CITY OF CATHEDRAL CITY
DATE PALM DRIVR PAVEMENT REHSBILITATION
Bid Tabulation/ Analysis
CITY PROJECT No.: 8840
1 Mobilizatio n LS 1 177,000.00 $ 177,000.00 $ 500,000.00 $ 500,000.00 $ 2 Work Area Temporary Traffic Contro l LS 1 103,000.00 $ 103,000.00 $ 209,000.00 $ 209,000.00 $ 3 Clearing, Grubbing, and Removal s LS 1 34,000.00 $ 34,000.00 $ 35,000.00 $ 35,000.00 $ 4 Stormwater and Non-Stormwater Pollution Contro l LS 1 17,000.00 $ 17,000.00 $ 27,000.00 $ 27,000.00 $ 5 Cold Mill Existing AC (0" to 2" Max, Full Width or Edge Mill Per Plan ) SF 340,000 0.40 $ 136,000.00 $ 0.90 $ 306,000.00$ 6 Asphalt Rubber Hot Mix (ARHM) Overla y TN 4,700 105.00 $ 493,500.00 $ 180.00 $ 846,000.00$ 7 Cold-In-Place Recycle (CIR) - 4" SF 315,000 1.75 $ 551,250.00 $ 1.80 $ 567,000.00$ 8 Emulsified Recycling Agen t TN 230 600.00 $ 138,000.00 $ 800.00 $ 184,000.00$ 9 CIRACP Mix Design, Sampling and Testin g LS 1 43,000.00 $ 43,000.00 $ 20,000.00 $ 20,000.00 $ 10 Remove Existing and Construct 4" HMA over 6" Base (Leave 2" low for ARHM Cap Paving) SF 10,500 12.00 $ 126,000.00 $ 20.00 $ 210,000.00$ 11 Remove Existing and Construct 12" PCC Approach Lane s SF 45,000 27.00 $ 1,215,000.00 $ 21.40 $ 963,000.00$ 12 Remove Existing 6" AC Dike per Riverside Std. No. 21 2 LF 0 8.00 $ - $ - $ - $ 13 Construct 6" PCC Curb and Gutter per Riverside Std. No. 20 0 LF 0 8.00 $ - $ - $ - $ 14 Remove Existing and Construct Cross Gutter and Spandrel Per County of Riverside Std. No. 209 SF 9,610 25.00 $ 240,250.00 $ 30.00 $ 288,300.00$ 15 Remove and Reconstruct PCC ADA Curb Ram p EA 18 6,000.00 $ 108,000.00 $ 6,500.00 $ 117,000.00$ 16 Install Detectable Warning Surfac e EA 6 1,000.00 $ 6,000.00 $ 675.00 $ 4,050.00 $ 17 Remove Existing and Reconstruct 6" PCC Curb and Gutte r LF 155 70.00 $ 10,850.00 $ 100.00 $ 15,500.00$ 18 Remove Existing and Reconstruct 8" PCC Curb and Gutte r LF 0 85.00 $ - $ - $ - $ 19 Remove Existing and Reconstruct PCC Sidewal k SF 3,050 10.00 $ 30,500.00 $ 12.50 $ 38,125.00$ 20 Remove Existing & Reconstruct PCC Residential Driveway per Riverside County Std No. 207 SF 600 15.00 $ 9,000.00 $ 20.00 $ 12,000.00$ 21 Remove Existing and Reconstruct PCC Commercial Driveway per Riverside County Std. No. 207A SF 0 17.00 $ - $ - $ - $ 22 Remove and Reconstruct PCC Commercial Driveway per Cathedral City Std. No. 200-B SF 0 17.00 $ - $ - $ - $ 23 Adjust Sewer Manhole And Construct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA 4 1,000.00 $ 4,000.00 $ 1,350.00 $ 5,400.00 $ 24 Adjust Sewer Manhole, Remove Existing And Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA 30 1,100.00 $ 33,000.00 $ 1,350.00 $ 40,500.00 $ 25 Adjust Telephone Manhole to Finish Grad e EA 1 1,000.00 $ 1,000.00 $ 1,575.00 $ 1,575.00 $ 26 Adjust Water Valve, Remove Existing and Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 46 600.00 $ 27,600.00 $ 1,595.00 $ 73,370.00 $ 27 Adjust Water Valve and Construct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 18 600.00 $ 10,800.00 $ 1,595.00 $ 28,710.00 $ 28 Adjust Gas Valve to Finish Grad e EA 5 500.00 $ 2,500.00 $ 975.00 $ 4,875.00 $ 29 Relocate Existing Pullbo x EA 0 600.00 $ - $ - $ - $ Granite
