00_CA_FTNP_YOSE_14(5)_ _219(2)_SOQ_ _EE.pdf

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

Schedule A Total of Bid Items: 6,009,794.00$ 27.9% 7,689,433.65$ 39.0% 8,355,887.54$ 45.1% 8,720,149.20$ 56.1% 9,379,000.00$ 79.1% 10,764,055.00$ 82.3% 10,956,270.00$

Project No: CA FTNP YOSE 14(5) & 219(2)

184556, 185324A & 184551 Project Name: South Entrance Wawona Road & Mariposa Grove Road

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 495,940.00$ 495,940.00$ 375,478.00$ 416,715.00$ 518,250.00$ 930,000.00$ 1,004,178.00$ 1,095,000.00$

15206-0000

Line A0040 0.407 MILE 8,000.00$ 3,256.00$ 265.77$ 11,220.18$ 11,495.42$ 6,919.00$ 29,711.00$ 22,385.00$

15214-2000

Line A0060 ALL LPSM 5,000.00$ 5,000.00$ 12,752.00$ 6,362.00$ 9,544.72$ 6,000.00$ 13,000.00$ 25,000.00$

15215-3000

Line A0080 15 EACH 2,000.00$ 30,000.00$ 9,300.00$ 12,900.00$ 9,538.80$ 285,000.00$ 15,000.00$ 15,000.00$

15215-7000

Line A0100 2 EACH 3,000.00$ 6,000.00$ 17,000.00$ 24,564.00$ 9,737.64$ 8,000.00$ 4,000.00$ 4,000.00$

15216-2000

Line A0120 0.814 MILE 10,000.00$ 8,140.00$ 9,387.86$ 8,807.48$ 13,844.17$ 14,652.00$ 8,140.00$ 8,954.00$

15216-3000

Line A0140 2.508 MILE 5,000.00$ 12,540.00$ 19,938.60$ 29,895.36$ 21,922.23$ 32,604.00$ 25,080.00$ 27,588.00$

15301-0000

Line A0160 ALL LPSM 60,000.00$ 60,000.00$ 96,176.00$ 110,047.00$ 79,617.26$ 686,334.00$ 192,000.00$ 265,235.00$

15401-0000

Line A0180 ALL LPSM 80,000.00$ 80,000.00$ 130,703.00$ 125,277.00$ 91,250.11$ 50,000.00$ 118,000.00$ 400,000.00$

15501-0000

Line A0200 ALL LPSM 10,000.00$ 10,000.00$ 4,075.00$ 24,810.00$ 7,198.84$ 100.00$ 8,000.00$ 25,000.00$

15705-0100

Line A0220 940 LNFT 5.00$ 4,700.00$ 5,414.40$ 8,742.00$ 4,709.40$ 10,340.00$ 2,820.00$ 10,340.00$

15705-1400

Line A0240 1,400 LNFT 5.00$ 7,000.00$ 7,700.00$ 17,360.00$ 5,656.00$ 19,600.00$ 4,900.00$ 28,000.00$

15706-0200

Line A0260 98 EACH 300.00$ 29,400.00$ 10,780.00$ 34,300.00$ 26,022.92$ 24,500.00$ 4,900.00$ 39,200.00$

15706-1100

Line A0280 26 EACH 400.00$ 10,400.00$ 5,200.00$ 6,864.00$ 5,468.58$ 13,390.00$ 2,600.00$ 9,100.00$

15706-1200

Line A0300 13 EACH 300.00$ 3,900.00$ 4,134.00$ 3,250.00$ 2,580.37$ 6,435.00$ 1,300.00$ 6,500.00$

15706-1600

Line A0320 1 EACH 5,000.00$ 5,000.00$ 1,868.00$ 4,983.00$ 5,965.23$ 7,400.00$ 7,500.00$ 10,000.00$

15802-0000

Line A0340 ALL LPSM 80,000.00$ 80,000.00$ 160,740.00$ 116,865.00$ 44,323.69$ 100,000.00$ 34,000.00$ 100,000.00$

20101-0000

Line A0360 3.000 ACRE 3,500.00$ 10,500.00$ 81,864.00$ 41,655.00$ 291,000.00$ 75,000.00$ 127,500.00$ 75,000.00$

20201-0000

Line A0380 3.180 ACRE 4,500.00$ 14,310.00$ 28,890.30$ 24,517.80$ 267,120.00$ 44,520.00$ 76,320.00$ 79,500.00$

20220-1000

Line A0400 7 EACH 1,500.00$ 10,500.00$ 5,579.00$ 12,040.00$ 82,600.00$ 17,500.00$ 14,000.00$ 7,000.00$

20220-2000

Line A0420 2 EACH 500.00$ 1,000.00$ 2,248.00$ 4,254.00$ 11,600.00$ 1,800.00$ 1,500.00$ 1,900.00$

20301-0700

Line A0440 150 EACH 10.00$ 1,500.00$ 6,000.00$ 8,100.00$ 6,823.50$ 9,150.00$ 3,000.00$ 3,000.00$

20301-1100

Line A0460 2 EACH 300.00$ 600.00$ 820.00$ 1,188.00$ 1,610.36$ 2,800.00$ 4,400.00$ 3,000.00$

20301-2400

Line A0480 20 EACH 100.00$ 2,000.00$ 1,380.00$ 2,720.00$ 2,349.80$ 4,400.00$ 1,000.00$ 1,000.00$

20301-3400

Line A0500 15 EACH 200.00$ 3,000.00$ 1,125.00$ 2,295.00$ 441.45$ 4,500.00$ 1,095.00$ 4,500.00$

