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: 14,777,618.00$ -28.1% 10,631,124.50$ -12.7% 12,905,437.55$ 3.9% 15,349,989.07$ 17.5% 17,360,219.09$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

15101-0000

Line A0020 ALL LPSM 1,408,827.38$ 1,408,827.38$ 1,200,000.00$ 1,300,000.00$ 1,296,000.00$ 1,600,000.00$

15206-0000

Line A0040 237.947 STA 180.00$ 42,830.46$ 47,589.40$ 27,363.91$ 29,029.53$ 64,245.69$

15214-1000

Line A0060 ALL LPSM 7,000.00$ 7,000.00$ 15,000.00$ 1,800.00$ 1,467.00$ 11,000.00$

15215-1000

Line A0080 9 EACH 450.00$ 4,050.00$ 13,500.00$ 5,400.00$ 5,499.00$ 5,400.00$

15215-3000

Line A0100 32 EACH 600.00$ 19,200.00$ 32,000.00$ 12,800.00$ 13,696.00$ 14,080.00$

15216-2000

Line A0120 475.894 STA 140.00$ 66,625.16$ 71,384.10$ 28,553.64$ 29,029.53$ 47,589.40$

15301-0000

Line A0140 ALL LPSM 125,000.00$ 125,000.00$ 175,000.00$ 210,000.00$ 124,718.00$ 350,000.00$

15401-0000

Line A0160 ALL LPSM 375,000.00$ 375,000.00$ 250,000.00$ 120,000.00$ 124,718.00$ 300,000.00$

15501-0000

Line A0180 ALL LPSM 20,000.00$ 20,000.00$ 20,000.00$ 13,000.00$ 240,000.00$ 50,000.00$

15705-0100

Line A0200 16,500 LNFT 2.00$ 33,000.00$ 61,875.00$ 57,750.00$ 82,500.00$ 66,000.00$

15705-1400

Line A0220 1,150 LNFT 8.00$ 9,200.00$ 3,737.50$ 3,680.00$ 4,600.00$ 9,200.00$

15705-1500

Line A0240 12,000 LNFT 1.50$ 18,000.00$ 21,000.00$ 21,000.00$ 24,000.00$ 24,000.00$

15706-0200

Line A0260 400 EACH 100.00$ 40,000.00$ 34,000.00$ 56,000.00$ 73,200.00$ 96,000.00$

15706-1600

Line A0280 1 EACH 5,000.00$ 5,000.00$ 3,000.00$ 5,000.00$ 2,071.00$ 1,400.00$

15802-0000

Line A0300 ALL LPSM 100,000.00$ 100,000.00$ 100,000.00$ 40,000.00$ 310,379.00$ 75,000.00$

20101-0000

Line A0320 66.0 ACRE 5,000.00$ 330,000.00$ 396,000.00$ 211,200.00$ 355,080.00$ 231,000.00$

20301-0600

Line A0340 2 EACH 1,400.00$ 2,800.00$ 4,000.00$ 5,000.00$ 5,438.00$ 3,400.00$

20301-1100

Line A0360 3 EACH 550.00$ 1,650.00$ 600.00$ 585.00$ 735.00$ 300.00$

20301-1900

Line A0380 35 EACH 725.00$ 25,375.00$ 52,500.00$ 52,500.00$ 47,285.00$ 12,600.00$

20301-2400

Line A0400 34 EACH 85.00$ 2,890.00$ 1,870.00$ 3,060.00$ 3,264.00$ 1,904.00$

20302-0700

Line A0420 28,000 LNFT 1.00$ 28,000.00$ 21,000.00$ 22,400.00$ 28,000.00$ 28,000.00$

20302-1200

Line A0440 5,600 LNFT 1.50$ 8,400.00$ 33,600.00$ 44,800.00$ 44,800.00$ 11,200.00$

20304-1000

Line A0460 ALL LPSM 63,000.00$ 63,000.00$ 50,000.00$ 25,000.00$ 19,899.00$ 50,000.00$

20401-0000

Line A0480 145,000 CUYD 12.00$ 1,740,000.00$ 797,500.00$ 2,102,500.00$ 1,595,000.00$ 4,350,000.00$

20402-0000

Line A0500 100 CUYD 60.00$ 6,000.00$ 8,000.00$ 8,000.00$ 21,700.00$ 7,000.00$

SURVEY AND STAKING, APPROACH ROAD

1,500.00$ 600.00$ 611.00$ 600.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, BRIDGE

CLEARING AND GRUBBING

REMOVAL OF CATTLE GUARD

REMOVAL OF GATE

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, SEDIMENT LOG

SOIL EROSION CONTROL, SEDIMENT WATTLE

SUBEXCAVATION

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

REMOVAL OF FENCE

REMOVAL OF GUARDRAIL

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

ROADWAY EXCAVATION

SURVEY AND STAKING, DRAINAGE STRUCTURE

SURVEY AND STAKING, GRADE FINISHING STAKES

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION ENTRANCE

WATERING FOR DUST CONTROL

1,300,000.00$ 1,296,000.00$ 1,600,000.00$

FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc. American Civil Constructors, Inc.

200.00$

1,200,000.00$

1,000.00$ 400.00$ 428.00$ 440.00$

115.00$ 122.00$ 270.00$

15,000.00$ 1,800.00$ 1,467.00$ 11,000.00$

250,000.00$ 120,000.00$ 124,718.00$ 300,000.00$

175,000.00$ 210,000.00$ 124,718.00$ 350,000.00$

150.00$ 60.00$ 61.00$ 100.00$

3.75$ 3.50$ 5.00$ 4.00$

20,000.00$ 13,000.00$ 240,000.00$ 50,000.00$

1.75$ 1.75$ 2.00$ 2.00$

3.25$ 3.20$ 4.00$ 8.00$

3,000.00$ 5,000.00$ 2,071.00$ 1,400.00$

85.00$ 140.00$ 183.00$ 240.00$

6,000.00$ 3,200.00$ 5,380.00$ 3,500.00$

100,000.00$ 40,000.00$ 310,379.00$ 75,000.00$

200.00$ 195.00$ 245.00$ 100.00$

2,000.00$ 2,500.00$ 2,719.00$ 1,700.00$

55.00$ 90.00$ 96.00$ 56.00$

1,500.00$ 1,500.00$ 1,351.00$ 360.00$

6.00$ 8.00$ 8.00$ 2.00$

0.75$ 0.80$ 1.00$ 1.00$

5.50$ 14.50$ 11.00$ 30.00$

50,000.00$ 25,000.00$ 19,899.00$ 50,000.00$

80.00$ 80.00$ 217.00$ 70.00$

Engineer's Estimate

12/30/2015 Page 1 of 4

Schedule A Total of Bid Items: 14,777,618.00$ -28.1% 10,631,124.50$ -12.7% 12,905,437.55$ 3.9% 15,349,989.07$ 17.5% 17,360,219.09$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc. American Civil Constructors, Inc.Engineer's Estimate

20425-1000

Line A0520 230 LNFT 10.00$ 2,300.00$ 1,265.00$ 5,750.00$ 9,890.00$ 2,530.00$

20801-0000

Line A0540 645 CUYD 100.00$ 64,500.00$ 161,250.00$ 32,250.00$ 50,310.00$ 24,510.00$

25101-2000

Line A0560 600 CUYD 100.00$ 60,000.00$ 66,000.00$ 39,000.00$ 61,200.00$ 30,000.00$

25101-3000

Line A0580 80 CUYD 105.00$ 8,400.00$ 9,200.00$ 5,600.00$ 8,000.00$ 4,800.00$

25101-4000

Line A0600 270 CUYD 125.00$ 33,750.00$ 32,400.00$ 20,250.00$ 26,730.00$ 18,900.00$

30101-0000

Line A0620 105,000 TON 22.00$ 2,310,000.00$ 1,785,000.00$ 2,625,000.00$ 3,360,000.00$ 3,391,500.00$