UNIT COST TOTAL
Engineers Estimate
TOTAL ITEM DESCRIPTION UNIT
BASE BID ITEMS
QUANTITY UNIT COST
CITY OF CATHEDRAL CITY
DATE PALM DRIVR PAVEMENT REHSBILITATION
Bid Tabulation/ Analysis
CITY PROJECT No.: 8840
30 Adjust Existing Pullbox to Finish Grad e EA 7 300.00 $ 2,100.00 $ 1,000.00 $ 7,000.00 $ 31 Remove Existing and Construct PCC Bus Pa d SF 3,500 25.00 $ 87,500.00 $ 28.00 $ 98,000.00$ 32 Construct 2" ARHM over 4" HMA over 6" CAB SF 0 12.00 $ - $ - $ - $ 33 Remove and Reconstruct PCC Parkway Drain Per SPPWC Std. Plan No. 151-3 EA. 0 3,500.00 $ - $ - $ - $ 34 Remove existing PCC Curb and Gutter and Construct 6" Curb onl y EA. 0 70.00 $ - $ - $ - $ 35 Remove Rolled Curb per County of Riverside Std. No. 20 2 EA. 0 85.00 $ - $ - $ - $ 36 Signing and Striping Complete-in-Plac e EA. 1 101,714.70 $ 101,714.70 $ 59,631.00 $ 59,631.00 $ 37 Traffic Signal Loop Detector s EA. 20 600.00 $ 12,000.00 $ 370.00 $ 7,400.00 $ Estimated Contingency
3,720,564.70$ 4,668,436.00 $
A-1 Mobilizatio n LS - - $ - $ - $ - $ A-2 Work Area Temporary Traffic Contro l LS 1 24,500.00 $ 24,500.00 $ 33,000.00 $ 33,000.00 $ A-3 Clearing, Grubbing, and Removal s LS 1 8,000.00 $ 8,000.00 $ 20,000.00 $ 20,000.00 $ A-4 Stormwater and Non-Stormwater Pollution Contro l LS 1 4,000.00 $ 4,000.00 $ 7,000.00 $ 7,000.00 $ A-5 Cold Mill Existing AC (0" to 2" Max, Full Width or Edge Mill Per Plan ) SF 53,000 0.40 $ 21,200.00 $ 0.90 $ 47,700.00$ A-6 Asphalt Rubber Hot Mix (ARHM) Overla y TN 700 105.00 $ 73,500.00 $ 180.00 $ 126,000.00$ A-7 Cold-In-Place Recycle (CIR) - 4" SF 53,000 1.75 $ 92,750.00 $ 1.80 $ 95,400.00$ A-8 Emulsified Recycling Agen t TN 40 600.00 $ 24,000.00 $ 800.00 $ 32,000.00$ A-9 CIRACP Mix Design, Sampling and Testin g LS 1 8,000.00 $ 8,000.00 $ 12,000.00 $ 12,000.00 $ A-10
Remove Existing and Construct 4" HMA over 6" Base (Leave 2" low for ARHM Cap Paving) SF - 12.00 $ - $ - $ - $ A-11 Remove Existing and Construct 12" PCC Approach Lane s SF 16,250 27.00 $ 438,750.00 $ 21.40 $ 347,750.00$ A-12 Remove Existing 6" AC Dike per Riverside Std. No. 21 2 LF - 8.00 $ - $ - $ - $ A-13 Construct 6" PCC Curb and Gutter per Riverside Std. No. 20 0 LF - 8.00 $ - $ - $ - $ A-14