20302-0500

Line A0520 175 LNFT 5.00$ 875.00$ 2,537.50$ 3,675.00$ 1,601.25$ 1,050.00$ 4,200.00$ 8,750.00$

20303-3000

Line A0540 40 SQYD 5.00$ 200.00$ 1,200.00$ 2,800.00$ 1,963.60$ 1,040.00$ 4,600.00$ 4,800.00$

20303-3200

Line A0560 80 SQYD 8.00$ 640.00$ 2,400.00$ 6,240.00$ 4,106.40$ 2,160.00$ 4,560.00$ 12,000.00$

20401-0000

Line A0580 5,225 CUYD 20.00$ 104,500.00$ 235,125.00$ 137,417.50$ 107,426.00$ 156,750.00$ 339,625.00$ 449,350.00$

20402-0000

Line A0600 6,330 CUYD 50.00$ 316,500.00$ 481,080.00$ 234,843.00$ 717,822.00$ 569,700.00$ 633,000.00$ 1,297,650.00$

20435-3000

Line A0620 755 CUYD 20.00$ 15,100.00$ 44,356.25$ 30,955.00$ 40,037.65$ 51,340.00$ 162,325.00$ 234,050.00$

20441-0000

Line A0640 1,330 CUYD 15.00$ 19,950.00$ 45,220.00$ 51,604.00$ 69,279.70$ 79,800.00$ 69,160.00$ 113,050.00$

21101-1000

Line A0660 220 SQYD 10.00$ 2,200.00$ 4,950.00$ 9,372.00$ 1,716.00$ 3,740.00$ 20,900.00$ 4,400.00$

Engineer's Estimate

22.50$ 42.60$ 7.80$ 17.00$ 95.00$ 20.00$

34.00$ 38.80$ 52.09$ 60.00$ 52.00$ 85.00$

58.75$ 41.00$ 53.03$ 68.00$ 215.00$ 310.00$

76.00$ 37.10$ 113.40$ 90.00$ 100.00$ 205.00$

45.00$ 26.30$ 20.56$ 30.00$ 65.00$ 86.00$

30.00$ 78.00$ 51.33$ 27.00$ 57.00$ 150.00$

30.00$ 70.00$ 49.09$ 26.00$ 115.00$ 120.00$

14.50$ 21.00$ 9.15$ 6.00$ 24.00$ 50.00$

75.00$ 153.00$ 29.43$ 300.00$ 73.00$ 300.00$

69.00$ 136.00$ 117.49$ 220.00$ 50.00$ 50.00$

410.00$ 594.00$ 805.18$ 1,400.00$ 2,200.00$ 1,500.00$

40.00$ 54.00$ 45.49$ 61.00$ 20.00$ 20.00$

1,124.00$ 2,127.00$ 5,800.00$ 900.00$ 750.00$ 950.00$

797.00$ 1,720.00$ 11,800.00$ 2,500.00$ 2,000.00$ 1,000.00$

9,085.00$ 7,710.00$ 84,000.00$ 14,000.00$ 24,000.00$ 25,000.00$

27,288.00$ 13,885.00$ 97,000.00$ 25,000.00$ 42,500.00$ 25,000.00$

160,740.00$ 116,865.00$ 44,323.69$ 100,000.00$ 34,000.00$ 100,000.00$

1,868.00$ 4,983.00$ 5,965.23$ 7,400.00$ 7,500.00$ 10,000.00$

318.00$ 250.00$ 198.49$ 495.00$ 100.00$ 500.00$

200.00$ 264.00$ 210.33$ 515.00$ 100.00$ 350.00$

110.00$ 350.00$ 265.54$ 250.00$ 50.00$ 400.00$

5.50$ 12.40$ 4.04$ 14.00$ 3.50$ 20.00$

5.76$ 9.30$ 5.01$ 11.00$ 3.00$ 11.00$

4,075.00$ 24,810.00$ 7,198.84$ 100.00$ 8,000.00$ 25,000.00$

130,703.00$ 125,277.00$ 91,250.11$ 50,000.00$ 118,000.00$ 400,000.00$

96,176.00$ 110,047.00$ 79,617.26$ 686,334.00$ 192,000.00$ 265,235.00$

7,950.00$ 11,920.00$ 8,740.92$ 13,000.00$ 10,000.00$ 11,000.00$

11,533.00$ 10,820.00$ 17,007.58$ 18,000.00$ 10,000.00$ 11,000.00$

8,500.00$ 12,282.00$ 4,868.82$ 4,000.00$ 2,000.00$ 2,000.00$

1,004,178.00$ 1,095,000.00$

27,568.00$ 28,244.28$ 17,000.00$ 73,000.00$ 55,000.00$

12,752.00$ 6,362.00$ 9,544.72$ 6,000.00$ 13,000.00$ 25,000.00$ at Creek Construction & Materials, IncHerback General Engineering McCullough Construction, Inc. Hal Hays Construction, Inc. Granite Construction Company Martin Brothers Construction

653.00$

375,478.00$ 416,715.00$ 518,250.00$ 930,000.00$

MOBILIZATION

SLOPE, REFERENCE, AND CLEARING AND GRUBBING STAKE

SURVEY AND STAKING, RETAINING WALL

SOIL EROSION CONTROL, STABILIZED CONSTRUCTION EXIT

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

SURVEY AND STAKING, TEMPLATE CONTROL

CONTRACTOR QUALITY CONTROL

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, SILT FENCE

SOIL EROSION CONTROL, FIBER ROLL

REMOVAL OF WHEELSTOP

REMOVAL OF CURB, CONCRETE

REMOVAL OF SIDEWALK, ASPHALT

REMOVAL OF SIDEWALK, CONCRETE

ROADWAY EXCAVATION

SELECTIVE CLEARING (FLUSH CUT AND PRUNING)