40101-5600

Line A0640 44,000 TON 100.00$ 4,400,000.00$ 2,398,000.00$ 2,860,000.00$ 4,136,000.00$ 3,520,000.00$

40105-3000

Line A0660 440 TON 175.00$ 77,000.00$ 77,000.00$ 70,400.00$ 80,960.00$ 70,400.00$

40501-0000

Line A0680 3,500 TON 110.00$ 385,000.00$ 332,500.00$ 367,500.00$ 472,500.00$ 385,000.00$

40505-3000

Line A0700 35 TON 175.00$ 6,125.00$ 6,125.00$ 5,600.00$ 6,440.00$ 5,600.00$

41103-0000

Line A0720 140,000 SQYD 1.15$ 161,000.00$ 147,000.00$ 112,000.00$ 70,000.00$ 49,000.00$

41105-0000

Line A0740 200 TON 35.00$ 7,000.00$ 15,000.00$ 5,600.00$ 7,400.00$ 22,000.00$

41201-1000

Line A0760 116 TON 650.00$ 75,400.00$ 49,300.00$ 69,600.00$ 74,356.00$ 81,200.00$

55201-0200

Line A0780 297 CUYD (CQ) 1,200.00$ 356,400.00$ 237,600.00$ 289,575.00$ 253,044.00$ 237,600.00$

55401-2000

Line A0800 35,350 LB (CQ) 1.60$ 56,560.00$ 44,187.50$ 88,375.00$ 35,350.00$ 35,350.00$

55901-2000

Line A0820 230 SQYD 35.00$ 8,050.00$ 57,500.00$ 2,300.00$ 7,360.00$ 6,210.00$

60201-0800

Line A0840 2,175 LNFT 110.00$ 239,250.00$ 163,125.00$ 163,125.00$ 126,150.00$ 261,000.00$

60201-0900

Line A0860 300 LNFT 120.00$ 36,000.00$ 30,000.00$ 28,500.00$ 19,200.00$ 42,000.00$

60201-1000

Line A0880 420 LNFT 130.00$ 54,600.00$ 37,800.00$ 44,100.00$ 32,340.00$ 67,200.00$

60201-1100

Line A0900 800 LNFT 200.00$ 160,000.00$ 80,000.00$ 100,000.00$ 88,800.00$ 144,000.00$

60210-0800

Line A0920 46 EACH 440.00$ 20,240.00$ 46,000.00$ 20,700.00$ 33,718.00$ 15,640.00$

60210-0900

Line A0940 6 EACH 750.00$ 4,500.00$ 6,600.00$ 3,300.00$ 5,148.00$ 3,300.00$

60210-1000

Line A0960 6 EACH 850.00$ 5,100.00$ 7,200.00$ 3,900.00$ 5,808.00$ 4,620.00$

60210-1100

Line A0980 14 EACH 1,250.00$ 17,500.00$ 19,600.00$ 11,900.00$ 23,856.00$ 19,600.00$

60501-0000

Line A1000 300 LNFT 50.00$ 15,000.00$ 22,500.00$ 22,500.00$ 24,000.00$ 15,000.00$

PLACED RIPRAP, CLASS 4

BLOTTER

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

STRUCTURAL CONCRETE, CLASS A (AE)

REINFORCING STEEL, EPOXY COATED

MEMBRANE WATERPROOFING, TYPE 2

24-INCH PIPE CULVERT

AGGREGATE BASE

SUPERPAVE PAVEMENT, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

OPEN-GRADED ASPHALT FRICTION COURSE

ANTISTRIP ADDITIVE, TYPE 3

PRIME COAT

DITCH, EXCAVATION

STRUCTURE EXCAVATION

PLACED RIPRAP, CLASS 2

PLACED RIPRAP, CLASS 3

END SECTION FOR 42-INCH PIPE CULVERT

STANDARD UNDERDRAIN SYSTEM

30-INCH PIPE CULVERT

36-INCH PIPE CULVERT

42-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 30-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

5.50$ 25.00$ 43.00$ 11.00$

110.00$ 65.00$ 102.00$ 50.00$

250.00$ 50.00$ 78.00$ 38.00$

120.00$ 75.00$ 99.00$ 70.00$

115.00$ 70.00$ 100.00$ 60.00$

54.50$ 65.00$ 94.00$ 80.00$

17.00$ 25.00$ 32.00$ 32.30$

95.00$ 105.00$ 135.00$ 110.00$

175.00$ 160.00$ 184.00$ 160.00$

1.05$ 0.80$ 0.50$ 0.35$

175.00$ 160.00$ 184.00$ 160.00$

425.00$ 600.00$ 641.00$ 700.00$

75.00$ 28.00$ 37.00$ 110.00$

1.25$ 2.50$ 1.00$ 1.00$

800.00$ 975.00$ 852.00$ 800.00$

75.00$ 75.00$ 58.00$ 120.00$

250.00$ 10.00$ 32.00$ 27.00$

90.00$ 105.00$ 77.00$ 160.00$

100.00$ 95.00$ 64.00$ 140.00$

1,000.00$ 450.00$ 733.00$ 340.00$

100.00$ 125.00$ 111.00$ 180.00$

1,200.00$ 650.00$ 968.00$ 770.00$

1,100.00$ 550.00$ 858.00$ 550.00$

75.00$ 75.00$ 80.00$ 50.00$

1,400.00$ 850.00$ 1,704.00$ 1,400.00$

12/30/2015 Page 2 of 4

Schedule A Total of Bid Items: 14,777,618.00$ -28.1% 10,631,124.50$ -12.7% 12,905,437.55$ 3.9% 15,349,989.07$ 17.5% 17,360,219.09$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc. American Civil Constructors, Inc.Engineer's Estimate

61701-2000

Line A1020 450 LNFT 30.00$ 13,500.00$ 14,850.00$ 9,900.00$ 10,350.00$ 14,850.00$

61702-0800

Line A1040 4 EACH 2,400.00$ 9,600.00$ 14,000.00$ 14,000.00$ 14,292.00$ 15,200.00$

61901-0600

Line A1060 28,500 LNFT 5.00$ 142,500.00$ 142,500.00$ 128,250.00$ 114,000.00$ 142,500.00$

61902-0000

Line A1080 2 EACH 2,250.00$ 4,500.00$ 4,000.00$ 2,800.00$ 1,956.00$ 2,600.00$

61903-0800

Line A1100 2 EACH 18,500.00$ 37,000.00$ 50,000.00$ 36,000.00$ 78,254.00$ 65,000.00$

62201-0200

Line A1120 100 HOUR 90.00$ 9,000.00$ 8,500.00$ 9,500.00$ 7,200.00$ 10,000.00$

62201-0350

Line A1140 100 HOUR 90.00$ 9,000.00$ 6,000.00$ 8,500.00$ 9,700.00$ 10,000.00$

62201-0950

Line A1160 100 HOUR 115.00$ 11,500.00$ 12,500.00$ 10,500.00$ 11,800.00$ 12,000.00$

62201-1400

Line A1180 100 HOUR 250.00$ 25,000.00$ 17,500.00$ 21,500.00$ 18,600.00$ 22,000.00$

62201-2850

Line A1200 100 HOUR 220.00$ 22,000.00$ 12,000.00$ 9,500.00$ 13,300.00$ 16,000.00$

62201-3000

Line A1220 100 HOUR 220.00$ 22,000.00$ 9,500.00$ 15,500.00$ 17,000.00$ 19,000.00$

62202-1000

Line A1240 ALL LPSM 50,000.00$ 50,000.00$ 125,000.00$ 90,000.00$ 19,729.00$ 40,000.00$

62301-0000

Line A1260 100 HOUR 32.00$ 3,200.00$ 4,000.00$ 3,500.00$ 5,500.00$ 4,000.00$

62302-1000

Line A1280 100 HOUR 95.00$ 9,500.00$ 8,000.00$ 7,500.00$ 30,600.00$ 11,000.00$

62302-1100

Line A1300 100 HOUR 120.00$ 12,000.00$ 17,500.00$ 13,500.00$ 13,500.00$ 13,000.00$