Remove Existing and Construct Cross Gutter and Spandrel Per County of Riverside Std. No. 209 SF 2,750 25.00 $ 68,750.00 $ 30.00 $ 82,500.00$ A-15 Remove and Reconstruct PCC ADA Curb Ram p EA 4 6,000.00 $ 24,000.00 $ 12,500.00 $ 50,000.00 $ A-16 Install Detectable Warning Surfac e EA - 1,000.00 $ - $ - $ - $ A-17 Remove Existing and Reconstruct 6" PCC Curb and Gutte r LF - 70.00 $ - $ - $ - $ A-18 Remove Existing and Reconstruct 8" PCC Curb and Gutte r LF - 85.00 $ - $ - $ - $ A-19 Remove Existing and Reconstruct PCC Sidewal k SF 250 10.00 $ 2,500.00 $ 12.50 $ 3,125.00$ A-20
Remove Existing & Reconstruct PCC Residential Driveway per Riverside County Std No. 207 SF - 15.00 $ - $ - $ - $ A-21
Remove Existing and Reconstruct PCC Commercial Driveway per Riverside County Std. No. 207A SF - 17.00 $ - $ - $ - $
TOTAL UNIT COSTTOTAL
SUB-TOTAL BASE BID ITEMS
ADDITIVE ALTERNATE A BID ITEMS
UNIT QUANTITY UNIT COSTITEM DESCRIPTION
CITY OF CATHEDRAL CITY
DATE PALM DRIVR PAVEMENT REHSBILITATION
Bid Tabulation/ Analysis
CITY PROJECT No.: 8840
A-22
Remove and Reconstruct PCC Commercial Driveway per Cathedral City Std. No. 200-B SF - 17.00 $ - $ - $ - $ A-23
Adjust Sewer Manhole And Construct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA - 1,000.00 $ - $ - $ - $ A-24
Adjust Sewer Manhole, Remove Existing And Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA 3 1,100.00 $ 3,300.00 $ 1,350.00 $ 4,050.00 $ A-25 Adjust Telephone Manhole to Finish Grad e EA - 1,000.00 $ - $ - $ - $ A-26
Adjust Water Valve, Remove Existing and Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 4 600.00 $ 2,400.00 $ 1,595.00 $ 6,380.00 $ A-27
Adjust Water Valve and Construct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 1 600.00 $ 600.00 $ 1,595.00 $ 1,595.00 $ A-28 Adjust Gas Valve to Finish Grad e EA 1 500.00 $ 500.00 $ 975.00 $ 975.00 $ A-29 Relocate Existing Pullbo x EA - 600.00 $ - $ - $ - $ A-30 Adjust Existing Pullbox to Finish Grad e EA 4 300.00 $ 1,200.00 $ 1,000.00 $ 4,000.00 $ A-31 Remove Existing and Construct PCC Bus Pa d SF 750 25.00 $ 18,750.00 $ 28.00 $ 21,000.00$ A-32 Construct 2" ARHM over 4" HMA over 6" CAB SF - 12.00 $ - $ - $ - $ A-33
Remove and Reconstruct PCC Parkway Drain Per SPPWC Std. Plan No. 151-3 EA. - 3,500.00 $ - $ - $ - $ A-34 Remove existing PCC Curb and Gutter and Construct 6" Curb onl y LF - 70.00 $ - $ - $ - $ A-35 Remove Rolled Curb per County of Riverside Std. No. 20 2 LF - 85.00 $ - $ - $ - $ A-36 Signing and Striping Complete-in-Plac e LS 1 17,841.20 $ 17,841.20 $ 4,969.00 $ 4,969.00 $ 834,541.20$ 899,444.00 $
B-1 Mobilizatio n LS - - $ - $ - $ - $ B-2 Work Area Temporary Traffic Contro l LS 1 40,000.00 $ 40,000.00 $ 24,400.00 $ 24,400.00 $ B-3 Clearing, Grubbing, and Removal s LS 1 13,000.00 $ 13,000.00 $ 12,000.00 $ 12,000.00 $ B-4 Stormwater and Non-Stormwater Pollution Contro l LS 1 6,500.00 $ 6,500.00 $ 10,000.00 $ 10,000.00 $ B-5 Cold Mill Existing AC (0" to 2" Max, Full Width or Edge Mill Per Plan ) SF 48,000 0.40 $ 19,200.00 $ 0.90 $ 43,200.00$ B-6 Asphalt Rubber Hot Mix (ARHM) Overla y TN 1,450 105.00 $ 152,250.00 $ 180.00 $ 261,000.00$ B-7 Cold-In-Place Recycle (CIR) - 4" SF 111,000 1.75 $ 194,250.00 $ 1.80 $ 199,800.00$ B-8 Emulsified Recycling Agen t TN 80 600.00 $ 48,285.00 $ 800.00 $ 64,000.00$ B-9 CIRACP Mix Design, Sampling and Testin g LS 1 15,000.00 $ 15,000.00 $ 6,000.00 $ 6,000.00 $ B-10
