Bid_Tabs_Summary.pdf

T A B U L A T I O N O F B I D S

Schedule A Total of Bid Items: 4,333,600.00$ 0.3% 4,346,690.00$ 26.4% 5,476,635.00$ -1.4% 4,271,354.00$ 0.0% 4,335,440.00$ 4.8% 4,540,125.00$ -3.1% 4,201,354.00$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

15101-0000

Line A0020 ALL LPSM 404,290.00$ 404,290.00$ 770,000.00$ 1,300,000.00$ 650,000.00$ 705,000.00$ 874,500.00$ 460,000.00$

15301-0000

Line A0040 ALL LPSM 95,000.00$ 95,000.00$ 125,000.00$ 110,000.00$ 50,000.00$ 75,000.00$ 250,000.00$ 45,000.00$

15401-0000

Line A0060 ALL LPSM 95,000.00$ 95,000.00$ 75,000.00$ 110,000.00$ 28,080.00$ 135,000.00$ 250,000.00$ 28,500.00$

15501-0000

Line A0080 ALL LPSM 3,000.00$ 3,000.00$ 10,000.00$ 10,000.00$ 5,000.00$ 7,500.00$ 15,000.00$ 6,500.00$

40910-0300

Line A0100 830,000 SQYD 1.50$ 1,245,000.00$ 1,452,500.00$ 1,660,000.00$ 1,162,000.00$ 979,400.00$ 323,700.00$ 1,087,300.00$

40920-1000

Line A0120 550 TON 600.00$ 330,000.00$ 110,000.00$ 165,000.00$ 143,000.00$ 134,750.00$ 324,500.00$ 143,825.00$

40940-1300

Line A0140 1,530 TON 700.00$ 1,071,000.00$ 459,000.00$ 841,500.00$ 811,512.00$ 734,400.00$ 1,075,590.00$ 803,250.00$

41105-0000

Line A0160 100 TON 65.00$ 6,500.00$ 2,000.00$ 75.00$ 4,800.00$ 8,000.00$ 5,000.00$ 23,000.00$

42801-0200

Line A0180 30,000 SQYD 10.00$ 300,000.00$ 540,000.00$ 450,000.00$ 900,000.00$ 810,000.00$ 570,000.00$ 870,000.00$

42803-0200

Line A0200 1,050 TON 300.00$ 315,000.00$ 236,250.00$ 341,250.00$ 141,750.00$ 262,500.00$ 393,750.00$ 425,250.00$

62201-0050

Line A0220 20 HOUR 100.00$ 2,000.00$ 2,500.00$ 2,900.00$ 3,000.00$ 2,500.00$ 2,500.00$ 2,700.00$

62201-0450

Line A0240 20 HOUR 175.00$ 3,500.00$ 3,000.00$ 2,800.00$ 960.00$ 2,900.00$ 4,000.00$ 3,000.00$

62201-2850

Line A0260 20 HOUR 150.00$ 3,000.00$ 3,000.00$ 3,800.00$ 600.00$ 3,500.00$ 3,700.00$ 3,500.00$

62301-0000

Line A0280 40 HOUR 75.00$ 3,000.00$ 2,600.00$ 3,200.00$ 3,200.00$ 3,000.00$ 3,200.00$ 2,880.00$

63401-0000

Line A0300 1,210,000 LNFT 0.20$ 242,000.00$ 121,000.00$ 145,200.00$ 145,200.00$ 217,800.00$ 145,200.00$ 133,100.00$

63405-0050

Line A0320 3 EACH 1,000.00$ 3,000.00$ 1,875.00$ 2,064.00$ 3,420.00$ 1,350.00$ 1,650.00$ 3,240.00$

63501-1000

Line A0340 ALL LPSM 55,000.00$ 55,000.00$ 275,000.00$ 125,000.00$ 25,000.00$ 45,000.00$ 100,000.00$ 23,500.00$

63502-0700

Line A0360 220 EACH 25.00$ 5,500.00$ 4,400.00$ 3,740.00$ 3,960.00$ 6,600.00$ 5,500.00$ 4,840.00$

63503-0700

Line A0380 316,000 LNFT 0.15$ 47,400.00$ 47,400.00$ 88,480.00$ 72,680.00$ 79,000.00$ 72,680.00$ 18,960.00$

63504-1000

Line A0400 233 SQFT 20.00$ 4,660.00$ 1,165.00$ 5,126.00$ 5,592.00$ 6,990.00$ 8,155.00$ 5,359.00$

63506-0500

Line A0420 1,000 HOUR 70.00$ 70,000.00$ 70,000.00$ 75,000.00$ 78,000.00$ 82,000.00$ 80,000.00$ 73,000.00$

63506-0600

Line A0440 350 HOUR 85.00$ 29,750.00$ 35,000.00$ 31,500.00$ 33,600.00$ 33,250.00$ 31,500.00$ 34,650.00$

Engineer's Estimate

100.00$ 90.00$ 96.00$ 95.00$ 90.00$ 99.00$

70.00$ 75.00$ 78.00$ 82.00$ 80.00$ 73.00$

5.00$ 22.00$ 24.00$ 30.00$ 35.00$ 23.00$

0.15$ 0.28$ 0.23$ 0.25$ 0.23$ 0.06$

20.00$ 17.00$ 18.00$ 30.00$ 25.00$ 22.00$

275,000.00$ 125,000.00$ 25,000.00$ 45,000.00$ 100,000.00$ 23,500.00$

625.00$ 688.00$ 1,140.00$ 450.00$ 550.00$ 1,080.00$

0.10$ 0.12$ 0.12$ 0.18$ 0.12$ 0.11$

65.00$ 80.00$ 80.00$ 75.00$ 80.00$ 72.00$

150.00$ 190.00$ 30.00$ 175.00$ 185.00$ 175.00$

150.00$ 140.00$ 48.00$ 145.00$ 200.00$ 150.00$

125.00$ 145.00$ 150.00$ 125.00$ 125.00$ 135.00$

225.00$ 325.00$ 135.00$ 250.00$ 375.00$ 405.00$

18.00$ 15.00$ 30.00$ 27.00$ 19.00$ 29.00$

20.00$ 0.75$ 48.00$ 80.00$ 50.00$ 230.00$

300.00$ 550.00$ 530.40$ 480.00$ 703.00$ 525.00$

200.00$ 300.00$ 260.00$ 245.00$ 590.00$ 261.50$

1.75$ 2.00$ 1.40$ 1.18$ 0.39$ 1.31$

874,500.00$ 460,000.00$

110,000.00$ 50,000.00$ 75,000.00$ 250,000.00$ 45,000.00$

75,000.00$ 110,000.00$ 28,080.00$ 135,000.00$ 250,000.00$ 28,500.00$

Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

125,000.00$

770,000.00$ 1,300,000.00$ 650,000.00$ 705,000.00$

MOBILIZATION

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

TEMPORARY TRAFFIC CONTROL, CONE

EMULSIFIED ASPHALT, GRADE CRS-2P

BLOTTER

FLEXIBLE PAVEMENT, FULL DEPTH PATCH, TYPE 3

FLEXIBLE PAVEMENT PATCH, TYPE 3

DUMP TRUCK, 5 CUBIC YARD MINIMUM CAPACITY

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

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

SURFACE TREATMENT, DESIGNATION 1C

FOG SEAL, EMULSIFIED ASPHALT GRADE CSS-1 OR CSS-1H, SS-1 OR SS-1H

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GENERAL LABOR

PAVEMENT MARKINGS

CONSTRUCTION SCHEDULE

10,000.00$ 10,000.00$ 5,000.00$ 7,500.00$ 15,000.00$ 6,500.00$

12/30/2015 Page 1 of 1

Schedule B Total of Bid Items: 7,808,200.00$ -4.1% 7,487,611.25$ -7.2% 7,247,470.20$ -7.1% 7,252,109.40$ -3.0% 7,570,883.90$ -1.6% 7,683,641.40$ 16.1% 9,064,871.98$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

