Bid Tabs Estes.pdf

Tabulation of Bids Report Date: 10/12/22

1 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Contractor Responsive?

Engineer's Estimate

American Civil Constructors, Inc.

Flatiron Constructors Inc

Base Schedule A

$15,749,991.00

$33,560,900.30

$27,087,348.00

Base Schedule X

$1,715,318.00

$2,183,461.00

$1,416,181.00

2 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

Solcitation No: 6982AF22B000014

Division: Central Federal Lands

State: CO County: Larimer

Federal Land: Rocky Mountain National Park Opened at: Lakewood, CO

Opened by: Ryan Phillips

Date: 10/11/22

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

Flatiron Constructors Inc $27,087,348.00 385 Interlocken Crescent Suite 900 Broomfield, CO 80021

American Civil Constructors, Inc. $33,560,900.30 4901 S. Windermere St.

Littleton, CO 80120

Engineer's Estimate $15,749,991.00

3 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0020 15101-0000 MOBILIZATION

Flatiron Constructors Inc Lump Sum $2,685,550.60 American Civil Constructors, Inc. Lump Sum $3,500,000.00 Engineer's Estimate ALL LPSM Lump Sum $1,300,000.00

A0040 15210-4000 CENTERLINE, ESTABLISHMENT

Flatiron Constructors Inc $15,000.00 $5,400.00 American Civil Constructors, Inc. $35,375.00 $12,735.00 Engineer's Estimate 0.360 MILE $15,000.00 $5,400.00

A0060 15214-2000 SURVEY AND STAKING, RETAINING WALL

Flatiron Constructors Inc Lump Sum $92,000.00 American Civil Constructors, Inc. Lump Sum $70,750.00 Engineer's Estimate ALL LPSM Lump Sum $20,000.00

A0080 15215-2000 SURVEY AND STAKING, BRIDGE

Flatiron Constructors Inc $50,000.00 $50,000.00 American Civil Constructors, Inc. $49,700.00 $49,700.00 Engineer's Estimate 1 EACH $12,000.00 $12,000.00

A0100 15215-3000 SURVEY AND STAKING, DRAINAGE STRUCTURE

Flatiron Constructors Inc $1,200.00 $60,000.00 American Civil Constructors, Inc. $6,105.00 $305,250.00 Engineer's Estimate 50 EACH $1,500.00 $75,000.00

A0120 15215-8000 SURVEY AND STAKING, INTERSECTION

Flatiron Constructors Inc $65,000.00 $130,000.00 American Civil Constructors, Inc. $21,295.00 $42,590.00 Engineer's Estimate 2 EACH $15,000.00 $30,000.00

A0140 15225-0000 SLOPE, REFERENCE, AND CLEARING AND GRUBBING CONTROL

Flatiron Constructors Inc $45,000.00 $42,750.00 American Civil Constructors, Inc. $42,590.00 $40,460.50 Engineer's Estimate 0.950 MILE $11,000.00 $10,450.00

4 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0160 15236-2000 SURVEY CONTROL, GRADE FINISHING

Flatiron Constructors Inc $75,000.00 $143,250.00 American Civil Constructors, Inc. $70,980.00 $135,571.80 Engineer's Estimate 1.910 MILE $8,000.00 $15,280.00

A0180 15301-0000 CONTRACTOR QUALITY CONTROL

Flatiron Constructors Inc Lump Sum $375,000.00 American Civil Constructors, Inc. Lump Sum $500,000.00 Engineer's Estimate ALL LPSM Lump Sum $200,000.00

A0200 15401-0000 CONTRACTOR TESTING

Flatiron Constructors Inc Lump Sum $425,000.00 American Civil Constructors, Inc. Lump Sum $724,000.00 Engineer's Estimate ALL LPSM Lump Sum $150,000.00

A0220 15501-0000 CONSTRUCTION SCHEDULE

Flatiron Constructors Inc Lump Sum $15,000.00 American Civil Constructors, Inc. Lump Sum $120,000.00 Engineer's Estimate ALL LPSM Lump Sum $100,000.00

A0240 15701-0000 SOIL EROSION CONTROL

Flatiron Constructors Inc Lump Sum $190,000.00 American Civil Constructors, Inc. Lump Sum $43,200.00 Engineer's Estimate ALL LPSM Lump Sum $150,000.00

A0260 15702-3000 SOIL EROSION CONTROL, SUPERVISOR

Flatiron Constructors Inc Lump Sum $25,000.00 American Civil Constructors, Inc. Lump Sum $86,900.00 Engineer's Estimate ALL LPSM Lump Sum $50,000.00

A0280 15720-0000 STORM WATER POLLUTION PREVENTION PLAN

Flatiron Constructors Inc Lump Sum $10,000.00 American Civil Constructors, Inc. Lump Sum $10,500.00 Engineer's Estimate ALL LPSM Lump Sum $30,000.00

5 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0300 15802-0000 WATERING FOR DUST CONTROL

Flatiron Constructors Inc Lump Sum $135,000.00 American Civil Constructors, Inc. Lump Sum $563,000.00 Engineer's Estimate ALL LPSM Lump Sum $10,000.00

A0320 20101-0000 CLEARING AND GRUBBING

Flatiron Constructors Inc $5,000.00 $5,000.00 American Civil Constructors, Inc. $30,200.00 $30,200.00 Engineer's Estimate 1.0 ACRE $10,000.00 $10,000.00

A0340 20220-1000 REMOVAL, INDIVIDUAL TREE

Flatiron Constructors Inc $1,600.00 $120,000.00 American Civil Constructors, Inc. $3,700.00 $277,500.00 Engineer's Estimate 75 EACH $800.00 $60,000.00

A0360 20301-0100 REMOVAL OF BOLLARD

Flatiron Constructors Inc $400.00 $1,600.00 American Civil Constructors, Inc. $631.00 $2,524.00 Engineer's Estimate 4 EACH $500.00 $2,000.00

A0380 20301-0400 REMOVAL OF BRIDGE

Flatiron Constructors Inc $80,000.00 $80,000.00 American Civil Constructors, Inc. $264,000.00 $264,000.00 Engineer's Estimate 1 EACH $150,000.00 $150,000.00

A0400 20301-1400 REMOVAL OF INLET

Flatiron Constructors Inc $1,200.00 $12,000.00 American Civil Constructors, Inc. $1,500.00 $15,000.00 Engineer's Estimate 10 EACH $2,000.00 $20,000.00

A0420 20301-1700 REMOVAL OF MANHOLE

Flatiron Constructors Inc $1,200.00 $1,200.00 American Civil Constructors, Inc. $1,500.00 $1,500.00 Engineer's Estimate 1 EACH $1,700.00 $1,700.00

6 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0440 20301-2400 REMOVAL OF SIGN

Flatiron Constructors Inc $130.00 $9,100.00 American Civil Constructors, Inc. $570.00 $39,900.00 Engineer's Estimate 70 EACH $100.00 $7,000.00

A0460 20302-0300 REMOVAL OF CURB AND GUTTER, CONCRETE

Flatiron Constructors Inc $17.00 $74,800.00 American Civil Constructors, Inc. $25.00 $110,000.00 Engineer's Estimate 4,400 LNFT $15.00 $66,000.00

A0480 20302-2100 REMOVAL OF PIPE CULVERT

Flatiron Constructors Inc $45.00 $28,350.00 American Civil Constructors, Inc. $158.00 $99,540.00 Engineer's Estimate 630 LNFT $50.00 $31,500.00

A0500 20302-2300 REMOVAL OF WATERLINE (SERVICE LINE)

Flatiron Constructors Inc $42.00 $8,820.00 American Civil Constructors, Inc. $145.00 $30,450.00 Engineer's Estimate 210 LNFT $60.00 $12,600.00

