00$ 67,380.00$

61901-2400 Line A1560 130 LNFT 25.00$ 3,250.00$ 3,770.00$ 2,470.00$

61902-0000 Line A1580 3 EACH 5,000.00$ 15,000.00$ 9,600.00$ 1,332.00$

62201-0200 Line A1600 120 HOUR 110.00$ 13,200.00$ 13,200.00$ 10,680.00$

62201-2050 Line A1620 120 HOUR 140.00$ 16,800.00$ 13,200.00$ 14,520.00$

62201-2850 Line A1640 120 HOUR 160.00$ 19,200.00$ 19,200.00$ 22,440.00$

62201-3300 Line A1660 120 HOUR 190.00$ 22,800.00$ 19,200.00$ 19,680.00$

62301-0000 Line A1680 80 HOUR 50.00$ 4,000.00$ 3,200.00$ 3,812.00$

62302-0100 Line A1700 80 HOUR 275.00$ 22,000.00$ 3,600.00$ 34,960.00$

62302-1000 Line A1720 100 HOUR 200.00$ 20,000.00$ 14,000.00$ 15,800.00$

62302-1100 Line A1740 100 HOUR 225.00$ 22,500.00$ 15,000.00$ 12,600.00$

63301-0000 Line A1760 51 EACH 450.00$ 22,950.00$ 19,890.00$ 22,593.00$

63309-0100 Line A1780 226 EACH 50.00$ 11,300.00$ 23,730.00$ 27,120.00$

63316-1000 Line A1800 15 EACH 325.00$ 4,875.00$ 4,950.00$ 5,700.00$

63401-0300 Line A1820 126,400 LNFT 0.30$ 37,920.00$ 16,432.00$ 18,960.00$

63405-0050 Line A1840 41 EACH 75.00$ 3,075.00$ 3,649.00$ 33,825.00$

63502-0600 Line A1860 2 EACH 400.00$ 800.00$ 660.00$ 630.00$

63502-2000 Line A1880 1 EACH 9,500.00$ 9,500.00$ 10,000.00$ 5,700.00$

63504-1000 Line A1900 85 SQFT 35.00$ 2,975.00$ 1,666.00$ 667.25$

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

SPECIAL LABOR, SLOPE SCALING

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SIGN SYSTEM

DELINEATOR, TYPE 1

REMOVE AND RESET SIGN

GATE

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

ROLLER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 3/4 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

TERMINAL SECTION, TYPE LST(G4-W LOW SPEED)

FENCE, SPLIT RAIL, 2 RAIL

29.00$ 19.00$

2,050.00$ 11,230.00$

110.00$ 89.00$

3,200.00$ 444.00$

160.00$ 187.00$

110.00$ 121.00$

40.00$ 47.65$

160.00$ 164.00$

140.00$ 158.00$

45.00$ 437.00$

390.00$ 443.00$

150.00$ 126.00$

330.00$ 380.00$

105.00$ 120.00$

89.00$ 825.00$

0.13$ 0.15$

10,000.00$ 5,700.00$

330.00$ 315.00$

19.60$ 7.85$

4/6/2018 Page 5 of 6

Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Road CQ = "Contract Quantity"

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

Engineer's Estimate Parsons Companies dba Western Rock Sunroc Corporation

63506-0500 Line A1920 360 HOUR 45.00$ 16,200.00$ 12,780.00$ 16,020.00$

63602-6020 Line A1940 2 EACH 9,000.00$ 18,000.00$ 40,000.00$ 45,600.00$

63610-1600 Line A1960 2,300 LNFT 50.00$ 115,000.00$ 35,650.00$ 40,825.00$

64620-0600 Line A1980 4 EACH 600.00$ 2,400.00$ 3,200.00$ 1,400.00$

TEMPORARY TRAFFIC CONTROL, FLAGGER

SYSTEM INSTALLATION, TRAFFIC DETECTOR WIRE LOOP

CONDUIT, 2-INCH, PVC

REMOVE AND RESET TRASH RECEPTACLE

35.50$ 44.50$

15.50$ 17.75$

20,000.00$ 22,800.00$

800.00$ 350.00$

4/6/2018 Page 6 of 6

Option V Total of Bid Items: 550,650.00$ -22.3% 427,600.00$ 31.5% 723,970.00$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Kolob Canyons Comfort Stations CQ = "Contract Quantity"