REMOVAL, INDIVIDUAL TREE

REMOVAL, INDIVIDUAL STUMP

REMOVAL OF DELINEATOR (OR SNOWPOLE)

REMOVAL OF GATE

REMOVAL OF SIGN

SURVEY AND STAKING, PARKING AREA

SURVEY AND STAKING, GRADE FINISHING STAKES

SOIL EROSION CONTROL, CHECK DAM

SOIL EROSION CONTROL, INLET PROTECTION TYPE A

SOIL EROSION CONTROL, INLET PROTECTION TYPE B

SURVEY AND STAKING, DRAINAGE STRUCTURE

620.00$ 860.00$ 635.92$ 19,000.00$ 1,000.00$ 1,000.00$

SUBEXCAVATION

BACKFILL, CURB

WASTE

ROADWAY OBLITERATION, METHOD 1 (TREATMENT A)

9/16/2016 Page 1 of 4

Schedule A Total of Bid Items: 6,009,794.00$ 27.9% 7,689,433.65$ 39.0% 8,355,887.54$ 45.1% 8,720,149.20$ 56.1% 9,379,000.00$ 79.1% 10,764,055.00$ 82.3% 10,956,270.00$

Project No: CA FTNP YOSE 14(5) & 219(2)

184556, 185324A & 184551 Project Name: South Entrance Wawona Road & Mariposa Grove Road

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 at Creek Construction & Materials, IncHerback General Engineering McCullough Construction, Inc. Hal Hays Construction, Inc. Granite Construction Company Martin Brothers Construction

21101-1000

Line A0680 170 SQYD 20.00$ 3,400.00$ 5,780.00$ 13,651.00$ 1,326.00$ 2,890.00$ 23,800.00$ 4,250.00$

21101-1000

Line A0700 595 SQYD 15.00$ 8,925.00$ 20,230.00$ 31,535.00$ 5,146.75$ 10,115.00$ 42,840.00$ 17,850.00$

21101-1000

Line A0720 170 SQYD 15.00$ 2,550.00$ 13,090.00$ 10,489.00$ 1,470.50$ 2,890.00$ 13,600.00$ 6,800.00$

21101-2000

Line A0740 340 SQYD 20.00$ 6,800.00$ 9,180.00$ 1,972.00$ 3,430.60$ 5,780.00$ 22,100.00$ 10,200.00$

25101-0200

Line A0760 330 CUYD 200.00$ 66,000.00$ 92,070.00$ 77,484.00$ 70,976.40$ 115,500.00$ 116,160.00$ 110,550.00$

25210-0000

Line A0780 3,780 SQFT 85.00$ 321,300.00$ 321,300.00$ 176,526.00$ 405,858.60$ 302,400.00$ 404,460.00$ 321,300.00$

25501-0000

Line A0800 3,100 SQFT 75.00$ 232,500.00$ 232,500.00$ 284,270.00$ 891,250.00$ 356,500.00$ 418,500.00$ 666,500.00$

30202-2000

Line A0820 7,875.0 TON 38.00$ 299,250.00$ 272,868.75$ 378,787.50$ 324,213.75$ 378,000.00$ 417,375.00$ 472,500.00$

30202-2000

Line A0840 690 TON 44.00$ 30,360.00$ 26,910.00$ 42,918.00$ 36,990.90$ 51,750.00$ 68,310.00$ 79,350.00$

30301-3000

Line A0860 2.706 MILE 2,500.00$ 6,765.00$ 56,826.00$ 1,485.51$ 27,825.20$ 37,884.00$ 213,232.80$ 62,238.00$

30401-1300

Line A0880 2.629 MILE 27,000.00$ 70,983.00$ 159,409.42$ 61,061.15$ 83,347.45$ 141,966.00$ 378,050.20$ 118,305.00$

40101-0600

Line A0900 11,030.0 TON 115.00$ 1,268,450.00$ 1,632,440.00$ 2,113,348.00$ 1,701,267.20$ 1,433,900.00$ 1,985,400.00$ 1,819,950.00$

40105-3000

Line A0920 160.0 TON 700.00$ 112,000.00$ 151,200.00$ 160.00$ 955.20$ 160.00$ 2,400.00$ 160.00$

40601-0000

Line A0940 30.0 TON 600.00$ 18,000.00$ 28,200.00$ 18,420.00$ 80,550.00$ 150,000.00$ 25,500.00$ 30,000.00$

41101-1000

Line A0960 54.0 TON 800.00$ 43,200.00$ 38,070.00$ 79,596.00$ 129,600.00$ 102,600.00$ 37,530.00$ 67,500.00$

41105-0000

Line A0980 335.0 TON 50.00$ 16,750.00$ 18,425.00$ 20,569.00$ 57,955.00$ 30,150.00$ 19,765.00$ 25,125.00$

41201-0000

Line A1000 30 TON 700.00$ 21,000.00$ 41,700.00$ 18,420.00$ 76,800.00$ 24,000.00$ 36,000.00$ 30,000.00$

50101-0800

Line A1020 240 SQYD 180.00$ 43,200.00$ 36,720.00$ 58,800.00$ 33,472.80$ 52,800.00$ 53,280.00$ 48,000.00$

60110-0000

Line A1040 16,600 LB 4.00$ 66,400.00$ 126,160.00$ 81,340.00$ 79,182.00$ 66,400.00$ 166,000.00$ 66,400.00$

