ITEM NO. ITEM CODE FINAL
PAY ITEM ITEM DESCRIPTION UNITS ESTIMATED QUANTITY UNIT PRICE AMOUNT 1 050000A CONSTRUCTION SURVEYS LS 1 100,000.00 100,000.00 2 080050 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1 2,000.00 2,000.00 3 090100 TIME-RELATED OVERHEAD (WDAY) WDAY 280 4,000.00 1,120,000.00 4 120090 CONSTRUCTION AREA SIGNS LS 1 35,000.00 35,000.00 5 120100 TRAFFIC CONTROL SYSTEM LS 1 300,000.00 300,000.00 6 120110 FLASHING ARROW SIGN EA 2 1,000.00 2,000.00
7 120120 TYPE III BARRICADE EA 46 50.00 2,300.00
8 120149 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 145 10.00 1,450.00 9 120159 TEMPORARY TRAFFIC STRIPE (PAINT) LF 6,340 0.50 3,170.00 10 120165 CHANNELIZER (SURFACE MOUNTED) EA 962 35.00 33,670.00 11 120200 FLASHING BEACON (PORTABLE) EA 4 1,000.00 4,000.00 12 128652 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1 5,000.00 5,000.00 13 129000 TEMPORARY RAILING (TYPE K) LF 7,010 15.00 105,150.00 14 129100 TEMPORARY CRASH CUSHION MODULE EA 42 300.00 12,600.00 15 129150 TEMPORARY TRAFFIC SCREEN LF 6,940 10.00 69,400.00 16 130100 JOB SITE MANAGEMENT LS 1 10,000.00 10,000.00
17 130300 PREPARE STORM WATER POLLUTION PREVENTION PLAN LS 1 1,500.00 1,500.00 18 130330 STORM WATER ANNUAL REPORT EA 2 2,000.00 4,000.00 19 130505 MOVE-IN/MOVE-OUT (TEMPORARY EROSION CONTROL) EA 10 800.00 8,000.00 20 130530 TEMPORARY HYDRAULIC MULCH (BONDED FIBER MATRIX) SQYD 232,500 0.60 139,500.00 21 130620 TEMPORARY DRAINAGE INLET PROTECTION EA 13 300.00 3,900.00 22 130640 TEMPORARY FIBER ROLL LF 25,000 3.00 75,000.00 23 130680 TEMPORARY SILT FENCE LF 18,000 3.00 54,000.00 24 130710 TEMPORARY CONSTRUCTION ENTRANCE EA 4 6,000.00 24,000.00 25 130730 STREET SWEEPING LS 1 8,000.00 8,000.00
26 130900 TEMPORARY CONCRETE WASHOUT LS 1 1,000.00 1,000.00 27 141120 TREATED WOOD WASTE LB 18,300 0.25 4,575.00
28 146001 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 50 800.00 40,000.00 29 146003 NATURAL RESOURCE PROTECTION PLAN LS 1 2,000.00 2,000.00 30 150120 DESTROY WELL EA 2 10,000.00 20,000.00
31 160110 TEMPORARY HIGH-VISIBILITY FENCE LF 4,100 4.00 16,400.00 32 170103 CLEARING AND GRUBBING (LS) LS 1 229,147.00 229,147.00 33 190101 ROADWAY EXCAVATION CY 161,122 4.00 644,488.00 34 190110 LEAD COMPLIANCE PLAN LS 1 1,000.00 1,000.00
35 192055 F STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 148 50.00 7,400.00 36 192060 F STRUCTURE EXCAVATION (GROUND ANCHOR WALL) CY 453 50.00 22,650.00 37 193027 F STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 41 100.00 4,100.00 38 193028 F STRUCTURE BACKFILL (SOIL NAIL WALL) CY 18 100.00 1,800.00 39 193119A CONTROLLED LOW STRENGTH MATERIAL ENCASEMENT ON EXISTING 12" SSFM CY 150 640.00 96,000.00 40 194001 DITCH EXCAVATION CY 60 10.00 600.00
41 198010 IMPORTED BORROW (CY) CY 109,261 27.00 2,950,047.00 42 208739 10" CORRUGATED HIGH DENSITY POLYETHYLENE PIPE CONDUIT LF 220 200.00 44,000.00 43 210360 COMPOST SOCK LF 13,300 6.00 79,800.00
44 210430 HYDROSEED SQFT 2,100,000 0.10 210,000.00
45 260203 CLASS 2 AGGREGATE BASE (CY) CY 11,640 65.00 756,600.00 46 290201 ASPHALT TREATED PERMEABLE BASE CY 410 150.00 61,500.00 47 390132 HOT MIX ASPHALT (TYPE A) TON 24,130 100.00 2,413,000.00 48 394073 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 90 3.00 270.00 49 394076 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 460 3.00 1,380.00 50 394077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2,120 3.00 6,360.00 STATE ROUTE 120 MCKINLEY AVENUE INTERCHANGE PROJECT
APPARENT LOW
DESILVA GATES CONSTRUCTION LLC - DUBLIN, CA
April 27, 2022
Published Project Estimate (with 5% Contingency): $ 27,000,000.00
ATTACHMENT 2
51 397005 TACK COAT TON 30 1,500.00 45,000.00
52 398200 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20 50.00 1,000.00 53 401050 JOINTED PLAIN CONCRETE PAVEMENT CY 9,770 300.00 2,931,000.00 54 460210 GROUND ANCHOR (SUBHORIZONTAL) EA 102 3,000.00 306,000.00 55 460300 SOIL NAIL LF 2,920 90.00 262,800.00
56 498052 60" CAST-IN-DRILLED-HOLE CONCRETE PILE (SIGN FOUNDATION) LF 55 1,500.00 82,500.00 57 510060 F STRUCTURAL CONCRETE, RETAINING WALL CY 221 1,500.00 331,500.00 58 510094 F STRUCTURAL CONCRETE, DRAINAGE INLET CY 210 1,500.00 315,000.00 59 511064 F FRACTURED RIB TEXTURE SQFT 4,454 25.00 111,350.00 60 520103 F BAR REINFORCING STEEL (RETAINING WALL) LB 74,025 3.00 222,075.00 61 530200 F STRUCTURAL SHOTCRETE CY 191 700.00 133,700.00 62 560218 F FURNISH SIGN STRUCTURE (TRUSS) LB 39,190 7.00 274,330.00 63 560219 F INSTALL SIGN STRUCTURE (TRUSS) LB 39,190 0.50 19,595.00 64 568062 PEDESTRIAN BARRICADE EA4 750.00 3,000.00
65 610300 F CONCRETE BACKFILL (PIPE TRENCH) CY 131 350.00 45,850.00 66 650307 12" REINFORCED CONCRETE PIPE (CLASS III) LF 855 130.00 111,150.00 67 650311 18" REINFORCED CONCRETE PIPE (CLASS III) LF 595 130.00 77,350.00 68 650316 24" REINFORCED CONCRETE PIPE (CLASS III) LF 5,830 150.00 874,500.00 69 650511 18" REINFORCED CONCRETE PIPE (CLASS V) LF 90 130.00 11,700.00 70 650516 24" REINFORCED CONCRETE PIPE (CLASS V) LF 690 150.00 103,500.00 71 665017 18" CORRUGATED STEEL PIPE (.079" THICK) LF 130 130.00 16,900.00 72 665024 24" CORRUGATED STEEL PIPE (.109" THICK) LF 285 150.00 42,750.00 73 700617 DRAINAGE INLET MARKER EA 51 25.00 1,275.00
74 705201 12" CONCRETE FLARED END SECTION EA3 2,500.00 7,500.00 75 705204 18" CONCRETE FLARED END SECTION EA7 3,000.00 21,000.00 76 705206 24" CONCRETE FLARED END SECTION EA 19 4,000.00 76,000.00 77 710102 ABANDON CULVERT LF 475 28.00 13,300.00
78 710116A ABANDON EXISTING 36-INCH HDPE EFFLUENT PIPELINE LS1 10,000.00 10,000.00 79 710132 REMOVE CULVERT (LF) LF 890 30.00 26,700.00
80 710136A REMOVE 36" HDPE EFFLUENT PIPE LF 150 50.00 7,500.00 81 710150 REMOVE INLET EA 11 500.00 5,500.00
82 710160 REMOVE JUNCTION BOX EA1 1,000.00 1,000.00
83 710167 REMOVE FLARED END SECTION (EA) EA 14 500.00 7,000.00 84 710208 ADJUST FRAME AND COVER TO GRADE EA1 1,000.00 1,000.00 85 720006 REMOVE SLOPE PAVING (LS) LS1 5,000.00 5,000.00 86 721810 SLOPE PAVING (CONCRETE) CY 10 1,500.00 15,000.00 87 723060 ROCK SLOPE PROTECTION (300 LB, CLASS IV, METHOD B) (CY) CY 340 125.00 42,500.00 88 729011 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1,660 10.00 16,600.00 89 730040 MINOR CONCRETE (GUTTER) LF 550 40.00 22,000.00 90 730070 DETECTABLE WARNING SURFACE SQFT 75 60.00 4,500.00 91 731502 MINOR CONCRETE (MISCELLANEOUS CONSTRUCTION) CY 800 550.00 440,000.00 92 731518 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 1,150 14.00 16,100.00 93 731530 MINOR CONCRETE (TEXTURED PAVING) CY 140 800.00 112,000.00 94 733000 PRE/POST CONSTRUCTION SURVEYS EA2 2,000.00 4,000.00 95 750001 F MISCELLANEOUS IRON AND STEEL LB 24,710 5.00 123,550.00 96 770001A CITY OF MANTECA STORM DRAIN INLET MARKER EA6 50.00 300.00 97 770002A CITY OF MANTECA STORM DRAIN MANHOLE EA6 10,000.00 60,000.00 98 770070 SIGNAL AND LIGHTING (CITY STREET LOCATION 3) LS1 350,000.00 350,000.00 99 770081A FURNISH AND INSTALL 36-INCH HDPE PIPELINE, OPEN-CUT LF 2,300 450.00 1,035,000.00 100 770082A EXISTING LINE SHUT-DOWN AND DEWATERING LS1 25,000.00 25,000.00 101 770086A REMOVE AND INSTALL 48" MANHOLE (12" SSF) WITH ARV EA 1 35,000.00 35,000.00