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

15101-0000 Line V0020 ALL LPSM 63,400.00$ 63,400.00$ 12,300.00$ 9,100.00$

15201-0000 Line V0040 ALL LPSM 10,000.00$ 10,000.00$ 6,700.00$ 2,300.00$

15301-0000 Line V0060 ALL LPSM 10,000.00$ 10,000.00$ 13,900.00$ 15,800.00$

20301-2100 Line V0080 1 EACH 20,000.00$ 20,000.00$ 12,400.00$ 6,670.00$

61501-0200 Line V0100 100 SQYD 30.00$ 3,000.00$ 9,500.00$ 8,800.00$

62302-1000 Line V0120 10 HOUR 200.00$ 2,000.00$ 1,400.00$ 1,580.00$

62302-1100 Line V0140 10 HOUR 225.00$ 2,250.00$ 1,400.00$ 1,260.00$

64601-1000 Line V0160 2 EACH 142,000.00$ 284,000.00$ 230,000.00$ 437,400.00$

64601-1000 Line V0180 1 EACH 156,000.00$ 156,000.00$ 140,000.00$ 241,060.00$

Engineer's Estimate

140,000.00$ 241,060.00$

115,000.00$ 218,700.00$

140.00$ 126.00$

140.00$ 158.00$

95.00$ 88.00$

2,300.00$

13,900.00$ 15,800.00$ ker & Parsons dba Western Rock Produ Sunroc Corporation

6,700.00$

12,300.00$ 9,100.00$

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

CONTRACTOR QUALITY CONTROL

SPECIAL LABOR, HIRED SURVEY SERVICES

BUILDING, RESTROOM FACILITY(DOUBLE)

BUILDING, RESTROOM FACILITY(TRIPLE)

SIDEWALK, COLORED CONCRETE(COLORED)

SPECIAL LABOR, HIRED TECHNICAL SERVICES

REMOVAL OF RESTROOM FACILITY

12,400.00$ 6,670.00$

4/6/2018 Page 1 of 1

Option W Total of Bid Items: 548,495.00$ -7.1% 509,802.00$ -5.5% 518,181.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Lodge Entrance Intersection CQ = "Contract Quantity"

