DonEdwards_ScheduleA_Bid_Tabs.pdf

T A B U L A T I O N O F B I D S Schedule A Total of Bid Items: 2,999,940.00$ 42.3% 4,267,642.00$ 163.4% 7,901,527.00$ Project No: CA FTFW/FLAP DOED 10(3)

Project Name: La Riviere Marsh Bridge and Marshlands Road

CQ = "Contract Quantity"

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

15101-0000

Line A0020 ALL LPSM 391,730.00$ 391,730.00$ 420,000.00$ 780,000.00$

15206-0000

Line A0040 0.650 km 10,000.00$ 6,500.00$ 13,000.00$ 9,100.00$

15210-3000

Line A0060 0.400 km 10,000.00$ 4,000.00$ 3,000.00$ 3,200.00$

15214-1000

Line A0080 ALL LPSM 7,500.00$ 7,500.00$ 5,000.00$ 10,000.00$

15216-2000

Line A0100 0.500 km 3,500.00$ 1,750.00$ 4,500.00$ 9,500.00$

15301-0000

Line A0120 ALL LPSM 80,000.00$ 80,000.00$ 82,000.00$ 75,000.00$

15401-0000

Line A0140 ALL LPSM 40,000.00$ 40,000.00$ 46,000.00$ 55,000.00$

15501-0000

Line A0160 ALL LPSM 20,000.00$ 20,000.00$ 20,000.00$ 15,000.00$

15705-0100

Line A0180 400 m 20.00$ 8,000.00$ 24,000.00$ 14,000.00$

15705-1400

Line A0200 350 m 35.00$ 12,250.00$ 28,000.00$ 7,350.00$

15706-1600

Line A0220 3 Each 2,000.00$ 6,000.00$ 37,500.00$ 9,900.00$

15706-2200

Line A0240 6 Each 1,500.00$ 9,000.00$ 27,000.00$ 12,600.00$

20101-0000

Line A0260 0.5 ha 7,500.00$ 3,750.00$ 20,000.00$ 5,000.00$

20301-0400

Line A0280 1 Each 35,000.00$ 35,000.00$ 110,000.00$ 230,000.00$

20301-2400

Line A0300 19 Each 60.00$ 1,140.00$ 2,850.00$ 5,605.00$

20302-1200

Line A0320 500 m 15.00$ 7,500.00$ 32,500.00$ 16,000.00$

20302-2200

Engineer's Estimate

65.00$ 32.00$

150.00$ 295.00$

110,000.00$ 230,000.00$

40,000.00$ 10,000.00$

4,500.00$ 2,100.00$

12,500.00$ 3,300.00$

80.00$ 21.00$

60.00$ 35.00$

20,000.00$ 15,000.00$

46,000.00$ 55,000.00$

82,000.00$ 75,000.00$

9,000.00$ 19,000.00$

14,000.00$

7,500.00$ 8,000.00$

McCullough Construction Inc. Hooker Creek, Inc.

20,000.00$

420,000.00$ 780,000.00$

Mobilization

Slope, reference, and clearing and grubbing stake

Centerline, verification and staking

Removal of guardrail

Removal of sewerline

Contractor testing

Construction schedule

Soil erosion control, silt fence(Exclusion Fence)

Soil erosion control, sediment log

Soil erosion control, stabilized construction entrance

Soil erosion control, filter bag

Survey and staking, grade finishing stakes

Contractor quality control

Clearing and grubbing

Removal of bridge

Removal of signs

Survey and staking, bridge

5,000.00$ 10,000.00$

6/5/2017 Page 1 of 5

Project No: CA FTFW/FLAP DOED 10(3)

Project Name: La Riviere Marsh Bridge and Marshlands Road

CQ = "Contract Quantity"

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

Engineer's Estimate McCullough Construction Inc. Hooker Creek, Inc.