60201-0400

Line A1060 100 LNFT 200.00$ 20,000.00$ 7,400.00$ 19,600.00$ 5,885.00$ 7,300.00$ 28,200.00$ 22,500.00$

60201-0600

Line A1080 40 LNFT 200.00$ 8,000.00$ 5,280.00$ 11,200.00$ 3,106.40$ 3,600.00$ 21,000.00$ 9,000.00$

60201-0800

Line A1100 430 LNFT 200.00$ 86,000.00$ 80,840.00$ 134,074.00$ 38,665.60$ 61,920.00$ 135,450.00$ 107,500.00$

60201-1000

Line A1120 90 LNFT 150.00$ 13,500.00$ 20,250.00$ 43,821.00$ 9,962.10$ 16,200.00$ 38,880.00$ 27,000.00$

60203-0600

Line A1140 15 LNFT (CQ) 250.00$ 3,750.00$ 2,520.00$ 4,785.00$ 1,873.95$ 3,000.00$ 5,985.00$ 4,500.00$

60403-0000

Line A1160 5 EACH 5,000.00$ 25,000.00$ 25,290.00$ 25,990.00$ 38,437.15$ 20,000.00$ 39,000.00$ 32,500.00$

60403-1900

Line A1180 4 EACH 5,000.00$ 20,000.00$ 12,780.00$ 16,104.00$ 24,628.24$ 18,400.00$ 28,540.00$ 18,000.00$

60404-1000

Line A1200 7 EACH 5,000.00$ 35,000.00$ 20,895.00$ 28,119.56$ 36,162.77$ 25,200.00$ 48,650.00$ 28,000.00$

60405-0000

Line A1220 6 EACH 1,000.00$ 6,000.00$ 4,992.00$ 11,028.00$ 6,800.34$ 8,400.00$ 37,692.00$ 15,000.00$

60405-0000

Line A1240 3 EACH 3,000.00$ 9,000.00$ 3,786.00$ 7,110.00$ 4,116.00$ 5,700.00$ 12,930.00$ 16,500.00$

60405-0000

Line A1260 3 EACH 500.00$ 1,500.00$ 3,786.00$ 7,110.00$ 3,400.17$ 4,200.00$ 10,260.00$ 16,500.00$

60409-0100

Line A1280 7 EACH 600.00$ 4,200.00$ 13,090.00$ 13,139.00$ 8,226.05$ 3,780.00$ 9,450.00$ 2,800.00$

60409-0800

Line A1300 4 EACH 800.00$ 3,200.00$ 7,480.00$ 7,872.00$ 3,817.76$ 2,160.00$ 5,400.00$ 1,600.00$

60704-0000

Line A1320 25 EACH 2,000.00$ 50,000.00$ 25,000.00$ 55,050.00$ 13,121.50$ 50,000.00$ 40,750.00$ 57,500.00$

832.00$ 1,838.00$ 1,133.39$ 1,400.00$ 6,282.00$ 2,500.00$

2,985.00$ 4,017.08$ 5,166.11$ 3,600.00$ 6,950.00$ 4,000.00$

3,195.00$ 4,026.00$ 6,157.06$ 4,600.00$ 7,135.00$ 4,500.00$

5,058.00$ 5,198.00$ 7,687.43$ 4,000.00$ 7,800.00$ 6,500.00$

168.00$ 319.00$ 124.93$ 200.00$ 399.00$ 300.00$

225.00$ 486.90$ 110.69$ 180.00$ 432.00$ 300.00$

188.00$ 311.80$ 89.92$ 144.00$ 315.00$ 250.00$

132.00$ 280.00$ 77.66$ 90.00$ 525.00$ 225.00$

74.00$ 196.00$ 58.85$ 73.00$ 282.00$ 225.00$

7.60$ 4.90$ 4.77$ 4.00$ 10.00$ 4.00$

153.00$ 245.00$ 139.47$ 220.00$ 222.00$ 200.00$

1,390.00$ 614.00$ 2,560.00$ 800.00$ 1,200.00$ 1,000.00$

55.00$ 61.40$ 173.00$ 90.00$ 59.00$ 75.00$

705.00$ 1,474.00$ 2,400.00$ 1,900.00$ 695.00$ 1,250.00$

940.00$ 614.00$ 2,685.00$ 5,000.00$ 850.00$ 1,000.00$

945.00$ 1.00$ 5.97$ 1.00$ 15.00$ 1.00$

148.00$ 191.60$ 154.24$ 130.00$ 180.00$ 165.00$

60,635.00$ 23,226.00$ 31,703.10$ 54,000.00$ 143,800.00$ 45,000.00$

21,000.00$ 548.97$ 10,282.78$ 14,000.00$ 78,800.00$ 23,000.00$

39.00$ 62.20$ 53.61$ 75.00$ 99.00$ 115.00$

34.65$ 48.10$ 41.17$ 48.00$ 53.00$ 60.00$

75.00$ 91.70$ 287.50$ 115.00$ 135.00$ 215.00$

85.00$ 46.70$ 107.37$ 80.00$ 107.00$ 85.00$

279.00$ 234.80$ 215.08$ 350.00$ 352.00$ 335.00$

27.00$ 5.80$ 10.09$ 17.00$ 65.00$ 30.00$

77.00$ 61.70$ 8.65$ 17.00$ 80.00$ 40.00$

34.00$ 53.00$ 8.65$ 17.00$ 72.00$ 30.00$

34.00$ 80.30$ 7.80$ 17.00$ 140.00$ 25.00$

CLEANING CULVERT IN PLACE

24-INCH PIPE CULVERT (CMP, POLYMERIC COATED)

36-INCH PIPE CULVERT (CMP, POLYMERIC COATED)