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

15101-0000 Line W0020 ALL LPSM 62,000.00$ 62,000.00$ 44,000.00$ 23,500.00$

15201-0000 Line W0040 ALL LPSM 10,000.00$ 10,000.00$ 5,000.00$ 4,052.00$

15301-0000 Line W0060 ALL LPSM 16,000.00$ 16,000.00$ 16,700.00$ 18,995.00$

15401-0000 Line W0080 ALL LPSM 20,000.00$ 20,000.00$ 4,200.00$ 6,335.00$

15501-0000 Line W0100 ALL LPSM 3,000.00$ 3,000.00$ 550.00$ 1,536.00$

15802-0000 Line W0120 ALL LPSM 3,000.00$ 3,000.00$ 11,000.00$ 1,846.00$

20301-1100 Line W0140 2 EACH 400.00$ 800.00$ 2,200.00$ 470.00$

20301-2400 Line W0160 1 EACH 25.00$ 25.00$ 550.00$ 167.00$

20303-1600 Line W0180 1,950 SQYD 3.00$ 5,850.00$ 16,770.00$ 9,067.50$

25126-0000 Line W0200 12 EACH 400.00$ 4,800.00$ 3,960.00$ 2,760.00$

30202-2000 Line W0220 650 TON 25.00$ 16,250.00$ 23,855.00$ 23,725.00$

50101-0900 Line W0240 2,180 SQYD 140.00$ 305,200.00$ 318,280.00$ 300,840.00$

61902-0000 Line W0260 2 EACH 5,000.00$ 10,000.00$ 6,600.00$ 890.00$

62201-0200 Line W0280 10 HOUR 110.00$ 1,100.00$ 1,100.00$ 1,350.00$

62201-2850 Line W0300 10 HOUR 160.00$ 1,600.00$ 1,600.00$ 1,870.00$

62201-3300 Line W0320 10 HOUR 190.00$ 1,900.00$ 1,600.00$ 1,640.00$

62301-0000 Line W0340 20 HOUR 50.00$ 1,000.00$ 800.00$ 953.00$

62302-1000 Line W0360 10 HOUR 200.00$ 2,000.00$ 1,400.00$ 1,580.00$

62302-1100 Line W0380 10 HOUR 225.00$ 2,250.00$ 1,400.00$ 1,270.00$

Engineer's Estimate

140.00$ 127.00$

140.00$ 158.00$

40.00$ 47.65$

160.00$ 164.00$

160.00$ 187.00$

110.00$ 135.00$

3,300.00$ 445.00$

146.00$ 138.00$

36.70$ 36.50$

330.00$ 230.00$

8.60$ 4.65$

550.00$ 167.00$

1,100.00$ 235.00$

11,000.00$ 1,846.00$

550.00$ 1,536.00$

4,052.00$

16,700.00$ 18,995.00$ aker Parson dba Western Rock Produc Sunroc Corporation

5,000.00$

44,000.00$ 23,500.00$

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

CONTRACTOR QUALITY CONTROL

HYDRAULIC EXCAVATOR, 3/4 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

REMOVAL OF GATE

REMOVAL OF SIGN

REMOVAL OF PAVEMENT, ASPHALT

REMOVE AND RESET BOULDER

ROADWAY AGGREGATE, METHOD 2

MINOR CONCRETE PAVEMENT, REINFORCED, 9-INCH DEPTH

SPECIAL LABOR, HIRED SURVEY SERVICES

CONSTRUCTION SCHEDULE

WATERING FOR DUST CONTROL

GATE

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

MOTOR GRADER, 12 FOOT MINIMUM BLADE

CONTRACTOR TESTING

4,200.00$ 6,335.00$

4/6/2018 Page 1 of 2

Option W Total of Bid Items: 548,495.00$ -7.1% 509,802.00$ -5.5% 518,181.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Lodge Entrance Intersection CQ = "Contract Quantity"

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

Engineer's Estimate aker Parson dba Western Rock Produc Sunroc Corporation

63301-0000 Line W0400 1 EACH 450.00$ 450.00$ 390.00$ 445.00$

63401-0300 Line W0420 900 LNFT 0.30$ 270.00$ 117.00$ 135.00$

63501-2000 Line W0440 ALL LPSM 25,000.00$ 25,000.00$ 5,000.00$ 24,800.00$

63502-1050 Line W0460 40 EACH 50.00$ 2,000.00$ 1,020.00$ 11,120.00$

63504-1000 Line W0480 100 SQFT 35.00$ 3,500.00$ 1,960.00$ 785.00$

63506-0500 Line W0500 900 HOUR 45.00$ 40,500.00$ 31,950.00$ 40,050.00$

65001-1000 Line W0520 ALL LPSM 10,000.00$ 10,000.00$ 7,800.00$ 38,000.00$ 7,800.00$ 38,000.00$

