Grays_Well_Bid_Tabs_corrected.pdf

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

Option X Total of Bid Items: 3,797,043.00$ -24.4% 2,872,045.38$ -34.0% 2,505,000.00$ -31.6% 2,595,685.00$ -30.6% 2,633,745.00$ -24.1% 2,883,766.00$ -26.0% 2,811,349.00$ -22.6% 2,940,000.00$ -18.0% 3,111,860.00$ Project No: CA FTBL 67113(1)

Project Name: Grays Well 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 Unit Price Amount Unit Price Amount

15101-0000

Line X0020 ALL LPSM 346,802.90$ 346,802.90$ 125,000.00$ 224,130.50$ 259,000.00$ 175,000.00$ 250,000.00$ 187,250.00$ 290,000.00$ 198,000.00$

15210-3000

Line X0040 3.097 MILE 4,550.00$ 14,091.35$ 30,970.00$ 17,033.50$ 17,033.50$ 61,940.00$ 9,291.00$ 68,134.00$ 17,752.00$ 77,425.00$

15215-1000

Line X0060 7 EACH 5,000.00$ 35,000.00$ 28,000.00$ 26,600.00$ 6,650.00$ 14,000.00$ 28,000.00$ 15,400.00$ 5,530.00$ 35,000.00$

15215-7000

Line X0080 2 EACH 4,920.00$ 9,840.00$ 10,000.00$ 14,200.00$ 2,600.00$ 6,000.00$ 14,000.00$ 6,400.00$ 4,740.00$ 18,000.00$

15216-2000

Line X0100 1.215 MILE 16,450.00$ 19,986.75$ 6,075.00$ 16,402.50$ 6,682.50$ 18,225.00$ 4,860.00$ 19,561.50$ 9,720.00$ 31,590.00$

15301-0000

Line X0120 ALL LPSM 84,000.00$ 84,000.00$ 50,000.00$ 25,000.00$ 40,000.00$ 100,000.00$ 45,000.00$ 105,000.00$ 88,363.00$ 45,000.00$

15401-0000

Line X0140 ALL LPSM 84,000.00$ 84,000.00$ 200,000.00$ 15,000.00$ 94,000.00$ 20,000.00$ 15,000.00$ 21,000.00$ 155,000.00$ 50,000.00$

15501-0000

Line X0160 ALL LPSM 25,000.00$ 25,000.00$ 5,000.00$ 2,000.00$ 5,000.00$ 2,500.00$ 50,000.00$ 2,500.00$ 5,390.00$ 2,000.00$

15705-1400

Line X0180 1,000 LNFT 10.00$ 10,000.00$ 3,000.00$ 5,000.00$ 3,500.00$ 5,000.00$ 5,000.00$ 5,300.00$ 10,000.00$ 3,000.00$

15802-0000

Line X0200 ALL LPSM 60,000.00$ 60,000.00$ 275,000.00$ 45,000.00$ 172,000.00$ 100,000.00$ 700,000.00$ 107,000.00$ 100,000.00$ 50,000.00$

20101-0000

Line X0220 4.1 ACRE 1,400.00$ 5,740.00$ 8,200.00$ 82,000.00$ 3,690.00$ 20,500.00$ 8,200.00$ 22,140.00$ 24,600.00$ 12,300.00$

20304-1000

Line X0240 ALL LPSM 60,000.00$ 60,000.00$ 3,000.00$ 150,000.00$ 30,000.00$ 25,000.00$ 10,000.00$ 27,000.00$ 20,000.00$ 20,000.00$

20401-0000

Line X0260 5,369 CUYD (CQ) 28.00$ 150,332.00$ 268,450.00$ 142,278.50$ 85,904.00$ 107,380.00$ 187,915.00$ 115,433.50$ 161,070.00$ 161,070.00$