15101-0000

Line B0020 ALL LPSM 764,902.10$ 764,902.10$ 979,979.00$ 1,300,000.00$ 650,000.00$ 705,000.00$ 946,000.00$ 985,000.00$

15206-0000

Line B0040 102.180 STA 230.00$ 23,501.40$ 20,436.00$ 20,436.00$ 69,482.40$ 15,327.00$ 15,327.00$ 19,516.38$

15215-1000

Line B0060 1 EACH 5,000.00$ 5,000.00$ 4,000.00$ 1,100.00$ 20,000.00$ 1,500.00$ 2,000.00$ 3,900.00$

15215-3000

Line B0080 2 EACH 3,000.00$ 6,000.00$ 8,000.00$ 3,400.00$ 17,000.00$ 3,000.00$ 4,000.00$ 7,800.00$

15215-3000

Line B0100 1 EACH 1,500.00$ 1,500.00$ 4,000.00$ 1,700.00$ 2,500.00$ 1,500.00$ 2,000.00$ 3,900.00$

15215-7000

Line B0120 1 EACH 4,000.00$ 4,000.00$ 4,000.00$ 2,500.00$ 3,500.00$ 1,500.00$ 7,500.00$ 3,900.00$

15216-1000

Line B0140 6.760 STA 700.00$ 4,732.00$ 2,163.20$ 1,352.00$ 16,900.00$ 1,014.00$ 1,081.60$ 2,061.80$

15216-2000

Line B0160 217.880 STA 150.00$ 32,682.00$ 34,860.80$ 35,950.20$ 76,258.00$ 17,430.40$ 34,860.80$ 34,860.80$

15301-0000

Line B0180 ALL LPSM 215,000.00$ 215,000.00$ 325,000.00$ 110,000.00$ 50,000.00$ 55,000.00$ 300,000.00$ 240,000.00$

15401-0000

Line B0200 ALL LPSM 165,000.00$ 165,000.00$ 150,000.00$ 110,000.00$ 58,500.00$ 80,000.00$ 300,000.00$ 57,000.00$

15501-0000

Line B0220 ALL LPSM 13,000.00$ 13,000.00$ 10,000.00$ 10,000.00$ 2,500.00$ 2,500.00$ 15,000.00$ 6,500.00$

15705-1400

Line B0240 1,400 LNFT 10.00$ 14,000.00$ 8,400.00$ 8,400.00$ 9,100.00$ 8,400.00$ 14,000.00$ 14,000.00$

15802-0000

Line B0260 ALL LPSM 30,000.00$ 30,000.00$ 100,000.00$ 10,000.00$ 40,000.00$ 150,000.00$ 350,000.00$ 42,000.00$

20101-0000

Line B0280 16.9 ACRE 3,000.00$ 50,700.00$ 8,450.00$ 10,140.00$ 84,500.00$ 109,850.00$ 33,800.00$ 64,220.00$

20301-0600

Line B0300 1 EACH 2,100.00$ 2,100.00$ 4,500.00$ 3,000.00$ 3,500.00$ 7,500.00$ 3,000.00$ 4,500.00$

20301-0700

Line B0320 80 EACH 20.00$ 1,600.00$ 2,000.00$ 880.00$ 12,000.00$ 3,200.00$ 4,000.00$ 2,800.00$

20301-1900

Line B0340 1 EACH 2,000.00$ 2,000.00$ 465.00$ 4,000.00$ 2,500.00$ 4,500.00$ 5,000.00$ 3,200.00$

20301-2400

Line B0360 32 EACH 120.00$ 3,840.00$ 2,016.00$ 3,520.00$ 48,000.00$ 4,800.00$ 3,200.00$ 11,200.00$

20302-0300

Line B0380 440 LNFT 12.00$ 5,280.00$ 4,180.00$ 4,400.00$ 2,860.00$ 11,880.00$ 6,600.00$ 11,000.00$

20401-0000

Line B0400 26,000 CUYD 20.00$ 520,000.00$ 286,000.00$ 338,000.00$ 260,000.00$ 728,000.00$ 338,000.00$ 624,000.00$

20402-0000

Line B0420 500 CUYD 70.00$ 35,000.00$ 8,500.00$ 30,000.00$ 17,500.00$ 37,500.00$ 20,000.00$ 62,000.00$

20441-0000

Line B0440 11,000 CUYD 10.00$ 110,000.00$ 187,000.00$ 22,000.00$ 165,000.00$ 297,000.00$ 154,000.00$ 407,000.00$

20443-0000

Line B0460 210 LNFT 10.00$ 2,100.00$ 5,250.00$ 4,200.00$ 10,500.00$ 8,400.00$ 3,570.00$ 19,530.00$

21101-2000

Line B0480 6,500 SQYD 10.00$ 65,000.00$ 13,000.00$ 26,000.00$ 91,000.00$ 78,650.00$ 32,500.00$ 91,000.00$

25101-3000

Line B0500 25 CUYD 180.00$ 4,500.00$ 7,500.00$ 3,125.00$ 11,250.00$ 6,250.00$ 9,375.00$ 7,000.00$

25305-1000

Line B0520 390 SQYD 120.00$ 46,800.00$ 37,050.00$ 48,750.00$ 32,487.00$ 42,900.00$ 78,000.00$ 69,030.00$

30101-0000

Line B0540 12,700 TON 40.00$ 508,000.00$ 508,000.00$ 635,000.00$ 508,000.00$ 609,600.00$ 495,300.00$ 1,333,500.00$

40301-0000

Line B0560 5,900 TON 150.00$ 885,000.00$ 885,000.00$ 826,000.00$ 708,000.00$ 855,500.00$ 826,000.00$ 926,300.00$

40910-0300

Line B0580 830,000 SQYD 1.50$ 1,245,000.00$ 1,452,500.00$ 1,203,500.00$ 1,079,000.00$ 1,020,900.00$ 323,700.00$ 1,128,800.00$