Line A0340 110 m 80.00$ 8,800.00$ 27,500.00$ 20,900.00$

20302-2300

Line A0360 60 m 65.00$ 3,900.00$ 24,000.00$ 16,200.00$

20302-2600

Line A0380 30 m 20.00$ 600.00$ 1,500.00$ 2,700.00$

20303-0300

Line A0400 540 m2 15.00$ 8,100.00$ 13,500.00$ 56,160.00$

20401-0000

Line A0420 520 m3 30.00$ 15,600.00$ 39,000.00$ 68,640.00$

20466-0000

Line A0440 110 m3 15.00$ 1,650.00$ 5,720.00$ 4,950.00$

20801-0000

Line A0460 120 m3 (CQ) 60.00$ 7,200.00$ 21,000.00$ 276,000.00$

20803-0000

Line A0480 195 m3 (CQ) 150.00$ 29,250.00$ 33,150.00$ 113,100.00$

21101-2000

Line A0500 200 m2 5.00$ 1,000.00$ 5,000.00$ 8,800.00$

25101-4000

Line A0520 360 m3 300.00$ 108,000.00$ 57,600.00$ 223,200.00$

30306-3000

Line A0540 4,200 m2 7.00$ 29,400.00$ 16,800.00$ 42,000.00$

30802-2000

Line A0560 1,500 t 45.00$ 67,500.00$ 120,000.00$ 87,000.00$

40301-0000

Line A0580 1,500 t 145.00$ 217,500.00$ 225,000.00$ 270,000.00$

41101-0000

Line A0600 10 t 650.00$ 6,500.00$ 3,000.00$ 28,000.00$

41201-1000

Line A0620 5 t 1,000.00$ 5,000.00$ 1,500.00$ 13,000.00$

55101-0800

Line A0640 411 m 400.00$ 164,400.00$ 308,250.00$ 534,300.00$

55101-3000

Line A0660 93 m 500.00$ 46,500.00$ 79,050.00$ 604,500.00$ 850.00$ 6,500.00$

750.00$ 1,300.00$

300.00$ 2,600.00$

300.00$ 2,800.00$

150.00$ 180.00$

80.00$ 58.00$

4.00$ 10.00$

160.00$ 620.00$

25.00$ 44.00$

170.00$ 580.00$

175.00$ 2,300.00$

52.00$ 45.00$

75.00$ 132.00$

25.00$ 104.00$

50.00$ 90.00$

400.00$ 270.00$

250.00$ 190.00$

Removal of waterline

Roadway obliteration, method 2

Placed riprap, class 4

Pulverizing, 150mm depth

Roadway aggregate, method 2

Hot asphalt concrete pavement

Removal of pavement markings

Removal of concrete

Roadway excavation

Conserve and stockpile topsoil

Structure excavation

Structural backfill

Prime coat

Tack coat grade CSS-1, CSS-1h, SS-1, or SS-1h

Precast prestressed concrete piles, 460mm x 460mm, in place

Sheet piles, in place(Cofferdams)

6/5/2017 Page 2 of 5

Project No: CA FTFW/FLAP DOED 10(3)

Project Name: La Riviere Marsh Bridge and Marshlands Road

CQ = "Contract Quantity"

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

Engineer's Estimate McCullough Construction Inc. Hooker Creek, Inc.