102 780250 ADJUST MONUMNET COVER TO GRADE EA2 2,500.00 5,000.00 103 780256 ADJUST ACCESS BOX (UTILITY) EA3 500.00 1,500.00 104 780258 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA2 1,000.00 2,000.00 105 800103 TEMPORARY FENCE (TYPE CL-6) LF 1,945 5.00 9,725.00 106 800360 CHAIN LINK FENCE (TYPE CL-6) LF 9,510 22.00 209,220.00 107 803020 REMOVE FENCE LF 10,230 4.00 40,920.00
108 803020A REMOVE FENCE (LS) LS1 5,000.00 5,000.00
109 810170 DELINEATOR (CLASS 1) EA 219 40.00 8,760.00
ATTACHMENT 2
110 810190 GUARD RAILING DELINEATOR EA 30 40.00 1,200.00 111 810230 PAVEMENT MARKER (RETROFLECTIVE) EA 1,300 4.00 5,200.00 112 820131 OBJECT MARKER (TYPE K) EA 1 50.00 50.00
113 820132 OBJECT MARKER (TYPE L) EA 3 50.00 150.00
114 820135 OBJECT MARKER (TYPE R) EA 3 50.00 150.00
115 820250 REMOVE ROADSIDE SIGN EA 2 100.00 200.00
116 820350 REMOVE SIGN FROM SIGN FRAME EA 1 1,000.00 1,000.00 117 820620 RELOCATE ROADSIDE SIGN (METAL POST) EA 1 250.00 250.00 118 820630 RELOCATE ROADSIDE SIGN (WOOD POST) EA 10 250.00 2,500.00 119 820710 FURNISH LAMINATED PANEL SIGN (1" - TYPE A) SQFT 440 40.00 17,600.00 120 820760 FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) SQFT 80 20.00 1,600.00 121 820760A FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) SQFT 560 20.00 11,200.00 122 820765A RETROREFLECTIVE SHEETING (TYPE XI) SQFT 1,000 5.00 5,000.00 123 820840 ROADSIDE SIGN - ONE POST EA 53 300.00 15,900.00 124 820850 ROADSIDE SIGN - TWO POST EA 16 500.00 8,000.00 125 820860 INSTALL SIGN (STRAP AND SADDLE BRACKET METHOD) EA 10 100.00 1,000.00 126 820880 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 18 250.00 4,500.00 127 820890 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 140 10.00 1,400.00 128 832006 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 2,600 40.00 104,000.00 129 832070 VEGETATION CONTROL (MINOR CONCRETE) SQYD 1,020 75.00 76,500.00 130 839521 F CABLE RAILING LF 544 25.00 13,600.00
131 839543 TRANSITION RAILING (TYPE WB-31) EA 4 5,000.00 20,000.00 132 839581 END ANCHOR ASSEMBLY (TYPE SFT) EA 2 1,000.00 2,000.00 133 839584 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5 4,000.00 20,000.00 134 839640 CONCRETE BARRIER (TYPE 60M) LF 40 175.00 7,000.00 135 839643 CONCRETE BARRIER (TYPE 60MD) LF 550 100.00 55,000.00 136 839745 CONCRETE BARRIER TRANSITION LF 4 1,800.00 7,200.00 137 839752 REMOVE GUARDRAIL LF 1,360 8.00 10,880.00
138 840617 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) LF 750 1.00 750.00 139 840621 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) LF 8,110 1.00 8,110.00 140 840623 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) LF 6,480 1.00 6,480.00 141 846007 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 28,620 1.25 35,775.00 142 846008 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) LF 850 1.50 1,275.00 143 846009 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 10,960 1.50 16,440.00 144 846010 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) LF 550 1.50 825.00 145 846012 THERMOPLASTIC CROSSWALK AND PAVEMENT MARKING (ENHANCED WET NIGHT VISIBILITY) SQFT 8,845 7.00 61,915.00 146 846030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6,740 2.00 13,480.00 147 870009 MAINTAINING EXISTING TRAFFIC MANAGEMENT SYSTEM ELEMENTS DURING CONSTRUCTION LS 1 3,000.00 3,000.00 148 870200 LIGHTING SYSTEM LS 1 300,000.00 300,000.00
149 870400 SIGNAL AND LIGHTING SYSTEM LS 1 425,000.00 425,000.00 150 870411A EMERGENCY VEHICLE DETECTION SYSTEM LS 1 15,000.00 15,000.00 151 870510 RAMP METERING SYSTEM LS 1 425,000.00 425,000.00 152 871300 CAMERA SYSTEMS LS 1 25,000.00 25,000.00
153 872005A TEMPORARY TRAFFIC MONITORING STATION SYSTEM LS 1 25,000.00 25,000.00 154 872135 MODIFYING TRAFFIC MONITORING STATIONS LS 1 100,000.00 100,000.00 155 960000A TRIAX TX5CA GEOGRID SQYD 68,300 5.00 341,500.00 156 999985A REMOVE STORAGE BARN LS 1 7,500.00 7,500.00
157 999986A REMOVE SHED LS 1 7,500.00 7,500.00
158 999987A REMOVE MOBILE HOME LS 1 10,000.00 10,000.00 159 999990 MOBILIZATION LS 1 2,338,000.00 2,338,000.00
TOTAL 23,387,387.00
ATTACHMENT 2
ITEM NO. ITEM CODE FINAL
PAY ITEM ITEM DESCRIPTION UNITS ESTIMATED QUANTITY UNIT PRICE AMOUNT 1 050000A CONSTRUCTION SURVEYS LS 1 200,000.00 200,000.00 2 080050 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1 3,000.00 3,000.00 3 090100 TIME-RELATED OVERHEAD (WDAY) WDAY 280 4,000.00 1,120,000.00 4 120090 CONSTRUCTION AREA SIGNS LS 1 30,000.00 30,000.00 5 120100 TRAFFIC CONTROL SYSTEM LS 1 100,000.00 100,000.00 6 120110 FLASHING ARROW SIGN EA 2 1,000.00 2,000.00
7 120120 TYPE III BARRICADE EA 46 60.00 2,760.00
8 120149 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 145 10.00 1,450.00 9 120159 TEMPORARY TRAFFIC STRIPE (PAINT) LF 6,340 2.00 12,680.00 10 120165 CHANNELIZER (SURFACE MOUNTED) EA 962 35.00 33,670.00 11 120200 FLASHING BEACON (PORTABLE) EA 4 300.00 1,200.00 12 128652 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1 35,000.00 35,000.00 13 129000 TEMPORARY RAILING (TYPE K) LF 7,010 45.00 315,450.00 14 129100 TEMPORARY CRASH CUSHION MODULE EA 42 350.00 14,700.00 15 129150 TEMPORARY TRAFFIC SCREEN LF 6,940 10.00 69,400.00 16 130100 JOB SITE MANAGEMENT LS 1 25,000.00 25,000.00
17 130300 PREPARE STORM WATER POLLUTION PREVENTION PLAN LS 1 2,500.00 2,500.00 18 130330 STORM WATER ANNUAL REPORT EA 2 500.00 1,000.00 19 130505 MOVE-IN/MOVE-OUT (TEMPORARY EROSION CONTROL) EA 10 1,000.00 10,000.00 20 130530 TEMPORARY HYDRAULIC MULCH (BONDED FIBER MATRIX) SQYD 232,500 0.60 139,500.00 21 130620 TEMPORARY DRAINAGE INLET PROTECTION EA 13 250.00 3,250.00 22 130640 TEMPORARY FIBER ROLL LF 25,000 4.00 100,000.00 23 130680 TEMPORARY SILT FENCE LF 18,000 3.00 54,000.00 24 130710 TEMPORARY CONSTRUCTION ENTRANCE EA 4 5,000.00 20,000.00 25 130730 STREET SWEEPING LS 1 75,000.00 75,000.00
26 130900 TEMPORARY CONCRETE WASHOUT LS 1 10,000.00 10,000.00 27 141120 TREATED WOOD WASTE LB 18,300 1.00 18,300.00
28 146001 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 50 1,000.00 50,000.00 29 146003 NATURAL RESOURCE PROTECTION PLAN LS 1 3,000.00 3,000.00 30 150120 DESTROY WELL EA 2 25,000.00 50,000.00
31 160110 TEMPORARY HIGH-VISIBILITY FENCE LF 4,100 5.00 20,500.00 32 170103 CLEARING AND GRUBBING (LS) LS 1 150,000.00 150,000.00 33 190101 ROADWAY EXCAVATION CY 161,122 16.00 2,577,952.00 34 190110 LEAD COMPLIANCE PLAN LS 1 1,500.00 1,500.00
35 192055 F STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 148 40.00 5,920.00 36 192060 F STRUCTURE EXCAVATION (GROUND ANCHOR WALL) CY 453 50.00 22,650.00 37 193027 F STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 41 75.00 3,075.00 38 193028 F STRUCTURE BACKFILL (SOIL NAIL WALL) CY 18 75.00 1,350.00 39 193119A CONTROLLED LOW STRENGTH MATERIAL ENCASEMENT ON EXISTING 12" SSFM CY 150 1,500.00 225,000.00 40 194001 DITCH EXCAVATION CY 60 100.00 6,000.00