40920-1000

Line B0600 560 TON 600.00$ 336,000.00$ 112,000.00$ 145,600.00$ 376,320.00$ 137,200.00$ 330,400.00$ 148,400.00$

40940-1300

Line B0620 1,530 TON 700.00$ 1,071,000.00$ 459,000.00$ 765,000.00$ 811,512.00$ 734,400.00$ 1,075,590.00$ 803,250.00$

41103-0000

Line B0640 29,650 SQYD 1.25$ 37,062.50$ 23,720.00$ 14,825.00$ 5,930.00$ 22,237.50$ 51,591.00$ 29,650.00$

41105-0000

Line B0660 120 TON 65.00$ 7,800.00$ 2,400.00$ 18,000.00$ 17,280.00$ 9,600.00$ 6,000.00$ 27,000.00$

Engineer's Estimate

20.00$ 150.00$ 144.00$ 80.00$ 50.00$ 225.00$

0.80$ 0.50$ 0.20$ 0.75$ 1.74$ 1.00$

300.00$ 500.00$ 530.40$ 480.00$ 703.00$ 525.00$

200.00$ 260.00$ 672.00$ 245.00$ 590.00$ 265.00$

1.75$ 1.45$ 1.30$ 1.23$ 0.39$ 1.36$

150.00$ 140.00$ 120.00$ 145.00$ 140.00$ 157.00$

40.00$ 50.00$ 40.00$ 48.00$ 39.00$ 105.00$

95.00$ 125.00$ 83.30$ 110.00$ 200.00$ 177.00$

300.00$ 125.00$ 450.00$ 250.00$ 375.00$ 280.00$

2.00$ 4.00$ 14.00$ 12.10$ 5.00$ 14.00$

25.00$ 20.00$ 50.00$ 40.00$ 17.00$ 93.00$

17.00$ 2.00$ 15.00$ 27.00$ 14.00$ 37.00$

17.00$ 60.00$ 35.00$ 75.00$ 40.00$ 124.00$

11.00$ 13.00$ 10.00$ 28.00$ 13.00$ 24.00$

9.50$ 10.00$ 6.50$ 27.00$ 15.00$ 25.00$

63.00$ 110.00$ 1,500.00$ 150.00$ 100.00$ 350.00$

465.00$ 4,000.00$ 2,500.00$ 4,500.00$ 5,000.00$ 3,200.00$

25.00$ 11.00$ 150.00$ 40.00$ 50.00$ 35.00$

4,500.00$ 3,000.00$ 3,500.00$ 7,500.00$ 3,000.00$ 4,500.00$

500.00$ 600.00$ 5,000.00$ 6,500.00$ 2,000.00$ 3,800.00$

100,000.00$ 10,000.00$ 40,000.00$ 150,000.00$ 350,000.00$ 42,000.00$

6.00$ 6.00$ 6.50$ 6.00$ 10.00$ 10.00$

10,000.00$ 10,000.00$ 2,500.00$ 2,500.00$ 15,000.00$ 6,500.00$

150,000.00$ 110,000.00$ 58,500.00$ 80,000.00$ 300,000.00$ 57,000.00$

325,000.00$ 110,000.00$ 50,000.00$ 55,000.00$ 300,000.00$ 240,000.00$

160.00$ 165.00$ 350.00$ 80.00$ 160.00$ 160.00$

320.00$ 200.00$ 2,500.00$ 150.00$ 160.00$ 305.00$

4,000.00$ 2,500.00$ 3,500.00$ 1,500.00$ 7,500.00$ 3,900.00$

4,000.00$ 1,700.00$ 2,500.00$ 1,500.00$ 2,000.00$ 3,900.00$

946,000.00$ 985,000.00$

200.00$ 680.00$ 150.00$ 150.00$ 191.00$

4,000.00$ 1,100.00$ 20,000.00$ 1,500.00$ 2,000.00$ 3,900.00$

Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

200.00$

979,979.00$ 1,300,000.00$ 650,000.00$ 705,000.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, APPROACH ROAD

REMOVAL OF DELINEATOR

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

SURVEY AND STAKING, ROADWAY CROSS-SECTIONS

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SEDIMENT LOG

PLACED RIPRAP, CLASS 3

REVET MATTRESS, GALVANIZED OR ALUMINIZED COATED

AGGREGATE BASE

HOT ASPHALT CONCRETE PAVEMENT

SURFACE TREATMENT, DESIGNATION 1C

REMOVAL OF CURB AND GUTTER, CONCRETE

ROADWAY EXCAVATION

SUBEXCAVATION

WASTE

BERMS

ROADWAY OBLITERATION, METHOD 2

SURVEY AND STAKING, DRAINAGE STRUCTURE

SURVEY AND STAKING, PARKING AREA

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

REMOVAL OF CATTLE GUARD

SURVEY AND STAKING, DRAINAGE STRUCTURE

4,000.00$ 1,700.00$ 8,500.00$ 1,500.00$ 2,000.00$ 3,900.00$

FOG SEAL, EMULSIFIED ASPHALT GRADE CSS-1 OR CSS-1H, SS-1 OR SS-1H

EMULSIFIED ASPHALT, GRADE CRS-2P

PRIME COAT

BLOTTER

12/30/2015 Page 1 of 3

Schedule B Total of Bid Items: 7,808,200.00$ -4.1% 7,487,611.25$ -7.2% 7,247,470.20$ -7.1% 7,252,109.40$ -3.0% 7,570,883.90$ -1.6% 7,683,641.40$ 16.1% 9,064,871.98$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

Engineer's Estimate Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

41201-1000

Line B0680 36 TON 650.00$ 23,400.00$ 30,600.00$ 31,500.00$ 16,200.00$ 27,000.00$ 36.00$ 41,400.00$

42801-0200

Line B0700 30,000 SQYD 10.00$ 300,000.00$ 540,000.00$ 375,000.00$ 900,000.00$ 615,000.00$ 570,000.00$ 675,000.00$

42803-0200

Line B0720 1,050 TON 300.00$ 315,000.00$ 236,250.00$ 302,400.00$ 141,750.00$ 262,500.00$ 393,750.00$ 367,500.00$

60201-1000

Line B0740 115 LNFT 200.00$ 23,000.00$ 8,625.00$ 17,825.00$ 40,250.00$ 34,500.00$ 17,250.00$ 16,100.00$

60210-1000

Line B0760 2 EACH 1,200.00$ 2,400.00$ 1,400.00$ 1,400.00$ 10,000.00$ 3,000.00$ 5,000.00$ 4,500.00$

60901-2300

Line B0780 850 LNFT 16.00$ 13,600.00$ 11,900.00$ 11,050.00$ 17,000.00$ 25,500.00$ 22,950.00$ 5,525.00$

60908-1000

Line B0800 85 SQYD 40.00$ 3,400.00$ 13,600.00$ 14,875.00$ 3,400.00$ 4,675.00$ 9,775.00$ 8,500.00$

60920-0000

Line B0820 10 EACH 50.00$ 500.00$ 700.00$ 3,000.00$ 2,500.00$ 2,000.00$ 1,000.00$ 1,500.00$