20402-0000

Line X0280 500 CUYD 100.00$ 50,000.00$ 18,000.00$ 26,000.00$ 32,500.00$ 12,500.00$ 17,500.00$ 13,500.00$ 57,500.00$ 65,000.00$

20403-0000

Line X0300 700 CUYD 22.50$ 15,750.00$ 35,000.00$ 26,250.00$ 28,000.00$ 17,500.00$ 12,600.00$ 18,900.00$ 35,000.00$ 21,000.00$

21101-1000

Line X0320 2,500 SQYD 15.00$ 37,500.00$ 2,500.00$ 10,000.00$ 20,000.00$ 25,000.00$ 5,000.00$ 26,750.00$ 5,000.00$ 37,500.00$

30202-1000

Line X0340 2,800 TON 40.00$ 112,000.00$ 53,200.00$ 61,600.00$ 92,400.00$ 84,000.00$ 78,400.00$ 90,160.00$ 89,600.00$ 84,000.00$

30401-5000

Line X0360 4.500 MILE 81,000.00$ 364,500.00$ 90,000.00$ 225,000.00$ 337,500.00$ 337,500.00$ 292,500.00$ 360,900.00$ 328,500.00$ 180,000.00$

31213-0000

Line X0380 100.0 TON 230.00$ 23,000.00$ 42,000.00$ 28,500.00$ 32,000.00$ 20,000.00$ 20,000.00$ 21,500.00$ 37,000.00$ 30,000.00$

40101-5600

Line X0400 12,500 TON 150.00$ 1,875,000.00$ 1,031,250.00$ 1,043,750.00$ 1,000,000.00$ 1,000,000.00$ 875,000.00$ 1,071,250.00$ 1,075,000.00$ 1,562,500.00$

40105-3000

Line X0420 125.0 TON 585.00$ 73,125.00$ 43,750.00$ 21,875.00$ 23,125.00$ 43,750.00$ 37,500.00$ 46,875.00$ 23,625.00$ 50,000.00$

40601-0000

Line X0440 30.0 TON 650.00$ 19,500.00$ 24,000.00$ 25,500.00$ 14,250.00$ 15,000.00$ 9,000.00$ 16,050.00$ 12,000.00$ 18,000.00$

41201-0000

Line X0460 65.0 TON 615.00$ 39,975.00$ 52,000.00$ 26,000.00$ 43,875.00$ 32,500.00$ 19,500.00$ 34,775.00$ 32,500.00$ 48,750.00$

61901-0000

Line X0480 475 LNFT 20.00$ 9,500.00$ 47,500.00$ 22,800.00$ 12,825.00$ 23,750.00$ 23,750.00$ 25,650.00$ 14,250.00$ 16,625.00$

62201-0300

Line X0500 40 HOUR 110.00$ 4,400.00$ 5,000.00$ 5,000.00$ 5,000.00$ 5,000.00$ 4,400.00$ 5,360.00$ 4,400.00$ 6,000.00$

62201-0400

Line X0520 40 HOUR 130.00$ 5,200.00$ 8,000.00$ 6,000.00$ 6,000.00$ 6,400.00$ 4,800.00$ 6,880.00$ 4,800.00$ 5,600.00$

62201-0900

Line X0540 40 HOUR 160.00$ 6,400.00$ 12,000.00$ 7,400.00$ 7,200.00$ 8,000.00$ 5,600.00$ 8,560.00$ 6,800.00$ 7,200.00$

62201-1400

Line X0560 20 HOUR 220.00$ 4,400.00$ 8,000.00$ 4,300.00$ 6,000.00$ 7,000.00$ 3,400.00$ 7,500.00$ 4,500.00$ 3,000.00$

62201-2850

Line X0580 40 HOUR 170.00$ 6,800.00$ 12,000.00$ 8,600.00$ 6,200.00$ 8,600.00$ 7,200.00$ 9,200.00$ 6,000.00$ 7,200.00$