35.50$ 44.50$

19.60$ 7.85$

25.50$ 278.00$

5,000.00$ 24,800.00$

0.13$ 0.15$

390.00$ 445.00$

TEMPORARY TRAFFIC CONTROL, FLAGGER

CONSTRUCT AND MAINTAIN DIVERSION

SIGN SYSTEM

PAVEMENT MARKINGS, TYPE B, SOLID

TEMPORARY TRAFFIC CONTROL, TRAFFIC SIGNAL SYSTEM

TEMPORARY TRAFFIC CONTROL, TUBULAR MARKER

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

4/6/2018 Page 2 of 2

Option X Total of Bid Items: 1,420,800.00$ -15.1% 1,206,039.00$ -24.1% 1,078,884.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Scenic Drive CQ = "Contract Quantity"

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

15101-0000 Line X0020 ALL LPSM 159,400.00$ 159,400.00$ 21,850.00$ 59,400.00$

15210-3000 Line X0040 3.380 MILE 5,000.00$ 16,900.00$ 7,774.00$ 6,084.00$

15215-3000 Line X0060 1 EACH 600.00$ 600.00$ 450.00$ 2,700.00$

15215-7000 Line X0080 1 EACH 6,000.00$ 6,000.00$ 5,000.00$ 8,100.00$

15301-0000 Line X0100 ALL LPSM 30,000.00$ 30,000.00$ 28,900.00$ 33,000.00$

15401-0000 Line X0120 ALL LPSM 30,000.00$ 30,000.00$ 15,500.00$ 25,850.00$

15501-0000 Line X0140 ALL LPSM 5,000.00$ 5,000.00$ 550.00$ 3,850.00$

15802-0000 Line X0160 ALL LPSM 5,000.00$ 5,000.00$ 2,200.00$ 13,200.00$

20301-2400 Line X0180 12 EACH 150.00$ 1,800.00$ 1,260.00$ 1,500.00$

20302-0600 Line X0200 15 LNFT 80.00$ 1,200.00$ 1,650.00$ 315.00$

20303-1600 Line X0220 90 SQYD 20.00$ 1,800.00$ 5,220.00$ 585.00$

20402-0000 Line X0240 180 CUYD 30.00$ 5,400.00$ 8,100.00$ 11,340.00$

20435-1000 Line X0260 50 CUYD 60.00$ 3,000.00$ 2,500.00$ 2,925.00$

30202-2000 Line X0280 650 TON 25.00$ 16,250.00$ 26,000.00$ 23,400.00$

40101-0700 Line X0300 6,100 TON 135.00$ 823,500.00$ 780,800.00$ 634,400.00$

40105-3000 Line X0320 65 TON 300.00$ 19,500.00$ 65.00$ 20,605.00$

40601-0000 Line X0340 25 TON 500.00$ 12,500.00$ 13,250.00$ 12,225.00$

41201-0000 Line X0360 25 TON 600.00$ 15,000.00$ 15,000.00$ 12,225.00$

41301-0600 Line X0380 53,700 SQYD 2.50$ 134,250.00$ 174,525.00$ 101,493.00$

SURVEY AND STAKING, PARKING AREA

5,000.00$ 8,100.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, DRAINAGE STRUCTURE

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL

TACK COAT

CONSTRUCTION SCHEDULE

WATERING FOR DUST CONTROL

REMOVAL OF SIGN

REMOVAL OF CURB, STONE

REMOVAL OF PAVEMENT, ASPHALT

SUBEXCAVATION

ASPHALT PAVEMENT MILLING, 2-INCH DEPTH

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

BACKFILL, SELECT GRANULAR

ROADWAY AGGREGATE, METHOD 2

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 3 TO <30 MILLION ESAL(SMA MIX)

59,400.00$ ker & Parsons dba Western Rock Produ Sunroc Corporation

2,300.00$

21,850.00$

28,900.00$ 33,000.00$

1,800.00$

450.00$ 2,700.00$

2,200.00$ 13,200.00$

550.00$ 3,850.00$

15,500.00$ 25,850.00$

110.00$ 21.00$

105.00$ 125.00$

45.00$ 63.00$

58.00$ 6.50$

40.00$ 36.00$

50.00$ 58.50$

1.00$ 317.00$

128.00$ 104.00$

600.00$ 489.00$

530.00$ 489.00$

3.25$ 1.89$

Engineer's Estimate

Option X Total of Bid Items: 1,420,800.00$ -15.1% 1,206,039.00$ -24.1% 1,078,884.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Scenic Drive CQ = "Contract Quantity"