62405-0300

Line A1320 150,000 SQYD 2.00$ 300,000.00$ 22,500.00$ 225,000.00$ 300,000.00$ 195,000.00$

62510-2000

Line A1340 31.0 ACRE 850.00$ 26,350.00$ 36,425.00$ 40,300.00$ 42,222.00$ 31,000.00$

62515-2000

Line A1360 31.0 ACRE 2,100.00$ 65,100.00$ 31,000.00$ 34,100.00$ 35,030.00$ 26,350.00$

63301-0000

Line A1380 61 EACH 300.00$ 18,300.00$ 28,975.00$ 51,850.00$ 58,011.00$ 30,500.00$

63308-2000

Line A1400 72 EACH 45.00$ 3,240.00$ 18,000.00$ 10,800.00$ 11,952.00$ 18,000.00$

63308-3000

Line A1420 10 EACH 275.00$ 2,750.00$ 1,800.00$ 2,200.00$ 2,430.00$ 2,000.00$

63309-0000

Line A1440 180 EACH 70.00$ 12,600.00$ 14,400.00$ 15,300.00$ 16,200.00$ 15,300.00$

63313-0000

Line A1460 74,000 LNFT 0.50$ 37,000.00$ 6,660.00$ 8,880.00$ 59,200.00$ 7,400.00$

63316-1000

Line A1480 20 EACH 250.00$ 5,000.00$ 6,000.00$ 19,000.00$ 20,900.00$ 6,000.00$

63401-0700

Line A1500 138,000 LNFT 0.25$ 34,500.00$ 31,740.00$ 34,500.00$ 41,400.00$ 34,500.00$ 0.23$ 0.25$ 0.30$ 0.25$

300.00$ 950.00$ 1,045.00$ 300.00$

0.09$ 0.12$ 0.80$ 0.10$

80.00$ 85.00$ 90.00$ 85.00$

180.00$ 220.00$ 243.00$ 200.00$

250.00$ 150.00$ 166.00$ 250.00$

475.00$ 850.00$ 951.00$ 500.00$

1,000.00$ 1,100.00$ 1,130.00$ 850.00$

1,175.00$ 1,300.00$ 1,362.00$ 1,000.00$

0.15$ 1.50$ 2.00$ 1.30$

175.00$ 135.00$ 135.00$ 130.00$

80.00$ 75.00$ 306.00$ 110.00$

40.00$ 35.00$ 55.00$ 40.00$

125,000.00$ 90,000.00$ 19,729.00$ 40,000.00$

GUARDRAIL SYSTEM G4, TYPE 4, CLASS B WOOD POSTS

TERMINAL SECTION TYPE TANGENT

FENCE, BARBED WIRE

GATE

HYDRAULIC EXCAVATOR

MATERIALS TRANSFER VEHICLE

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

CATTLE GUARD, 26 FEET

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

BACKHOE

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 250HP MINIMUM FLYWHEEL POWER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

RUMBLE STRIP

REMOVE AND RESET SIGN

PAVEMENT MARKINGS, TYPE D, SOLID

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

OBJECT MARKER, TYPE 2

OBJECT MARKER, TYPE 3

DELINEATOR

3,500.00$ 3,500.00$ 3,573.00$ 3,800.00$

33.00$ 22.00$ 23.00$ 33.00$

2,000.00$ 1,400.00$ 978.00$ 1,300.00$

5.00$ 4.50$ 4.00$ 5.00$

85.00$ 95.00$ 72.00$ 100.00$

25,000.00$ 18,000.00$ 39,127.00$ 32,500.00$

125.00$ 105.00$ 118.00$ 120.00$

60.00$ 85.00$ 97.00$ 100.00$

95.00$ 155.00$ 170.00$ 190.00$

120.00$ 95.00$ 133.00$ 160.00$

175.00$ 215.00$ 186.00$ 220.00$

12/30/2015 Page 3 of 4

Schedule A Total of Bid Items: 14,777,618.00$ -28.1% 10,631,124.50$ -12.7% 12,905,437.55$ 3.9% 15,349,989.07$ 17.5% 17,360,219.09$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc. American Civil Constructors, Inc.Engineer's Estimate

63401-0800

Line A1520 5,700 LNFT 0.50$ 2,850.00$ 741.00$ 1,425.00$ 1,710.00$ 855.00$

63405-1300

Line A1540 14 EACH 275.00$ 3,850.00$ 3,150.00$ 1,820.00$ 2,058.00$ 3,220.00$

63405-1350

Line A1560 3 EACH 275.00$ 825.00$ 675.00$ 390.00$ 441.00$ 690.00$

63405-1450

Line A1580 7 EACH 275.00$ 1,925.00$ 1,575.00$ 910.00$ 1,029.00$ 1,610.00$

63407-0000

Line A1600 625 EACH 12.00$ 7,500.00$ 3,125.00$ 5,000.00$ 5,625.00$ 3,125.00$

63502-0600

Line A1620 12 EACH 175.00$ 2,100.00$ 4,200.00$ 10,200.00$ 1,836.00$ 3,600.00$

63502-0700

Line A1640 160 EACH 40.00$ 6,400.00$ 4,800.00$ 4,320.00$ 3,680.00$ 4,640.00$

63502-1300

Line A1660 300 EACH 110.00$ 33,000.00$ 19,500.00$ 30,000.00$ 36,000.00$ 25,500.00$

63502-1500

Line A1680 150 EACH 75.00$ 11,250.00$ 4,500.00$ 9,750.00$ 4,800.00$ 12,000.00$

63502-1700

Line A1700 130 EACH 25.00$ 3,250.00$ 3,900.00$ 8,450.00$ 4,160.00$ 10,400.00$

63502-2000

Line A1720 2 EACH 9,000.00$ 18,000.00$ 50,000.00$ 16,000.00$ 40,534.00$ 6,000.00$

63502-2100

Line A1740 2 EACH 6,000.00$ 12,000.00$ 4,000.00$ 12,000.00$ 36,192.00$ 8,400.00$

63503-0400

Line A1760 6,000 LNFT 30.00$ 180,000.00$ 120,000.00$ 108,000.00$ 108,000.00$ 60,000.00$

63503-0500

Line A1780 6,000 LNFT 8.00$ 48,000.00$ 42,000.00$ 72,000.00$ 78,000.00$ 6,000.00$

63504-1000

Line A1800 500 SQFT 30.00$ 15,000.00$ 17,500.00$ 10,000.00$ 26,500.00$ 13,500.00$

63505-1000

Line A1820 13.5 MILE 630.00$ 8,505.00$ 16,200.00$ 16,875.00$ 18,981.00$ 16,200.00$

63506-0500

Line A1840 7,300 HOUR 45.00$ 328,500.00$ 233,600.00$ 255,500.00$ 197,100.00$ 292,000.00$

63506-0600

Line A1860 800 HOUR 65.00$ 52,000.00$ 48,000.00$ 40,000.00$ 45,600.00$ 48,000.00$

63510-0100

Line A1880 35 WEEK 3,000.00$ 105,000.00$ 157,500.00$ 103,250.00$ 261,940.00$ 210,000.00$

63602-6020

Line A1900 1 EACH 7,000.00$ 7,000.00$ 7,500.00$ 2,950.00$ 22,009.00$ 5,000.00$ 7,500.00$ 2,950.00$ 22,009.00$ 5,000.00$