A0520 20303-3200 REMOVAL OF SIDEWALK, CONCRETE

Flatiron Constructors Inc $36.00 $110,268.00 American Civil Constructors, Inc. $47.00 $143,961.00 Engineer's Estimate 3,063 SQYD $25.00 $76,575.00

A0540 20303-3600 REMOVAL OF WALL

Flatiron Constructors Inc $110.00 $35,200.00 American Civil Constructors, Inc. $81.00 $25,920.00 Engineer's Estimate 320 SQYD $100.00 $32,000.00

A0560 20401-0000 ROADWAY EXCAVATION

Flatiron Constructors Inc $65.00 $695,500.00 American Civil Constructors, Inc. $129.00 $1,380,300.00 Engineer's Estimate 10,700 CUYD $45.00 $481,500.00

7 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0580 20801-0000 STRUCTURE EXCAVATION

Flatiron Constructors Inc $75.00 $63,000.00 American Civil Constructors, Inc. $78.00 $65,520.00 Engineer's Estimate 840 CUYD $50.00 $42,000.00

A0600 20803-0000 STRUCTURAL BACKFILL (MECHANICALLY STABILIZED)

Flatiron Constructors Inc $75.00 $69,750.00 American Civil Constructors, Inc. $122.00 $113,460.00 Engineer's Estimate 930 CUYD $75.00 $69,750.00

A0620 25101-2300 PLACED RIPRAP, METHOD B, CLASS 3

Flatiron Constructors Inc $220.00 $4,400.00 American Civil Constructors, Inc. $248.00 $4,960.00 Engineer's Estimate 20 CUYD $200.00 $4,000.00

A0640 25101-2500 PLACED RIPRAP, METHOD B, CLASS 5

Flatiron Constructors Inc $190.00 $36,100.00 American Civil Constructors, Inc. $254.00 $48,260.00 Engineer's Estimate 190 CUYD $115.00 $21,850.00

A0660 25101-2700 PLACED RIPRAP, METHOD B, CLASS 7

Flatiron Constructors Inc $270.00 $81,000.00 American Civil Constructors, Inc. $444.00 $133,200.00 Engineer's Estimate 300 CUYD $125.00 $37,500.00

A0680 25125-0000 BOULDER (4'LX2'WX2'H ROUGH CUT SANDSTONE)

Flatiron Constructors Inc $750.00 $7,500.00 American Civil Constructors, Inc. $2,030.00 $20,300.00 Engineer's Estimate 10 EACH $1,200.00 $12,000.00

A0700 25125-0000 BOULDER (24-INCH DIA.)

Flatiron Constructors Inc $700.00 $7,000.00 American Civil Constructors, Inc. $1,320.00 $13,200.00 Engineer's Estimate 10 EACH $200.00 $2,000.00

8 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0720 25125-0000 BOULDER (36-INCH DIA.)

Flatiron Constructors Inc $800.00 $7,200.00 American Civil Constructors, Inc. $2,150.00 $19,350.00 Engineer's Estimate 9 EACH $500.00 $4,500.00

A0740 25126-0000 REMOVE AND RESET BOULDER

Flatiron Constructors Inc $350.00 $59,500.00 American Civil Constructors, Inc. $1,480.00 $251,600.00 Engineer's Estimate 170 EACH $200.00 $34,000.00

A0760 25210-0000 ROCKERY (SANDSTONE RIVER ACCESS)

Flatiron Constructors Inc $165.00 $90,750.00 American Civil Constructors, Inc. $361.00 $198,550.00 Engineer's Estimate 550 SQFT $200.00 $110,000.00

A0780 25210-0000 ROCKERY (DRY STACKED, SLOPED BOULDER WALL)

Flatiron Constructors Inc $180.00 $90,000.00 American Civil Constructors, Inc. $262.00 $131,000.00 Engineer's Estimate 500 SQFT $120.00 $60,000.00

A0800 25501-2000 MECHANICALLY STABILIZED EARTH WALL, GABION FACE

Flatiron Constructors Inc $93.00 $260,400.00 American Civil Constructors, Inc. $100.00 $280,000.00 Engineer's Estimate 2,800 SQFT $85.00 $238,000.00

A0820 25510-0000 SELECT GRANULAR BACKFILL

Flatiron Constructors Inc $85.00 $91,800.00 American Civil Constructors, Inc. $115.00 $124,200.00 Engineer's Estimate 1,080 CUYD $150.00 $162,000.00

A0840 25701-0100 CONTRACTOR FURNISHED GABION WALL DESIGN

Flatiron Constructors Inc Lump Sum $15,000.00 American Civil Constructors, Inc. Lump Sum $7,500.00 Engineer's Estimate ALL LPSM Lump Sum $15,000.00

9 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A0860 25801-0000 REINFORCED CONCRETE RETAINING WALL

Flatiron Constructors Inc $200.00 $376,000.00 American Civil Constructors, Inc. $200.00 $376,000.00 Engineer's Estimate 1,880 SQFT $150.00 $282,000.00

A0880 25801-0000 REINFORCED CONCRETE RETAINING WALL (TYPE 2 WITH STONE CAP)

Flatiron Constructors Inc $195.00 $195,000.00 American Civil Constructors, Inc. $275.00 $275,000.00 Engineer's Estimate 1,000 SQFT $200.00 $200,000.00

A0900 25801-0000 REINFORCED CONCRETE RETAINING WALL (BRICK COPING)

Flatiron Constructors Inc $180.00 $79,200.00 American Civil Constructors, Inc. $233.00 $102,520.00 Engineer's Estimate 440 SQFT $200.00 $88,000.00

A0920 25801-0000 REINFORCED CONCRETE RETAINING WALL (TYPE 1A WITH STONE CAP)

Flatiron Constructors Inc $235.00 $157,450.00 American Civil Constructors, Inc. $257.00 $172,190.00 Engineer's Estimate 670 SQFT $200.00 $134,000.00

A0940 25801-0000 REINFORCED CONCRETE RETAINING WALL (TYPE 3 WITH STONE CAP)

Flatiron Constructors Inc $180.00 $135,000.00 American Civil Constructors, Inc. $208.00 $156,000.00 Engineer's Estimate 750 SQFT $200.00 $150,000.00

A0960 25801-0000 REINFORCED CONCRETE RETAINING WALL (TYPE 1B WITH STONE CAP)

Flatiron Constructors Inc $340.00 $13,600.00 American Civil Constructors, Inc. $743.00 $29,720.00 Engineer's Estimate 40 SQFT $200.00 $8,000.00

A0980 30101-0000 AGGREGATE BASE

Flatiron Constructors Inc $73.00 $416,100.00 American Civil Constructors, Inc. $71.00 $404,700.00 Engineer's Estimate 5,700 TON $38.00 $216,600.00

10 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1020 40101-0600 ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3

MILLION ESAL

Flatiron Constructors Inc $225.00 $1,305,000.00 American Civil Constructors, Inc. $268.00 $1,554,400.00 Engineer's Estimate 5,800 TON $180.00 $1,044,000.00

A1060 40105-3000 ANTISTRIP ADDITIVE, TYPE 3

Flatiron Constructors Inc $325.00 $185,250.00 American Civil Constructors, Inc. $388.00 $221,160.00 Engineer's Estimate 570 TON $400.00 $228,000.00

A1100 40302-0000 ASPHALT CONCRETE PAVEMENT (TEMPORARY)

Flatiron Constructors Inc $95.00 $399,000.00 American Civil Constructors, Inc. $125.00 $525,000.00 Engineer's Estimate 4,200 SQYD $25.00 $105,000.00