Item No. Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount ker & Parsons dba Western Rock Produ Sunroc CorporationEngineer's Estimate

50101-0600 Line X0400 130 SQYD 120.00$ 15,600.00$ 16,250.00$ 15,860.00$

60915-1000 Line X0420 4 EACH 200.00$ 800.00$ 1,200.00$ 1,400.00$

61501-0200 Line X0440 60 SQYD 50.00$ 3,000.00$ 5,700.00$ 5,250.00$

61509-0000 Line X0460 8 SQYD 275.00$ 2,200.00$ 4,280.00$ 4,560.00$

62201-0200 Line X0480 10 HOUR 110.00$ 1,100.00$ 1,100.00$ 890.00$

62201-2850 Line X0500 10 HOUR 160.00$ 1,600.00$ 1,600.00$ 1,870.00$

62201-3300 Line X0520 10 HOUR 190.00$ 1,900.00$ 1,600.00$ 1,640.00$

62301-0000 Line X0540 40 HOUR 50.00$ 2,000.00$ 1,600.00$ 1,900.00$

62302-1000 Line X0560 10 HOUR 200.00$ 2,000.00$ 1,400.00$ 1,580.00$

62302-1100 Line X0580 10 HOUR 225.00$ 2,250.00$ 1,400.00$ 1,270.00$

63301-0000 Line X0600 2 EACH 450.00$ 900.00$ 1,540.00$ 890.00$

63401-0300 Line X0620 79,500 LNFT 0.30$ 23,850.00$ 10,335.00$ 11,925.00$

63405-0050 Line X0640 2 EACH 75.00$ 150.00$ 180.00$ 202.00$

63501-2000 Line X0660 ALL LPSM 25,000.00$ 25,000.00$ 5,000.00$ 5,330.00$

63503-0700 Line X0680 36,000 LNFT 0.30$ 10,800.00$ 9,720.00$ 10,800.00$

63504-1000 Line X0700 130 SQFT 35.00$ 4,550.00$ 2,600.00$ 1,020.50$

63506-0500 Line X0720 600 HOUR 45.00$ 27,000.00$ 21,300.00$ 26,700.00$

63506-0700 Line X0740 120 HOUR 75.00$ 9,000.00$ 8,640.00$ 12,600.00$

SIGN SYSTEM

TEMPORARY TRAFFIC CONTROL, TRAFFIC CONTROL SUPERVISOR

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, TRAFFIC SIGNAL SYSTEM

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 3/4 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

MINOR CONCRETE PAVEMENT, REINFORCED, 6-INCH DEPTH

WHEELSTOP, CONCRETE

SIDEWALK, COLORED CONCRETE

DETECTABLE WARNING PANELS

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

125.00$ 122.00$

95.00$ 87.50$

300.00$ 350.00$

110.00$ 89.00$

535.00$ 570.00$

160.00$ 164.00$

160.00$ 187.00$

140.00$ 158.00$

40.00$ 47.50$

770.00$ 445.00$

140.00$ 127.00$

90.00$ 101.00$

0.13$ 0.15$

0.27$ 0.30$

5,000.00$ 5,330.00$

35.50$ 44.50$

20.00$ 7.85$

72.00$ 105.00$

Option Y Total of Bid Items: 1,128,708.60$ -15.3% 955,973.00$ -23.2% 867,026.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Scenic Drive CQ = "Contract Quantity"