61801-0000

Line B0840 580 LNFT 100.00$ 58,000.00$ 34,800.00$ 49,300.00$ 72,500.00$ 31,900.00$ 95,700.00$ 35,380.00$

61901-0000

Line B0860 200 LNFT 3.00$ 600.00$ 1,200.00$ 3,000.00$ 5,000.00$ 5,000.00$ 2,000.00$ 3,500.00$

61901-3300

Line B0880 1,000 LNFT 10.00$ 10,000.00$ 6,000.00$ 17,000.00$ 25,000.00$ 9,500.00$ 15,000.00$ 6,500.00$

62201-0050

Line B0900 40 HOUR 100.00$ 4,000.00$ 5,000.00$ 5,800.00$ 6,000.00$ 5,000.00$ 5,000.00$ 5,400.00$

62201-0450

Line B0920 40 HOUR 175.00$ 7,000.00$ 6,000.00$ 5,600.00$ 10,000.00$ 5,800.00$ 8,000.00$ 6,000.00$

62201-1350

Line B0940 20 HOUR 200.00$ 4,000.00$ 3,000.00$ 5,200.00$ 6,000.00$ 5,200.00$ 5,000.00$ 4,400.00$

62201-2850

Line B0960 20 HOUR 150.00$ 3,000.00$ 3,000.00$ 3,800.00$ 6,000.00$ 3,500.00$ 3,700.00$ 4,000.00$

62301-0000

Line B0980 80 HOUR 75.00$ 6,000.00$ 5,200.00$ 6,400.00$ 6,400.00$ 6,000.00$ 6,000.00$ 6,480.00$

62302-1000

Line B1000 40 HOUR 150.00$ 6,000.00$ 11,720.00$ 6,600.00$ 3,800.00$ 4,400.00$ 5,600.00$ 13,320.00$

62302-1100

Line B1020 40 HOUR 300.00$ 12,000.00$ 11,720.00$ 8,000.00$ 3,800.00$ 8,800.00$ 6,800.00$ 9,080.00$

63301-0000

Line B1040 62 EACH 400.00$ 24,800.00$ 43,400.00$ 29,450.00$ 31,620.00$ 27,280.00$ 27,900.00$ 30,070.00$

63312-0000

Line B1060 1 EACH 2,000.00$ 2,000.00$ 5,000.00$ 9,000.00$ 3,000.00$ 2,500.00$ 7,500.00$ 17,000.00$

63313-0000

Line B1080 36 LNFT 100.00$ 3,600.00$ 2,076.84$ 1,620.00$ 64,800.00$ 1,440.00$ 4,140.00$ 1,728.00$

63313-0000

Line B1100 25,000 LNFT 0.70$ 17,500.00$ 2,500.00$ 2,750.00$ 3,000.00$ 26,250.00$ 25,000.00$ 17,250.00$

63316-1000

Line B1120 1 EACH 250.00$ 250.00$ 700.00$ 220.00$ 3,500.00$ 400.00$ 225.00$ 550.00$

63401-0000

Line B1140 1,215,000 LNFT 0.20$ 243,000.00$ 133,650.00$ 145,800.00$ 170,100.00$ 243,000.00$ 145,800.00$ 157,950.00$

63405-0050

Line B1160 9 EACH 300.00$ 2,700.00$ 5,625.00$ 6,192.00$ 6,750.00$ 1,350.00$ 4,950.00$ 6,390.00$

63501-1000

Line B1180 ALL LPSM 105,000.00$ 105,000.00$ 384,674.41$ 125,000.00$ 55,000.00$ 45,000.00$ 100,000.00$ 125,000.00$

63502-0700

Line B1200 320 EACH 25.00$ 8,000.00$ 6,400.00$ 5,440.00$ 5,760.00$ 9,600.00$ 8,000.00$ 7,040.00$

63502-1300

Line B1220 140 EACH 70.00$ 9,800.00$ 2,800.00$ 4,900.00$ 5,040.00$ 9,100.00$ 14,000.00$ 14,700.00$

63502-2000

Line B1240 2 EACH 30,000.00$ 60,000.00$ 40,000.00$ 13,200.00$ 1,020.00$ 17,000.00$ 50,000.00$ 19,000.00$

63503-0300

Line B1260 120 LNFT 60.00$ 7,200.00$ 3,600.00$ 4,200.00$ 4,320.00$ 6,600.00$ 3,600.00$ 12,600.00$

63503-0700

Line B1280 334,000 LNFT 0.15$ 50,100.00$ 50,100.00$ 93,520.00$ 76,820.00$ 83,500.00$ 76,820.00$ 20,040.00$

63504-1000

Line B1300 900 SQFT 20.00$ 18,000.00$ 4,500.00$ 19,800.00$ 21,600.00$ 27,000.00$ 31,500.00$ 20,700.00$

63506-0500

Line B1320 2,150 HOUR 70.00$ 150,500.00$ 150,500.00$ 161,250.00$ 167,700.00$ 176,300.00$ 172,000.00$ 156,950.00$