41 198010 IMPORTED BORROW (CY) CY 109,261 13.00 1,420,393.00 42 208739 10" CORRUGATED HIGH DENSITY POLYETHYLENE PIPE CONDUIT LF 220 75.00 16,500.00 43 210360 COMPOST SOCK LF 13,300 6.50 86,450.00
44 210430 HYDROSEED SQFT 2,100,000 0.12 252,000.00
45 260203 CLASS 2 AGGREGATE BASE (CY) CY 11,640 85.00 989,400.00 46 290201 ASPHALT TREATED PERMEABLE BASE CY 410 100.00 41,000.00 47 390132 HOT MIX ASPHALT (TYPE A) TON 24,130 130.00 3,136,900.00 48 394073 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 90 4.00 360.00 BROSAMER & WALL, INC. - WALNUT CREEK, CA
STATE ROUTE 120 MCKINLEY AVENUE INTERCHANGE PROJECT
Published Project Estimate (with 5% Contingency): $ 27,000,000.00 April 27, 2022
ATTACHMENT 2
49 394076 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 460 4.00 1,840.00 50 394077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2,120 4.00 8,480.00 51 397005 TACK COAT TON 30 1,000.00 30,000.00
52 398200 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20 100.00 2,000.00 53 401050 JOINTED PLAIN CONCRETE PAVEMENT CY 9,770 375.00 3,663,750.00 54 460210 GROUND ANCHOR (SUBHORIZONTAL) EA 102 5,000.00 510,000.00 55 460300 SOIL NAIL LF 2,920 150.00 438,000.00
56 498052 60" CAST-IN-DRILLED-HOLE CONCRETE PILE (SIGN FOUNDATION) LF 55 1,500.00 82,500.00 57 510060 F STRUCTURAL CONCRETE, RETAINING WALL CY 221 2,500.00 552,500.00 58 510094 F STRUCTURAL CONCRETE, DRAINAGE INLET CY 210 2,000.00 420,000.00 59 511064 F FRACTURED RIB TEXTURE SQFT 4,454 10.00 44,540.00 60 520103 F BAR REINFORCING STEEL (RETAINING WALL) LB 74,025 2.00 148,050.00 61 530200 F STRUCTURAL SHOTCRETE CY 191 1,000.00 191,000.00 62 560218 F FURNISH SIGN STRUCTURE (TRUSS) LB 39,190 7.00 274,330.00 63 560219 F INSTALL SIGN STRUCTURE (TRUSS) LB 39,190 0.50 19,595.00 64 568062 PEDESTRIAN BARRICADE EA4 600.00 2,400.00
65 610300 F CONCRETE BACKFILL (PIPE TRENCH) CY 131 600.00 78,600.00 66 650307 12" REINFORCED CONCRETE PIPE (CLASS III) LF 855 200.00 171,000.00 67 650311 18" REINFORCED CONCRETE PIPE (CLASS III) LF 595 150.00 89,250.00 68 650316 24" REINFORCED CONCRETE PIPE (CLASS III) LF 5,830 200.00 1,166,000.00 69 650511 18" REINFORCED CONCRETE PIPE (CLASS V) LF 90 185.00 16,650.00 70 650516 24" REINFORCED CONCRETE PIPE (CLASS V) LF 690 250.00 172,500.00 71 665017 18" CORRUGATED STEEL PIPE (.079" THICK) LF 130 150.00 19,500.00 72 665024 24" CORRUGATED STEEL PIPE (.109" THICK) LF 285 160.00 45,600.00 73 700617 DRAINAGE INLET MARKER EA 51 100.00 5,100.00
74 705201 12" CONCRETE FLARED END SECTION EA3 1,500.00 4,500.00 75 705204 18" CONCRETE FLARED END SECTION EA7 1,500.00 10,500.00 76 705206 24" CONCRETE FLARED END SECTION EA 19 1,500.00 28,500.00 77 710102 ABANDON CULVERT LF 475 30.00 14,250.00
78 710116A ABANDON EXISTING 36-INCH HDPE EFFLUENT PIPELINE LS1 130,000.00 130,000.00 79 710132 REMOVE CULVERT (LF) LF 890 100.00 89,000.00
80 710136A REMOVE 36" HDPE EFFLUENT PIPE LF 150 125.00 18,750.00 81 710150 REMOVE INLET EA 11 2,500.00 27,500.00
82 710160 REMOVE JUNCTION BOX EA1 7,500.00 7,500.00
83 710167 REMOVE FLARED END SECTION (EA) EA 14 1,500.00 21,000.00 84 710208 ADJUST FRAME AND COVER TO GRADE EA1 4,000.00 4,000.00 85 720006 REMOVE SLOPE PAVING (LS) LS1 7,500.00 7,500.00 86 721810 SLOPE PAVING (CONCRETE) CY 10 400.00 4,000.00 87 723060 ROCK SLOPE PROTECTION (300 LB, CLASS IV, METHOD B) (CY) CY 340 150.00 51,000.00 88 729011 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1,660 10.00 16,600.00 89 730040 MINOR CONCRETE (GUTTER) LF 550 70.00 38,500.00 90 730070 DETECTABLE WARNING SURFACE SQFT 75 55.00 4,125.00 91 731502 MINOR CONCRETE (MISCELLANEOUS CONSTRUCTION) CY 800 750.00 600,000.00 92 731518 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 1,150 30.00 34,500.00 93 731530 MINOR CONCRETE (TEXTURED PAVING) CY 140 1,250.00 175,000.00 94 733000 PRE/POST CONSTRUCTION SURVEYS EA2 2,500.00 5,000.00 95 750001 F MISCELLANEOUS IRON AND STEEL LB 24,710 3.50 86,485.00 96 770001A CITY OF MANTECA STORM DRAIN INLET MARKER EA6 250.00 1,500.00 97 770002A CITY OF MANTECA STORM DRAIN MANHOLE EA6 6,500.00 39,000.00 98 770070 SIGNAL AND LIGHTING (CITY STREET LOCATION 3) LS1 50,000.00 50,000.00 99 770081A FURNISH AND INSTALL 36-INCH HDPE PIPELINE, OPEN-CUT LF 2,300 550.00 1,265,000.00 100 770082A EXISTING LINE SHUT-DOWN AND DEWATERING LS1 45,000.00 45,000.00 101 770086A REMOVE AND INSTALL 48" MANHOLE (12" SSF) WITH ARV EA 1 7,500.00 7,500.00
102 780250 ADJUST MONUMNET COVER TO GRADE EA2 5,000.00 10,000.00 103 780256 ADJUST ACCESS BOX (UTILITY) EA3 5,000.00 15,000.00 104 780258 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA2 5,000.00 10,000.00 105 800103 TEMPORARY FENCE (TYPE CL-6) LF 1,945 15.00 29,175.00 106 800360 CHAIN LINK FENCE (TYPE CL-6) LF 9,510 20.00 190,200.00 107 803020 REMOVE FENCE LF 10,230 5.00 51,150.00
ATTACHMENT 2
108 803020A REMOVE FENCE (LS) LS 1 10,000.00 10,000.00
109 810170 DELINEATOR (CLASS 1) EA 219 50.00 10,950.00
110 810190 GUARD RAILING DELINEATOR EA 30 25.00 750.00
111 810230 PAVEMENT MARKER (RETROFLECTIVE) EA 1,300 15.00 19,500.00 112 820131 OBJECT MARKER (TYPE K) EA 1 50.00 50.00
113 820132 OBJECT MARKER (TYPE L) EA 3 50.00 150.00
114 820135 OBJECT MARKER (TYPE R) EA 3 50.00 150.00
115 820250 REMOVE ROADSIDE SIGN EA 2 100.00 200.00
116 820350 REMOVE SIGN FROM SIGN FRAME EA 1 250.00 250.00 117 820620 RELOCATE ROADSIDE SIGN (METAL POST) EA 1 250.00 250.00 118 820630 RELOCATE ROADSIDE SIGN (WOOD POST) EA 10 250.00 2,500.00 119 820710 FURNISH LAMINATED PANEL SIGN (1" - TYPE A) SQFT 440 35.00 15,400.00 120 820760 FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) SQFT 80 20.00 1,600.00 121 820760A FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) SQFT 560 20.00 11,200.00 122 820765A RETROREFLECTIVE SHEETING (TYPE XI) SQFT 1,000 5.00 5,000.00 123 820840 ROADSIDE SIGN - ONE POST EA 53 250.00 13,250.00 124 820850 ROADSIDE SIGN - TWO POST EA 16 500.00 8,000.00 125 820860 INSTALL SIGN (STRAP AND SADDLE BRACKET METHOD) EA 10 125.00 1,250.00 126 820880 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 18 300.00 5,400.00 127 820890 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 140 10.00 1,400.00 128 832006 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 2,600 40.00 104,000.00 129 832070 VEGETATION CONTROL (MINOR CONCRETE) SQYD 1,020 75.00 76,500.00 130 839521 F CABLE RAILING LF 544 50.00 27,200.00
131 839543 TRANSITION RAILING (TYPE WB-31) EA 4 6,500.00 26,000.00 132 839581 END ANCHOR ASSEMBLY (TYPE SFT) EA 2 1,250.00 2,500.00 133 839584 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5 3,500.00 17,500.00 134 839640 CONCRETE BARRIER (TYPE 60M) LF 40 200.00 8,000.00 135 839643 CONCRETE BARRIER (TYPE 60MD) LF 550 175.00 96,250.00 136 839745 CONCRETE BARRIER TRANSITION LF 4 2,000.00 8,000.00 137 839752 REMOVE GUARDRAIL LF 1,360 10.00 13,600.00