A1120 40601-0000 FOG SEAL

Flatiron Constructors Inc $1,450.00 $14,500.00 American Civil Constructors, Inc. $700.00 $7,000.00 Engineer's Estimate 10 TON $800.00 $8,000.00

A1140 41102-1000 PRIME COAT, METHOD 1

Flatiron Constructors Inc $3.25 $48,750.00 American Civil Constructors, Inc. $3.50 $52,500.00 Engineer's Estimate 15,000 SQYD $1.50 $22,500.00

A1160 41105-0000 BLOTTER

Flatiron Constructors Inc $150.00 $6,000.00 American Civil Constructors, Inc. $266.00 $10,640.00 Engineer's Estimate 40 TON $150.00 $6,000.00

A1180 41201-0000 TACK COAT

Flatiron Constructors Inc $1,850.00 $37,000.00 American Civil Constructors, Inc. $2,150.00 $43,000.00 Engineer's Estimate 20 TON $1,000.00 $20,000.00

11 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1200 41301-0000 ASPHALT PAVEMENT MILLING

Flatiron Constructors Inc $10.00 $92,000.00 American Civil Constructors, Inc. $11.50 $105,800.00 Engineer's Estimate 9,200 SQYD $7.00 $64,400.00

A1220 41401-2000 CRACKS, CLEANING AND SEALING

Flatiron Constructors Inc $10.00 $32,000.00 American Civil Constructors, Inc. $14.00 $44,800.00 Engineer's Estimate 3,200 LNFT $8.00 $25,600.00

A1240 41401-3000 CRACKS, CLEANING AND FILLING

Flatiron Constructors Inc $10.00 $16,000.00 American Civil Constructors, Inc. $14.00 $22,400.00 Engineer's Estimate 1,600 LNFT $8.00 $12,800.00

A1260 41410-0000 JOINT SEALANT AND CRACK FILLER

Flatiron Constructors Inc $25.00 $3,000.00 American Civil Constructors, Inc. $14.00 $1,680.00 Engineer's Estimate 120 LB $20.00 $2,400.00

A1280 41801-2000 ASPHALT CONCRETE PAVEMENT PATCH, TYPE 2

Flatiron Constructors Inc $170.00 $225,250.00 American Civil Constructors, Inc. $200.00 $265,000.00 Engineer's Estimate 1,325 SQYD $100.00 $132,500.00

A1300 50101-2900 MINOR CONCRETE PAVEMENT, PLAIN, 9-INCH DEPTH (COLORED)

Flatiron Constructors Inc $190.00 $38,000.00 American Civil Constructors, Inc. $265.00 $53,000.00 Engineer's Estimate 200 SQYD $200.00 $40,000.00

A1320 50101-2900 MINOR CONCRETE PAVEMENT, PLAIN, 9-INCH DEPTH

Flatiron Constructors Inc $180.00 $792,000.00 American Civil Constructors, Inc. $211.00 $928,400.00 Engineer's Estimate 4,400 SQYD $175.00 $770,000.00

12 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1340 55201-0200 STRUCTURAL CONCRETE, CLASS A (AE)

Flatiron Constructors Inc $1,650.00 $668,250.00 American Civil Constructors, Inc. $1,645.00 $666,225.00 Engineer's Estimate 405 CUYD $1,750.00 $708,750.00

A1360 55302-3500 PRECAST, PRESTRESSED CONCRETE SLAB (GIRDER)

Flatiron Constructors Inc $1,500.00 $910,500.00 American Civil Constructors, Inc. $1,442.00 $875,294.00 Engineer's Estimate 607 LNFT $500.00 $303,500.00

A1380 55401-2000 REINFORCING STEEL, EPOXY COATED

Flatiron Constructors Inc $3.20 $239,670.40 American Civil Constructors, Inc. $3.00 $224,691.00 Engineer's Estimate 74,897 LB $3.00 $224,691.00

A1400 55601-1200 BRIDGE RAILING, STEEL, THREE RAIL (TYPE 10MASH, SPECIAL)

Flatiron Constructors Inc $950.00 $551,950.00 American Civil Constructors, Inc. $448.00 $260,288.00 Engineer's Estimate 581 LNFT $400.00 $232,400.00

A1420 56302-1000 PAINTING, CONCRETE STRUCTURE

Flatiron Constructors Inc $8.00 $7,600.00 American Civil Constructors, Inc. $6.00 $5,700.00 Engineer's Estimate 950 SQFT $10.00 $9,500.00

A1440 56401-3000 BEARING DEVICE, SLIDING

Flatiron Constructors Inc $1,500.00 $48,000.00 American Civil Constructors, Inc. $2,595.00 $83,040.00 Engineer's Estimate 32 EACH $2,500.00 $80,000.00

A1460 56501-0200 DRILLED SHAFT, 24-INCH DIAMETER

Flatiron Constructors Inc $925.00 $222,000.00 American Civil Constructors, Inc. $1,075.00 $258,000.00 Engineer's Estimate 240 LNFT $650.00 $156,000.00

13 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1480 56501-0300 DRILLED SHAFT, 30-INCH DIAMETER

Flatiron Constructors Inc $1,200.00 $84,000.00 American Civil Constructors, Inc. $2,285.00 $159,950.00 Engineer's Estimate 70 LNFT $1,000.00 $70,000.00

A1500 56901-0000 CONCRETE OVERLAY

Flatiron Constructors Inc $420.00 $155,820.00 American Civil Constructors, Inc. $495.00 $183,645.00 Engineer's Estimate 371 SQYD $100.00 $37,100.00

A1520 60101-0000 CONCRETE

Flatiron Constructors Inc $3,200.00 $35,200.00 American Civil Constructors, Inc. $1,560.00 $17,160.00 Engineer's Estimate 11 CUYD $1,000.00 $11,000.00

A1540 60102-0000 CONCRETE (MINOR STRUCTURES, STAIRS)

Flatiron Constructors Inc $1,500.00 $90,000.00 American Civil Constructors, Inc. $160.00 $9,600.00 Engineer's Estimate 60 SQYD $500.00 $30,000.00

A1560 60102-0000 CONCRETE (MINOR STRUCTURES, ADA RAMP)

Flatiron Constructors Inc $325.00 $11,375.00 American Civil Constructors, Inc. $266.00 $9,310.00 Engineer's Estimate 35 SQYD $150.00 $5,250.00

A1580 60103-0100 CONCRETE, HEADWALL FOR 18-INCH PIPE CULVERT

Flatiron Constructors Inc $2,000.00 $6,000.00 American Civil Constructors, Inc. $5,635.00 $16,905.00 Engineer's Estimate 3 EACH $1,000.00 $3,000.00

A1600 60103-2040 CONCRETE, HEADWALL FOR 60-INCH EQUIVALENT DIAMETER PIPE CULVERT

Flatiron Constructors Inc $23,500.00 $23,500.00 American Civil Constructors, Inc. $25,000.00 $25,000.00 Engineer's Estimate 1 EACH $18,000.00 $18,000.00

14 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1620 60201-0500 15-INCH PIPE CULVERT (HDPE)

Flatiron Constructors Inc $400.00 $4,000.00 American Civil Constructors, Inc. $1,105.00 $11,050.00 Engineer's Estimate 10 LNFT $250.00 $2,500.00

A1640 60201-0500 15-INCH PIPE CULVERT

Flatiron Constructors Inc $185.00 $33,300.00 American Civil Constructors, Inc. $355.00 $63,900.00 Engineer's Estimate 180 LNFT $200.00 $36,000.00

A1660 60201-0600 18-INCH PIPE CULVERT

Flatiron Constructors Inc $200.00 $200,000.00 American Civil Constructors, Inc. $355.00 $355,000.00 Engineer's Estimate 1,000 LNFT $225.00 $225,000.00