4,500.00$ 2,950.00$ 7,484.00$ 6,000.00$

60.00$ 50.00$ 57.00$ 60.00$

32.00$ 35.00$ 27.00$ 40.00$

1,200.00$ 1,250.00$ 1,406.00$ 1,200.00$

35.00$ 20.00$ 53.00$ 27.00$

7.00$ 12.00$ 13.00$ 1.00$

20.00$ 18.00$ 18.00$ 10.00$

2,000.00$ 6,000.00$ 18,096.00$ 4,200.00$

25,000.00$ 8,000.00$ 20,267.00$ 3,000.00$

30.00$ 65.00$ 32.00$ 80.00$

30.00$ 65.00$ 32.00$ 80.00$

65.00$ 100.00$ 120.00$ 85.00$

30.00$ 27.00$ 23.00$ 29.00$

350.00$ 850.00$ 153.00$ 300.00$

5.00$ 8.00$ 9.00$ 5.00$

225.00$ 130.00$ 147.00$ 230.00$

225.00$ 130.00$ 147.00$ 230.00$

225.00$ 130.00$ 147.00$ 230.00$

0.13$ 0.25$ 0.30$ 0.15$

PAVEMENT MARKINGS, TYPE D, BROKEN

PAVEMENT MARKINGS, TYPE D, TURN ARROW

PAVEMENT MARKINGS, TYPE D, STRAIGHT ARROW

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE C

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CRASH CUSHION

TEMPORARY TRAFFIC CONTROL, CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, MOVING CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

PAVEMENT MARKINGS, TYPE D, "ONLY" WORD MESSAGE

RECESSED PAVEMENT MARKER

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE A

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

SYSTEM INSTALLATION, TRAFFIC DETECTOR WIRE LOOP

12/30/2015 Page 4 of 4

Option X Total of Bid Items: 7,463,990.00$ -27.4% 5,422,193.25$ -17.0% 6,194,766.25$ -7.5% 6,907,728.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

15101-0000

Line X0020 ALL LPSM 698,168.80$ 698,168.80$ 400,000.00$ 300,000.00$ 5,490.00$

15206-0000

Line X0040 130.770 STA 180.00$ 23,538.60$ 26,154.00$ 13,730.85$ 14,384.70$

15215-1000

Line X0060 3 EACH 450.00$ 1,350.00$ 4,500.00$ 1,800.00$ 1,833.00$

15215-3000

Line X0080 9 EACH 600.00$ 5,400.00$ 9,000.00$ 3,600.00$ 3,852.00$

15215-5000

Line X0100 1 EACH 3,500.00$ 3,500.00$ 3,000.00$ 900.00$ 1,467.00$

15216-2000

Line X0120 261.540 STA 140.00$ 36,615.60$ 52,308.00$ 15,692.40$ 15,953.94$

15301-0000

Line X0140 ALL LPSM 60,000.00$ 60,000.00$ 50,000.00$ 120,000.00$ 55,022.00$

15401-0000

Line X0160 ALL LPSM 190,000.00$ 190,000.00$ 135,000.00$ 70,000.00$ 55,022.00$

15501-0000

Line X0180 ALL LPSM 10,000.00$ 10,000.00$ 10,000.00$ 8,000.00$ 3,529.00$

15705-0100

Line X0200 9,550 LNFT 2.00$ 19,100.00$ 35,812.50$ 33,425.00$ 38,200.00$

15705-1400

Line X0220 315 LNFT 8.00$ 2,520.00$ 1,023.75$ 1,008.00$ 945.00$

15705-1500

Line X0240 7,400 LNFT 1.50$ 11,100.00$ 12,950.00$ 12,950.00$ 14,800.00$

15706-0200

Line X0260 165 EACH 100.00$ 16,500.00$ 14,025.00$ 23,100.00$ 30,195.00$

15802-0000

Line X0280 ALL LPSM 50,000.00$ 50,000.00$ 75,000.00$ 25,000.00$ 74,178.00$

20101-0000

Line X0300 36.5 ACRE 5,000.00$ 182,500.00$ 219,000.00$ 116,800.00$ 196,370.00$

20301-1100

Line X0320 3 EACH 550.00$ 1,650.00$ 600.00$ 585.00$ 1,101.00$

20301-1900

Line X0340 14 EACH 725.00$ 10,150.00$ 21,000.00$ 21,000.00$ 17,192.00$

20301-2400

Line X0360 5 EACH 85.00$ 425.00$ 250.00$ 450.00$ 480.00$

20302-0700

Line X0380 16,500 LNFT 1.00$ 16,500.00$ 11,550.00$ 13,200.00$ 13,200.00$

20302-1200

Line X0400 5,000 LNFT 1.50$ 7,500.00$ 27,500.00$ 40,000.00$ 40,000.00$

Engineer's Estimate

5.50$ 8.00$ 8.00$

0.70$ 0.80$ 0.80$

50.00$ 90.00$ 96.00$

1,500.00$ 1,500.00$ 1,228.00$

200.00$ 195.00$ 367.00$

6,000.00$ 3,200.00$ 5,380.00$

75,000.00$ 25,000.00$ 74,178.00$

85.00$ 140.00$ 183.00$

1.75$ 1.75$ 2.00$

3.25$ 3.20$ 3.00$

3.75$ 3.50$ 4.00$

10,000.00$ 8,000.00$ 3,529.00$

135,000.00$ 70,000.00$ 55,022.00$

50,000.00$ 120,000.00$ 55,022.00$

200.00$ 60.00$ 61.00$

3,000.00$ 900.00$ 1,467.00$

105.00$ 110.00$

1,500.00$ 600.00$ 611.00$

FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

200.00$

400,000.00$ 300,000.00$ 5,490.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, APPROACH ROAD

REMOVAL OF GATE

REMOVAL OF PIPE CULVERT

REMOVAL OF SIGN

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, SEDIMENT LOG

SOIL EROSION CONTROL, SEDIMENT WATTLE

REMOVAL OF FENCE

REMOVAL OF GUARDRAIL

SURVEY AND STAKING, BOX CULVERT

SURVEY AND STAKING, GRADE FINISHING STAKES

SOIL EROSION CONTROL, CHECK DAM

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

SURVEY AND STAKING, DRAINAGE STRUCTURE

1,000.00$ 400.00$ 428.00$

12/30/2015 Page 1 of 5

Option X Total of Bid Items: 7,463,990.00$ -27.4% 5,422,193.25$ -17.0% 6,194,766.25$ -7.5% 6,907,728.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

20401-0000

Line X0420 72,000 CUYD 12.00$ 864,000.00$ 864,000.00$ 1,044,000.00$ 792,000.00$

20425-1000

Line X0440 80 LNFT 10.00$ 800.00$ 520.00$ 2,000.00$ 3,440.00$

25101-2000

Line X0460 490 CUYD 100.00$ 49,000.00$ 51,450.00$ 31,850.00$ 49,980.00$

25101-3000

Line X0480 34 CUYD 105.00$ 3,570.00$ 4,250.00$ 2,380.00$ 3,400.00$

25101-4000

Line X0500 50 CUYD 125.00$ 6,250.00$ 5,500.00$ 3,750.00$ 4,950.00$

30101-0000

Line X0520 57,500 TON 22.00$ 1,265,000.00$ 977,500.00$ 1,437,500.00$ 1,840,000.00$

40101-5600

Line X0540 25,000 TON 100.00$ 2,500,000.00$ 1,337,500.00$ 1,625,000.00$ 2,200,000.00$

40105-3000

Line X0560 245 TON 175.00$ 42,875.00$ 42,875.00$ 39,200.00$ 45,080.00$

40501-0000

Line X0580 1,900 TON 110.00$ 209,000.00$ 161,500.00$ 199,500.00$ 256,500.00$

40505-3000

Line X0600 20 TON 175.00$ 3,500.00$ 3,500.00$ 3,200.00$ 3,680.00$

41103-0000

Line X0620 77,000 SQYD 1.15$ 88,550.00$ 77,000.00$ 61,600.00$ 38,500.00$

41105-0000

Line X0640 110 TON 35.00$ 3,850.00$ 8,250.00$ 3,080.00$ 3,960.00$

41201-1000

Line X0660 67 TON 650.00$ 43,550.00$ 28,475.00$ 40,200.00$ 42,947.00$

60103-0000

Line X0680 1 EACH 10,000.00$ 10,000.00$ 20,000.00$ 28,000.00$ 17,539.00$

60201-0800

Line X0700 780 LNFT 110.00$ 85,800.00$ 62,400.00$ 58,500.00$ 45,240.00$

60201-1000

Line X0720 200 LNFT 130.00$ 26,000.00$ 18,000.00$ 21,000.00$ 15,400.00$

60201-1100

Line X0740 140 LNFT 200.00$ 28,000.00$ 13,300.00$ 17,500.00$ 15,540.00$

60210-0800

Line X0760 14 EACH 440.00$ 6,160.00$ 14,000.00$ 6,300.00$ 10,556.00$

60210-1000

Line X0780 4 EACH 850.00$ 3,400.00$ 4,400.00$ 2,600.00$ 3,872.00$

60210-1100

Line X0800 2 EACH 1,250.00$ 2,500.00$ 2,400.00$ 1,700.00$ 3,038.00$ 1,200.00$ 850.00$ 1,519.00$