138 840617 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) LF 750 3.50 2,625.00 139 840621 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) LF 8,110 3.50 28,385.00 140 840623 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) LF 6,480 2.50 16,200.00 141 846007 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 28,620 1.25 35,775.00 142 846008 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) LF 850 1.50 1,275.00 143 846009 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 10,960 2.50 27,400.00 144 846010 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) LF 550 2.50 1,375.00 145 846012 THERMOPLASTIC CROSSWALK AND PAVEMENT MARKING (ENHANCED WET NIGHT VISIBILITY) SQFT 8,845 3.60 31,842.00 146 846030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6,740 1.00 6,740.00 147 870009 MAINTAINING EXISTING TRAFFIC MANAGEMENT SYSTEM ELEMENTS DURING CONSTRUCTION LS 1 200,000.00 200,000.00 148 870200 LIGHTING SYSTEM LS 1 275,000.00 275,000.00
149 870400 SIGNAL AND LIGHTING SYSTEM LS 1 1,300,000.00 1,300,000.00 150 870411A EMERGENCY VEHICLE DETECTION SYSTEM LS 1 50,000.00 50,000.00 151 870510 RAMP METERING SYSTEM LS 1 600,000.00 600,000.00 152 871300 CAMERA SYSTEMS LS 1 100,000.00 100,000.00
153 872005A TEMPORARY TRAFFIC MONITORING STATION SYSTEM LS 1 100,000.00 100,000.00 154 872135 MODIFYING TRAFFIC MONITORING STATIONS LS 1 75,000.00 75,000.00 155 960000A TRIAX TX5CA GEOGRID SQYD 68,300 5.00 341,500.00 156 999985A REMOVE STORAGE BARN LS 1 10,000.00 10,000.00 157 999986A REMOVE SHED LS 1 7,500.00 7,500.00
158 999987A REMOVE MOBILE HOME LS 1 15,000.00 15,000.00 159 999990 MOBILIZATION LS 1 2,900,000.00 2,900,000.00
TOTAL 29,317,147.00
ATTACHMENT 2
ITEM NO. ITEM CODE FINAL
PAY ITEM ITEM DESCRIPTION UNITS ESTIMATED QUANTITY UNIT PRICE AMOUNT 1 050000A CONSTRUCTION SURVEYS LS 1 157,000.00 157,000.00 2 080050 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1 20,781.83 20,781.83 3 090100 TIME-RELATED OVERHEAD (WDAY) WDAY 280 1,000.00 280,000.00 4 120090 CONSTRUCTION AREA SIGNS LS 1 34,500.00 34,500.00 5 120100 TRAFFIC CONTROL SYSTEM LS 1 125,250.00 125,250.00 6 120110 FLASHING ARROW SIGN EA 2 6,343.62 12,687.24
7 120120 TYPE III BARRICADE EA 46 60.00 2,760.00
8 120149 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 145 10.00 1,450.00 9 120159 TEMPORARY TRAFFIC STRIPE (PAINT) LF 6,340 0.50 3,170.00 10 120165 CHANNELIZER (SURFACE MOUNTED) EA 962 35.00 33,670.00 11 120200 FLASHING BEACON (PORTABLE) EA 4 250.00 1,000.00 12 128652 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1 17,719.16 17,719.16 13 129000 TEMPORARY RAILING (TYPE K) LF 7,010 19.08 133,750.80 14 129100 TEMPORARY CRASH CUSHION MODULE EA 42 200.00 8,400.00 15 129150 TEMPORARY TRAFFIC SCREEN LF 6,940 5.36 37,198.40 16 130100 JOB SITE MANAGEMENT LS 1 46,959.58 46,959.58
17 130300 PREPARE STORM WATER POLLUTION PREVENTION PLAN LS 1 26,576.00 26,576.00 18 130330 STORM WATER ANNUAL REPORT EA 2 500.00 1,000.00 19 130505 MOVE-IN/MOVE-OUT (TEMPORARY EROSION CONTROL) EA 10 300.00 3,000.00 20 130530 TEMPORARY HYDRAULIC MULCH (BONDED FIBER MATRIX) SQYD 232,500 0.60 139,500.00 21 130620 TEMPORARY DRAINAGE INLET PROTECTION EA 13 155.00 2,015.00 22 130640 TEMPORARY FIBER ROLL LF 25,000 2.65 66,250.00 23 130680 TEMPORARY SILT FENCE LF 18,000 2.07 37,260.00 24 130710 TEMPORARY CONSTRUCTION ENTRANCE EA 4 4,437.68 17,750.72 25 130730 STREET SWEEPING LS 1 14,820.52 14,820.52
26 130900 TEMPORARY CONCRETE WASHOUT LS 1 9,000.00 9,000.00 27 141120 TREATED WOOD WASTE LB 18,300 0.25 4,575.00
28 146001 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 50 700.00 35,000.00 29 146003 NATURAL RESOURCE PROTECTION PLAN LS 1 3,100.00 3,100.00 30 150120 DESTROY WELL EA 2 13,470.71 26,941.42
31 160110 TEMPORARY HIGH-VISIBILITY FENCE LF 4,100 2.06 8,446.00 32 170103 CLEARING AND GRUBBING (LS) LS 1 105,988.00 105,988.00 33 190101 ROADWAY EXCAVATION CY 161,122 6.75 1,087,573.50 34 190110 LEAD COMPLIANCE PLAN LS 1 2,700.00 2,700.00
35 192055 F STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 148 86.36 12,781.28 36 192060 F STRUCTURE EXCAVATION (GROUND ANCHOR WALL) CY 453 84.64 38,341.92 37 193027 F STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 41 92.98 3,812.18 38 193028 F STRUCTURE BACKFILL (SOIL NAIL WALL) CY 18 85.55 1,539.90 39 193119A CONTROLLED LOW STRENGTH MATERIAL ENCASEMENT ON EXISTING 12" SSFM CY 150 1,025.89 153,883.50 40 194001 DITCH EXCAVATION CY 60 33.49 2,009.40
41 198010 IMPORTED BORROW (CY) CY 109,261 16.00 1,748,176.00 42 208739 10" CORRUGATED HIGH DENSITY POLYETHYLENE PIPE CONDUIT LF 220 80.00 17,600.00 43 210360 COMPOST SOCK LF 13,300 4.79 63,707.00
44 210430 HYDROSEED SQFT 2,100,000 0.10 210,000.00
45 260203 CLASS 2 AGGREGATE BASE (CY) CY 11,640 70.48 820,387.20 46 290201 ASPHALT TREATED PERMEABLE BASE CY 410 169.55 69,515.50 47 390132 HOT MIX ASPHALT (TYPE A) TON 24,130 120.09 2,897,771.70 48 394073 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 90 6.95 625.50 April 27, 2022
BAY CITIES PAVING & GRADING, INC. - CONCORD, CA
STATE ROUTE 120 MCKINLEY AVENUE INTERCHANGE PROJECT
Published Project Estimate (with 5% Contingency): $ 27,000,000.00
ATTACHMENT 2
49 394076 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 460 5.45 2,507.00 50 394077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2,120 5.45 11,554.00 51 397005 TACK COAT TON 30 1,201.99 36,059.70
52 398200 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20 164.38 3,287.60 53 401050 JOINTED PLAIN CONCRETE PAVEMENT CY 9,770 325.50 3,180,135.00 54 460210 GROUND ANCHOR (SUBHORIZONTAL) EA 102 3,000.00 306,000.00 55 460300 SOIL NAIL LF 2,920 79.00 230,680.00
56 498052 60" CAST-IN-DRILLED-HOLE CONCRETE PILE (SIGN FOUNDATION) LF 55 3,500.00 192,500.00 57 510060 F STRUCTURAL CONCRETE, RETAINING WALL CY 221 1,680.00 371,280.00 58 510094 F STRUCTURAL CONCRETE, DRAINAGE INLET CY 210 2,209.13 463,917.30 59 511064 F FRACTURED RIB TEXTURE SQFT 4,454 25.00 111,350.00 60 520103 F BAR REINFORCING STEEL (RETAINING WALL) LB 74,025 9.22 682,510.50 61 530200 F STRUCTURAL SHOTCRETE CY 191 600.00 114,600.00 62 560218 F FURNISH SIGN STRUCTURE (TRUSS) LB 39,190 4.99 195,558.10 63 560219 F INSTALL SIGN STRUCTURE (TRUSS) LB 39,190 0.63 24,689.70 64 568062 PEDESTRIAN BARRICADE EA4 800.00 3,200.00
65 610300 F CONCRETE BACKFILL (PIPE TRENCH) CY 131 257.57 33,741.67 66 650307 12" REINFORCED CONCRETE PIPE (CLASS III) LF 855 99.26 84,867.30 67 650311 18" REINFORCED CONCRETE PIPE (CLASS III) LF 595 124.11 73,845.45 68 650316 24" REINFORCED CONCRETE PIPE (CLASS III) LF 5,830 106.63 621,652.90 69 650511 18" REINFORCED CONCRETE PIPE (CLASS V) LF 90 164.01 14,760.90 70 650516 24" REINFORCED CONCRETE PIPE (CLASS V) LF 690 130.38 89,962.20 71 665017 18" CORRUGATED STEEL PIPE (.079" THICK) LF 130 108.95 14,163.50 72 665024 24" CORRUGATED STEEL PIPE (.109" THICK) LF 285 141.86 40,430.10 73 700617 DRAINAGE INLET MARKER EA 51 25.00 1,275.00
74 705201 12" CONCRETE FLARED END SECTION EA3 1,368.32 4,104.96 75 705204 18" CONCRETE FLARED END SECTION EA7 1,883.45 13,184.15 76 705206 24" CONCRETE FLARED END SECTION EA 19 2,211.85 42,025.15 77 710102 ABANDON CULVERT LF 475 74.05 35,173.75
78 710116A ABANDON EXISTING 36-INCH HDPE EFFLUENT PIPELINE LS1 106,733.37 106,733.37 79 710132 REMOVE CULVERT (LF) LF 890 29.40 26,166.00