18-INCH SLOTTED DRAIN PIPE

INLET (CALTRANS TYPE OS)

INLET, FLH TYPE 6B

CATCH BASIN, FLH TYPE 1

BLOTTER

TACK COAT

MINOR CONCRETE PAVEMENT, REINFORCED, 8-INCH DEPTH

CONCRETE COLORING AGENT

12-INCH PIPE CULVERT (CMP, POLYMERIC COATED)

18-INCH PIPE CULVERT (CMP, POLYMERIC COATED)

SHOULDER AND DITCH RECONDITIONING

FULL DEPTH RECLAMATION, METHOD 1, 6-INCH DEPTH

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

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL

PRIME COAT, METHOD 1

MANHOLE ADJUSTMENT

MANHOLE ADJUSTMENT (ELECTRICAL VAULT)

MANHOLE ADJUSTMENT (COMMUNICATIONS PULLBOX)

INLET TOP, METAL FRAME AND GRATE, FLH TYPE A

INLET TOP, METAL FRAME AND GRATE , FLH TYPE 6B

1,262.00$ 2,370.00$ 1,372.00$ 1,900.00$ 4,310.00$ 5,500.00$

ROADWAY OBLITERATION, METHOD 2

PLACED RIPRAP, METHOD A, CLASS 2

ROCKERY

MECHANICALLY STABILIZED EARTH WALL

ROADWAY AGGREGATE, METHOD 2

ROADWAY AGGREGATE, METHOD 2 (AGGREGATE SURFACE COURSE)

ROADWAY OBLITERATION, METHOD 1 (TREATMENT B)

ROADWAY OBLITERATION, METHOD 1 (TREATMENT C)

ROADWAY OBLITERATION, METHOD 1 (TREATMENT D)

1,870.00$ 1,877.00$ 1,175.15$ 540.00$ 1,350.00$ 400.00$

1,262.00$ 2,370.00$ 1,133.39$ 1,400.00$ 3,420.00$ 5,500.00$

1,000.00$ 2,202.00$ 524.86$ 2,000.00$ 1,630.00$ 2,300.00$

1,870.00$ 1,968.00$ 954.44$ 540.00$ 1,350.00$ 400.00$

9/16/2016 Page 2 of 4

Schedule A Total of Bid Items: 6,009,794.00$ 27.9% 7,689,433.65$ 39.0% 8,355,887.54$ 45.1% 8,720,149.20$ 56.1% 9,379,000.00$ 79.1% 10,764,055.00$ 82.3% 10,956,270.00$

Project No: CA FTNP YOSE 14(5) & 219(2)

184556, 185324A & 184551 Project Name: South Entrance Wawona Road & Mariposa Grove Road

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 at Creek Construction & Materials, IncHerback General Engineering McCullough Construction, Inc. Hal Hays Construction, Inc. Granite Construction Company Martin Brothers Construction

60901-0800

Line A1340 180 LNFT 25.00$ 4,500.00$ 6,660.00$ 7,740.00$ 5,187.60$ 9,000.00$ 11,880.00$ 6,300.00$

60901-1200

Line A1360 12,720 LNFT 22.00$ 279,840.00$ 445,200.00$ 546,960.00$ 176,553.60$ 508,800.00$ 407,040.00$ 445,200.00$

60901-1200

Line A1380 790 LNFT 22.00$ 17,380.00$ 31,600.00$ 33,970.00$ 12,000.10$ 39,500.00$ 27,650.00$ 27,650.00$

60902-0600

Line A1400 255 LNFT 32.00$ 8,160.00$ 13,515.00$ 20,349.00$ 16,246.05$ 19,125.00$ 17,595.00$ 16,575.00$

60902-1000

Line A1420 2,900 LNFT 27.00$ 78,300.00$ 101,500.00$ 124,700.00$ 49,126.00$ 159,500.00$ 156,600.00$ 101,500.00$

60906-1000

Line A1440 32 SQYD 120.00$ 3,840.00$ 5,952.00$ 4,704.00$ 3,233.28$ 6,976.00$ 10,784.00$ 3,840.00$

60908-1000

Line A1460 2,710 SQYD 35.00$ 94,850.00$ 111,110.00$ 84,010.00$ 108,996.20$ 132,790.00$ 243,900.00$ 135,500.00$

61108-4000

Line A1480 6 EACH 500.00$ 3,000.00$ 5,424.00$ 6,276.00$ 3,400.26$ 7,200.00$ 5,922.00$ 9,000.00$

61501-0100

Line A1500 180 SQYD 75.00$ 13,500.00$ 29,160.00$ 14,364.00$ 9,878.40$ 18,000.00$ 56,160.00$ 11,700.00$

61503-5000

Line A1520 225 SQYD 400.00$ 90,000.00$ 42,300.00$ 233,550.00$ 218,776.50$ 208,125.00$ 144,450.00$ 190,125.00$

61701-3900

Line A1540 250 LNFT 110.00$ 27,500.00$ 46,250.00$ 57,500.00$ 59,355.00$ 43,750.00$ 50,000.00$ 43,750.00$

61702-1400

Line A1560 2 EACH 4,000.00$ 8,000.00$ 14,880.00$ 20,880.00$ 16,702.64$ 14,000.00$ 14,000.00$ 14,000.00$

61902-0100

Line A1580 2 EACH 12,000.00$ 24,000.00$ 18,800.00$ 16,268.00$ 35,674.46$ 35,000.00$ 10,000.00$ 30,000.00$

61902-1600

Line A1600 1 EACH 8,000.00$ 8,000.00$ 9,400.00$ 7,780.00$ 10,661.06$ 12,500.00$ 10,000.00$ 9,000.00$