55120-0000

Line A0680 87 m 430.00$ 37,410.00$ 52,200.00$ 82,215.00$

55201-0200

Line A0700 320 m3 (CQ) 1,500.00$ 480,000.00$ 512,000.00$ 1,104,000.00$

55301-0100

Line A0720 15 Each 8,500.00$ 127,500.00$ 277,500.00$ 450,000.00$

55401-2000

Line A0740 48,000 kg (CQ) 5.00$ 240,000.00$ 146,400.00$ 336,000.00$

55506-0000

Line A0760 1 Each 2,000.00$ 2,000.00$ 10,000.00$ 14,000.00$

55601-0600

Line A0780 45 m (CQ) 1,800.00$ 81,000.00$ 60,750.00$ 184,500.00$

55601-0600

Line A0800 43 m (CQ) 1,800.00$ 77,400.00$ 70,950.00$ 146,200.00$

60901-2300

Line A0820 60 m 20.00$ 1,200.00$ 4,800.00$ 6,000.00$

61101-0000

Line A0840 ALL LPSM 23,000.00$ 23,000.00$ 77,750.00$ 83,000.00$

61101-0000

Line A0860 ALL LPSM 15,000.00$ 15,000.00$ 65,000.00$ 65,000.00$

61201-0000

Line A0880 ALL LPSM 33,000.00$ 33,000.00$ 86,000.00$ 74,000.00$

61201-0000

Line A0900 ALL LPSM 20,000.00$ 20,000.00$ 85,000.00$ 45,000.00$

61701-1250

Line A0920 440 m 90.00$ 39,600.00$ 26,400.00$ 57,200.00$

61702-0600

Line A0940 4 Each 2,500.00$ 10,000.00$ 12,800.00$ 11,600.00$

61702-0800

Line A0960 6 Each 2,500.00$ 15,000.00$ 19,800.00$ 19,800.00$

61707-0000

Line A0980 31 m (CQ) 230.00$ 7,130.00$ 15,500.00$ 17,050.00$

61901-3400

500.00$ 550.00$

3,300.00$ 3,300.00$

3,200.00$ 2,900.00$

60.00$ 130.00$

85,000.00$ 45,000.00$

86,000.00$ 74,000.00$

65,000.00$ 65,000.00$

77,750.00$ 83,000.00$

80.00$ 100.00$

1,650.00$ 3,400.00$

1,350.00$ 4,100.00$

10,000.00$ 14,000.00$

3.05$ 7.00$

18,500.00$ 30,000.00$

1,600.00$ 3,450.00$

600.00$ 945.00$

Structure transition railing

Fence, combination wire

Water system(Temporary)

Sewer system(Permanent)

Sewer system(Temporary)

Guardrail system G4, type 2, class A wood posts

Terminal section, type flared

Terminal section type tangent

Reinforcing steel, epoxy coated

Miscellaneous steel(Directional Traffic Controller Spike System)

Bridge railing, concrete, beam rail(Caltrans Type 80, SW)

Bridge railing, concrete, beam rail(Caltrans Type 80, Modified)

Curb, asphalt, 150mm depth

Water system(Permanent)

Test piles

Structural concrete, class A (AE)

Precast, prestressed concrete AASHTO girder, non-standard(Caltrans Standard I, Depth = 914 mm)

6/5/2017 Page 3 of 5

Project No: CA FTFW/FLAP DOED 10(3)

Project Name: La Riviere Marsh Bridge and Marshlands Road

CQ = "Contract Quantity"

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

Engineer's Estimate McCullough Construction Inc. Hooker Creek, Inc.