A1680 60201-0800 24-INCH PIPE CULVERT

Flatiron Constructors Inc $260.00 $37,700.00 American Civil Constructors, Inc. $400.00 $58,000.00 Engineer's Estimate 145 LNFT $250.00 $36,250.00

A1700 60201-0900 30-INCH PIPE CULVERT

Flatiron Constructors Inc $300.00 $51,000.00 American Civil Constructors, Inc. $458.00 $77,860.00 Engineer's Estimate 170 LNFT $350.00 $59,500.00

A1720 60201-1200 48-INCH PIPE CULVERT

Flatiron Constructors Inc $640.00 $38,400.00 American Civil Constructors, Inc. $670.00 $40,200.00 Engineer's Estimate 60 LNFT $500.00 $30,000.00

A1740 60202-0200 18-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

Flatiron Constructors Inc $265.00 $23,850.00 American Civil Constructors, Inc. $422.00 $37,980.00 Engineer's Estimate 90 LNFT $120.00 $10,800.00

15 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1760 60202-1000 60-INCH EQUIVALENT DIAMETER ARCH OR ELLIPTICAL PIPE CULVERT

Flatiron Constructors Inc $925.00 $444,000.00 American Civil Constructors, Inc. $989.00 $474,720.00 Engineer's Estimate 480 LNFT $875.00 $420,000.00

A1780 60401-0000 MANHOLE

Flatiron Constructors Inc $9,000.00 $45,000.00 American Civil Constructors, Inc. $8,845.00 $44,225.00 Engineer's Estimate 5 EACH $8,000.00 $40,000.00

A1800 60401-0000 MANHOLE (BOX BASE)

Flatiron Constructors Inc $29,500.00 $147,500.00 American Civil Constructors, Inc. $28,000.00 $140,000.00 Engineer's Estimate 5 EACH $15,000.00 $75,000.00

A1820 60403-0000 INLET TYPE 16 (DOUBLE) (10 FOOT)

Flatiron Constructors Inc $26,500.00 $79,500.00 American Civil Constructors, Inc. $23,000.00 $69,000.00 Engineer's Estimate 3 EACH $10,000.00 $30,000.00

A1840 60403-0000 INLET TYPE R KL10 (10 FOOT)

Flatiron Constructors Inc $20,000.00 $20,000.00 American Civil Constructors, Inc. $18,000.00 $18,000.00 Engineer's Estimate 1 EACH $8,000.00 $8,000.00

A1860 60403-0000 INLET (TYPE 13, 5-FOOT)

Flatiron Constructors Inc $10,000.00 $30,000.00 American Civil Constructors, Inc. $11,500.00 $34,500.00 Engineer's Estimate 3 EACH $6,000.00 $18,000.00

A1880 60403-0000 INLET (TYPE D, 10-FOOT)

Flatiron Constructors Inc $10,000.00 $30,000.00 American Civil Constructors, Inc. $11,500.00 $34,500.00 Engineer's Estimate 3 EACH $10,000.00 $30,000.00

16 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A1900 60403-0000 INLET (TYPE R L 5, 10-FOOT)

Flatiron Constructors Inc $12,000.00 $84,000.00 American Civil Constructors, Inc. $12,800.00 $89,600.00 Engineer's Estimate 7 EACH $8,000.00 $56,000.00

A1920 60403-0000 INLET (TYPE R L 10, 10-FOOT)

Flatiron Constructors Inc $25,000.00 $25,000.00 American Civil Constructors, Inc. $18,000.00 $18,000.00 Engineer's Estimate 1 EACH $9,000.00 $9,000.00

A1940 60403-0000 INLET (TYPE 16, DOUBLE, 5-FOOT)

Flatiron Constructors Inc $16,000.00 $32,000.00 American Civil Constructors, Inc. $17,000.00 $34,000.00 Engineer's Estimate 2 EACH $9,000.00 $18,000.00

A1960 60403-0000 INLET (TYPE 16, 10-FOOT)

Flatiron Constructors Inc $16,000.00 $48,000.00 American Civil Constructors, Inc. $17,000.00 $51,000.00 Engineer's Estimate 3 EACH $9,000.00 $27,000.00

A1980 60403-0000 INLET (TYPE 16, TRIPLE, 5-FOOT)

Flatiron Constructors Inc $21,000.00 $21,000.00 American Civil Constructors, Inc. $23,500.00 $23,500.00 Engineer's Estimate 1 EACH $14,000.00 $14,000.00

A2000 60403-0000 INLET (TYPE R L 15, 5-FOOT)

Flatiron Constructors Inc $19,000.00 $19,000.00 American Civil Constructors, Inc. $19,500.00 $19,500.00 Engineer's Estimate 1 EACH $12,000.00 $12,000.00

A2020 60403-0000 INLET (TYPE 16, 5-FOOT)

Flatiron Constructors Inc $12,000.00 $60,000.00 American Civil Constructors, Inc. $11,000.00 $55,000.00 Engineer's Estimate 5 EACH $6,000.00 $30,000.00

17 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2040 60403-0000 INLET (TYPE C, 5-FOOT)

Flatiron Constructors Inc $5,900.00 $11,800.00 American Civil Constructors, Inc. $7,500.00 $15,000.00 Engineer's Estimate 2 EACH $6,000.00 $12,000.00

A2060 60403-0000 INLET (TYPE R L 5, 5-FOOT)

Flatiron Constructors Inc $10,000.00 $50,000.00 American Civil Constructors, Inc. $10,500.00 $52,500.00 Engineer's Estimate 5 EACH $8,000.00 $40,000.00

A2080 60405-0000 MANHOLE ADJUSTMENT

Flatiron Constructors Inc $1,100.00 $36,300.00 American Civil Constructors, Inc. $1,600.00 $52,800.00 Engineer's Estimate 33 EACH $2,000.00 $66,000.00

A2100 60407-0000 CAPPING INLETS AND MANHOLES

Flatiron Constructors Inc $2,400.00 $2,400.00 American Civil Constructors, Inc. $3,300.00 $3,300.00 Engineer's Estimate 1 EACH $2,000.00 $2,000.00

A2120 60526-0000 DRAINAGE CHASE

Flatiron Constructors Inc $850.00 $51,000.00 American Civil Constructors, Inc. $320.00 $19,200.00 Engineer's Estimate 60 LNFT $250.00 $15,000.00

A2140 60901-0000 CURB, CONCRETE (TYPE 2, SECTION M)

Flatiron Constructors Inc $66.00 $15,840.00 American Civil Constructors, Inc. $65.00 $15,600.00 Engineer's Estimate 240 LNFT $45.00 $10,800.00

A2160 60901-0000 CURB, CONCRETE (TYPE 6, SECTION M)

Flatiron Constructors Inc $49.00 $44,100.00 American Civil Constructors, Inc. $65.00 $58,500.00 Engineer's Estimate 900 LNFT $35.00 $31,500.00

18 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2180 60901-0000 CURB, CONCRETE (TYPE 2, SECTION B)

Flatiron Constructors Inc $56.00 $84,000.00 American Civil Constructors, Inc. $65.00 $97,500.00 Engineer's Estimate 1,500 LNFT $35.00 $52,500.00

A2200 60901-0000 CURB, CONCRETE (REINFORCED, 24-INCH DEPTH)

Flatiron Constructors Inc $375.00 $9,375.00 American Civil Constructors, Inc. $75.00 $1,875.00 Engineer's Estimate 25 LNFT $80.00 $2,000.00

A2220 60901-4200 CURB, STONE, TYPE 1, 18-INCH DEPTH (SANDSTONE LANDSCAPE PLANTING BED CURB)

Flatiron Constructors Inc $110.00 $29,700.00 American Civil Constructors, Inc. $75.00 $20,250.00 Engineer's Estimate 270 LNFT $52.00 $14,040.00