80 710136A REMOVE 36" HDPE EFFLUENT PIPE LF 150 36.88 5,532.00 81 710150 REMOVE INLET EA 11 422.72 4,649.92
82 710160 REMOVE JUNCTION BOX EA1 775.00 775.00
83 710167 REMOVE FLARED END SECTION (EA) EA 14 252.74 3,538.36 84 710208 ADJUST FRAME AND COVER TO GRADE EA1 1,403.14 1,403.14 85 720006 REMOVE SLOPE PAVING (LS) LS1 21,563.16 21,563.16 86 721810 SLOPE PAVING (CONCRETE) CY 10 1,800.00 18,000.00 87 723060 ROCK SLOPE PROTECTION (300 LB, CLASS IV, METHOD B) (CY) CY 340 194.64 66,177.60 88 729011 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1,660 3.10 5,146.00 89 730040 MINOR CONCRETE (GUTTER) LF 550 40.34 22,187.00 90 730070 DETECTABLE WARNING SURFACE SQFT 75 60.39 4,529.25 91 731502 MINOR CONCRETE (MISCELLANEOUS CONSTRUCTION) CY 800 667.94 534,352.00 92 731518 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 1,150 20.79 23,908.50 93 731530 MINOR CONCRETE (TEXTURED PAVING) CY 140 978.24 136,953.60 94 733000 PRE/POST CONSTRUCTION SURVEYS EA2 2,880.00 5,760.00 95 750001 F MISCELLANEOUS IRON AND STEEL LB 24,710 2.71 66,964.10 96 770001A CITY OF MANTECA STORM DRAIN INLET MARKER EA6 25.00 150.00 97 770002A CITY OF MANTECA STORM DRAIN MANHOLE EA6 7,609.53 45,657.18 98 770070 SIGNAL AND LIGHTING (CITY STREET LOCATION 3) LS1 425,000.00 425,000.00 99 770081A FURNISH AND INSTALL 36-INCH HDPE PIPELINE, OPEN-CUT LF 2,300 238.97 549,631.00 100 770082A EXISTING LINE SHUT-DOWN AND DEWATERING LS1 148,132.52 148,132.52 101 770086A REMOVE AND INSTALL 48" MANHOLE (12" SSF) WITH ARV EA 1 15,807.38 15,807.38
102 780250 ADJUST MONUMNET COVER TO GRADE EA2 701.57 1,403.14 103 780256 ADJUST ACCESS BOX (UTILITY) EA3 1,706.41 5,119.23 104 780258 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA2 1,749.28 3,498.56 105 800103 TEMPORARY FENCE (TYPE CL-6) LF 1,945 4.75 9,238.75 106 800360 CHAIN LINK FENCE (TYPE CL-6) LF 9,510 23.15 220,156.50 107 803020 REMOVE FENCE LF 10,230 3.90 39,897.00
ATTACHMENT 2
108 803020A REMOVE FENCE (LS) LS 1 6,755.00 6,755.00
109 810170 DELINEATOR (CLASS 1) EA 219 40.00 8,760.00
110 810190 GUARD RAILING DELINEATOR EA 30 30.00 900.00
111 810230 PAVEMENT MARKER (RETROFLECTIVE) EA 1,300 4.00 5,200.00 112 820131 OBJECT MARKER (TYPE K) EA 1 40.00 40.00
113 820132 OBJECT MARKER (TYPE L) EA 3 50.00 150.00
114 820135 OBJECT MARKER (TYPE R) EA 3 50.00 150.00
115 820250 REMOVE ROADSIDE SIGN EA 2 100.00 200.00
116 820350 REMOVE SIGN FROM SIGN FRAME EA 1 1,500.00 1,500.00 117 820620 RELOCATE ROADSIDE SIGN (METAL POST) EA 1 225.00 225.00 118 820630 RELOCATE ROADSIDE SIGN (WOOD POST) EA 10 225.00 2,250.00 119 820710 FURNISH LAMINATED PANEL SIGN (1" - TYPE A) SQFT 440 31.00 13,640.00 120 820760 FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) SQFT 80 19.50 1,560.00 121 820760A FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) SQFT 560 20.00 11,200.00 122 820765A RETROREFLECTIVE SHEETING (TYPE XI) SQFT 1,000 3.34 3,340.00 123 820840 ROADSIDE SIGN - ONE POST EA 53 285.00 15,105.00 124 820850 ROADSIDE SIGN - TWO POST EA 16 485.00 7,760.00 125 820860 INSTALL SIGN (STRAP AND SADDLE BRACKET METHOD) EA 10 100.00 1,000.00 126 820880 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 18 250.00 4,500.00 127 820890 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 140 11.00 1,540.00 128 832006 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 2,600 39.00 101,400.00 129 832070 VEGETATION CONTROL (MINOR CONCRETE) SQYD 1,020 87.76 89,515.20 130 839521 F CABLE RAILING LF 544 27.19 14,791.36
131 839543 TRANSITION RAILING (TYPE WB-31) EA 4 5,150.00 20,600.00 132 839581 END ANCHOR ASSEMBLY (TYPE SFT) EA 2 1,175.00 2,350.00 133 839584 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5 3,575.00 17,875.00 134 839640 CONCRETE BARRIER (TYPE 60M) LF 40 175.00 7,000.00 135 839643 CONCRETE BARRIER (TYPE 60MD) LF 550 150.00 82,500.00 136 839745 CONCRETE BARRIER TRANSITION LF 4 1,725.00 6,900.00 137 839752 REMOVE GUARDRAIL LF 1,360 8.00 10,880.00
138 840617 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) LF 750 1.20 900.00 139 840621 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) LF 8,110 1.20 9,732.00 140 840623 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) LF 6,480 1.20 7,776.00 141 846007 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 28,620 1.40 40,068.00 142 846008 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) LF 850 1.40 1,190.00 143 846009 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 10,960 1.50 16,440.00 144 846010 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) LF 550 1.50 825.00 145 846012 THERMOPLASTIC CROSSWALK AND PAVEMENT MARKING (ENHANCED WET NIGHT VISIBILITY) SQFT 8,845 7.00 61,915.00 146 846030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6,740 2.00 13,480.00 147 870009 MAINTAINING EXISTING TRAFFIC MANAGEMENT SYSTEM ELEMENTS DURING CONSTRUCTION LS 1 8,500.00 8,500.00 148 870200 LIGHTING SYSTEM LS 1 475,000.00 475,000.00
149 870400 SIGNAL AND LIGHTING SYSTEM LS 1 575,000.00 575,000.00 150 870411A EMERGENCY VEHICLE DETECTION SYSTEM LS 1 30,000.00 30,000.00 151 870510 RAMP METERING SYSTEM LS 1 775,000.00 775,000.00 152 871300 CAMERA SYSTEMS LS 1 85,000.00 85,000.00
153 872005A TEMPORARY TRAFFIC MONITORING STATION SYSTEM LS 1 25,000.00 25,000.00 154 872135 MODIFYING TRAFFIC MONITORING STATIONS LS 1 175,000.00 175,000.00 155 960000A TRIAX TX5CA GEOGRID SQYD 68,300 6.39 436,437.00 156 999985A REMOVE STORAGE BARN LS 1 7,840.00 7,840.00
157 999986A REMOVE SHED LS 1 7,200.00 7,200.00
158 999987A REMOVE MOBILE HOME LS 1 19,800.00 19,800.00 159 999990 MOBILIZATION LS 1 2,181,300.00 2,181,300.00
TOTAL 23,457,980.00
ATTACHMENT 2
ITEM NO. ITEM CODE FINAL
PAY ITEM ITEM DESCRIPTION UNITS ESTIMATED QUANTITY UNIT PRICE AMOUNT 1 050000A CONSTRUCTION SURVEYS LS 1 150,000.00 150,000.00 2 080050 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1 5,000.00 5,000.00 3 090100 TIME-RELATED OVERHEAD (WDAY) WDAY 280 2,500.00 700,000.00 4 120090 CONSTRUCTION AREA SIGNS LS 1 30,000.00 30,000.00 5 120100 TRAFFIC CONTROL SYSTEM LS 1 300,000.00 300,000.00 6 120110 FLASHING ARROW SIGN EA 2 15,000.00 30,000.00
7 120120 TYPE III BARRICADE EA 46 60.00 2,760.00
8 120149 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 145 5.00 725.00 9 120159 TEMPORARY TRAFFIC STRIPE (PAINT) LF 6,340 0.50 3,170.00 10 120165 CHANNELIZER (SURFACE MOUNTED) EA 962 35.00 33,670.00 11 120200 FLASHING BEACON (PORTABLE) EA 4 500.00 2,000.00 12 128652 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1 40,000.00 40,000.00 13 129000 TEMPORARY RAILING (TYPE K) LF 7,010 28.00 196,280.00 14 129100 TEMPORARY CRASH CUSHION MODULE EA 42 275.00 11,550.00 15 129150 TEMPORARY TRAFFIC SCREEN LF 6,940 9.00 62,460.00 16 130100 JOB SITE MANAGEMENT LS 1 70,000.00 70,000.00