1,100.00$ 650.00$ 968.00$

1,000.00$ 450.00$ 754.00$

95.00$ 125.00$ 111.00$

90.00$ 105.00$ 77.00$

80.00$ 75.00$ 58.00$

20,000.00$ 28,000.00$ 17,539.00$

425.00$ 600.00$ 641.00$

75.00$ 28.00$ 36.00$

1.00$ 0.80$ 0.50$

175.00$ 160.00$ 184.00$

85.00$ 105.00$ 135.00$

175.00$ 160.00$ 184.00$

53.50$ 65.00$ 88.00$

17.00$ 25.00$ 32.00$

110.00$ 75.00$ 99.00$

125.00$ 70.00$ 100.00$

105.00$ 65.00$ 102.00$

6.50$ 25.00$ 43.00$

12.00$ 14.50$ 11.00$

PLACED RIPRAP, CLASS 4

AGGREGATE BASE

SUPERPAVE PAVEMENT, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

OPEN-GRADED ASPHALT FRICTION COURSE

ROADWAY EXCAVATION

DITCH, EXCAVATION

PLACED RIPRAP, CLASS 2

PLACED RIPRAP, CLASS 3

ANTISTRIP ADDITIVE, TYPE 3

42-INCH PIPE CULVERT

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

END SECTION FOR 42-INCH PIPE CULVERT

PRIME COAT

BLOTTER

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

CONCRETE, HEADWALL

24-INCH PIPE CULVERT

36-INCH PIPE CULVERT

12/30/2015 Page 2 of 5

Option X Total of Bid Items: 7,463,990.00$ -27.4% 5,422,193.25$ -17.0% 6,194,766.25$ -7.5% 6,907,728.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

60220-1900

Line X0820 60 LNFT 1,000.00$ 60,000.00$ 90,000.00$ 48,000.00$ 68,340.00$

61701-2000

Line X0840 275 LNFT 30.00$ 8,250.00$ 9,075.00$ 6,050.00$ 6,325.00$

61702-0800

Line X0860 4 EACH 2,400.00$ 9,600.00$ 14,000.00$ 14,000.00$ 14,292.00$

61901-0600

Line X0880 16,700 LNFT 5.00$ 83,500.00$ 79,325.00$ 75,150.00$ 66,800.00$

61902-0000

Line X0900 2 EACH 2,250.00$ 4,500.00$ 2,000.00$ 2,800.00$ 1,956.00$

61902-0900

Line X0920 1 EACH 10,000.00$ 10,000.00$ 4,000.00$ 2,800.00$ 4,891.00$

62201-0200

Line X0940 50 HOUR 90.00$ 4,500.00$ 4,250.00$ 4,750.00$ 3,600.00$

62201-0350

Line X0960 50 HOUR 90.00$ 4,500.00$ 3,000.00$ 4,250.00$ 4,850.00$

62201-0950

Line X0980 50 HOUR 115.00$ 5,750.00$ 6,250.00$ 5,250.00$ 5,900.00$

62201-1400

Line X1000 50 HOUR 250.00$ 12,500.00$ 8,750.00$ 10,750.00$ 9,300.00$

62201-2850

Line X1020 50 HOUR 220.00$ 11,000.00$ 6,000.00$ 4,750.00$ 6,650.00$

62201-3000

Line X1040 50 HOUR 220.00$ 11,000.00$ 4,750.00$ 7,750.00$ 8,500.00$

62301-0000

Line X1060 50 HOUR 32.00$ 1,600.00$ 2,000.00$ 1,750.00$ 2,750.00$

62302-1000

Line X1080 50 HOUR 95.00$ 4,750.00$ 4,000.00$ 3,750.00$ 15,300.00$

62302-1100

Line X1100 50 HOUR 120.00$ 6,000.00$ 8,750.00$ 6,750.00$ 6,750.00$

62405-0300

Line X1120 78,000 SQYD 2.00$ 156,000.00$ 11,700.00$ 117,000.00$ 156,000.00$

62510-2000

Line X1140 15.8 ACRE 850.00$ 13,430.00$ 18,565.00$ 20,540.00$ 21,519.60$

62515-2000

Line X1160 15.8 ACRE 2,100.00$ 33,180.00$ 15,800.00$ 17,380.00$ 17,854.00$

63301-0000

Line X1180 27 EACH 300.00$ 8,100.00$ 12,825.00$ 22,950.00$ 24,300.00$

63308-2000

Line X1200 26 EACH 45.00$ 1,170.00$ 6,500.00$ 3,900.00$ 4,316.00$ 250.00$ 150.00$ 166.00$

475.00$ 850.00$ 900.00$

1,000.00$ 1,100.00$ 1,130.00$

1,175.00$ 1,300.00$ 1,362.00$

0.15$ 1.50$ 2.00$

175.00$ 135.00$ 135.00$

80.00$ 75.00$ 306.00$

40.00$ 35.00$ 55.00$

95.00$ 155.00$ 170.00$

120.00$ 95.00$ 133.00$

175.00$ 215.00$ 186.00$

125.00$ 105.00$ 118.00$

60.00$ 85.00$ 97.00$

85.00$ 95.00$ 72.00$

4,000.00$ 2,800.00$ 4,891.00$

1,000.00$ 1,400.00$ 978.00$

4.75$ 4.50$ 4.00$

3,500.00$ 3,500.00$ 3,573.00$

33.00$ 22.00$ 23.00$

1,500.00$ 800.00$ 1,139.00$

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

OBJECT MARKER, TYPE 2

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 250HP MINIMUM FLYWHEEL POWER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

TERMINAL SECTION TYPE TANGENT

FENCE, BARBED WIRE

GATE

GATE, METAL

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

BACKHOE

8 FEET SPAN, 6 FEET RISE PRECAST REINFORCED CONCRETE BOX CULVERT

GUARDRAIL SYSTEM G4, TYPE 4, CLASS B WOOD POSTS

12/30/2015 Page 3 of 5

Option X Total of Bid Items: 7,463,990.00$ -27.4% 5,422,193.25$ -17.0% 6,194,766.25$ -7.5% 6,907,728.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