A2240 60902-1000 CURB AND GUTTER, CONCRETE, 12-INCH DEPTH (TYPE 2, SECTION IIM)

Flatiron Constructors Inc $320.00 $8,000.00 American Civil Constructors, Inc. $65.00 $1,625.00 Engineer's Estimate 25 LNFT $40.00 $1,000.00

A2260 60902-1000 CURB AND GUTTER, CONCRETE, 12-INCH DEPTH (TYPE 2, SECTION IB)

Flatiron Constructors Inc $58.00 $53,940.00 American Civil Constructors, Inc. $65.00 $60,450.00 Engineer's Estimate 930 LNFT $35.00 $32,550.00

A2280 60902-1000 CURB AND GUTTER, CONCRETE, 12-INCH DEPTH (TYPE 2, SECTION IIB)

Flatiron Constructors Inc $60.00 $282,000.00 American Civil Constructors, Inc. $65.00 $305,500.00 Engineer's Estimate 4,700 LNFT $40.00 $188,000.00

A2300 60905-1000 GUTTER, CONCRETE (TYPE 2)

Flatiron Constructors Inc $125.00 $61,250.00 American Civil Constructors, Inc. $85.00 $41,650.00 Engineer's Estimate 490 LNFT $45.00 $22,050.00

19 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2320 61101-0000 WATER SYSTEM

Flatiron Constructors Inc Lump Sum $195,000.00 American Civil Constructors, Inc. Lump Sum $345,000.00 Engineer's Estimate ALL LPSM Lump Sum $193,800.00

A2340 61103-1100 12-INCH ENCASEMENT PIPE, GALVANIZED STEEL

Flatiron Constructors Inc $750.00 $56,250.00 American Civil Constructors, Inc. $550.00 $41,250.00 Engineer's Estimate 75 LNFT $100.00 $7,500.00

A2360 61107-0000 WATER METER (1 1/2 INCH)

Flatiron Constructors Inc $19,000.00 $38,000.00 American Civil Constructors, Inc. $69,100.00 $138,200.00 Engineer's Estimate 2 EACH $30,000.00 $60,000.00

A2380 61108-4000 ADJUST VALVE BOX

Flatiron Constructors Inc $600.00 $20,400.00 American Civil Constructors, Inc. $520.00 $17,680.00 Engineer's Estimate 34 EACH $600.00 $20,400.00

A2400 61109-4000 RELOCATE FIRE HYDRANT

Flatiron Constructors Inc $5,000.00 $5,000.00 American Civil Constructors, Inc. $5,050.00 $5,050.00 Engineer's Estimate 1 EACH $7,500.00 $7,500.00

A2420 61110-1000 IRRIGATION SYSTEM

Flatiron Constructors Inc Lump Sum $400,000.00 American Civil Constructors, Inc. Lump Sum $520,500.00 Engineer's Estimate ALL LPSM Lump Sum $122,000.00

A2440 61202-1000 10-INCH SEWER LINE, PLASTIC

Flatiron Constructors Inc $500.00 $40,000.00 American Civil Constructors, Inc. $415.00 $33,200.00 Engineer's Estimate 80 LNFT $150.00 $12,000.00

20 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2460 61206-0000 RELOCATE SANITARY SERVICE

Flatiron Constructors Inc $32,000.00 $32,000.00 American Civil Constructors, Inc. $26,000.00 $26,000.00 Engineer's Estimate 1 EACH $10,000.00 $10,000.00

A2480 61207-0000 CLEANOUT

Flatiron Constructors Inc $2,000.00 $2,000.00 American Civil Constructors, Inc. $475.00 $475.00 Engineer's Estimate 1 EACH $5,000.00 $5,000.00

A2500 61501-0100 SIDEWALK, CONCRETE

Flatiron Constructors Inc $120.00 $284,400.00 American Civil Constructors, Inc. $200.00 $474,000.00 Engineer's Estimate 2,370 SQYD $75.00 $177,750.00

A2520 61501-0200 SIDEWALK, COLORED CONCRETE (STAMPED)

Flatiron Constructors Inc $165.00 $379,500.00 American Civil Constructors, Inc. $300.00 $690,000.00 Engineer's Estimate 2,300 SQYD $95.00 $218,500.00

A2540 61501-0900 SIDEWALK, STONE (SALVAGED SANDSTONE PAVER)

Flatiron Constructors Inc $135.00 $9,450.00 American Civil Constructors, Inc. $320.00 $22,400.00 Engineer's Estimate 70 SQYD $45.00 $3,150.00

A2560 61502-1000 DRIVE PAD, CONCRETE

Flatiron Constructors Inc $180.00 $100,800.00 American Civil Constructors, Inc. $170.00 $95,200.00 Engineer's Estimate 560 SQYD $140.00 $78,400.00

A2580 61504-1000 ACCESSIBILITY RAMP, CONCRETE

Flatiron Constructors Inc $300.00 $228,000.00 American Civil Constructors, Inc. $568.00 $431,680.00 Engineer's Estimate 760 SQYD $200.00 $152,000.00

21 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2600 61701-4500 GUARDRAIL SYSTEM MGS, TYPE 2, CLASS A STEEL POSTS (7-FOOT POSTS)

Flatiron Constructors Inc $75.00 $12,000.00 American Civil Constructors, Inc. $85.00 $13,600.00 Engineer's Estimate 160 LNFT $50.00 $8,000.00

A2620 61702-0000 TERMINAL SECTION

Flatiron Constructors Inc $37,000.00 $37,000.00 American Civil Constructors, Inc. $7,100.00 $7,100.00 Engineer's Estimate 1 EACH $15,000.00 $15,000.00

A2640 61702-1200 TERMINAL SECTION, TYPE LST (TYPE 3D)

Flatiron Constructors Inc $1,900.00 $3,800.00 American Civil Constructors, Inc. $7,100.00 $14,200.00 Engineer's Estimate 2 EACH $2,500.00 $5,000.00

A2660 61702-1200 TERMINAL SECTION, TYPE LST (TYPE 3K)

Flatiron Constructors Inc $2,800.00 $2,800.00 American Civil Constructors, Inc. $7,100.00 $7,100.00 Engineer's Estimate 1 EACH $2,500.00 $2,500.00

A2680 61702-1500 TERMINAL SECTION, TYPE MGS TANGENT (NON FLARED)(TL-3)

Flatiron Constructors Inc $5,200.00 $5,200.00 American Civil Constructors, Inc. $7,100.00 $7,100.00 Engineer's Estimate 1 EACH $6,000.00 $6,000.00

A2700 61707-4000 STRUCTURE TRANSITION RAILING, MGS SYSTEM (TYPE 3G)

Flatiron Constructors Inc $220.00 $5,500.00 American Civil Constructors, Inc. $355.00 $8,875.00 Engineer's Estimate 25 LNFT $140.00 $3,500.00

A2720 61707-4000 STRUCTURE TRANSITION RAILING, MGS SYSTEM (TYPE 3H)

Flatiron Constructors Inc $135.00 $2,700.00 American Civil Constructors, Inc. $355.00 $7,100.00 Engineer's Estimate 20 LNFT $140.00 $2,800.00

22 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2740 61708-1000 REMOVE AND RESET, GUARDRAIL

Flatiron Constructors Inc $120.00 $1,560.00 American Civil Constructors, Inc. $150.00 $1,950.00 Engineer's Estimate 13 LNFT $200.00 $2,600.00

A2760 61901-0000 FENCE (TREE PROTECTION)

Flatiron Constructors Inc $3.40 $4,080.00 American Civil Constructors, Inc. $4.00 $4,800.00 Engineer's Estimate 1,200 LNFT $10.00 $12,000.00