Line A1000 200 m 32.00$ 6,400.00$ 15,000.00$ 13,600.00$

61902-0900

Line A1020 2 Each 4,500.00$ 9,000.00$ 15,000.00$ 12,200.00$

62101-0000

Line A1040 2 Each 300.00$ 600.00$ 3,000.00$ 7,200.00$

62201-0250

Line A1060 40 Hour 100.00$ 4,000.00$ 5,600.00$ 6,000.00$

62201-0350

Line A1080 40 Hour 130.00$ 5,200.00$ 6,000.00$ 5,200.00$

62201-1000

Line A1100 40 Hour 175.00$ 7,000.00$ 6,800.00$ 7,000.00$

62201-2750

Line A1120 40 Hour 175.00$ 7,000.00$ 6,000.00$ 7,400.00$

62201-3000

Line A1140 40 Hour 200.00$ 8,000.00$ 7,200.00$ 7,920.00$

62301-0000

Line A1160 80 Hour 70.00$ 5,600.00$ 6,000.00$ 4,960.00$

62302-1000

Line A1180 40 Hour 100.00$ 4,000.00$ 4,000.00$ 8,000.00$

62302-1100

Line A1200 40 Hour 150.00$ 6,000.00$ 4,000.00$ 10,000.00$

62405-0200

Line A1220 1,410 m2 2.00$ 2,820.00$ 84,600.00$ 5,640.00$

62511-1000

Line A1240 9,000 m2 1.00$ 9,000.00$ 27,000.00$ 9,900.00$

62516-1000

Line A1260 2,500 m2 4.00$ 10,000.00$ 100,000.00$ 2,750.00$

62632-0000

Line A1280 ALL LPSM 7,500.00$ 7,500.00$ 4,500.00$ 23,000.00$

62901-1000

Line A1300 160 m2 8.00$ 1,280.00$ 5,600.00$ 4,000.00$

63302-0000

Line A1320 21 m2 400.00$ 8,400.00$ 9,450.00$ 69,300.00$

60.00$ 4.00$

100.00$ 250.00$

100.00$ 200.00$

75.00$ 62.00$

180.00$ 198.00$

150.00$ 185.00$

170.00$ 175.00$

150.00$ 130.00$

140.00$ 150.00$

1,500.00$ 3,600.00$

7,500.00$ 6,100.00$

75.00$ 68.00$

Sign system

Wheel loader, 4 cubic meter minimum rated capacity

Motor grader

Hydraulic excavator

General labor

Special labor, hired technical services

Special labor, hired survey services

Gate, metal

Monument

Dump truck, 10 cubic meter minimum capacity

Backhoe

Placing conserved topsoil, 75mm depth

Seeding, dry method

Mulching, dry method

Plantings(Bio-filtration Strip)

Rolled erosion control product, type 3.B

3.00$ 1.10$

4,500.00$ 23,000.00$

40.00$ 1.10$

450.00$ 3,300.00$

35.00$ 25.00$

6/5/2017 Page 4 of 5

Project No: CA FTFW/FLAP DOED 10(3)

Project Name: La Riviere Marsh Bridge and Marshlands Road

CQ = "Contract Quantity"

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

Engineer's Estimate McCullough Construction Inc. Hooker Creek, Inc.

63308-2000

Line A1340 1 Each 70.00$ 70.00$ 110.00$ 360.00$

63316-1000

Line A1360 4 Each 300.00$ 1,200.00$ 1,800.00$ 2,600.00$

63401-1500

Line A1380 1,960 m 1.50$ 2,940.00$ 5,880.00$ 11,172.00$

63403-0800

Line A1400 89 m2 60.00$ 5,340.00$ 267.00$ 6,675.00$

63502-1300

Line A1420 54 Each 55.00$ 2,970.00$ 5,940.00$ 6,480.00$

63502-3100

Line A1440 1 Each 25,000.00$ 25,000.00$ 25,000.00$ 35,000.00$

63503-0400

Line A1460 159 m 150.00$ 23,850.00$ 35,775.00$ 27,030.00$

63503-0700

Line A1480 4,800 m 1.00$ 4,800.00$ 9,600.00$ 9,600.00$

63504-1000

Line A1500 25 m2 300.00$ 7,500.00$ 6,250.00$ 17,250.00$

63506-0500

Line A1520 960 Hour 26.00$ 24,960.00$ 72,000.00$ 83,520.00$

63602-6020

Line A1540 3 Each 1,750.00$ 5,250.00$ 10,500.00$ 25,500.00$

64701-1000

Line A1560 ALL LPSM 20,000.00$ 20,000.00$ 230,000.00$ 800,000.00$

65001-1000

Line A1580 ALL LPSM 210,000.00$ 210,000.00$ 175,000.00$ 350,000.00$

Construct and maintain diversion(Temporary Detour)

Temporary traffic control, concrete barrier

Temporary traffic control, pavement markings

Temporary traffic control, construction sign

Temporary traffic control, flagger

System installation, traffic detector wire loop

Mitigation, wetlands mitigation

Object marker, type 2

Remove and reset sign

Pavement markings, type H, solid

Pavement markings, type H

Temporary traffic control, drum

Temporary traffic control, traffic signal system

450.00$ 650.00$

110.00$ 360.00$

3.00$ 75.00$

3.00$ 5.70$

25,000.00$ 35,000.00$

110.00$ 120.00$

2.00$ 2.00$

225.00$ 170.00$

75.00$ 87.00$

250.00$ 690.00$

230,000.00$ 800,000.00$

3,500.00$ 8,500.00$

175,000.00$ 350,000.00$

6/5/2017 Page 5 of 5