Grays_Well_Bid_Tabs_with_Granite.pdf

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

T A B U L A T I O N O F B I D S T A B U L A T I O N O F B I D S T A B U L A T I O N O F B I D S 'Bid Tabs'!$F$9:$Y$90 'Bid Tabs'!$H$7:$Y$7 'Bid Tabs'!$H$3:$Y$3 6 2 3 4 7 5 8 9 1

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$ -34.7% 2,480,005.31$ 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 Unit Price Amount

1 15101-0000

1 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$ 55,335.00$

2 15210-3000

2 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$ 61,314.41$

3 15215-1000

3 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$ 8,799.00$

4 15215-7000

4 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$ 3,600.00$

5 15216-2000

5 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$ 38,782.80$

6 15301-0000

6 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$ 35,325.00$

7 15401-0000

7 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$ 59,065.00$

8 15501-0000

8 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$ 500.00$

9 15705-1400

9 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$ 7,000.00$

10 15802-0000

10 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$ 38,324.00$

11 20101-0000

11 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$ 6,687.10$

12 20304-1000

12 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$ 21,386.00$

13 20401-0000

13 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$ 155,701.00$

14 20402-0000

14 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$ 24,500.00$

15 20403-0000

15 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$ 46,200.00$

16 21101-1000

16 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$ 39,625.00$

17 30202-1000

17 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$ 74,760.00$

18 30401-5000

18 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$ 222,358.50$

19 31213-0000

19 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$ 100,600.00$

20 40101-5600

20 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$ 1,015,000.00$

21 40105-3000

21 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$ 30,375.00$

22 40601-0000

22 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$ 33,525.00$

23 41201-0000

23 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$ 59,735.00$

24 61901-0000

24 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$ 19,712.50$

25 62201-0300

25 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$ 6,000.00$

26 62201-0400

26 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$ 5,800.00$

27 62201-0900

27 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$ 6,600.00$

28 62201-1400

28 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$ 7,120.00$

29 62201-2850

29 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$ 7,040.00$

30 62301-0000

30 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$ 5,840.00$

31 62302-1000

31 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$ 18,000.00$

32 62302-1100

32 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$ 42,800.00$

33 62304-0000

33 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$ 37,400.00$

34 62304-0000

34 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$ 38,000.00$

35 63301-0000

35 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$ 20,330.00$

36 63309-0200

36 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$ 19,500.00$

37 63401-0700

37 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$ 55,800.00$

38 63401-0800

38 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$ 9,000.00$

39 63403-0400

39 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$ 31,400.00$

40 63501-0000

40 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$ 6,165.00$

41 63602-6020

41 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$ 5,000.00$

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

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)

SPECIAL LABOR, HIRED TECHNICAL SERVICES

SPECIAL LABOR, HIRED SURVEY SERVICES

SPECIAL LABOR (BIOLOGICAL MONITOR)

SPECIAL LABOR (ARCHAEOLOGICAL MONITOR)

SIGN SYSTEM

DELINEATOR, TYPE 2

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

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

790.00$ 5,000.00$ 1,257.00$

Peter Vander Werff Construction LB Civil Construction Inc. Granite Construction Co.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$

5,000.00$ 13,500.00$ 5,500.00$ 15,000.00$ 4,000.00$ 16,100.00$ 8,000.00$ 26,000.00$ 31,920.00$

250,000.00$ 187,250.00$ 290,000.00$ 198,000.00$ 55,335.00$

5,500.00$ 5,500.00$ 20,000.00$ 3,000.00$ 22,000.00$ 5,732.00$ 25,000.00$ 19,798.00$

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

1,800.00$

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

200,000.00$ 15,000.00$ 94,000.00$ 20,000.00$ 15,000.00$ 21,000.00$ 155,000.00$ 50,000.00$ 59,065.00$

50,000.00$ 25,000.00$ 40,000.00$ 100,000.00$ 45,000.00$ 105,000.00$ 88,363.00$ 45,000.00$ 35,325.00$

275,000.00$ 45,000.00$ 172,000.00$ 100,000.00$ 700,000.00$ 107,000.00$ 100,000.00$ 50,000.00$ 38,324.00$