A2780 61901-0000 FENCE (ELK TREE PROTECTION)

Flatiron Constructors Inc $10.00 $31,000.00 American Civil Constructors, Inc. $12.00 $37,200.00 Engineer's Estimate 3,100 LNFT $15.00 $46,500.00

A2800 61901-2250 FENCE, RAIL

Flatiron Constructors Inc $130.00 $13,000.00 American Civil Constructors, Inc. $93.00 $9,300.00 Engineer's Estimate 100 LNFT $25.00 $2,500.00

A2820 61904-0000 BOLLARD POST

Flatiron Constructors Inc $2,100.00 $8,400.00 American Civil Constructors, Inc. $320.00 $1,280.00 Engineer's Estimate 4 EACH $500.00 $2,000.00

A2840 62201-0250 DUMP TRUCK, 10 CUBIC YARD MINIMUM CAPACITY

Flatiron Constructors Inc $140.00 $11,200.00 American Civil Constructors, Inc. $145.00 $11,600.00 Engineer's Estimate 80 HOUR $140.00 $11,200.00

A2860 62201-0900 WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

Flatiron Constructors Inc $145.00 $11,600.00 American Civil Constructors, Inc. $175.00 $14,000.00 Engineer's Estimate 80 HOUR $150.00 $12,000.00

23 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A2880 62201-2050 ROLLER

Flatiron Constructors Inc $140.00 $11,200.00 American Civil Constructors, Inc. $130.00 $10,400.00 Engineer's Estimate 80 HOUR $180.00 $14,400.00

A2900 62201-2850 MOTOR GRADER, 12 FOOT MINIMUM BLADE

Flatiron Constructors Inc $185.00 $3,700.00 American Civil Constructors, Inc. $210.00 $4,200.00 Engineer's Estimate 20 HOUR $180.00 $3,600.00

A2920 62201-3200 HYDRAULIC EXCAVATOR, CRAWLER MOUNTED, 1.5 CUBIC YARD MINIMUM CAPACITY

Flatiron Constructors Inc $180.00 $14,400.00 American Civil Constructors, Inc. $280.00 $22,400.00 Engineer's Estimate 80 HOUR $160.00 $12,800.00

A2940 62301-0000 GENERAL LABOR

Flatiron Constructors Inc $70.00 $8,400.00 American Civil Constructors, Inc. $56.00 $6,720.00 Engineer's Estimate 120 HOUR $60.00 $7,200.00

A2960 62302-1000 SPECIAL LABOR, HIRED TECHNICAL SERVICES

Flatiron Constructors Inc $210.00 $12,600.00 American Civil Constructors, Inc. $150.00 $9,000.00 Engineer's Estimate 60 HOUR $160.00 $9,600.00

A2980 62302-1100 SPECIAL LABOR, HIRED SURVEY SERVICES

Flatiron Constructors Inc $230.00 $13,800.00 American Civil Constructors, Inc. $355.00 $21,300.00 Engineer's Estimate 60 HOUR $170.00 $10,200.00

A3000 62403-0000 FURNISHING AND PLACING TOPSOIL

Flatiron Constructors Inc $160.00 $123,200.00 American Civil Constructors, Inc. $120.00 $92,400.00 Engineer's Estimate 770 CUYD $75.00 $57,750.00

24 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3020 62511-1000 SEEDING, DRY METHOD (LOW GROW NATIVE GRASS SEEDING)

Flatiron Constructors Inc $2.50 $5,000.00 American Civil Constructors, Inc. $3.50 $7,000.00 Engineer's Estimate 2,000 SQYD $3.00 $6,000.00

A3040 62511-1000 SEEDING, DRY METHOD (NATIVE SEEDING)

Flatiron Constructors Inc $3.00 $4,200.00 American Civil Constructors, Inc. $4.00 $5,600.00 Engineer's Estimate 1,400 SQYD $3.00 $4,200.00

A3060 62516-4000 MULCHING, HAND METHOD

Flatiron Constructors Inc $29.00 $31,610.00 American Civil Constructors, Inc. $38.00 $41,420.00 Engineer's Estimate 1,090 SQYD $15.00 $16,350.00

A3080 62632-0000 PLANTINGS

Flatiron Constructors Inc Lump Sum $108,000.00 American Civil Constructors, Inc. Lump Sum $136,000.00 Engineer's Estimate ALL LPSM Lump Sum $125,000.00

A3100 62635-3000 CUTTINGS, WILLOW POLE

Flatiron Constructors Inc $10.20 $2,754.00 American Civil Constructors, Inc. $14.00 $3,780.00 Engineer's Estimate 270 EACH $4.00 $1,080.00

A3120 62640-0000 TREE GRATE

Flatiron Constructors Inc $5,800.00 $58,000.00 American Civil Constructors, Inc. $2,500.00 $25,000.00 Engineer's Estimate 10 EACH $2,500.00 $25,000.00

A3140 62701-0000 SOD

Flatiron Constructors Inc $13.00 $32,110.00 American Civil Constructors, Inc. $15.00 $37,050.00 Engineer's Estimate 2,470 SQYD $18.00 $44,460.00

25 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3160 63301-0000 SIGN SYSTEM (P1, 2 1/2-INCH ROUND NP-40, POST & SLIPBASE)

Flatiron Constructors Inc $1,150.00 $82,800.00 American Civil Constructors, Inc. $710.00 $51,120.00 Engineer's Estimate 72 EACH $800.00 $57,600.00

A3180 63301-0000 SIGN SYSTEM (P, 2-INCH ROUND, POST & SOCKET)

Flatiron Constructors Inc $750.00 $45,000.00 American Civil Constructors, Inc. $710.00 $42,600.00 Engineer's Estimate 60 EACH $800.00 $48,000.00

A3200 63316-1000 REMOVE AND RESET SIGN

Flatiron Constructors Inc $500.00 $5,000.00 American Civil Constructors, Inc. $710.00 $7,100.00 Engineer's Estimate 10 EACH $500.00 $5,000.00

A3220 63402-0700 PAVEMENT MARKINGS, TYPE D, SOLID

Flatiron Constructors Inc $2,000.00 $7,600.00 American Civil Constructors, Inc. $14,200.00 $53,960.00 Engineer's Estimate 3.8 MILE $4,500.00 $17,100.00

A3240 63403-0800 PAVEMENT MARKINGS, TYPE H (STOP BAR - XWALK - SHIELD)

Flatiron Constructors Inc $30.00 $87,000.00 American Civil Constructors, Inc. $36.00 $104,400.00 Engineer's Estimate 2,900 SQFT $10.00 $29,000.00

A3260 63403-1300 PAVEMENT MARKINGS, TYPE BIKE LANE SURFACE

Flatiron Constructors Inc $30.00 $3,900.00 American Civil Constructors, Inc. $36.00 $4,680.00 Engineer's Estimate 130 SQFT $18.00 $2,340.00

A3280 63405-2890 PAVEMENT MARKINGS, TYPE H (WORD-SYMBOLS)

Flatiron Constructors Inc $1,000.00 $160,000.00 American Civil Constructors, Inc. $710.00 $113,600.00 Engineer's Estimate 160 EACH $300.00 $48,000.00

26 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3300 63411-1500 RECESSED PAVEMENT MARKINGS, TYPE H, SOLID

Flatiron Constructors Inc $20.00 $28,000.00 American Civil Constructors, Inc. $43.00 $60,200.00 Engineer's Estimate 1,400 LNFT $2.00 $2,800.00

A3320 63501-1000 TEMPORARY TRAFFIC CONTROL, TRAFFIC CONTROL SUPERVISOR

Flatiron Constructors Inc Lump Sum $1,200,000.00 American Civil Constructors, Inc. Lump Sum $896,000.00 Engineer's Estimate ALL LPSM Lump Sum $40,000.00