62301-0000

Line X0600 80 HOUR 75.00$ 6,000.00$ 10,000.00$ 7,600.00$ 6,400.00$ 6,800.00$ 6,400.00$ 7,280.00$ 5,200.00$ 6,000.00$

62302-1000

Line X0620 80 HOUR 155.00$ 12,400.00$ 17,600.00$ 14,000.00$ 6,800.00$ 14,000.00$ 8,000.00$ 14,960.00$ 14,000.00$ 24,000.00$

62302-1100

Line X0640 80 HOUR 200.00$ 16,000.00$ 17,600.00$ 30,000.00$ 12,000.00$ 32,000.00$ 19,200.00$ 34,400.00$ 20,000.00$ 20,000.00$

62304-0000

Line X0660 40 DAY 1,300.00$ 52,000.00$ 88,000.00$ 9,000.00$ 42,000.00$ 38,000.00$ 40,000.00$ 44,000.00$ 60,000.00$ 36,000.00$

62304-0000

Line X0680 40 DAY 1,000.00$ 40,000.00$ 88,000.00$ 9,000.00$ 37,200.00$ 60,000.00$ 40,000.00$ 64,000.00$ 60,000.00$ 40,000.00$

63301-0000

Line X0700 38 EACH 500.00$ 19,000.00$ 17,100.00$ 20,330.00$ 19,000.00$ 15,200.00$ 11,400.00$ 16,340.00$ 30,210.00$ 15,200.00$

Engineer's Estimate

450.00$ 535.00$ 500.00$ 400.00$ 300.00$ 430.00$ 795.00$ 400.00$

2,200.00$ 225.00$ 930.00$ 1,500.00$ 1,000.00$ 1,600.00$ 1,500.00$ 1,000.00$

2,200.00$ 225.00$ 1,050.00$ 950.00$ 1,000.00$ 1,100.00$ 1,500.00$ 900.00$

220.00$ 375.00$ 150.00$ 400.00$ 240.00$ 430.00$ 250.00$ 250.00$

220.00$ 175.00$ 85.00$ 175.00$ 100.00$ 187.00$ 175.00$ 300.00$

125.00$ 95.00$ 80.00$ 85.00$ 80.00$ 91.00$ 65.00$ 75.00$

300.00$ 215.00$ 155.00$ 215.00$ 180.00$ 230.00$ 150.00$ 180.00$

400.00$ 215.00$ 300.00$ 350.00$ 170.00$ 375.00$ 225.00$ 150.00$

300.00$ 185.00$ 180.00$ 200.00$ 140.00$ 214.00$ 170.00$ 180.00$

200.00$ 150.00$ 150.00$ 160.00$ 120.00$ 172.00$ 120.00$ 140.00$

125.00$ 125.00$ 125.00$ 125.00$ 110.00$ 134.00$ 110.00$ 150.00$

100.00$ 48.00$ 27.00$ 50.00$ 50.00$ 54.00$ 30.00$ 35.00$

800.00$ 400.00$ 675.00$ 500.00$ 300.00$ 535.00$ 500.00$ 750.00$

800.00$ 850.00$ 475.00$ 500.00$ 300.00$ 535.00$ 400.00$ 600.00$

350.00$ 175.00$ 185.00$ 350.00$ 300.00$ 375.00$ 189.00$ 400.00$

82.50$ 83.50$ 80.00$ 80.00$ 70.00$ 85.70$ 86.00$ 125.00$

420.00$ 285.00$ 320.00$ 200.00$ 200.00$ 215.00$ 370.00$ 300.00$

20,000.00$ 50,000.00$ 75,000.00$ 75,000.00$ 65,000.00$ 80,200.00$ 73,000.00$ 40,000.00$