63309-0000

Line X1220 100 EACH 70.00$ 7,000.00$ 8,000.00$ 8,500.00$ 9,000.00$

63313-0000

Line X1240 40,000 LNFT 0.50$ 20,000.00$ 3,200.00$ 4,800.00$ 32,000.00$

63316-1000

Line X1260 6 EACH 250.00$ 1,500.00$ 1,650.00$ 5,700.00$ 6,270.00$

63401-0700

Line X1280 80,500 LNFT 0.25$ 20,125.00$ 18,515.00$ 20,125.00$ 24,150.00$

63401-0800

Line X1300 5,500 LNFT 0.50$ 2,750.00$ 715.00$ 1,375.00$ 1,650.00$

63405-1300

Line X1320 4 EACH 275.00$ 1,100.00$ 900.00$ 520.00$ 588.00$

63405-1350

Line X1340 1 EACH 275.00$ 275.00$ 225.00$ 130.00$ 147.00$

63405-1450

Line X1360 2 EACH 275.00$ 550.00$ 450.00$ 260.00$ 294.00$

63407-0000

Line X1380 350 EACH 12.00$ 4,200.00$ 1,750.00$ 2,800.00$ 3,150.00$

63502-0600

Line X1400 12 EACH 175.00$ 2,100.00$ 4,200.00$ 10,200.00$ 1,836.00$

63502-0700

Line X1420 130 EACH 40.00$ 5,200.00$ 3,900.00$ 3,510.00$ 2,990.00$

63502-1300

Line X1440 200 EACH 110.00$ 22,000.00$ 13,000.00$ 20,000.00$ 24,000.00$

63502-1500

Line X1460 100 EACH 75.00$ 7,500.00$ 3,000.00$ 6,500.00$ 3,200.00$

63502-1700

Line X1480 65 EACH 25.00$ 1,625.00$ 1,950.00$ 4,225.00$ 2,080.00$

63502-2100

Line X1500 2 EACH 6,000.00$ 12,000.00$ 4,000.00$ 12,000.00$ 36,192.00$

63503-0400

Line X1520 3,000 LNFT 30.00$ 90,000.00$ 60,000.00$ 54,000.00$ 54,000.00$

63503-0500

Line X1540 3,000 LNFT 8.00$ 24,000.00$ 21,000.00$ 36,000.00$ 39,000.00$

63504-1000

Line X1560 275 SQFT 30.00$ 8,250.00$ 9,625.00$ 5,500.00$ 14,575.00$

63505-1000

Line X1580 7.4 MILE 630.00$ 4,662.00$ 8,880.00$ 9,250.00$ 10,404.40$

63506-0500

Line X1600 2,600 HOUR 45.00$ 117,000.00$ 83,200.00$ 91,000.00$ 70,200.00$

80.00$ 85.00$ 90.00$

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, FLAGGER

PAVEMENT MARKINGS, TYPE D, TURN ARROW

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE A

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE C

TEMPORARY TRAFFIC CONTROL, CRASH CUSHION

TEMPORARY TRAFFIC CONTROL, CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, MOVING CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

PAVEMENT MARKINGS, TYPE D, STRAIGHT ARROW

PAVEMENT MARKINGS, TYPE D, "ONLY" WORD MESSAGE

RECESSED PAVEMENT MARKER

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, DRUM

DELINEATOR

RUMBLE STRIP

REMOVE AND RESET SIGN

PAVEMENT MARKINGS, TYPE D, SOLID

PAVEMENT MARKINGS, TYPE D, BROKEN

0.08$ 0.12$ 0.80$

0.23$ 0.25$ 0.30$

275.00$ 950.00$ 1,045.00$

225.00$ 130.00$ 147.00$

0.13$ 0.25$ 0.30$

225.00$ 130.00$ 147.00$

225.00$ 130.00$ 147.00$

350.00$ 850.00$ 153.00$

5.00$ 8.00$ 9.00$

65.00$ 100.00$ 120.00$

30.00$ 27.00$ 23.00$

30.00$ 65.00$ 32.00$

30.00$ 65.00$ 32.00$

20.00$ 18.00$ 18.00$

2,000.00$ 6,000.00$ 18,096.00$

35.00$ 20.00$ 53.00$

7.00$ 12.00$ 13.00$

32.00$ 35.00$ 27.00$

1,200.00$ 1,250.00$ 1,406.00$

12/30/2015 Page 4 of 5

Option X Total of Bid Items: 7,463,990.00$ -27.4% 5,422,193.25$ -17.0% 6,194,766.25$ -7.5% 6,907,728.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

63506-0600

Line X1620 400 HOUR 65.00$ 26,000.00$ 24,000.00$ 20,000.00$ 22,800.00$

63510-0100

Line X1640 16 WEEK 3,000.00$ 48,000.00$ 32,000.00$ 47,200.00$ 119,744.00$

64620-0400

Line X1660 1 EACH 500.00$ 500.00$ 1,000.00$ 750.00$ 428.00$

TEMPORARY TRAFFIC CONTROL, PILOT CAR

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

REMOVE AND RESET MAILBOX

2,000.00$ 2,950.00$ 7,484.00$

60.00$ 50.00$ 57.00$

1,000.00$ 750.00$ 428.00$

12/30/2015 Page 5 of 5

Option Y Total of Bid Items: 3,633,862.00$ -26.4% 2,673,624.25$ -16.4% 3,037,023.52$ -4.3% 3,477,770.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

15101-0000

Line Y0020 ALL LPSM 336,676.52$ 336,676.52$ 225,000.00$ 200,000.00$ 5,490.00$

15206-0000

Line Y0040 70.447 STA 180.00$ 12,680.46$ 14,089.40$ 7,396.94$ 7,749.17$

15215-1000

Line Y0060 9 EACH 450.00$ 4,050.00$ 13,500.00$ 5,400.00$ 5,499.00$

15215-3000

Line Y0080 7 EACH 600.00$ 4,200.00$ 7,000.00$ 2,800.00$ 2,996.00$

15215-5000

Line Y0100 1 EACH 3,500.00$ 3,500.00$ 3,000.00$ 900.00$ 978.00$

15216-2000

Line Y0120 140.893 STA 140.00$ 19,725.02$ 28,178.60$ 8,453.58$ 8,594.47$

15301-0000

Line Y0140 ALL LPSM 30,000.00$ 30,000.00$ 20,000.00$ 60,000.00$ 36,682.00$

15401-0000

Line Y0160 ALL LPSM 95,000.00$ 95,000.00$ 75,000.00$ 30,000.00$ 36,682.00$

15501-0000

Line Y0180 ALL LPSM 5,000.00$ 5,000.00$ 8,500.00$ 4,000.00$ 3,529.00$

15705-0100

Line Y0200 4,300 LNFT 2.00$ 8,600.00$ 16,125.00$ 15,050.00$ 17,200.00$

15705-1400

Line Y0220 275 LNFT 8.00$ 2,200.00$ 893.75$ 880.00$ 825.00$

15705-1500

Line Y0240 1,460 LNFT 1.50$ 2,190.00$ 2,555.00$ 2,555.00$ 2,920.00$

15706-0200

Line Y0260 33 EACH 100.00$ 3,300.00$ 2,805.00$ 4,620.00$ 6,039.00$

15802-0000

Line Y0280 ALL LPSM 25,000.00$ 25,000.00$ 20,000.00$ 12,000.00$ 35,347.00$

20101-0000

Line Y0300 15.8 ACRE 5,000.00$ 79,000.00$ 94,800.00$ 50,560.00$ 85,004.00$

20301-0600

Line Y0320 1 EACH 1,400.00$ 1,400.00$ 2,000.00$ 2,500.00$ 1,582.00$

20301-1100

Line Y0340 1 EACH 550.00$ 550.00$ 250.00$ 195.00$ 245.00$

20301-1900

Line Y0360 13 EACH 725.00$ 9,425.00$ 22,750.00$ 19,500.00$ 15,964.00$

20301-2400

Line Y0380 20 EACH 85.00$ 1,700.00$ 1,100.00$ 1,800.00$ 1,920.00$

20302-0700

Line Y0400 6,300 LNFT 1.00$ 6,300.00$ 4,410.00$ 5,040.00$ 6,300.00$

Engineer's Estimate

0.70$ 0.80$ 1.00$

55.00$ 90.00$ 96.00$

1,750.00$ 1,500.00$ 1,228.00$

250.00$ 195.00$ 245.00$

2,000.00$ 2,500.00$ 1,582.00$

6,000.00$ 3,200.00$ 5,380.00$

20,000.00$ 12,000.00$ 35,347.00$

85.00$ 140.00$ 183.00$

1.75$ 1.75$ 2.00$

3.25$ 3.20$ 3.00$

3.75$ 3.50$ 4.00$

8,500.00$ 4,000.00$ 3,529.00$

75,000.00$ 30,000.00$ 36,682.00$

20,000.00$ 60,000.00$ 36,682.00$

200.00$ 60.00$ 61.00$

3,000.00$ 900.00$ 978.00$

105.00$ 110.00$

1,500.00$ 600.00$ 611.00$

FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

200.00$

225,000.00$ 200,000.00$ 5,490.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, APPROACH ROAD