A3340 63501-3000 TEMPORARY TRAFFIC CONTROL, TRANSPORTATION MANAGEMENT PLAN

Flatiron Constructors Inc Lump Sum $15,000.00 American Civil Constructors, Inc. Lump Sum $36,000.00 Engineer's Estimate ALL LPSM Lump Sum $50,000.00

A3360 63501-3500 TEMPORARY TRAFFIC CONTROL, PUBLIC INFORMATION PROGRAM

Flatiron Constructors Inc Lump Sum $100,000.00 American Civil Constructors, Inc. Lump Sum $213,000.00 Engineer's Estimate ALL LPSM Lump Sum $150,000.00

A3380 63502-0600 TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

Flatiron Constructors Inc $450.00 $5,400.00 American Civil Constructors, Inc. $710.00 $8,520.00 Engineer's Estimate 12 EACH $350.00 $4,200.00

A3400 63502-0700 TEMPORARY TRAFFIC CONTROL, CONE

Flatiron Constructors Inc $30.00 $3,300.00 American Civil Constructors, Inc. $29.00 $3,190.00 Engineer's Estimate 110 EACH $20.00 $2,200.00

A3420 63502-1300 TEMPORARY TRAFFIC CONTROL, DRUM

Flatiron Constructors Inc $65.00 $3,575.00 American Civil Constructors, Inc. $57.00 $3,135.00 Engineer's Estimate 55 EACH $80.00 $4,400.00

27 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3440 63502-1400 TEMPORARY TRAFFIC CONTROL, VERTICAL PANEL

Flatiron Constructors Inc $65.00 $7,150.00 American Civil Constructors, Inc. $43.00 $4,730.00 Engineer's Estimate 110 EACH $35.00 $3,850.00

A3460 63502-1500 TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE A

Flatiron Constructors Inc $45.00 $2,475.00 American Civil Constructors, Inc. $43.00 $2,365.00 Engineer's Estimate 55 EACH $35.00 $1,925.00

A3480 63502-2000 TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

Flatiron Constructors Inc $23,000.00 $92,000.00 American Civil Constructors, Inc. $15,000.00 $60,000.00 Engineer's Estimate 4 EACH $15,000.00 $60,000.00

A3500 63502-2100 TEMPORARY TRAFFIC CONTROL, CRASH CUSHION

Flatiron Constructors Inc $11,000.00 $44,000.00 American Civil Constructors, Inc. $15,000.00 $60,000.00 Engineer's Estimate 4 EACH $4,000.00 $16,000.00

A3520 63503-0400 TEMPORARY TRAFFIC CONTROL, CONCRETE BARRIER

Flatiron Constructors Inc $48.00 $62,400.00 American Civil Constructors, Inc. $100.00 $130,000.00 Engineer's Estimate 1,300 LNFT $80.00 $104,000.00

A3540 63503-0700 TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

Flatiron Constructors Inc $3.70 $57,350.00 American Civil Constructors, Inc. $1.50 $23,250.00 Engineer's Estimate 15,500 LNFT $0.95 $14,725.00

A3541 63503-0800 TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKING REMOVAL

Flatiron Constructors Inc $3.75 $76,875.00 American Civil Constructors, Inc. $3.00 $61,500.00 Engineer's Estimate 20,500 LNFT $0.75 $15,375.00

28 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3560 63503-1000 TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE

Flatiron Constructors Inc $5.00 $10,500.00 American Civil Constructors, Inc. $7.00 $14,700.00 Engineer's Estimate 2,100 LNFT $5.00 $10,500.00

A3580 63504-1000 TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

Flatiron Constructors Inc $30.00 $27,000.00 American Civil Constructors, Inc. $28.50 $25,650.00 Engineer's Estimate 900 SQFT $30.00 $27,000.00

A3600 63506-0500 TEMPORARY TRAFFIC CONTROL, FLAGGER

Flatiron Constructors Inc $41.00 $430,500.00 American Civil Constructors, Inc. $57.00 $598,500.00 Engineer's Estimate 10,500 HOUR $50.00 $525,000.00

A3620 63601-1000 SYSTEM INSTALLATION, TRAFFIC SIGNAL

Flatiron Constructors Inc Lump Sum $1,750,000.00 American Civil Constructors, Inc. Lump Sum $1,840,000.00 Engineer's Estimate ALL LPSM Lump Sum $630,000.00

A3640 63601-2000 SYSTEM INSTALLATION, LIGHTING

Flatiron Constructors Inc Lump Sum $1,900,000.00 American Civil Constructors, Inc. Lump Sum $2,130,000.00 Engineer's Estimate ALL LPSM Lump Sum $435,000.00

A3660 63602-1000 SYSTEM INSTALLATION, TRAFFIC SIGNAL (RRFB SYSTEM)

Flatiron Constructors Inc $15,000.00 $30,000.00 American Civil Constructors, Inc. $31,500.00 $63,000.00 Engineer's Estimate 2 EACH $15,000.00 $30,000.00

A3680 63640-0200 RELOCATE SIGNAL SYSTEM (REMOVE)

Flatiron Constructors Inc Lump Sum $90,000.00 American Civil Constructors, Inc. Lump Sum $45,800.00 Engineer's Estimate ALL LPSM Lump Sum $20,000.00

29 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3700 63640-0700 RELOCATE ELECTRICAL LINE

Flatiron Constructors Inc Lump Sum $1,300,000.00 American Civil Constructors, Inc. Lump Sum $2,050,000.00 Engineer's Estimate ALL LPSM Lump Sum $220,000.00

A3720 63641-0200 RELOCATE SIGNAL SYSTEM (RRFB POST)

Flatiron Constructors Inc $15,000.00 $15,000.00 American Civil Constructors, Inc. $14,300.00 $14,300.00 Engineer's Estimate 1 EACH $250.00 $250.00

A3740 64501-0000 LOCATE UTILITIES

Flatiron Constructors Inc Lump Sum $100,000.00 American Civil Constructors, Inc. Lump Sum $138,000.00 Engineer's Estimate ALL LPSM Lump Sum $50,000.00

A3760 64603-0100 FIXTURE, TRASH RECEPTACLE (TYPE 1, OFCI)

Flatiron Constructors Inc $650.00 $1,300.00 American Civil Constructors, Inc. $5,700.00 $11,400.00 Engineer's Estimate 2 EACH $150.00 $300.00

A3780 64603-0300 FIXTURE, BENCH (6-FOOT, BACKLESS)

Flatiron Constructors Inc $2,500.00 $5,000.00 American Civil Constructors, Inc. $4,100.00 $8,200.00 Engineer's Estimate 2 EACH $1,100.00 $2,200.00

A3800 64603-0300 FIXTURE, BENCH (6-FOOT, WITH BACK)

Flatiron Constructors Inc $2,700.00 $16,200.00 American Civil Constructors, Inc. $5,800.00 $34,800.00 Engineer's Estimate 6 EACH $1,300.00 $7,800.00

A3820 64603-0700 FIXTURE, PICNIC TABLE

Flatiron Constructors Inc $5,000.00 $10,000.00 American Civil Constructors, Inc. $4,600.00 $9,200.00 Engineer's Estimate 2 EACH $500.00 $1,000.00

30 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3840 64604-1000 FIXTURE, HANDRAIL (STAINLESS STEEL)

Flatiron Constructors Inc $500.00 $110,000.00 American Civil Constructors, Inc. $780.00 $171,600.00 Engineer's Estimate 220 LNFT $150.00 $33,000.00