17 130300 PREPARE STORM WATER POLLUTION PREVENTION PLAN LS 1 3,100.00 3,100.00 18 130330 STORM WATER ANNUAL REPORT EA 2 750.00 1,500.00 19 130505 MOVE-IN/MOVE-OUT (TEMPORARY EROSION CONTROL) EA 10 300.00 3,000.00 20 130530 TEMPORARY HYDRAULIC MULCH (BONDED FIBER MATRIX) SQYD 232,500 0.65 151,125.00 21 130620 TEMPORARY DRAINAGE INLET PROTECTION EA 13 500.00 6,500.00 22 130640 TEMPORARY FIBER ROLL LF 25,000 2.70 67,500.00 23 130680 TEMPORARY SILT FENCE LF 18,000 2.10 37,800.00 24 130710 TEMPORARY CONSTRUCTION ENTRANCE EA 4 4,600.00 18,400.00 25 130730 STREET SWEEPING LS 1 200,000.00 200,000.00
26 130900 TEMPORARY CONCRETE WASHOUT LS 1 25,000.00 25,000.00 27 141120 TREATED WOOD WASTE LB 18,300 0.25 4,575.00
28 146001 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 50 700.00 35,000.00 29 146003 NATURAL RESOURCE PROTECTION PLAN LS 1 22,000.00 22,000.00 30 150120 DESTROY WELL EA 2 18,000.00 36,000.00
31 160110 TEMPORARY HIGH-VISIBILITY FENCE LF 4,100 2.10 8,610.00 32 170103 CLEARING AND GRUBBING (LS) LS 1 150,000.00 150,000.00 33 190101 ROADWAY EXCAVATION CY 161,122 13.00 2,094,586.00 34 190110 LEAD COMPLIANCE PLAN LS 1 3,000.00 3,000.00
35 192055 F STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 148 200.00 29,600.00 36 192060 F STRUCTURE EXCAVATION (GROUND ANCHOR WALL) CY 453 200.00 90,600.00 37 193027 F STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 41 400.00 16,400.00 38 193028 F STRUCTURE BACKFILL (SOIL NAIL WALL) CY 18 475.00 8,550.00 39 193119A CONTROLLED LOW STRENGTH MATERIAL ENCASEMENT ON EXISTING 12" SSFM CY 150 625.00 93,750.00 40 194001 DITCH EXCAVATION CY 60 125.00 7,500.00
41 198010 IMPORTED BORROW (CY) CY 109,261 18.00 1,966,698.00 42 208739 10" CORRUGATED HIGH DENSITY POLYETHYLENE PIPE CONDUIT LF 220 120.00 26,400.00 43 210360 COMPOST SOCK LF 13,300 4.80 63,840.00
44 210430 HYDROSEED SQFT 2,100,000 0.12 252,000.00
45 260203 CLASS 2 AGGREGATE BASE (CY) CY 11,640 66.00 768,240.00 46 290201 ASPHALT TREATED PERMEABLE BASE CY 410 205.00 84,050.00 47 390132 HOT MIX ASPHALT (TYPE A) TON 24,130 115.00 2,774,950.00 48 394073 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 90 2.50 225.00 Published Project Estimate (with 5% Contingency): $ 27,000,000.00 April 27, 2022
O.C. JONES & SONS, INC. - BERKELEY, CA
STATE ROUTE 120 MCKINLEY AVENUE INTERCHANGE PROJECT
ATTACHMENT 2
49 394076 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 460 2.50 1,150.00 50 394077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2,120 2.50 5,300.00 51 397005 TACK COAT TON 30 1,300.00 39,000.00
52 398200 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20 125.00 2,500.00 53 401050 JOINTED PLAIN CONCRETE PAVEMENT CY 9,770 349.00 3,409,730.00 54 460210 GROUND ANCHOR (SUBHORIZONTAL) EA 102 3,000.00 306,000.00 55 460300 SOIL NAIL LF 2,920 79.00 230,680.00
56 498052 60" CAST-IN-DRILLED-HOLE CONCRETE PILE (SIGN FOUNDATION) LF 55 1,500.00 82,500.00 57 510060 F STRUCTURAL CONCRETE, RETAINING WALL CY 221 1,680.00 371,280.00 58 510094 F STRUCTURAL CONCRETE, DRAINAGE INLET CY 210 1,600.00 336,000.00 59 511064 F FRACTURED RIB TEXTURE SQFT 4,454 38.00 169,252.00 60 520103 F BAR REINFORCING STEEL (RETAINING WALL) LB 74,025 7.00 518,175.00 61 530200 F STRUCTURAL SHOTCRETE CY 191 600.00 114,600.00 62 560218 F FURNISH SIGN STRUCTURE (TRUSS) LB 39,190 7.00 274,330.00 63 560219 F INSTALL SIGN STRUCTURE (TRUSS) LB 39,190 0.50 19,595.00 64 568062 PEDESTRIAN BARRICADE EA4 800.00 3,200.00
65 610300 F CONCRETE BACKFILL (PIPE TRENCH) CY 131 350.00 45,850.00 66 650307 12" REINFORCED CONCRETE PIPE (CLASS III) LF 855 120.00 102,600.00 67 650311 18" REINFORCED CONCRETE PIPE (CLASS III) LF 595 122.00 72,590.00 68 650316 24" REINFORCED CONCRETE PIPE (CLASS III) LF 5,830 145.00 845,350.00 69 650511 18" REINFORCED CONCRETE PIPE (CLASS V) LF 90 125.00 11,250.00 70 650516 24" REINFORCED CONCRETE PIPE (CLASS V) LF 690 148.00 102,120.00 71 665017 18" CORRUGATED STEEL PIPE (.079" THICK) LF 130 130.00 16,900.00 72 665024 24" CORRUGATED STEEL PIPE (.109" THICK) LF 285 150.00 42,750.00 73 700617 DRAINAGE INLET MARKER EA 51 50.00 2,550.00
74 705201 12" CONCRETE FLARED END SECTION EA3 3,200.00 9,600.00 75 705204 18" CONCRETE FLARED END SECTION EA7 3,800.00 26,600.00 76 705206 24" CONCRETE FLARED END SECTION EA 19 4,700.00 89,300.00 77 710102 ABANDON CULVERT LF 475 25.00 11,875.00
78 710116A ABANDON EXISTING 36-INCH HDPE EFFLUENT PIPELINE LS1 11,500.00 11,500.00 79 710132 REMOVE CULVERT (LF) LF 890 35.00 31,150.00
80 710136A REMOVE 36" HDPE EFFLUENT PIPE LF 150 50.00 7,500.00 81 710150 REMOVE INLET EA 11 650.00 7,150.00
82 710160 REMOVE JUNCTION BOX EA1 1,800.00 1,800.00
83 710167 REMOVE FLARED END SECTION (EA) EA 14 750.00 10,500.00 84 710208 ADJUST FRAME AND COVER TO GRADE EA1 1,800.00 1,800.00 85 720006 REMOVE SLOPE PAVING (LS) LS1 15,000.00 15,000.00 86 721810 SLOPE PAVING (CONCRETE) CY 10 2,300.00 23,000.00 87 723060 ROCK SLOPE PROTECTION (300 LB, CLASS IV, METHOD B) (CY) CY 340 125.00 42,500.00 88 729011 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1,660 12.00 19,920.00 89 730040 MINOR CONCRETE (GUTTER) LF 550 56.00 30,800.00 90 730070 DETECTABLE WARNING SURFACE SQFT 75 60.00 4,500.00 91 731502 MINOR CONCRETE (MISCELLANEOUS CONSTRUCTION) CY 800 620.00 496,000.00 92 731518 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 1,150 16.00 18,400.00 93 731530 MINOR CONCRETE (TEXTURED PAVING) CY 140 860.00 120,400.00 94 733000 PRE/POST CONSTRUCTION SURVEYS EA2 1,200.00 2,400.00 95 750001 F MISCELLANEOUS IRON AND STEEL LB 24,710 5.00 123,550.00 96 770001A CITY OF MANTECA STORM DRAIN INLET MARKER EA6 50.00 300.00 97 770002A CITY OF MANTECA STORM DRAIN MANHOLE EA6 11,000.00 66,000.00 98 770070 SIGNAL AND LIGHTING (CITY STREET LOCATION 3) LS1 400,000.00 400,000.00 99 770081A FURNISH AND INSTALL 36-INCH HDPE PIPELINE, OPEN-CUT LF 2,300 475.00 1,092,500.00 100 770082A EXISTING LINE SHUT-DOWN AND DEWATERING LS1 47,000.00 47,000.00 101 770086A REMOVE AND INSTALL 48" MANHOLE (12" SSF) WITH ARV EA 1 35,000.00 35,000.00
102 780250 ADJUST MONUMNET COVER TO GRADE EA2 950.00 1,900.00 103 780256 ADJUST ACCESS BOX (UTILITY) EA3 1,700.00 5,100.00 104 780258 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA2 2,000.00 4,000.00 105 800103 TEMPORARY FENCE (TYPE CL-6) LF 1,945 8.00 15,560.00 106 800360 CHAIN LINK FENCE (TYPE CL-6) LF 9,510 24.00 228,240.00 107 803020 REMOVE FENCE LF 10,230 3.00 30,690.00
ATTACHMENT 2
108 803020A REMOVE FENCE (LS) LS 1 2,000.00 2,000.00
109 810170 DELINEATOR (CLASS 1) EA 219 40.00 8,760.00
110 810190 GUARD RAILING DELINEATOR EA 30 30.00 900.00
111 810230 PAVEMENT MARKER (RETROFLECTIVE) EA 1,300 4.00 5,200.00 112 820131 OBJECT MARKER (TYPE K) EA 1 40.00 40.00
113 820132 OBJECT MARKER (TYPE L) EA 3 50.00 150.00
114 820135 OBJECT MARKER (TYPE R) EA 3 50.00 150.00
115 820250 REMOVE ROADSIDE SIGN EA 2 100.00 200.00