REMOVAL OF CATTLE GUARD

REMOVAL OF GATE

REMOVAL OF PIPE CULVERT

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, SEDIMENT LOG

SOIL EROSION CONTROL, SEDIMENT WATTLE

REMOVAL OF SIGN

REMOVAL OF FENCE

SURVEY AND STAKING, BOX CULVERT

SURVEY AND STAKING, GRADE FINISHING STAKES

SOIL EROSION CONTROL, CHECK DAM

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

SURVEY AND STAKING, DRAINAGE STRUCTURE

1,000.00$ 400.00$ 428.00$

12/30/2015 Page 1 of 5

Option Y Total of Bid Items: 3,633,862.00$ -26.4% 2,673,624.25$ -16.4% 3,037,023.52$ -4.3% 3,477,770.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

20302-1200

Line Y0420 920 LNFT 1.50$ 1,380.00$ 5,060.00$ 7,360.00$ 7,360.00$

20401-0000

Line Y0440 19,500 CUYD 12.00$ 234,000.00$ 165,750.00$ 282,750.00$ 214,500.00$

25101-2000

Line Y0460 110 CUYD 100.00$ 11,000.00$ 13,200.00$ 7,150.00$ 11,220.00$

25101-3000

Line Y0480 55 CUYD 105.00$ 5,775.00$ 6,600.00$ 3,850.00$ 5,500.00$

30101-0000

Line Y0500 28,000 TON 22.00$ 616,000.00$ 476,000.00$ 700,000.00$ 924,000.00$

40101-5600

Line Y0520 12,600 TON 100.00$ 1,260,000.00$ 705,600.00$ 819,000.00$ 1,121,400.00$

40105-3000

Line Y0540 125 TON 175.00$ 21,875.00$ 21,875.00$ 20,000.00$ 23,000.00$

40501-0000

Line Y0560 800 TON 110.00$ 88,000.00$ 80,000.00$ 84,000.00$ 108,000.00$

40505-3000

Line Y0580 9 TON 175.00$ 1,575.00$ 1,575.00$ 1,440.00$ 1,656.00$

41103-0000

Line Y0600 39,000 SQYD 1.15$ 44,850.00$ 40,950.00$ 31,200.00$ 19,500.00$

41105-0000

Line Y0620 56 TON 35.00$ 1,960.00$ 4,200.00$ 1,568.00$ 1,792.00$

41201-1000

Line Y0640 18 TON 650.00$ 11,700.00$ 9,450.00$ 10,800.00$ 11,538.00$

60103-0000

Line Y0660 1 EACH 10,000.00$ 10,000.00$ 25,000.00$ 28,000.00$ 17,539.00$

60201-0800

Line Y0680 350 LNFT 110.00$ 38,500.00$ 24,500.00$ 26,250.00$ 20,650.00$

60201-0900

Line Y0700 250 LNFT 120.00$ 30,000.00$ 21,250.00$ 23,750.00$ 16,000.00$

60201-1000

Line Y0720 185 LNFT 130.00$ 24,050.00$ 17,575.00$ 19,425.00$ 17,575.00$

60210-0800

Line Y0740 8 EACH 440.00$ 3,520.00$ 8,000.00$ 3,600.00$ 6,032.00$

60210-0900

Line Y0760 4 EACH 1,250.00$ 5,000.00$ 4,400.00$ 2,200.00$ 3,432.00$

60210-1000

Line Y0780 4 EACH 850.00$ 3,400.00$ 4,800.00$ 2,600.00$ 3,872.00$

60220-1300

Line Y0800 26 LNFT 725.00$ 18,850.00$ 45,500.00$ 28,600.00$ 25,038.00$ 1,750.00$ 1,100.00$ 963.00$

1,200.00$ 650.00$ 968.00$

1,100.00$ 550.00$ 858.00$

1,000.00$ 450.00$ 754.00$

95.00$ 105.00$ 95.00$

85.00$ 95.00$ 64.00$

70.00$ 75.00$ 59.00$

25,000.00$ 28,000.00$ 17,539.00$

525.00$ 600.00$ 641.00$

75.00$ 28.00$ 32.00$

1.05$ 0.80$ 0.50$

175.00$ 160.00$ 184.00$

100.00$ 105.00$ 135.00$

175.00$ 160.00$ 184.00$

56.00$ 65.00$ 89.00$

17.00$ 25.00$ 33.00$

120.00$ 70.00$ 100.00$

120.00$ 65.00$ 102.00$

8.50$ 14.50$ 11.00$

5.50$ 8.00$ 8.00$

AGGREGATE BASE

SUPERPAVE PAVEMENT, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

OPEN-GRADED ASPHALT FRICTION COURSE

ANTISTRIP ADDITIVE, TYPE 3

REMOVAL OF GUARDRAIL

ROADWAY EXCAVATION

PLACED RIPRAP, CLASS 2

PLACED RIPRAP, CLASS 3

PRIME COAT

END SECTION FOR 24-INCH PIPE CULVERT

END SECTION FOR 30-INCH PIPE CULVERT

END SECTION FOR 36-INCH PIPE CULVERT

6 FEET SPAN, 6 FEET RISE PRECAST REINFORCED CONCRETE BOX CULVERT

BLOTTER

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

CONCRETE, HEADWALL

24-INCH PIPE CULVERT

30-INCH PIPE CULVERT

36-INCH PIPE CULVERT

12/30/2015 Page 2 of 5

Option Y Total of Bid Items: 3,633,862.00$ -26.4% 2,673,624.25$ -16.4% 3,037,023.52$ -4.3% 3,477,770.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

60902-1000

Line Y0820 1,350 LNFT 30.00$ 40,500.00$ 40,500.00$ 36,450.00$ 51,300.00$

61701-2000

Line Y0840 1,750 LNFT 30.00$ 52,500.00$ 57,750.00$ 38,500.00$ 40,250.00$

61702-0800

Line Y0860 4 EACH 2,400.00$ 9,600.00$ 14,000.00$ 14,000.00$ 15,348.00$

61901-0600

Line Y0880 5,700 LNFT 5.00$ 28,500.00$ 25,650.00$ 25,650.00$ 22,800.00$

61902-0000

Line Y0900 1 EACH 2,250.00$ 2,250.00$ 2,000.00$ 1,400.00$ 978.00$

61903-0500

Line Y0920 1 EACH 15,000.00$ 15,000.00$ 25,000.00$ 14,000.00$ 36,682.00$

62201-0200

Line Y0940 25 HOUR 90.00$ 2,250.00$ 2,125.00$ 2,375.00$ 1,800.00$

62201-0350

Line Y0960 25 HOUR 90.00$ 2,250.00$ 1,500.00$ 2,125.00$ 2,425.00$

62201-0950

Line Y0980 25 HOUR 115.00$ 2,875.00$ 3,125.00$ 2,625.00$ 2,950.00$

62201-1400

Line Y1000 25 HOUR 250.00$ 6,250.00$ 1,875.00$ 5,375.00$ 4,650.00$

62201-2850

Line Y1020 25 HOUR 220.00$ 5,500.00$ 3,000.00$ 2,375.00$ 3,325.00$

62201-3000

Line Y1040 25 HOUR 220.00$ 5,500.00$ 2,375.00$ 3,875.00$ 4,250.00$

62301-0000

Line Y1060 25 HOUR 32.00$ 800.00$ 1,000.00$ 875.00$ 1,375.00$

62302-1000

Line Y1080 25 HOUR 95.00$ 2,375.00$ 2,000.00$ 1,875.00$ 7,650.00$

62302-1100

Line Y1100 25 HOUR 120.00$ 3,000.00$ 4,375.00$ 3,375.00$ 3,375.00$

62405-0300

Line Y1120 31,000 SQYD 2.00$ 62,000.00$ 6,200.00$ 46,500.00$ 62,000.00$

62510-2000

Line Y1140 6.5 ACRE 850.00$ 5,525.00$ 7,637.50$ 8,450.00$ 8,853.00$

62515-2000

Line Y1160 6.5 ACRE 2,100.00$ 13,650.00$ 6,500.00$ 7,150.00$ 7,345.00$

63301-0000

Line Y1180 23 EACH 300.00$ 6,900.00$ 10,925.00$ 19,550.00$ 21,620.00$

63308-2000

Line Y1200 18 EACH 45.00$ 810.00$ 4,500.00$ 2,700.00$ 2,988.00$ 250.00$ 150.00$ 166.00$