19.00$ 22.00$ 33.00$ 30.00$ 28.00$ 32.20$ 32.00$ 30.00$

1.00$ 4.00$ 8.00$ 10.00$ 2.00$ 10.70$ 2.00$ 15.00$

50.00$ 37.50$ 40.00$ 25.00$ 18.00$ 27.00$ 50.00$ 30.00$

36.00$ 52.00$ 65.00$ 25.00$ 35.00$ 27.00$ 115.00$ 130.00$

50.00$ 26.50$ 16.00$ 20.00$ 35.00$ 21.50$ 30.00$ 30.00$

3,000.00$ 150,000.00$ 30,000.00$ 25,000.00$ 10,000.00$ 27,000.00$ 20,000.00$ 20,000.00$

2,000.00$ 20,000.00$ 900.00$ 5,000.00$ 2,000.00$ 5,400.00$ 6,000.00$ 3,000.00$

275,000.00$ 45,000.00$ 172,000.00$ 100,000.00$ 700,000.00$ 107,000.00$ 100,000.00$ 50,000.00$

3.00$ 5.00$ 3.50$ 5.00$ 5.00$ 5.30$ 10.00$ 3.00$

5,000.00$ 2,000.00$ 5,000.00$ 2,500.00$ 50,000.00$ 2,500.00$ 5,390.00$ 2,000.00$

200,000.00$ 15,000.00$ 94,000.00$ 20,000.00$ 15,000.00$ 21,000.00$ 155,000.00$ 50,000.00$

50,000.00$ 25,000.00$ 40,000.00$ 100,000.00$ 45,000.00$ 105,000.00$ 88,363.00$ 45,000.00$

5,000.00$ 13,500.00$ 5,500.00$ 15,000.00$ 4,000.00$ 16,100.00$ 8,000.00$ 26,000.00$

250,000.00$ 187,250.00$ 290,000.00$ 198,000.00$

5,500.00$ 5,500.00$ 20,000.00$ 3,000.00$ 22,000.00$ 5,732.00$ 25,000.00$

4,000.00$ 3,800.00$ 950.00$ 2,000.00$ 4,000.00$ 2,200.00$ 790.00$ 5,000.00$

Peter Vander Werff Construction LB Civil Construction Inc.Hat Creek Const. & Matls Inc.Pyramid Const & Aggregates Inc. Coffman Specialties, Inc dba SWP Contracting & Paving Hazard Construction Sialic dba Shawnan

10,000.00$

125,000.00$ 224,130.50$ 259,000.00$ 175,000.00$

MOBILIZATION

CENTERLINE, VERIFICATION AND STAKING

SURVEY AND STAKING, APPROACH ROAD

ROADWAY OBLITERATION, METHOD 1

ROADWAY AGGREGATE, METHOD 1

FULL DEPTH RECLAMATION, METHOD 2

CONTRACTOR TESTING

CONSTRUCTION SCHEDULE

SOIL EROSION CONTROL, FIBER ROLL

WATERING FOR DUST CONTROL

CLEARING AND GRUBBING

REMOVAL OF STRUCTURES AND OBSTRUCTIONS

DUMP TRUCK, 12 CUBIC YARD MINIMUM CAPACITY

BACKHOE LOADER, 2 CUBIC F00T MINIMUM RATED CAPACITY BUCKET, 12-INCH WIDTH

WHEEL LOADER, 2 CUBIC YARD MINIMUM RATED CAPACITY

BULLDOZER, 250HP MINIMUM FLYWHEEL POWER

MOTOR GRADER, 12 FOOT MINIMUM BLADE

MAGNESIUM CHLORIDE

ASPHALT CONCRETE PAVEMENT, GYRATORY MIX, 1/2-INCH OR 3/4-INCH NOMINAL MAXIMUM SIZE AGGREGATE, 0.3 TO <3 MILLION ESAL

ANTISTRIP ADDITIVE, TYPE 3

FOG SEAL

TACK COAT

FENCE (POST AND CABLE)