62002-1000

Line A1620 345 SQYD 1,100.00$ 379,500.00$ 327,750.00$ 424,867.50$ 415,107.45$ 379,500.00$ 379,500.00$ 343,965.00$

62011-0100

Line A1640 4 EACH 5,000.00$ 20,000.00$ 76,500.00$ 25,188.00$ 27,425.24$ 53,200.00$ 54,500.00$ 20,400.00$

62011-0300

Line A1660 2 EACH 5,000.00$ 10,000.00$ 43,560.00$ 17,414.00$ 18,368.66$ 28,600.00$ 29,150.00$ 14,100.00$

62011-0500

Line A1680 9 EACH 5,000.00$ 45,000.00$ 219,960.00$ 111,447.00$ 115,904.70$ 135,000.00$ 139,500.00$ 90,225.00$

62011-0500

Line A1700 1 EACH 36,500.00$ 36,500.00$ 25,000.00$ 13,500.00$ 19,924.43$ 110,000.00$ 15,000.00$ 11,000.00$

62028-1000

Line A1720 4 EACH 3,000.00$ 12,000.00$ 97,760.00$ 54,480.00$ 52,618.92$ 60,000.00$ 70,900.00$ 44,100.00$

62201-0200

Line A1740 40 HOUR 120.00$ 4,800.00$ 5,000.00$ 6,680.00$ 5,726.80$ 4,440.00$ 6,880.00$ 6,000.00$

62201-0450

Line A1760 40 HOUR 150.00$ 6,000.00$ 6,000.00$ 4,800.00$ 5,726.80$ 5,520.00$ 10,440.00$ 6,000.00$

62201-0850

Line A1780 40 HOUR 150.00$ 6,000.00$ 9,000.00$ 7,800.00$ 6,442.40$ 6,360.00$ 10,000.00$ 8,200.00$

62201-3400

Line A1800 40 HOUR 200.00$ 8,000.00$ 9,000.00$ 7,400.00$ 7,301.60$ 6,640.00$ 13,520.00$ 8,200.00$

62301-0000

Line A1820 40 HOUR 70.00$ 2,800.00$ 3,360.00$ 2,180.00$ 2,447.20$ 2,560.00$ 3,280.00$ 3,200.00$

62302-1000

Line A1840 40 HOUR 210.00$ 8,400.00$ 6,400.00$ 4,200.00$ 5,721.20$ 8,200.00$ 8,000.00$ 6,000.00$

62901-1000

Line A1860 1,000 SQYD 10.00$ 10,000.00$ 4,500.00$ 3,200.00$ 2,170.00$ 5,000.00$ 5,000.00$ 8,000.00$

63301-0000

Line A1880 30 EACH 500.00$ 15,000.00$ 16,500.00$ 9,450.00$ 9,126.90$ 6,000.00$ 15,000.00$ 13,500.00$

63301-1000

Line A1900 9 EACH 300.00$ 2,700.00$ 2,385.00$ 2,610.00$ 2,106.72$ 1,575.00$ 2,250.00$ 2,835.00$

63308-0000

Line A1920 10 EACH 300.00$ 3,000.00$ 1,600.00$ 810.00$ 1,968.50$ 660.00$ 750.00$ 750.00$

63309-0000

Line A1940 150 EACH 60.00$ 9,000.00$ 11,250.00$ 12,150.00$ 13,998.00$ 9,900.00$ 9,750.00$ 11,250.00$

63309-1000

Line A1960 150 EACH 80.00$ 12,000.00$ 15,000.00$ 540.00$ 16,146.00$ 11,700.00$ 37,500.00$ 15,000.00$

63313-0000

Line A1980 10,800 LNFT 0.50$ 5,400.00$ 5,184.00$ 12,960.00$ 33,804.00$ 10,800.00$ 10,800.00$ 8,640.00$

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

ROLLED EROSION CONTROL PRODUCT, TYPE 3.B (JUTE)

SIGN SYSTEM

SIGN SYSTEM, GOVERNMENT FURNISHED SIGN

OBJECT MARKER

STONE MASONRY HEADWALL FOR 24-INCH PIPE CULVERT (SPECIAL)

REMOVE AND RESET STONE MASONRY HEADWALL

DUMP TRUCK, 8 CUBIC YARD MINIMUM CAPACITY

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

WHEEL LOADER, 1 CUBIC YARD MINIMUM RATED CAPACITY

HYDRAULIC EXCAVATOR, 1 CUBIC YARD MINIMUM CAPACITY WITH THUMB ATTACHMENT

GATE, WOOD (SPECIAL)

GATE, METAL, 20 FEET WIDTH

CLASS B MASONRY, ROCK FACE FINISH (1.50 R.F.)

STONE MASONRY HEADWALL FOR 12-INCH PIPE CULVERT

STONE MASONRY HEADWALL FOR 18-INCH PIPE CULVERT

STONE MASONRY HEADWALL FOR 24-INCH PIPE CULVERT

DELINEATOR

DELINEATOR, TYPE SNOW POLE

RUMBLE STRIP (CENTERLINE)

PAVED DITCH, ASPHALT

ADJUST VALVE BOX

SIDEWALK, CONCRETE (4-INCH DEPTH)

MEDIAN, STONE (GRANITE)

GUARDRAIL SYSTEM SBTA

TERMINAL SECTION, TYPE SBT TANGENT

CURB, CONCRETE, 10-INCH DEPTH

CURB, CONCRETE, 14-INCH DEPTH

CURB, CONCRETE, 14-INCH DEPTH (SPECIAL)

CURB AND GUTTER, CONCRETE, 8-INCH DEPTH (OUTFALL)