475.00$ 850.00$ 940.00$

1,000.00$ 1,100.00$ 1,130.00$

1,175.00$ 1,300.00$ 1,362.00$

0.20$ 1.50$ 2.00$

175.00$ 135.00$ 135.00$

80.00$ 75.00$ 306.00$

40.00$ 35.00$ 55.00$

95.00$ 155.00$ 170.00$

120.00$ 95.00$ 133.00$

75.00$ 215.00$ 186.00$

125.00$ 105.00$ 118.00$

60.00$ 85.00$ 97.00$

85.00$ 95.00$ 72.00$

25,000.00$ 14,000.00$ 36,682.00$

2,000.00$ 1,400.00$ 978.00$

4.50$ 4.50$ 4.00$

3,500.00$ 3,500.00$ 3,837.00$

33.00$ 22.00$ 23.00$

30.00$ 27.00$ 38.00$

SPECIAL LABOR, HIRED SURVEY SERVICES

PLACING CONSERVED TOPSOIL, 4-INCH DEPTH

SEEDING, HYDRAULIC METHOD

MULCHING, HYDRAULIC METHOD

SIGN SYSTEM

OBJECT MARKER, TYPE 2

WHEEL LOADER, 3 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 250HP MINIMUM FLYWHEEL POWER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

HYDRAULIC EXCAVATOR

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

TERMINAL SECTION TYPE TANGENT

FENCE, BARBED WIRE

GATE

CATTLE GUARD, 20 FEET

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

BACKHOE

CURB AND GUTTER, CONCRETE, 12-INCH DEPTH

GUARDRAIL SYSTEM G4, TYPE 4, CLASS B WOOD POSTS

12/30/2015 Page 3 of 5

Option Y Total of Bid Items: 3,633,862.00$ -26.4% 2,673,624.25$ -16.4% 3,037,023.52$ -4.3% 3,477,770.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

63308-3000

Line Y1220 4 EACH 275.00$ 1,100.00$ 1,000.00$ 880.00$ 972.00$

63309-0000

Line Y1240 50 EACH 70.00$ 3,500.00$ 4,000.00$ 4,250.00$ 4,500.00$

63316-1000

Line Y1260 17 EACH 250.00$ 4,250.00$ 4,250.00$ 16,150.00$ 17,765.00$

63401-0700

Line Y1280 51,500 LNFT 0.25$ 12,875.00$ 11,845.00$ 12,875.00$ 15,450.00$

63401-0800

Line Y1300 1,500 LNFT 0.50$ 750.00$ 195.00$ 375.00$ 450.00$

63405-1300

Line Y1320 27 EACH 275.00$ 7,425.00$ 6,345.00$ 3,510.00$ 3,969.00$

63405-1450

Line Y1340 6 EACH 275.00$ 1,650.00$ 1,410.00$ 780.00$ 882.00$

63407-0000

Line Y1360 200 EACH 12.00$ 2,400.00$ 1,000.00$ 1,600.00$ 1,800.00$

63502-0600

Line Y1380 12 EACH 175.00$ 2,100.00$ 3,900.00$ 10,200.00$ 1,836.00$

63502-0700

Line Y1400 130 EACH 40.00$ 5,200.00$ 3,640.00$ 3,510.00$ 2,990.00$

63502-1300

Line Y1420 150 EACH 110.00$ 16,500.00$ 9,000.00$ 15,000.00$ 18,000.00$

63502-1500

Line Y1440 75 EACH 75.00$ 5,625.00$ 2,025.00$ 4,875.00$ 2,400.00$

63502-1700

Line Y1460 30 EACH 25.00$ 750.00$ 810.00$ 1,950.00$ 960.00$

63502-2100

Line Y1480 2 EACH 6,000.00$ 12,000.00$ 4,000.00$ 12,000.00$ 36,192.00$

63503-0400

Line Y1500 1,500 LNFT 30.00$ 45,000.00$ 30,000.00$ 27,000.00$ 27,000.00$

63503-0500

Line Y1520 1,500 LNFT 8.00$ 12,000.00$ 10,500.00$ 18,000.00$ 19,500.00$

63504-1000

Line Y1540 275 SQFT 30.00$ 8,250.00$ 9,625.00$ 5,500.00$ 14,575.00$

63505-1000

Line Y1560 4.0 MILE 630.00$ 2,520.00$ 4,800.00$ 5,000.00$ 5,624.00$

63506-0500

Line Y1580 1,700 HOUR 45.00$ 76,500.00$ 54,400.00$ 59,500.00$ 45,900.00$

63506-0600

Line Y1600 400 HOUR 65.00$ 26,000.00$ 24,000.00$ 20,000.00$ 22,800.00$

250.00$ 220.00$ 243.00$

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

PAVEMENT MARKINGS, TYPE D, TURN ARROW

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE C

TEMPORARY TRAFFIC CONTROL, CRASH CUSHION

TEMPORARY TRAFFIC CONTROL, CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, MOVING CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

PAVEMENT MARKINGS, TYPE D, "ONLY" WORD MESSAGE

RECESSED PAVEMENT MARKER

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE A

OBJECT MARKER, TYPE 3

DELINEATOR

REMOVE AND RESET SIGN

PAVEMENT MARKINGS, TYPE D, SOLID

PAVEMENT MARKINGS, TYPE D, BROKEN

80.00$ 85.00$ 90.00$

0.23$ 0.25$ 0.30$

250.00$ 950.00$ 1,045.00$

235.00$ 130.00$ 147.00$

0.13$ 0.25$ 0.30$

5.00$ 8.00$ 9.00$

235.00$ 130.00$ 147.00$

28.00$ 27.00$ 23.00$

325.00$ 850.00$ 153.00$

27.00$ 65.00$ 32.00$

60.00$ 100.00$ 120.00$

2,000.00$ 6,000.00$ 18,096.00$

27.00$ 65.00$ 32.00$

7.00$ 12.00$ 13.00$

20.00$ 18.00$ 18.00$

1,200.00$ 1,250.00$ 1,406.00$

35.00$ 20.00$ 53.00$

60.00$ 50.00$ 57.00$

32.00$ 35.00$ 27.00$

12/30/2015 Page 4 of 5

Option Y Total of Bid Items: 3,633,862.00$ -26.4% 2,673,624.25$ -16.4% 3,037,023.52$ -4.3% 3,477,770.64$ Project No: AZ FLAP 89(1)

Project Name: Flagstaff - Vista Overlook

CQ = "Contract Quantity"

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

Engineer's Estimate FnF Construction, Inc. Fann Contracting, Inc. Asphalt Paving and Supply, Inc.

63510-0100

Line Y1620 12 WEEK 3,000.00$ 36,000.00$ 21,000.00$ 35,400.00$ 89,808.00$

64620-0400

Line Y1640 3 EACH 500.00$ 1,500.00$ 600.00$ 2,250.00$ 1,284.00$

TEMPORARY TRAFFIC CONTROL, TRAFFIC AND SAFETY SUPERVISOR

REMOVE AND RESET MAILBOX

200.00$ 750.00$ 428.00$

1,750.00$ 2,950.00$ 7,484.00$

12/30/2015 Page 5 of 5