A3860 64604-3000 FIXTURE, PEDESTRIAN RAILING

Flatiron Constructors Inc $320.00 $84,800.00 American Civil Constructors, Inc. $345.00 $91,425.00 Engineer's Estimate 265 LNFT $300.00 $79,500.00

A3880 64620-0300 REMOVE AND RESET BENCH

Flatiron Constructors Inc $850.00 $1,700.00 American Civil Constructors, Inc. $945.00 $1,890.00 Engineer's Estimate 2 EACH $250.00 $500.00

A3900 64620-0400 REMOVE AND RESET MAILBOX

Flatiron Constructors Inc $850.00 $1,700.00 American Civil Constructors, Inc. $1,665.00 $3,330.00 Engineer's Estimate 2 EACH $800.00 $1,600.00

A3920 64620-0600 REMOVE AND RESET TRASH RECEPTACLE (TYPE 2)

Flatiron Constructors Inc $850.00 $2,550.00 American Civil Constructors, Inc. $945.00 $2,835.00 Engineer's Estimate 3 EACH $250.00 $750.00

A3940 64620-0600 REMOVE AND RESET TRASH RECEPTACLE (TYPE 1)

Flatiron Constructors Inc $850.00 $2,550.00 American Civil Constructors, Inc. $1,185.00 $3,555.00 Engineer's Estimate 3 EACH $250.00 $750.00

A3960 64702-3600 MITIGATION, STREAMBED CHANNEL RECONSTRUCTION

Flatiron Constructors Inc $1,005.00 $402,000.00 American Civil Constructors, Inc. $563.00 $225,200.00 Engineer's Estimate 400 LNFT $1,000.00 $400,000.00

31 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: A

Schedule Type: Base

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

Number

A3980 64704-2000 MITIGATION, ROCK WEIR

Flatiron Constructors Inc $1,600.00 $56,000.00 American Civil Constructors, Inc. $1,500.00 $52,500.00 Engineer's Estimate 35 CUYD $400.00 $14,000.00

Total Schedule - All Items

Flatiron Constructors Inc $27,087,348.00 American Civil Constructors, Inc. $33,560,900.30 Engineer's Estimate $15,749,991.00

32 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: X

Schedule Type: Base

Solcitation No: 6982AF22B000014

Division: Central Federal Lands

State: CO County: Larimer

Federal Land: Rocky Mountain National Park Opened at: Lakewood, CO

Opened by: Ryan Phillips

Date: 10/11/22

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

Flatiron Constructors Inc $1,416,181.00 385 Interlocken Crescent Suite 900 Broomfield, CO 80021

American Civil Constructors, Inc. $2,183,461.00 4901 S. Windermere St.

Littleton, CO 80120

Engineer's Estimate $1,715,318.00

33 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: X

Schedule Type: Base

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

Number

X0020 15101-0000 MOBILIZATION

Flatiron Constructors Inc Lump Sum $120,000.00 American Civil Constructors, Inc. Lump Sum $215,000.00 Engineer's Estimate ALL LPSM Lump Sum $200,000.00

X0040 15210-4000 CENTERLINE, ESTABLISHMENT

Flatiron Constructors Inc $10,000.00 $13,000.00 American Civil Constructors, Inc. $57,000.00 $74,100.00 Engineer's Estimate 1.300 MILE $6,000.00 $7,800.00

X0060 15301-0000 CONTRACTOR QUALITY CONTROL

Flatiron Constructors Inc Lump Sum $10,000.00 American Civil Constructors, Inc. Lump Sum $44,000.00 Engineer's Estimate ALL LPSM Lump Sum $25,000.00

X0080 15401-0000 CONTRACTOR TESTING

Flatiron Constructors Inc Lump Sum $12,100.00 American Civil Constructors, Inc. Lump Sum $42,500.00 Engineer's Estimate ALL LPSM Lump Sum $25,000.00

X0100 15501-0000 CONSTRUCTION SCHEDULE

Flatiron Constructors Inc Lump Sum $2,500.00 American Civil Constructors, Inc. Lump Sum $4,800.00 Engineer's Estimate ALL LPSM Lump Sum $10,000.00

X0120 20301-2400 REMOVAL OF SIGN

Flatiron Constructors Inc $100.00 $3,000.00 American Civil Constructors, Inc. $710.00 $21,300.00 Engineer's Estimate 30 EACH $100.00 $3,000.00

X0140 20302-0300 REMOVAL OF CURB AND GUTTER, CONCRETE

Flatiron Constructors Inc $26.25 $3,675.00 American Civil Constructors, Inc. $27.00 $3,780.00 Engineer's Estimate 140 LNFT $15.00 $2,100.00

34 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: X

Schedule Type: Base

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

Number

X0160 20303-3200 REMOVAL OF SIDEWALK, CONCRETE

Flatiron Constructors Inc $58.00 $9,280.00 American Civil Constructors, Inc. $32.00 $5,120.00 Engineer's Estimate 160 SQYD $25.00 $4,000.00

X0180 30101-0000 AGGREGATE BASE

Flatiron Constructors Inc $106.00 $1,166.00 American Civil Constructors, Inc. $335.00 $3,685.00 Engineer's Estimate 11 TON $38.00 $418.00

X0200 40101-0600 ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3

MILLION ESAL

Flatiron Constructors Inc $187.00 $742,390.00 American Civil Constructors, Inc. $268.00 $1,063,960.00 Engineer's Estimate 3,970 TON $180.00 $714,600.00

X0240 40105-3000 ANTISTRIP ADDITIVE, TYPE 3

Flatiron Constructors Inc $270.00 $10,800.00 American Civil Constructors, Inc. $387.00 $15,480.00 Engineer's Estimate 40 TON $400.00 $16,000.00

X0280 40601-0000 FOG SEAL

Flatiron Constructors Inc $1,200.00 $13,200.00 American Civil Constructors, Inc. $931.00 $10,241.00 Engineer's Estimate 11 TON $800.00 $8,800.00

X0300 41201-0000 TACK COAT

Flatiron Constructors Inc $1,500.00 $33,000.00 American Civil Constructors, Inc. $2,150.00 $47,300.00 Engineer's Estimate 22 TON $800.00 $17,600.00

X0320 41301-0000 ASPHALT PAVEMENT MILLING

Flatiron Constructors Inc $9.00 $216,000.00 American Civil Constructors, Inc. $11.50 $276,000.00 Engineer's Estimate 24,000 SQYD $20.00 $480,000.00

35 out of 36

Project No: CO FLAP US 36(1)

Project Name: Downtown Estes Park Loop

Schedule: X

Schedule Type: Base

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

Number

X0340 61501-0100 SIDEWALK, CONCRETE

Flatiron Constructors Inc $175.00 $4,900.00 American Civil Constructors, Inc. $425.00 $11,900.00 Engineer's Estimate 28 SQYD $75.00 $2,100.00

X0360 61504-1000 ACCESSIBILITY RAMP, CONCRETE

Flatiron Constructors Inc $250.00 $32,500.00 American Civil Constructors, Inc. $266.00 $34,580.00 Engineer's Estimate 130 SQYD $200.00 $26,000.00

X0380 61509-0000 DETECTABLE WARNING PANELS

Flatiron Constructors Inc $735.00 $7,350.00 American Civil Constructors, Inc. $532.00 $5,320.00 Engineer's Estimate 10 SQYD $450.00 $4,500.00

X0400 63301-0000 SIGN SYSTEM (P - 2IN ROUND, POST & SOCKET)

Flatiron Constructors Inc $660.00 $21,120.00 American Civil Constructors, Inc. $710.00 $22,720.00 Engineer's Estimate 32 EACH $800.00 $25,600.00

X0420 63316-1000 REMOVE AND RESET SIGN

Flatiron Constructors Inc $425.00 $8,500.00 American Civil Constructors, Inc.