116 820350 REMOVE SIGN FROM SIGN FRAME EA 1 1,000.00 1,000.00 117 820620 RELOCATE ROADSIDE SIGN (METAL POST) EA 1 225.00 225.00 118 820630 RELOCATE ROADSIDE SIGN (WOOD POST) EA 10 225.00 2,250.00 119 820710 FURNISH LAMINATED PANEL SIGN (1" - TYPE A) SQFT 440 40.00 17,600.00 120 820760 FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) SQFT 80 20.00 1,600.00 121 820760A FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) SQFT 560 20.00 11,200.00 122 820765A RETROREFLECTIVE SHEETING (TYPE XI) SQFT 1,000 16.00 16,000.00 123 820840 ROADSIDE SIGN - ONE POST EA 53 285.00 15,105.00 124 820850 ROADSIDE SIGN - TWO POST EA 16 485.00 7,760.00 125 820860 INSTALL SIGN (STRAP AND SADDLE BRACKET METHOD) EA 10 100.00 1,000.00 126 820880 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 18 250.00 4,500.00 127 820890 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 140 10.00 1,400.00 128 832006 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 2,600 39.00 101,400.00 129 832070 VEGETATION CONTROL (MINOR CONCRETE) SQYD 1,020 110.00 112,200.00 130 839521 F CABLE RAILING LF 544 30.00 16,320.00
131 839543 TRANSITION RAILING (TYPE WB-31) EA 4 5,200.00 20,800.00 132 839581 END ANCHOR ASSEMBLY (TYPE SFT) EA 2 1,200.00 2,400.00 133 839584 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5 3,600.00 18,000.00 134 839640 CONCRETE BARRIER (TYPE 60M) LF 40 300.00 12,000.00 135 839643 CONCRETE BARRIER (TYPE 60MD) LF 550 100.00 55,000.00 136 839745 CONCRETE BARRIER TRANSITION LF 4 1,800.00 7,200.00 137 839752 REMOVE GUARDRAIL LF 1,360 8.00 10,880.00
138 840617 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) LF 750 1.20 900.00 139 840621 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) LF 8,110 1.20 9,732.00 140 840623 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) LF 6,480 1.20 7,776.00 141 846007 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 28,620 1.40 40,068.00 142 846008 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) LF 850 1.40 1,190.00 143 846009 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 10,960 1.50 16,440.00 144 846010 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) LF 550 1.50 825.00 145 846012 THERMOPLASTIC CROSSWALK AND PAVEMENT MARKING (ENHANCED WET NIGHT VISIBILITY) SQFT 8,845 7.00 61,915.00 146 846030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6,740 2.00 13,480.00 147 870009 MAINTAINING EXISTING TRAFFIC MANAGEMENT SYSTEM ELEMENTS DURING CONSTRUCTION LS 1 5,000.00 5,000.00 148 870200 LIGHTING SYSTEM LS 1 470,000.00 470,000.00
149 870400 SIGNAL AND LIGHTING SYSTEM LS 1 570,000.00 570,000.00 150 870411A EMERGENCY VEHICLE DETECTION SYSTEM LS 1 25,000.00 25,000.00 151 870510 RAMP METERING SYSTEM LS 1 770,000.00 770,000.00 152 871300 CAMERA SYSTEMS LS 1 50,000.00 50,000.00
153 872005A TEMPORARY TRAFFIC MONITORING STATION SYSTEM LS 1 50,000.00 50,000.00 154 872135 MODIFYING TRAFFIC MONITORING STATIONS LS 1 175,000.00 175,000.00 155 960000A TRIAX TX5CA GEOGRID SQYD 68,300 5.50 375,650.00 156 999985A REMOVE STORAGE BARN LS 1 5,000.00 5,000.00
157 999986A REMOVE SHED LS 1 4,000.00 4,000.00
158 999987A REMOVE MOBILE HOME LS 1 5,000.00 5,000.00
159 999990 MOBILIZATION LS 1 1,700,000.00 1,700,000.00
TOTAL 25,655,117.00
ATTACHMENT 2
ITEM NO. ITEM CODE FINAL
PAY ITEM ITEM DESCRIPTION UNITS ESTIMATED QUANTITY UNIT PRICE AMOUNT 1 050000A CONSTRUCTION SURVEYS LS 1 150,000.00 150,000.00 2 080050 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 1 2,500.00 2,500.00 3 090100 TIME-RELATED OVERHEAD (WDAY) WDAY 280 3,000.00 840,000.00 4 120090 CONSTRUCTION AREA SIGNS LS 1 35,000.00 35,000.00 5 120100 TRAFFIC CONTROL SYSTEM LS 1 474,677.50 474,677.50 6 120110 FLASHING ARROW SIGN EA 2 5,000.00 10,000.00
7 120120 TYPE III BARRICADE EA 46 60.00 2,760.00
8 120149 TEMPORARY PAVEMENT MARKING (PAINT) SQFT 145 10.00 1,450.00 9 120159 TEMPORARY TRAFFIC STRIPE (PAINT) LF 6,340 0.50 3,170.00 10 120165 CHANNELIZER (SURFACE MOUNTED) EA 962 35.00 33,670.00 11 120200 FLASHING BEACON (PORTABLE) EA 4 250.00 1,000.00 12 128652 PORTABLE CHANGEABLE MESSAGE SIGN (LS) LS 1 20,000.00 20,000.00 13 129000 TEMPORARY RAILING (TYPE K) LF 7,010 20.00 140,200.00 14 129100 TEMPORARY CRASH CUSHION MODULE EA 42 200.00 8,400.00 15 129150 TEMPORARY TRAFFIC SCREEN LF 6,940 7.00 48,580.00 16 130100 JOB SITE MANAGEMENT LS 1 65,000.00 65,000.00
17 130300 PREPARE STORM WATER POLLUTION PREVENTION PLAN LS 1 4,000.00 4,000.00 18 130330 STORM WATER ANNUAL REPORT EA 2 1,800.00 3,600.00 19 130505 MOVE-IN/MOVE-OUT (TEMPORARY EROSION CONTROL) EA 10 800.00 8,000.00 20 130530 TEMPORARY HYDRAULIC MULCH (BONDED FIBER MATRIX) SQYD 232,500 0.56 130,200.00 21 130620 TEMPORARY DRAINAGE INLET PROTECTION EA 13 305.00 3,965.00 22 130640 TEMPORARY FIBER ROLL LF 25,000 3.50 87,500.00 23 130680 TEMPORARY SILT FENCE LF 18,000 2.50 45,000.00 24 130710 TEMPORARY CONSTRUCTION ENTRANCE EA 4 8,000.00 32,000.00 25 130730 STREET SWEEPING LS 1 250,000.00 250,000.00
26 130900 TEMPORARY CONCRETE WASHOUT LS 1 20,000.00 20,000.00 27 141120 TREATED WOOD WASTE LB 18,300 0.25 4,575.00
28 146001 CONTRACTOR-SUPPLIED BIOLOGIST (DAY) DAY 50 700.00 35,000.00 29 146003 NATURAL RESOURCE PROTECTION PLAN LS 1 3,100.00 3,100.00 30 150120 DESTROY WELL EA 2 28,320.00 56,640.00
31 160110 TEMPORARY HIGH-VISIBILITY FENCE LF 4,100 3.10 12,710.00 32 170103 CLEARING AND GRUBBING (LS) LS 1 150,000.00 150,000.00 33 190101 ROADWAY EXCAVATION CY 161,122 7.00 1,127,854.00 34 190110 LEAD COMPLIANCE PLAN LS 1 8,000.00 8,000.00
35 192055 F STRUCTURE EXCAVATION (SOIL NAIL WALL) CY 148 200.00 29,600.00 36 192060 F STRUCTURE EXCAVATION (GROUND ANCHOR WALL) CY 453 50.00 22,650.00 37 193027 F STRUCTURE BACKFILL (GROUND ANCHOR WALL) CY 41 150.00 6,150.00 38 193028 F STRUCTURE BACKFILL (SOIL NAIL WALL) CY 18 600.00 10,800.00 39 193119A CONTROLLED LOW STRENGTH MATERIAL ENCASEMENT ON EXISTING 12" SSFM CY 150 485.00 72,750.00 40 194001 DITCH EXCAVATION CY 60 50.00 3,000.00
41 198010 IMPORTED BORROW (CY) CY 109,261 31.00 3,387,091.00 42 208739 10" CORRUGATED HIGH DENSITY POLYETHYLENE PIPE CONDUIT LF 220 85.00 18,700.00 43 210360 COMPOST SOCK LF 13,300 6.45 85,785.00
44 210430 HYDROSEED SQFT 2,100,000 0.12 252,000.00
45 260203 CLASS 2 AGGREGATE BASE (CY) CY 11,640 60.00 698,400.00 46 290201 ASPHALT TREATED PERMEABLE BASE CY 410 150.00 61,500.00 47 390132 HOT MIX ASPHALT (TYPE A) TON 24,130 98.00 2,364,740.00 48 394073 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 90 3.00 270.00 STATE ROUTE 120 MCKINLEY AVENUE INTERCHANGE PROJECT
Published Project Estimate (with 5% Contingency): $ 27,000,000.00 April 27, 2022
TEICHERT CONSTRUCTION - ROSEVILLE, CA
ATTACHMENT 2
49 394076 PLACE HOT MIX ASPHALT DIKE (TYPE E) LF 460 3.00 1,380.00 50 394077 PLACE HOT MIX ASPHALT DIKE (TYPE F) LF 2,120 3.00 6,360.00 51 397005 TACK COAT TON 30 700.00 21,000.00
52 398200 COLD PLANE ASPHALT CONCRETE PAVEMENT SQYD 20 40.00 800.00 53 401050 JOINTED PLAIN CONCRETE PAVEMENT CY 9,770 350.00 3,419,500.00 54 460210 GROUND ANCHOR (SUBHORIZONTAL) EA 102 3,100.00 316,200.00 55 460300 SOIL NAIL LF 2,920 83.00 242,360.00