SURVEY AND STAKING, GRADE FINISHING STAKES

CONTRACTOR QUALITY CONTROL

ROADWAY EXCAVATION

SUBEXCAVATION

UNCLASSIFIED BORROW

SURVEY AND STAKING, PARKING AREA

5,000.00$ 7,100.00$ 1,300.00$ 3,000.00$ 7,000.00$ 3,200.00$ 2,370.00$ 9,000.00$

GENERAL LABOR

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SPECIAL LABOR (BIOLOGICAL MONITOR)

SPECIAL LABOR (ARCHAEOLOGICAL MONITOR)

SIGN SYSTEM

1/25/2017 Page 1 of 2

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

Option X Total of Bid Items: 3,797,043.00$ -24.4% 2,872,045.38$ -34.0% 2,505,000.00$ -31.6% 2,595,685.00$ -30.6% 2,633,745.00$ -24.1% 2,883,766.00$ -26.0% 2,811,349.00$ -22.6% 2,940,000.00$ -18.0% 3,111,860.00$ Project No: CA FTBL 67113(1)

Project Name: Grays Well 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 Unit Price Amount Unit Price Amount

Engineer's Estimate Peter Vander Werff Construction LB Civil Construction Inc.Hat Creek Const. & Matls Inc.Pyramid Const & Aggregates Inc. Coffman Specialties, Inc dba SWP Contracting & Paving Hazard Construction Sialic dba Shawnan

63309-0200

Line X0720 300 EACH 80.00$ 24,000.00$ 12,600.00$ 19,500.00$ 15,600.00$ 37,500.00$ 6,000.00$ 40,200.00$ 19,500.00$ 36,000.00$

63401-0700

Line X0740 62,000 LNFT 0.40$ 24,800.00$ 62,000.00$ 34,100.00$ 37,200.00$ 37,200.00$ 3,100.00$ 39,680.00$ 37,200.00$ 43,400.00$

63401-0800

Line X0760 15,000 LNFT 1.00$ 15,000.00$ 11,250.00$ 5,250.00$ 6,000.00$ 6,000.00$ 750.00$ 6,450.00$ 5,250.00$ 7,500.00$

63403-0400

Line X0780 2,000 SQFT 11.00$ 22,000.00$ 36,000.00$ 30,000.00$ 5,300.00$ 30,000.00$ 2,000.00$ 34,240.00$ 30,000.00$ 32,000.00$

63501-0000

Line X0800 ALL LPSM 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 12,000.00$ 50,000.00$ 2,000.00$ 38,520.00$ 20,000.00$ 3,000.00$

63602-6020

Line X0820 1 EACH 4,000.00$ 4,000.00$ 5,000.38$ 3,000.00$ 3,250.00$ 5,000.00$ 1,500.00$ 5,350.00$ 10,000.00$ 3,000.00$ 5,000.38$ 3,000.00$ 3,250.00$ 5,000.00$ 1,500.00$ 5,350.00$ 10,000.00$ 3,000.00$

10,000.00$ 10,000.00$ 12,000.00$ 50,000.00$ 2,000.00$ 38,520.00$ 20,000.00$ 3,000.00$

18.00$ 15.00$ 2.65$ 15.00$ 1.00$ 17.12$ 15.00$ 16.00$

0.75$ 0.35$ 0.40$ 0.40$ 0.05$ 0.43$ 0.35$ 0.50$

1.00$ 0.55$ 0.60$ 0.60$ 0.05$ 0.64$ 0.60$ 0.70$

42.00$ 65.00$ 52.00$ 125.00$ 20.00$ 134.00$ 65.00$ 120.00$

PAVEMENT MARKINGS, TYPE D, SOLID

PAVEMENT MARKINGS, TYPE D, BROKEN

PAVEMENT MARKINGS, TYPE D

TEMPORARY TRAFFIC CONTROL

SYSTEM INSTALLATION, TRAFFIC DETECTOR WIRE LOOP (INSTALL ONLY)

DELINEATOR, TYPE 2

1/25/2017 Page 2 of 2