20.00$ 35.00$ 36.00$ 65.00$ 100.00$ 105.00$

20.00$ 17.00$ 18.00$ 30.00$ 25.00$ 22.00$

384,674.41$ 125,000.00$ 55,000.00$ 45,000.00$ 100,000.00$ 125,000.00$

625.00$ 688.00$ 750.00$ 150.00$ 550.00$ 710.00$

0.11$ 0.12$ 0.14$ 0.20$ 0.12$ 0.13$

700.00$ 220.00$ 3,500.00$ 400.00$ 225.00$ 550.00$

0.10$ 0.11$ 0.12$ 1.05$ 1.00$ 0.69$

57.69$ 45.00$ 1,800.00$ 40.00$ 115.00$ 48.00$

5,000.00$ 9,000.00$ 3,000.00$ 2,500.00$ 7,500.00$ 17,000.00$

700.00$ 475.00$ 510.00$ 440.00$ 450.00$ 485.00$

293.00$ 200.00$ 95.00$ 220.00$ 170.00$ 227.00$

293.00$ 165.00$ 95.00$ 110.00$ 140.00$ 333.00$

65.00$ 80.00$ 80.00$ 75.00$ 75.00$ 81.00$

150.00$ 190.00$ 300.00$ 175.00$ 185.00$ 200.00$

150.00$ 260.00$ 300.00$ 260.00$ 250.00$ 220.00$

150.00$ 140.00$ 250.00$ 145.00$ 200.00$ 150.00$

125.00$ 145.00$ 150.00$ 125.00$ 125.00$ 135.00$

6.00$ 17.00$ 25.00$ 9.50$ 15.00$ 6.50$

6.00$ 15.00$ 25.00$ 25.00$ 10.00$ 17.50$

60.00$ 85.00$ 125.00$ 55.00$ 165.00$ 61.00$

70.00$ 300.00$ 250.00$ 200.00$ 100.00$ 150.00$

160.00$ 175.00$ 40.00$ 55.00$ 115.00$ 100.00$

14.00$ 13.00$ 20.00$ 30.00$ 27.00$ 6.50$

700.00$ 700.00$ 5,000.00$ 1,500.00$ 2,500.00$ 2,250.00$

75.00$ 155.00$ 350.00$ 300.00$ 150.00$ 140.00$

225.00$ 288.00$ 135.00$ 250.00$ 375.00$ 350.00$

18.00$ 12.50$ 30.00$ 20.50$ 19.00$ 22.50$

850.00$ 875.00$ 450.00$ 750.00$ 1.00$ 1,150.00$

TEMPORARY TRAFFIC CONTROL, FLAGGER

RUMBLE STRIP

REMOVE AND RESET SIGN

PAVEMENT MARKINGS

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

TEMPORARY TRAFFIC CONTROL, CONE

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SIGN SYSTEM

SPEED HUMP

RUMBLE STRIP

FENCE

FENCE, TORTOISE BARRIER

DUMP TRUCK, 5 CUBIC YARD MINIMUM CAPACITY

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

BULLDOZER, 200HP MINIMUM FLYWHEEL POWER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

20,000.00$ 6,600.00$ 510.00$ 8,500.00$ 25,000.00$ 9,500.00$

36-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

CURB, ASPHALT, 6-INCH DEPTH

PAVED DITCH, ASPHALT

RESET WHEELSTOP

CONCRETE BARRIER

TACK COAT GRADE CSS-1, CSS-1H, SS-1, OR SS-1H

FLEXIBLE PAVEMENT, FULL DEPTH PATCH, TYPE 3

FLEXIBLE PAVEMENT PATCH, TYPE 3

0.15$ 0.28$ 0.23$ 0.25$ 0.23$ 0.06$

30.00$ 35.00$ 36.00$ 55.00$ 30.00$ 105.00$

70.00$ 75.00$ 78.00$ 82.00$ 80.00$ 73.00$

5.00$ 22.00$ 24.00$ 30.00$ 35.00$ 23.00$

12/30/2015 Page 2 of 3

Schedule B Total of Bid Items: 7,808,200.00$ -4.1% 7,487,611.25$ -7.2% 7,247,470.20$ -7.1% 7,252,109.40$ -3.0% 7,570,883.90$ -1.6% 7,683,641.40$ 16.1% 9,064,871.98$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

Engineer's Estimate Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

63506-0600

Line B1340 350 HOUR 85.00$ 29,750.00$ 35,000.00$ 31,500.00$ 33,600.00$ 33,250.00$ 33,250.00$ 35,000.00$

63602-7000

Line B1360 3 EACH 22,000.00$ 66,000.00$ 27,000.00$ 5,100.00$ 60,000.00$ 30,000.00$ 15,000.00$ 15,000.00$

TEMPORARY TRAFFIC CONTROL, PILOT CAR

SYSTEM INSTALLATION, SPEED FEEDBACK SIGN

9,000.00$ 1,700.00$ 20,000.00$ 10,000.00$ 5,000.00$ 5,000.00$

100.00$ 90.00$ 96.00$ 95.00$ 95.00$ 100.00$

12/30/2015 Page 3 of 3

Option W Total of Bid Items: 247,700.00$ -6.0% 232,879.07$ -26.8% 181,204.15$ 274.9% 928,741.00$ 76.5% 437,142.80$ 46.8% 363,741.29$ 104.8% 507,270.63$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

15101-0000

Line W0020 ALL LPSM 23,664.29$ 23,664.29$ 25,000.00$ 2,500.00$ 10,000.00$ 55,000.00$ 37,000.00$ 115,000.00$

15206-0000

Line W0040 8.907 STA 230.00$ 2,048.61$ 3,447.01$ 1,336.05$ 169,233.00$ 1,781.40$ 1,336.05$ 3,830.01$

15215-1000

Line W0060 2 EACH 5,000.00$ 10,000.00$ 6,880.00$ 2,000.00$ 40,000.00$ 2,000.00$ 4,000.00$ 3,900.00$

15215-3000

Line W0080 1 EACH 1,500.00$ 1,500.00$ 3,440.00$ 1,500.00$ 8,500.00$ 1,500.00$ 2,000.00$ 3,900.00$

15216-2000

Line W0100 17.814 STA 150.00$ 2,672.10$ 5,166.06$ 2,672.10$ 356,280.00$ 1,781.40$ 2,850.24$ 5,878.62$

15301-0000

Line W0120 ALL LPSM 5,000.00$ 5,000.00$ 3,200.00$ 2,500.00$ 15,000.00$ 15,000.00$ 33,000.00$ 12,750.00$

15401-0000

Line W0140 ALL LPSM 5,000.00$ 5,000.00$ 5,000.00$ 2,500.00$ 13,398.00$ 35,000.00$ 33,000.00$ 28,500.00$

15705-1400

Line W0160 30 LNFT 10.00$ 300.00$ 180.00$ 150.00$ 300.00$ 225.00$ 300.00$ 1,050.00$

20101-0000

Line W0180 2.2 ACRE 3,000.00$ 6,600.00$ 1,100.00$ 1,100.00$ 11,000.00$ 15,400.00$ 4,400.00$ 20,350.00$

20301-0700

Line W0200 20 EACH 20.00$ 400.00$ 500.00$ 200.00$ 3,000.00$ 1,000.00$ 1,000.00$ 700.00$

20301-2400

Line W0220 6 EACH 120.00$ 720.00$ 2,016.00$ 600.00$ 9,000.00$ 1,200.00$ 600.00$ 1,020.00$

20401-0000

Line W0240 1,100 CUYD 20.00$ 22,000.00$ 12,100.00$ 11,000.00$ 11,000.00$ 40,700.00$ 33,000.00$ 50,600.00$

21101-2000

Line W0260 600 SQYD 10.00$ 6,000.00$ 1,200.00$ 2,400.00$ 30,000.00$ 6,000.00$ 3,000.00$ 11,400.00$

25101-3000

Line W0280 15 CUYD 180.00$ 2,700.00$ 4,500.00$ 1,875.00$ 6,750.00$ 3,750.00$ 5,625.00$ 8,700.00$

30101-0000

Line W0300 1,150 TON 40.00$ 46,000.00$ 46,000.00$ 51,750.00$ 41,400.00$ 86,250.00$ 44,850.00$ 83,950.00$

40301-0000

Line W0320 450 TON 150.00$ 67,500.00$ 67,500.00$ 60,750.00$ 54,000.00$ 112,500.00$ 99,000.00$ 96,300.00$

40920-1000

Line W0340 1 TON 800.00$ 800.00$ 2,250.00$ 250.00$ 500.00$ 1,500.00$ 1,500.00$ 1,150.00$

41103-0000

Line W0360 2,700 SQYD 1.25$ 3,375.00$ 3,780.00$ 1,350.00$ 540.00$ 2,700.00$ 4,725.00$ 6,075.00$