3.00$ 5.00$ 3.50$ 5.00$ 5.00$ 5.30$ 10.00$ 3.00$ 7.00$

3,000.00$ 150,000.00$ 30,000.00$ 25,000.00$ 10,000.00$ 27,000.00$ 20,000.00$ 20,000.00$ 21,386.00$

2,000.00$ 20,000.00$ 900.00$ 5,000.00$ 2,000.00$ 5,400.00$ 6,000.00$ 3,000.00$ 1,631.00$

36.00$ 52.00$ 65.00$ 25.00$ 35.00$ 27.00$ 115.00$ 130.00$ 49.00$

50.00$ 26.50$ 16.00$ 20.00$ 35.00$ 21.50$ 30.00$ 30.00$ 29.00$

1.00$ 4.00$ 8.00$ 10.00$ 2.00$ 10.70$ 2.00$ 15.00$ 15.85$

50.00$ 37.50$ 40.00$ 25.00$ 18.00$ 27.00$ 50.00$ 30.00$ 66.00$

20,000.00$ 50,000.00$ 75,000.00$ 75,000.00$ 65,000.00$ 80,200.00$ 73,000.00$ 40,000.00$ 49,413.00$

19.00$ 22.00$ 33.00$ 30.00$ 28.00$ 32.20$ 32.00$ 30.00$ 26.70$

82.50$ 83.50$ 80.00$ 80.00$ 70.00$ 85.70$ 86.00$ 125.00$ 81.20$

420.00$ 285.00$ 320.00$ 200.00$ 200.00$ 215.00$ 370.00$ 300.00$ 1,006.00$

800.00$ 850.00$ 475.00$ 500.00$ 300.00$ 535.00$ 400.00$ 600.00$ 1,117.50$

350.00$ 175.00$ 185.00$ 350.00$ 300.00$ 375.00$ 189.00$ 400.00$ 243.00$

100.00$ 48.00$ 27.00$ 50.00$ 50.00$ 54.00$ 30.00$ 35.00$ 41.50$

800.00$ 400.00$ 675.00$ 500.00$ 300.00$ 535.00$ 500.00$ 750.00$ 919.00$

200.00$ 150.00$ 150.00$ 160.00$ 120.00$ 172.00$ 120.00$ 140.00$ 145.00$

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

400.00$ 215.00$ 300.00$ 350.00$ 170.00$ 375.00$ 225.00$ 150.00$ 356.00$

300.00$ 185.00$ 180.00$ 200.00$ 140.00$ 214.00$ 170.00$ 180.00$ 165.00$

125.00$ 95.00$ 80.00$ 85.00$ 80.00$ 91.00$ 65.00$ 75.00$ 73.00$

300.00$ 215.00$ 155.00$ 215.00$ 180.00$ 230.00$ 150.00$ 180.00$ 176.00$

220.00$ 375.00$ 150.00$ 400.00$ 240.00$ 430.00$ 250.00$ 250.00$ 535.00$

220.00$ 175.00$ 85.00$ 175.00$ 100.00$ 187.00$ 175.00$ 300.00$ 225.00$

2,200.00$ 225.00$ 930.00$ 1,500.00$ 1,000.00$ 1,600.00$ 1,500.00$ 1,000.00$ 950.00$

2,200.00$ 225.00$ 1,050.00$ 950.00$ 1,000.00$ 1,100.00$ 1,500.00$ 900.00$ 935.00$

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

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

0.75$ 0.35$ 0.40$ 0.40$ 0.05$ 0.43$ 0.35$ 0.50$ 0.60$

1.00$ 0.55$ 0.60$ 0.60$ 0.05$ 0.64$ 0.60$ 0.70$ 0.90$

10,000.00$ 10,000.00$ 12,000.00$ 50,000.00$ 2,000.00$ 38,520.00$ 20,000.00$ 3,000.00$ 6,165.00$

18.00$ 15.00$ 2.65$ 15.00$ 1.00$ 17.12$ 15.00$ 16.00$ 15.70$

5,000.38$ 3,000.00$ 3,250.00$ 5,000.00$ 1,500.00$ 5,350.00$ 10,000.00$ 3,000.00$ 5,000.00$

Engineer's Estimate

1/26/2017 Page 1 of 6