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

15101-0000 Line Y0020 ALL LPSM 128,988.60$ 128,988.60$ 24,000.00$ 70,865.00$

15210-3000 Line Y0040 2.750 MILE 5,000.00$ 13,750.00$ 6,325.00$ 4,565.00$

15301-0000 Line Y0060 ALL LPSM 30,000.00$ 30,000.00$ 29,000.00$ 33,000.00$

15401-0000 Line Y0080 ALL LPSM 30,000.00$ 30,000.00$ 12,500.00$ 23,720.00$

15501-0000 Line Y0100 ALL LPSM 5,000.00$ 5,000.00$ 550.00$ 7,685.00$

30202-2000 Line Y0120 500 TON 25.00$ 12,500.00$ 20,000.00$ 17,500.00$

40101-0700 Line Y0140 4,800 TON 135.00$ 648,000.00$ 628,800.00$ 499,200.00$

40105-3000 Line Y0160 55 TON 300.00$ 16,500.00$ 55.00$ 17,380.00$

40601-0000 Line Y0180 20 TON 500.00$ 10,000.00$ 10,600.00$ 9,300.00$

41201-0000 Line Y0200 20 TON 600.00$ 12,000.00$ 12,000.00$ 9,300.00$

41301-0600 Line Y0220 43,000 SQYD 2.50$ 107,500.00$ 139,750.00$ 81,270.00$

62201-0200 Line Y0240 10 HOUR 110.00$ 1,100.00$ 1,100.00$ 890.00$

62201-2850 Line Y0260 10 HOUR 160.00$ 1,600.00$ 1,600.00$ 1,870.00$

62201-3300 Line Y0280 10 HOUR 190.00$ 1,900.00$ 1,600.00$ 1,650.00$

62301-0000 Line Y0300 40 HOUR 50.00$ 2,000.00$ 1,600.00$ 1,906.00$

62302-1000 Line Y0320 10 HOUR 200.00$ 2,000.00$ 1,400.00$ 1,580.00$

62302-1100 Line Y0340 10 HOUR 225.00$ 2,250.00$ 1,400.00$ 1,270.00$

63401-0300 Line Y0360 60,700 LNFT 0.30$ 18,210.00$ 7,891.00$ 9,105.00$

63501-2000 Line Y0380 ALL LPSM 25,000.00$ 25,000.00$ 5,000.00$ 2,850.00$

Engineer's Estimate

5,000.00$ 2,850.00$

0.13$ 0.15$

140.00$ 127.00$

140.00$ 158.00$

40.00$ 47.65$

160.00$ 165.00$

160.00$ 187.00$

110.00$ 89.00$

3.25$ 1.89$

600.00$ 465.00$

530.00$ 465.00$

1.00$ 316.00$

131.00$ 104.00$

40.00$ 35.00$

550.00$ 7,685.00$

1,660.00$

29,000.00$ 33,000.00$ ker & Parsons dba Western Rock Produ Sunroc Corporation

2,300.00$

24,000.00$ 70,865.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

CONTRACTOR QUALITY CONTROL

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PAVEMENT MARKINGS, TYPE B, SOLID

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 3 TO <30 MILLION ESAL(SMA MIX)

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL

TACK COAT

ASPHALT PAVEMENT MILLING, 2-INCH DEPTH

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

TEMPORARY TRAFFIC CONTROL, TRAFFIC SIGNAL SYSTEM

CONSTRUCTION SCHEDULE

ROADWAY AGGREGATE, METHOD 2

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR, 3/4 CUBIC YARD MINIMUM CAPACITY

GENERAL LABOR

CONTRACTOR TESTING

12,500.00$ 23,720.00$

Option Y Total of Bid Items: 1,128,708.60$ -15.3% 955,973.00$ -23.2% 867,026.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Scenic Drive CQ = "Contract Quantity"

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

Engineer's Estimate ker & Parsons dba Western Rock Produ Sunroc Corporation

63503-0700 Line Y0400 29,200 LNFT 0.30$ 8,760.00$ 7,884.00$ 8,760.00$

63504-1000 Line Y0420 130 SQFT 35.00$ 4,550.00$ 2,548.00$ 1,020.50$

63506-0500 Line Y0440 480 HOUR 45.00$ 21,600.00$ 17,040.00$ 21,360.00$

63506-0600 Line Y0460 240 HOUR 75.00$ 18,000.00$ 16,080.00$ 30,480.00$

63506-0700 Line Y0480 100 HOUR 75.00$ 7,500.00$ 7,250.00$ 10,500.00$ 72.50$ 105.00$