41201-1000

Line W0380 1 TON 850.00$ 850.00$ 2,250.00$ 875.00$ 800.00$ 1,200.00$ 3,000.00$ 3,130.00$

60201-0900

Line W0400 50 LNFT 180.00$ 9,000.00$ 4,000.00$ 11,250.00$ 17,500.00$ 13,750.00$ 7,500.00$ 9,750.00$

60210-0900

Line W0420 2 EACH 1,000.00$ 2,000.00$ 1,600.00$ 1,200.00$ 5,000.00$ 3,000.00$ 3,600.00$ 3,000.00$

63301-0000

Line W0440 6 EACH 400.00$ 2,400.00$ 4,200.00$ 2,850.00$ 90,000.00$ 2,700.00$ 2,700.00$ 2,910.00$

63316-1000

Line W0460 1 EACH 250.00$ 250.00$ 700.00$ 220.00$ 3,500.00$ 295.00$ 225.00$ 575.00$

63401-0000

Line W0480 3,600 LNFT 0.30$ 1,080.00$ 3,600.00$ 432.00$ 4,320.00$ 1,260.00$ 5,220.00$ 4,104.00$

63502-0700

Line W0500 20 EACH 25.00$ 500.00$ 400.00$ 340.00$ 360.00$ 700.00$ 500.00$ 440.00$

63502-1300

Line W0520 20 EACH 70.00$ 1,400.00$ 400.00$ 700.00$ 720.00$ 600.00$ 2,000.00$ 2,100.00$

63503-0300

Line W0540 40 LNFT 60.00$ 2,400.00$ 1,200.00$ 1,400.00$ 1,440.00$ 2,600.00$ 1,200.00$ 4,200.00$

63503-0700

Line W0560 1,800 LNFT 0.30$ 540.00$ 270.00$ 504.00$ 1,800.00$ 2,250.00$ 2,610.00$ 108.00$

63506-0500

Line W0580 300 HOUR 70.00$ 21,000.00$ 21,000.00$ 15,000.00$ 23,400.00$ 25,500.00$ 24,000.00$ 21,900.00$

SURVEY AND STAKING, DRAINAGE STRUCTURE

3,440.00$ 1,500.00$ 8,500.00$ 1,500.00$ 2,000.00$ 3,900.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, APPROACH ROAD

HOT ASPHALT CONCRETE PAVEMENT

FOG SEAL, EMULSIFIED ASPHALT GRADE CSS-1 OR CSS-1H, SS-1 OR SS-1H

PRIME COAT

CONTRACTOR TESTING

SOIL EROSION CONTROL, SEDIMENT LOG

CLEARING AND GRUBBING

REMOVAL OF DELINEATOR

REMOVAL OF SIGN

ROADWAY EXCAVATION

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

TACK COAT GRADE CSS-1, CSS-1H, SS-1, OR SS-1H

30-INCH PIPE CULVERT

END SECTION FOR 30-INCH PIPE CULVERT

SIGN SYSTEM

REMOVE AND RESET SIGN

PAVEMENT MARKINGS

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

ROADWAY OBLITERATION, METHOD 2

PLACED RIPRAP, CLASS 3

AGGREGATE BASE

2,500.00$ 10,000.00$ 55,000.00$

Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

387.00$

25,000.00$

290.00$ 150.00$ 20,000.00$ 100.00$ 160.00$ 330.00$

37,000.00$ 115,000.00$

150.00$ 19,000.00$ 200.00$ 150.00$ 430.00$

3,440.00$ 1,000.00$ 20,000.00$ 1,000.00$ 2,000.00$ 1,950.00$

6.00$ 5.00$ 10.00$ 7.50$ 10.00$ 35.00$

5,000.00$ 2,500.00$ 13,398.00$ 35,000.00$ 33,000.00$ 28,500.00$

3,200.00$ 2,500.00$ 15,000.00$ 15,000.00$ 33,000.00$ 12,750.00$

25.00$ 10.00$ 150.00$ 50.00$ 50.00$ 35.00$

500.00$ 500.00$ 5,000.00$ 7,000.00$ 2,000.00$ 9,250.00$

11.00$ 10.00$ 10.00$ 37.00$ 30.00$ 46.00$

336.00$ 100.00$ 1,500.00$ 200.00$ 100.00$ 170.00$

300.00$ 125.00$ 450.00$ 250.00$ 375.00$ 580.00$

2.00$ 4.00$ 50.00$ 10.00$ 5.00$ 19.00$

150.00$ 135.00$ 120.00$ 250.00$ 220.00$ 214.00$

40.00$ 45.00$ 36.00$ 75.00$ 39.00$ 73.00$

1.40$ 0.50$ 0.20$ 1.00$ 1.75$ 2.25$

2,250.00$ 250.00$ 500.00$ 1,500.00$ 1,500.00$ 1,150.00$

80.00$ 225.00$ 350.00$ 275.00$ 150.00$ 195.00$

2,250.00$ 875.00$ 800.00$ 1,200.00$ 3,000.00$ 3,130.00$

700.00$ 475.00$ 15,000.00$ 450.00$ 450.00$ 485.00$

800.00$ 600.00$ 2,500.00$ 1,500.00$ 1,800.00$ 1,500.00$

1.00$ 0.12$ 1.20$ 0.35$ 1.45$ 1.14$

700.00$ 220.00$ 3,500.00$ 295.00$ 225.00$ 575.00$

20.00$ 35.00$ 36.00$ 30.00$ 100.00$ 105.00$

20.00$ 17.00$ 18.00$ 35.00$ 25.00$ 22.00$

0.15$ 0.28$ 1.00$ 1.25$ 1.45$ 0.06$

30.00$ 35.00$ 36.00$ 65.00$ 30.00$ 105.00$

70.00$ 50.00$ 78.00$ 85.00$ 80.00$ 73.00$

Engineer's Estimate

Option X Total of Bid Items: 575,000.00$ -57.6% 243,743.88$ -64.2% 205,572.00$ -45.5% 313,626.62$ -57.8% 242,598.00$ -26.4% 423,189.00$ 13.1% 650,223.96$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

15101-0000

Line X0020 ALL LPSM 52,118.80$ 52,118.80$ 40,000.00$ 5,000.00$ 75,000.00$ 35,000.00$ 56,000.00$ 135,000.00$

15210-3000

Line X0040 509.520 STA 85.00$ 43,309.20$ 35,156.88$ 38,214.00$ 61,142.40$ 38,214.00$ 50,952.00$ 39,742.56$

15301-0000

Line X0060 ALL LPSM 3,000.00$ 3,000.00$ 2,200.00$ 2,500.00$ 20,000.00$ 10,000.00$ 17,000.00$ 38,000.00$

15401-0000

Line X0080 ALL LPSM 3,000.00$ 3,000.00$ 14,000.00$ 2,500.00$ 606.20$ 10,000.00$ 9,500.00$ 28,500.00$