CURB AND GUTTER, CONCRETE, 12-INCH DEPTH

GUTTER, CONCRETE (8-INCH DEPTH)

35.00$ 43.00$ 13.88$ 40.00$ 32.00$ 35.00$

37.00$ 43.00$ 28.82$ 50.00$ 66.00$ 35.00$

53.00$ 79.80$ 63.71$ 75.00$ 69.00$ 65.00$

40.00$ 43.00$ 15.19$ 50.00$ 35.00$ 35.00$

186.00$ 147.00$ 101.04$ 218.00$ 337.00$ 120.00$

35.00$ 43.00$ 16.94$ 55.00$ 54.00$ 35.00$

904.00$ 1,046.00$ 566.71$ 1,200.00$ 987.00$ 1,500.00$

41.00$ 31.00$ 40.22$ 49.00$ 90.00$ 50.00$

188.00$ 1,038.00$ 972.34$ 925.00$ 642.00$ 845.00$

162.00$ 79.80$ 54.88$ 100.00$ 312.00$ 65.00$

7,440.00$ 10,440.00$ 8,351.32$ 7,000.00$ 7,000.00$ 7,000.00$

185.00$ 230.00$ 237.42$ 175.00$ 200.00$ 175.00$

9,400.00$ 7,780.00$ 10,661.06$ 12,500.00$ 10,000.00$ 9,000.00$

9,400.00$ 8,134.00$ 17,837.23$ 17,500.00$ 5,000.00$ 15,000.00$

19,125.00$ 6,297.00$ 6,856.31$ 13,300.00$ 13,625.00$ 5,100.00$

950.00$ 1,231.50$ 1,203.21$ 1,100.00$ 1,100.00$ 997.00$

24,440.00$ 12,383.00$ 12,878.30$ 15,000.00$ 15,500.00$ 10,025.00$

21,780.00$ 8,707.00$ 9,184.33$ 14,300.00$ 14,575.00$ 7,050.00$

24,440.00$ 13,620.00$ 13,154.73$ 15,000.00$ 17,725.00$ 11,025.00$

25,000.00$ 13,500.00$ 19,924.43$ 110,000.00$ 15,000.00$ 11,000.00$

150.00$ 120.00$ 143.17$ 138.00$ 261.00$ 150.00$

125.00$ 167.00$ 143.17$ 111.00$ 172.00$ 150.00$

225.00$ 185.00$ 182.54$ 166.00$ 338.00$ 205.00$

225.00$ 195.00$ 161.06$ 159.00$ 250.00$ 205.00$

160.00$ 105.00$ 143.03$ 205.00$ 200.00$ 150.00$

84.00$ 54.50$ 61.18$ 64.00$ 82.00$ 80.00$

550.00$ 315.00$ 304.23$ 200.00$ 500.00$ 450.00$

4.50$ 3.20$ 2.17$ 5.00$ 5.00$ 8.00$

160.00$ 81.00$ 196.85$ 66.00$ 75.00$ 75.00$

265.00$ 290.00$ 234.08$ 175.00$ 250.00$ 315.00$

100.00$ 3.60$ 107.64$ 78.00$ 250.00$ 100.00$

75.00$ 81.00$ 93.32$ 66.00$ 65.00$ 75.00$

0.48$ 1.20$ 3.13$ 1.00$ 1.00$ 0.80$

9/16/2016 Page 3 of 4

Schedule A Total of Bid Items: 6,009,794.00$ 27.9% 7,689,433.65$ 39.0% 8,355,887.54$ 45.1% 8,720,149.20$ 56.1% 9,379,000.00$ 79.1% 10,764,055.00$ 82.3% 10,956,270.00$

Project No: CA FTNP YOSE 14(5) & 219(2)

184556, 185324A & 184551 Project Name: South Entrance Wawona Road & Mariposa Grove Road

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 at Creek Construction & Materials, IncHerback General Engineering McCullough Construction, Inc. Hal Hays Construction, Inc. Granite Construction Company Martin Brothers Construction

63313-0000

Line A2000 110 LNFT 5.00$ 550.00$ 52.80$ 2,420.00$ 1,430.00$ 1,100.00$ 550.00$ 660.00$

63401-0700

Line A2020 68,000 LNFT 0.70$ 47,600.00$ 85,000.00$ 102,000.00$ 142,120.00$ 85,000.00$ 136,000.00$ 81,600.00$

63401-0800

Line A2040 550 LNFT 0.30$ 165.00$ 176.00$ 275.00$ 198.00$ 165.00$ 1,100.00$ 165.00$

63405-0050

Line A2060 12 EACH 750.00$ 9,000.00$ 6,336.00$ 9,000.00$ 7,158.36$ 6,000.00$ 6,000.00$ 6,000.00$

63502-0600

Line A2080 6 EACH 300.00$ 1,800.00$ 2,250.00$ 882.00$ 995.70$ 720.00$ 450.00$ 1,050.00$

63502-0700

Line A2100 250 EACH 20.00$ 5,000.00$ 10,500.00$ 5,000.00$ 6,960.00$ 4,000.00$ 6,250.00$ 7,000.00$

63502-1050

Line A2120 250 EACH 20.00$ 5,000.00$ 10,000.00$ 3,095.00$ 5,170.00$ 2,500.00$ 20,000.00$ 10,000.00$

63502-1300

Line A2140 100 EACH 50.00$ 5,000.00$ 8,600.00$ 6,000.00$ 7,367.00$ 4,800.00$ 10,000.00$ 9,500.00$