67.00$ 127.00$

35.50$ 44.50$

19.60$ 7.85$

0.27$ 0.30$

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

TEMPORARY TRAFFIC CONTROL, TRAFFIC CONTROL SUPERVISOR

Option Z Total of Bid Items: 96,060.00$ -10.1% 86,316.00$ -22.1% 74,828.50$

Project No: Utah UT FTNP ZION 13(1)

Project Name: Zion Lodge Parking CQ = "Contract Quantity"

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

15101-0000 Line Z0020 ALL LPSM 1,000.00$ 1,000.00$ 4,600.00$ 4,750.00$

15201-0000 Line Z0040 ALL LPSM 3,000.00$ 3,000.00$ 5,000.00$ 3,550.00$

15301-0000 Line Z0060 ALL LPSM 2,000.00$ 2,000.00$ 5,550.00$ 6,330.00$

15401-0000 Line Z0080 ALL LPSM 1,000.00$ 1,000.00$ 2,200.00$ 2,530.00$

40105-3000 Line Z0100 5 TON 350.00$ 1,750.00$ 5.00$ 1,585.00$

40301-0000 Line Z0120 420 TON 160.00$ 67,200.00$ 46,830.00$ 36,960.00$

40601-0000 Line Z0140 3 TON 190.00$ 570.00$ 1,590.00$ 1,599.00$

41201-0000 Line Z0160 2 TON 600.00$ 1,200.00$ 1,200.00$ 1,066.00$

41301-0600 Line Z0180 3,700 SQYD 2.50$ 9,250.00$ 12,025.00$ 9,139.00$

62301-0000 Line Z0200 10 HOUR 50.00$ 500.00$ 400.00$ 476.50$

62302-1000 Line Z0220 10 HOUR 200.00$ 2,000.00$ 1,400.00$ 1,580.00$

62302-1100 Line Z0240 10 HOUR 225.00$ 2,250.00$ 1,400.00$ 1,270.00$

63401-0300 Line Z0260 2,200 LNFT 0.10$ 220.00$ 1,342.00$ 1,540.00$

63405-0050 Line Z0280 2 EACH 110.00$ 220.00$ 178.00$ 202.00$

63504-1000 Line Z0300 60 SQFT 35.00$ 2,100.00$ 1,176.00$ 471.00$

63506-0500 Line Z0320 40 HOUR 45.00$ 1,800.00$ 1,420.00$ 1,780.00$

Engineer's Estimate

35.50$ 44.50$

19.60$ 7.85$

89.00$ 101.00$

0.61$ 0.70$

140.00$ 127.00$

140.00$ 158.00$

40.00$ 47.65$

3.25$ 2.47$

600.00$ 533.00$

530.00$ 533.00$

111.50$ 88.00$

1.00$ 317.00$

3,550.00$

5,550.00$ 6,330.00$ ker & Parsons dba Western Rock Produ Sunroc Corporation

5,000.00$

4,600.00$ 4,750.00$

MOBILIZATION

CONSTRUCTION SURVEY AND STAKING

CONTRACTOR QUALITY CONTROL

TEMPORARY TRAFFIC CONTROL, FLAGGER

FOG SEAL

TACK COAT

ASPHALT PAVEMENT MILLING, 2-INCH DEPTH

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

ANTISTRIP ADDITIVE, TYPE 3

ASPHALT CONCRETE PAVEMENT

PAVEMENT MARKINGS, TYPE B, SOLID

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

CONTRACTOR TESTING

2,200.00$ 2,530.00$

4/6/2018 Page 1 of 1