30305-1500

Line X0100 509.520 STA 850.00$ 433,092.00$ 114,642.00$ 127,380.00$ 112,502.02$ 101,904.00$ 242,022.00$ 366,854.40$

63502-0700

Line X0120 100 EACH 25.00$ 2,500.00$ 2,000.00$ 1,700.00$ 1,800.00$ 3,500.00$ 2,500.00$ 2,200.00$

63504-1000

Line X0140 149 SQFT 20.00$ 2,980.00$ 745.00$ 3,278.00$ 3,576.00$ 2,980.00$ 5,215.00$ 3,427.00$

63506-0500

Line X0160 500 HOUR 70.00$ 35,000.00$ 35,000.00$ 25,000.00$ 39,000.00$ 41,000.00$ 40,000.00$ 36,500.00$

CONTRACTOR TESTING

14,000.00$ 2,500.00$ 606.20$ 10,000.00$ 9,500.00$ 28,500.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

CONTRACTOR QUALITY CONTROL

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

PULVERIZING, 3-INCH DEPTH

TEMPORARY TRAFFIC CONTROL, CONE

5,000.00$ 75,000.00$ 35,000.00$

Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

69.00$

40,000.00$

225.00$ 250.00$ 220.80$ 200.00$ 475.00$ 720.00$

56,000.00$ 135,000.00$

75.00$ 120.00$ 75.00$ 100.00$ 78.00$

2,200.00$ 2,500.00$ 20,000.00$ 10,000.00$ 17,000.00$ 38,000.00$

70.00$ 50.00$ 78.00$ 82.00$ 80.00$ 73.00$

5.00$ 22.00$ 24.00$ 20.00$ 35.00$ 23.00$

20.00$ 17.00$ 18.00$ 35.00$ 25.00$ 22.00$

Option Y Total of Bid Items: 1,253,600.00$ -51.9% 603,330.00$ -48.0% 651,390.00$ -31.8% 855,415.00$ -3.3% 1,212,740.00$ -20.4% 998,187.50$ 18.1% 1,480,090.00$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

15101-0000

Line Y0020 ALL LPSM 113,625.00$ 113,625.00$ 15,000.00$ 2,500.00$ 75,000.00$ 75,000.00$ 99,000.00$ 111,000.00$

15215-3000

Line Y0040 1 EACH 3,000.00$ 3,000.00$ 3,440.00$ 1,000.00$ 15,000.00$ 1,500.00$ 2,000.00$ 3,900.00$

15301-0000

Line Y0060 ALL LPSM 10,000.00$ 10,000.00$ 3,500.00$ 1,000.00$ 15,000.00$ 10,000.00$ 7,000.00$ 64,000.00$

15401-0000

Line Y0080 ALL LPSM 5,000.00$ 5,000.00$ 6,000.00$ 1,000.00$ 28,080.00$ 15,000.00$ 5,500.00$ 28,500.00$

20101-0000

Line Y0100 2.7 ACRE 3,000.00$ 8,100.00$ 1,350.00$ 1,350.00$ 13,500.00$ 17,550.00$ 5,400.00$ 33,750.00$

21201-0000

Line Y0120 7.750 STA 2,500.00$ 19,375.00$ 5,890.00$ 11,625.00$ 151,125.00$ 15,500.00$ 6,587.50$ 50,375.00$

25101-3000

Line Y0140 5,700 CUYD 180.00$ 1,026,000.00$ 501,600.00$ 570,000.00$ 484,500.00$ 969,000.00$ 798,000.00$ 1,083,000.00$

30101-0000

Line Y0160 700 TON 40.00$ 28,000.00$ 28,000.00$ 31,500.00$ 28,000.00$ 63,000.00$ 27,300.00$ 63,000.00$

63301-0000

Line Y0180 9 EACH 400.00$ 3,600.00$ 4,500.00$ 4,275.00$ 4,590.00$ 4,050.00$ 4,050.00$ 4,365.00$

63502-0700

Line Y0200 20 EACH 50.00$ 1,000.00$ 400.00$ 340.00$ 360.00$ 600.00$ 500.00$ 440.00$

63504-1000

Line Y0220 150 SQFT 20.00$ 3,000.00$ 750.00$ 3,300.00$ 3,600.00$ 3,000.00$ 5,250.00$ 3,450.00$

63506-0500

Line Y0240 470 HOUR 70.00$ 32,900.00$ 32,900.00$ 23,500.00$ 36,660.00$ 38,540.00$ 37,600.00$ 34,310.00$

CONTRACTOR TESTING

6,000.00$ 1,000.00$ 28,080.00$ 15,000.00$ 5,500.00$ 28,500.00$

MOBILIZATION

SURVEY AND STAKING, DRAINAGE STRUCTURE

CONTRACTOR QUALITY CONTROL

PLACED RIPRAP, CLASS 3

AGGREGATE BASE

SIGN SYSTEM

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

CLEARING AND GRUBBING

LINEAR GRADING

2,500.00$ 75,000.00$ 75,000.00$

Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

3,440.00$

15,000.00$

500.00$ 500.00$ 5,000.00$ 6,500.00$ 2,000.00$ 12,500.00$

99,000.00$ 111,000.00$

1,000.00$ 15,000.00$ 1,500.00$ 2,000.00$ 3,900.00$

3,500.00$ 1,000.00$ 15,000.00$ 10,000.00$ 7,000.00$ 64,000.00$

40.00$ 45.00$ 40.00$ 90.00$ 39.00$ 90.00$

88.00$ 100.00$ 85.00$ 170.00$ 140.00$ 190.00$

760.00$ 1,500.00$ 19,500.00$ 2,000.00$ 850.00$ 6,500.00$

20.00$ 17.00$ 18.00$ 30.00$ 25.00$ 22.00$

500.00$ 475.00$ 510.00$ 450.00$ 450.00$ 485.00$

70.00$ 50.00$ 78.00$ 82.00$ 80.00$ 73.00$

5.00$ 22.00$ 24.00$ 20.00$ 35.00$ 23.00$

Option Z Total of Bid Items: 3,551,400.00$ -43.2% 2,016,640.00$ -34.8% 2,315,146.00$ -21.9% 2,774,243.60$ -14.6% 3,033,235.00$ -3.3% 3,433,550.00$ -11.4% 3,145,883.42$ Project No: CA FTNP MOJA 10(1)

Project Name: Roadway Safety Improvements

CQ = "Contract Quantity"

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

15101-0000

Line Z0020 ALL LPSM 347,990.00$ 347,990.00$ 90,000.00$ 2,500.00$ 75,000.00$ 175,000.00$ 600,000.00$ 195,000.00$

15301-0000

Line Z0040 ALL LPSM 80,000.00$ 80,000.00$ 20,000.00$ 2,500.00$ 15,000.00$ 45,000.00$ 100,000.00$ 38,000.00$

15401-0000

Line Z0060 ALL LPSM 80,000.00$ 80,000.00$ 12,750.00$ 2,500.00$ 19,353.00$ 65,000.00$ 100,000.00$ 28,500.00$