63502-1500

Line A2160 20 EACH 50.00$ 1,000.00$ 1,040.00$ 1,228.00$ 2,013.20$ 1,000.00$ 3,000.00$ 3,000.00$

63502-1600

Line A2180 20 EACH 50.00$ 1,000.00$ 2,300.00$ 1,228.00$ 2,013.20$ 1,000.00$ 3,000.00$ 3,000.00$

63502-2000

Line A2200 2 EACH 5,000.00$ 10,000.00$ 6,776.00$ 23,582.00$ 21,425.36$ 24,000.00$ 13,600.00$ 20,000.00$

63503-0400

Line A2220 420 LNFT 20.00$ 8,400.00$ 34,860.00$ 435,540.00$ 15,607.20$ 21,000.00$ 26,460.00$ 31,500.00$

63503-0700

Line A2240 9,200 LNFT 1.00$ 9,200.00$ 4,876.00$ 16,560.00$ 6,072.00$ 9,200.00$ 46,000.00$ 9,200.00$

63503-1000

Line A2260 2,530 LNFT 5.00$ 12,650.00$ 14,421.00$ 28,842.00$ 6,426.20$ 25,300.00$ 7,590.00$ 17,710.00$

63504-1000

Line A2280 700.00 SQFT 25.00$ 17,500.00$ 22,400.00$ 18,900.00$ 3,430.00$ 15,400.00$ 17,500.00$ 24,500.00$

63506-0500

Line A2300 3,600 HOUR 73.00$ 262,800.00$ 273,600.00$ 302,400.00$ 220,248.00$ 255,600.00$ 360,000.00$ 234,000.00$

63506-0600

Line A2320 675 HOUR 83.00$ 56,025.00$ 64,125.00$ 70,875.00$ 59,224.50$ 58,725.00$ 67,500.00$ 74,250.00$

63602-6000

Line A2340 4 EACH 300.00$ 1,200.00$ 8,500.00$ 14,400.00$ 21,474.84$ 8,000.00$ 140,000.00$ 20,000.00$

63610-1600

Line A2360 900 LNFT 7.00$ 6,300.00$ 16,425.00$ 13,500.00$ 11,745.00$ 45,000.00$ 18,000.00$ 13,500.00$

64502-0000

Line A2380 30 EACH 500.00$ 15,000.00$ 17,580.00$ 6,960.00$ 6,799.50$ 28,500.00$ 44,550.00$ 18,000.00$

TEMPORARY TRAFFIC CONTROL, FLAGGER

TEMPORARY TRAFFIC CONTROL, PILOT CAR

SYSTEM INSTALLATION, TRAFFIC DETECTOR SYSTEM (REMOVE AND RESET)

CONDUIT, 2-INCH, PVC

LOCATE UTILITIES

PAVEMENT MARKINGS, TYPE D, BROKEN

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE B

TEMPORARY TRAFFIC CONTROL, PORTABLE CHANGEABLE MESSAGE SIGN

TEMPORARY TRAFFIC CONTROL, CONCRETE BARRIER

TEMPORARY TRAFFIC CONTROL, PAVEMENT MARKINGS

TEMPORARY TRAFFIC CONTROL, PLASTIC FENCE (BLACK)

TEMPORARY TRAFFIC CONTROL, CONSTRUCTION SIGN

PAVEMENT MARKINGS, SYMBOLS (TYPE D, ALL)

TEMPORARY TRAFFIC CONTROL, BARRICADE TYPE 3

TEMPORARY TRAFFIC CONTROL, CONE

TEMPORARY TRAFFIC CONTROL, TUBULAR MARKER

TEMPORARY TRAFFIC CONTROL, DRUM

TEMPORARY TRAFFIC CONTROL, WARNING LIGHT TYPE A

RUMBLE STRIP (TRANSVERSE LANE)

PAVEMENT MARKINGS, TYPE D, SOLID

0.48$ 22.00$ 13.00$ 10.00$ 5.00$ 6.00$

0.32$ 0.50$ 0.36$ 0.30$ 2.00$ 0.30$

1.25$ 1.50$ 2.09$ 1.25$ 2.00$ 1.20$

375.00$ 147.00$ 165.95$ 120.00$ 75.00$ 175.00$

528.00$ 750.00$ 596.53$ 500.00$ 500.00$ 500.00$

40.00$ 12.38$ 20.68$ 10.00$ 80.00$ 40.00$

42.00$ 20.00$ 27.84$ 16.00$ 25.00$ 28.00$

52.00$ 61.40$ 100.66$ 50.00$ 150.00$ 150.00$

86.00$ 60.00$ 73.67$ 48.00$ 100.00$ 95.00$

3,388.00$ 11,791.00$ 10,712.68$ 12,000.00$ 6,800.00$ 10,000.00$

115.00$ 61.40$ 100.66$ 50.00$ 150.00$ 150.00$

0.53$ 1.80$ 0.66$ 1.00$ 5.00$ 1.00$

83.00$ 1,037.00$ 37.16$ 50.00$ 63.00$ 75.00$

32.00$ 27.00$ 4.90$ 22.00$ 25.00$ 35.00$

5.70$ 11.40$ 2.54$ 10.00$ 3.00$ 7.00$

95.00$ 105.00$ 87.74$ 87.00$ 100.00$ 110.00$

76.00$ 84.00$ 61.18$ 71.00$ 100.00$ 65.00$

18.25$ 15.00$ 13.05$ 50.00$ 20.00$ 15.00$

2,125.00$ 3,600.00$ 5,368.71$ 2,000.00$ 35,000.00$ 5,000.00$

586.00$ 232.00$ 226.65$ 950.00$ 1,485.00$ 600.00$

9/16/2016 Page 4 of 4