56 498052 60" CAST-IN-DRILLED-HOLE CONCRETE PILE (SIGN FOUNDATION) LF 55 1,500.00 82,500.00 57 510060 F STRUCTURAL CONCRETE, RETAINING WALL CY 221 2,615.00 577,915.00 58 510094 F STRUCTURAL CONCRETE, DRAINAGE INLET CY 210 1,500.00 315,000.00 59 511064 F FRACTURED RIB TEXTURE SQFT 4,454 25.00 111,350.00 60 520103 F BAR REINFORCING STEEL (RETAINING WALL) LB 74,025 6.00 444,150.00 61 530200 F STRUCTURAL SHOTCRETE CY 191 820.00 156,620.00 62 560218 F FURNISH SIGN STRUCTURE (TRUSS) LB 39,190 7.00 274,330.00 63 560219 F INSTALL SIGN STRUCTURE (TRUSS) LB 39,190 0.50 19,595.00 64 568062 PEDESTRIAN BARRICADE EA4 800.00 3,200.00
65 610300 F CONCRETE BACKFILL (PIPE TRENCH) CY 131 250.00 32,750.00 66 650307 12" REINFORCED CONCRETE PIPE (CLASS III) LF 855 90.00 76,950.00 67 650311 18" REINFORCED CONCRETE PIPE (CLASS III) LF 595 110.00 65,450.00 68 650316 24" REINFORCED CONCRETE PIPE (CLASS III) LF 5,830 100.00 583,000.00 69 650511 18" REINFORCED CONCRETE PIPE (CLASS V) LF 90 105.00 9,450.00 70 650516 24" REINFORCED CONCRETE PIPE (CLASS V) LF 690 125.00 86,250.00 71 665017 18" CORRUGATED STEEL PIPE (.079" THICK) LF 130 160.00 20,800.00 72 665024 24" CORRUGATED STEEL PIPE (.109" THICK) LF 285 170.00 48,450.00 73 700617 DRAINAGE INLET MARKER EA 51 25.25 1,287.75
74 705201 12" CONCRETE FLARED END SECTION EA3 1,400.00 4,200.00 75 705204 18" CONCRETE FLARED END SECTION EA7 1,700.00 11,900.00 76 705206 24" CONCRETE FLARED END SECTION EA 19 2,000.00 38,000.00 77 710102 ABANDON CULVERT LF 475 135.00 64,125.00
78 710116A ABANDON EXISTING 36-INCH HDPE EFFLUENT PIPELINE LS1 75,000.00 75,000.00 79 710132 REMOVE CULVERT (LF) LF 890 15.00 13,350.00
80 710136A REMOVE 36" HDPE EFFLUENT PIPE LF 150 90.00 13,500.00 81 710150 REMOVE INLET EA 11 600.00 6,600.00
82 710160 REMOVE JUNCTION BOX EA1 8,200.00 8,200.00
83 710167 REMOVE FLARED END SECTION (EA) EA 14 425.00 5,950.00 84 710208 ADJUST FRAME AND COVER TO GRADE EA1 900.00 900.00 85 720006 REMOVE SLOPE PAVING (LS) LS1 11,400.00 11,400.00 86 721810 SLOPE PAVING (CONCRETE) CY 10 3,200.00 32,000.00 87 723060 ROCK SLOPE PROTECTION (300 LB, CLASS IV, METHOD B) (CY) CY 340 200.00 68,000.00 88 729011 ROCK SLOPE PROTECTION FABRIC (CLASS 8) SQYD 1,660 10.00 16,600.00 89 730040 MINOR CONCRETE (GUTTER) LF 550 62.00 34,100.00 90 730070 DETECTABLE WARNING SURFACE SQFT 75 25.00 1,875.00 91 731502 MINOR CONCRETE (MISCELLANEOUS CONSTRUCTION) CY 800 600.00 480,000.00 92 731518 MINOR CONCRETE (BRUSHED CONCRETE) SQFT 1,150 11.00 12,650.00 93 731530 MINOR CONCRETE (TEXTURED PAVING) CY 140 1,000.00 140,000.00 94 733000 PRE/POST CONSTRUCTION SURVEYS EA2 7,000.00 14,000.00 95 750001 F MISCELLANEOUS IRON AND STEEL LB 24,710 4.00 98,840.00 96 770001A CITY OF MANTECA STORM DRAIN INLET MARKER EA6 25.00 150.00 97 770002A CITY OF MANTECA STORM DRAIN MANHOLE EA6 6,000.00 36,000.00 98 770070 SIGNAL AND LIGHTING (CITY STREET LOCATION 3) LS1 515,000.00 515,000.00 99 770081A FURNISH AND INSTALL 36-INCH HDPE PIPELINE, OPEN-CUT LF 2,300 410.00 943,000.00 100 770082A EXISTING LINE SHUT-DOWN AND DEWATERING LS1 130,000.00 130,000.00 101 770086A REMOVE AND INSTALL 48" MANHOLE (12" SSF) WITH ARV EA 1 36,000.00 36,000.00
102 780250 ADJUST MONUMNET COVER TO GRADE EA2 1,000.00 2,000.00 103 780256 ADJUST ACCESS BOX (UTILITY) EA3 2,100.00 6,300.00 104 780258 ADJUST MANHOLE FRAME AND COVER (UTILITY) EA2 1,500.00 3,000.00 105 800103 TEMPORARY FENCE (TYPE CL-6) LF 1,945 28.75 55,918.75 106 800360 CHAIN LINK FENCE (TYPE CL-6) LF 9,510 28.75 273,412.50 107 803020 REMOVE FENCE LF 10,230 2.25 23,017.50
ATTACHMENT 2
108 803020A REMOVE FENCE (LS) LS 1 1,350.00 1,350.00
109 810170 DELINEATOR (CLASS 1) EA 219 40.00 8,760.00
110 810190 GUARD RAILING DELINEATOR EA 30 30.00 900.00
111 810230 PAVEMENT MARKER (RETROFLECTIVE) EA 1,300 4.00 5,200.00 112 820131 OBJECT MARKER (TYPE K) EA 1 40.00 40.00
113 820132 OBJECT MARKER (TYPE L) EA 3 50.00 150.00
114 820135 OBJECT MARKER (TYPE R) EA 3 50.00 150.00
115 820250 REMOVE ROADSIDE SIGN EA 2 100.00 200.00
116 820350 REMOVE SIGN FROM SIGN FRAME EA 1 1,000.00 1,000.00 117 820620 RELOCATE ROADSIDE SIGN (METAL POST) EA 1 225.00 225.00 118 820630 RELOCATE ROADSIDE SIGN (WOOD POST) EA 10 225.00 2,250.00 119 820710 FURNISH LAMINATED PANEL SIGN (1" - TYPE A) SQFT 440 37.50 16,500.00 120 820760 FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) SQFT 80 19.50 1,560.00 121 820760A FURNISH SINGLE SHEET ALUMINUM SIGN (0.080" - UNFRAMED) FOR RETROREFLECTIVE SHEETING (TYPE XI) SQFT 560 20.00 11,200.00 122 820765A RETROREFLECTIVE SHEETING (TYPE XI) SQFT 1,000 4.00 4,000.00 123 820840 ROADSIDE SIGN - ONE POST EA 53 285.00 15,105.00 124 820850 ROADSIDE SIGN - TWO POST EA 16 485.00 7,760.00 125 820860 INSTALL SIGN (STRAP AND SADDLE BRACKET METHOD) EA 10 100.00 1,000.00 126 820880 INSTALL SIGN (MAST-ARM HANGER METHOD) EA 18 250.00 4,500.00 127 820890 INSTALL SIGN PANEL ON EXISTING FRAME SQFT 140 10.00 1,400.00 128 832006 MIDWEST GUARDRAIL SYSTEM (STEEL POST) LF 2,600 39.00 101,400.00 129 832070 VEGETATION CONTROL (MINOR CONCRETE) SQYD 1,020 95.00 96,900.00 130 839521 F CABLE RAILING LF 544 60.00 32,640.00
131 839543 TRANSITION RAILING (TYPE WB-31) EA 4 5,150.00 20,600.00 132 839581 END ANCHOR ASSEMBLY (TYPE SFT) EA 2 1,175.00 2,350.00 133 839584 ALTERNATIVE IN-LINE TERMINAL SYSTEM EA 5 3,575.00 17,875.00 134 839640 CONCRETE BARRIER (TYPE 60M) LF 40 180.00 7,200.00 135 839643 CONCRETE BARRIER (TYPE 60MD) LF 550 103.00 56,650.00 136 839745 CONCRETE BARRIER TRANSITION LF 4 1,725.00 6,900.00 137 839752 REMOVE GUARDRAIL LF 1,360 8.00 10,880.00
138 840617 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 6-1) LF 750 1.20 900.00 139 840621 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 17-7) LF 8,110 1.20 9,732.00 140 840623 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 36-12) LF 6,480 1.20 7,776.00 141 846007 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 28,620 1.40 40,068.00 142 846008 6" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 8-4) LF 850 1.40 1,190.00 143 846009 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) LF 10,960 1.50 16,440.00 144 846010 8" THERMOPLASTIC TRAFFIC STRIPE (ENHANCED WET NIGHT VISIBILITY) (BROKEN 12-3) LF 550 1.50 825.00 145 846012 THERMOPLASTIC CROSSWALK AND PAVEMENT MARKING (ENHANCED WET NIGHT VISIBILITY) SQFT 8,845 7.00 61,915.00 146 846030 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 6,740 2.00 13,480.00 147 870009 MAINTAINING EXISTING TRAFFIC MANAGEMENT SYSTEM ELEMENTS DURING CONSTRUCTION LS 1 3,000.00 3,000.00 148 870200 LIGHTING SYSTEM LS 1 313,000.00 313,000.00
149 870400 SIGNAL AND LIGHTING SYSTEM LS 1 1,017,000.00 1,017,000.00 150 870411A EMERGENCY VEHICLE DETECTION SYSTEM LS 1 26,000.00 26,000.00 151 870510 RAMP METERING SYSTEM LS 1 634,000.00 634,000.00 152 871300 CAMERA SYSTEMS LS 1 60,000.00 60,000.00
153 872005A TEMPORARY TRAFFIC MONITORING STATION SYSTEM LS 1 56,000.00 56,000.00 154 872135 MODIFYING TRAFFIC MONITORING STATIONS LS 1 125,000.00 125,000.00 155 960000A TRIAX TX5CA GEOGRID SQYD 68,300 4.60 314,180.00 156 999985A REMOVE STORAGE BARN LS 1 7,300.00 7,300.00
157 999986A REMOVE SHED LS 1 2,600.00 2,600.00
158 999987A REMOVE MOBILE HOME LS 1 7,300.00 7,300.00
159 999990 MOBILIZATION LS 1 2,000,000.00 2,000,000.00
TOTAL 26,077,975.00
ATTACHMENT 2