15501-0000

Line Z0080 ALL LPSM 3,000.00$ 3,000.00$ 1,000.00$ 1,000.00$ 2,500.60$ 2,500.00$ 7,000.00$ 3,000.00$

40910-0300

Line Z0100 607,500 SQYD 1.50$ 911,250.00$ 607,500.00$ 607,500.00$ 850,500.00$ 771,525.00$ 236,925.00$ 856,575.00$

40920-1000

Line Z0120 400 TON 600.00$ 240,000.00$ 80,000.00$ 104,000.00$ 86,000.00$ 98,000.00$ 236,000.00$ 104,000.00$

40940-1300

Line Z0140 1,120 TON 700.00$ 784,000.00$ 336,000.00$ 560,000.00$ 594,048.00$ 537,600.00$ 787,360.00$ 588,000.00$

41105-0000

Line Z0160 120 TON 65.00$ 7,800.00$ 2,400.00$ 18,000.00$ 17,280.00$ 9,600.00$ 6,000.00$ 24,000.00$

42801-0200

Line Z0180 19,000 SQYD 10.00$ 190,000.00$ 266,000.00$ 237,500.00$ 570,000.00$ 513,000.00$ 361,000.00$ 418,000.00$

42803-0200

Line Z0200 1,800 TON 300.00$ 540,000.00$ 315,000.00$ 518,400.00$ 261,000.00$ 450,000.00$ 675,000.00$ 621,000.00$

62201-0050

Line Z0220 20 HOUR 100.00$ 2,000.00$ 2,500.00$ 2,900.00$ 2,500.00$ 2,500.00$ 2,500.00$ 2,700.00$

62201-0450

Line Z0240 20 HOUR 175.00$ 3,500.00$ 3,000.00$ 2,800.00$ 4,400.00$ 2,900.00$ 4,000.00$ 3,000.00$

62201-2850

Line Z0260 20 HOUR 150.00$ 3,000.00$ 3,000.00$ 3,800.00$ 7,000.00$ 3,500.00$ 3,700.00$ 3,500.00$

62301-0000

Line Z0280 40 HOUR 75.00$ 3,000.00$ 2,600.00$ 3,200.00$ 3,200.00$ 3,000.00$ 3,000.00$ 3,240.00$

63401-0000

Line Z0300 890,000 LNFT 0.20$ 178,000.00$ 89,000.00$ 97,900.00$ 106,800.00$ 160,200.00$ 106,800.00$ 97,900.00$

63405-0050

Line Z0320 5 EACH 1,000.00$ 5,000.00$ 3,125.00$ 3,440.00$ 3,750.00$ 2,250.00$ 2,750.00$ 3,550.00$

63501-1000

Line Z0340 ALL LPSM 40,000.00$ 40,000.00$ 50,000.00$ 2,500.00$ 20,000.00$ 20,000.00$ 60,000.00$ 37,000.00$

63502-0700

Line Z0360 220 EACH 25.00$ 5,500.00$ 4,400.00$ 3,740.00$ 3,960.00$ 7,700.00$ 5,500.00$ 4,840.00$

63503-0700

Line Z0380 228,000 LNFT 0.15$ 34,200.00$ 34,200.00$ 63,840.00$ 27,360.00$ 57,000.00$ 27,360.00$ 13,680.00$

63504-1000

Line Z0400 233 SQFT 20.00$ 4,660.00$ 1,165.00$ 5,126.00$ 5,592.00$ 4,660.00$ 8,155.00$ 5,298.42$

63506-0500

Line Z0420 900 HOUR 70.00$ 63,000.00$ 63,000.00$ 45,000.00$ 70,200.00$ 73,800.00$ 72,000.00$ 65,700.00$

63506-0600

Line Z0440 300 HOUR 85.00$ 25,500.00$ 30,000.00$ 27,000.00$ 28,800.00$ 28,500.00$ 28,500.00$ 29,400.00$

CONSTRUCTION SCHEDULE

1,000.00$ 1,000.00$ 2,500.60$ 2,500.00$ 7,000.00$ 3,000.00$

MOBILIZATION

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

PAVEMENT MARKINGS, SYMBOLS

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

TEMPORARY TRAFFIC CONTROL, CONE

EMULSIFIED ASPHALT, GRADE CRS-2P

BLOTTER

FLEXIBLE PAVEMENT, FULL DEPTH PATCH, TYPE 3

FLEXIBLE PAVEMENT PATCH, TYPE 3

DUMP TRUCK, 5 CUBIC YARD MINIMUM CAPACITY

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

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

SURFACE TREATMENT, DESIGNATION 1C

FOG SEAL, EMULSIFIED ASPHALT GRADE CSS-1 OR CSS-1H, SS-1 OR SS-1H

MOTOR GRADER, 12 FOOT MINIMUM BLADE

GENERAL LABOR

PAVEMENT MARKINGS

2,500.00$ 75,000.00$ 175,000.00$

Leaders Contracting, Inc.Intermountain Slurry Seal, Inc. RBK Construction, Inc. Four Star Construction, LLC Cutting Edge Concrete Services, Inc. Storm Water Plans, LLC

20,000.00$

90,000.00$

1.00$ 1.00$ 1.40$ 1.27$ 0.39$ 1.41$

600,000.00$ 195,000.00$

2,500.00$ 15,000.00$ 45,000.00$ 100,000.00$ 38,000.00$

12,750.00$ 2,500.00$ 19,353.00$ 65,000.00$ 100,000.00$ 28,500.00$

20.00$ 150.00$ 144.00$ 80.00$ 50.00$ 200.00$

300.00$ 500.00$ 530.40$ 480.00$ 703.00$ 525.00$

200.00$ 260.00$ 215.00$ 245.00$ 590.00$ 260.00$

175.00$ 288.00$ 145.00$ 250.00$ 375.00$ 345.00$

14.00$ 12.50$ 30.00$ 27.00$ 19.00$ 22.00$

150.00$ 140.00$ 220.00$ 145.00$ 200.00$ 150.00$

125.00$ 145.00$ 125.00$ 125.00$ 125.00$ 135.00$

65.00$ 80.00$ 80.00$ 75.00$ 75.00$ 81.00$

150.00$ 190.00$ 350.00$ 175.00$ 185.00$ 175.00$

625.00$ 688.00$ 750.00$ 450.00$ 550.00$ 710.00$

0.10$ 0.11$ 0.12$ 0.18$ 0.12$ 0.11$

20.00$ 17.00$ 18.00$ 35.00$ 25.00$ 22.00$

50,000.00$ 2,500.00$ 20,000.00$ 20,000.00$ 60,000.00$ 37,000.00$

5.00$ 22.00$ 24.00$ 20.00$ 35.00$ 22.74$

0.15$ 0.28$ 0.12$ 0.25$ 0.12$ 0.06$

100.00$ 90.00$ 96.00$ 95.00$ 95.00$ 98.00$

70.00$ 50.00$ 78.00$ 82.00$ 80.00$ 73.00$