Remove Existing and Construct 4" HMA over 6" Base (Leave 2" low for ARHM Cap Paving) SF 1,300 12.00 $ 15,600.00 $ 20.00 $ 26,000.00$ B-11 Remove Existing and Construct 12" PCC Approach Lane s SF 15,000 27.00 $ 405,000.00 $ 21.40 $ 321,000.00$ B-12 Remove Existing 6" AC Dike per Riverside Std. No. 21 2 LF 710 8.00 $ 5,680.00 $ 25.00 $ 17,750.00$
TOTAL UNIT COST TOTAL
SUB-TOTAL ADDITIVE ALTERNATE A BID ITEMS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST
ADDITIVE ALTERNATE B BID ITEMS
CITY OF CATHEDRAL CITY
DATE PALM DRIVR PAVEMENT REHSBILITATION
Bid Tabulation/ Analysis
CITY PROJECT No.: 8840
B-13 Construct 6" PCC Curb and Gutter per Riverside Std. No. 20 0 LF 925 70.00 $ 64,750.00 $ 70.00 $ 64,750.00$ B-14
Remove Existing and Construct Cross Gutter and Spandrel Per County of Riverside Std. No. 209 SF 5,300 25.00 $ 132,500.00 $ 30.00 $ 159,000.00$ B-15 Remove and Reconstruct PCC ADA Curb Ram p EA 8 6,000.00 $ 48,000.00 $ 6,500.00 $ 52,000.00 $ B-16 Install Detectable Warning Surfac e EA 4 1,000.00 $ 4,000.00 $ 675.00 $ 2,700.00 $ B-17 Remove Existing and Reconstruct 6" PCC Curb and Gutte r LF 350 70.00 $ 24,500.00 $ 100.00 $ 35,000.00$ B-18 Remove Existing and Reconstruct 8" PCC Curb and Gutte r LF - 85.00 $ - $ - $ - $ B-19 Remove Existing and Reconstruct PCC Sidewal k SF 500 10.00 $ 5,000.00 $ 12.50 $ 6,250.00$ B-20
Remove Existing & Reconstruct PCC Residential Driveway per Riverside County Std No. 207 SF - 15.00 $ - $ - $ - $ B-21
Remove Existing and Reconstruct PCC Commercial Driveway per Riverside County Std. No. 207A SF - 17.00 $ - $ - $ - $ B-22
Remove and Reconstruct PCC Commercial Driveway per Cathedral City Std. No. 200-B SF 2,250 17.00 $ 38,250.00 $ 26.00 $ 58,500.00$ B-23
Adjust Sewer Manhole And Construct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA 2 1,000.00 $ 2,000.00 $ 1,350.00 $ 2,700.00 $ B-24
Adjust Sewer Manhole, Remove Existing And Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA 13 1,100.00 $ 14,300.00 $ 1,350.00 $ 17,550.00 $ B-25 Adjust Telephone Manhole to Finish Grad e EA - 1,000.00 $ - $ - $ - $ B-26
Adjust Water Valve, Remove Existing and Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 19 600.00 $ 11,400.00 $ 1,595.00 $ 30,305.00 $ B-27
Adjust Water Valve and Construct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 5 600.00 $ 3,000.00 $ 1,595.00 $ 7,975.00 $ B-28 Adjust Gas Valve to Finish Grad e EA 2 500.00 $ 1,000.00 $ 975.00 $ 1,950.00 $ B-29 Relocate Existing Pullbo x EA 1 600.00 $ 600.00 $ 3,500.00 $ 3,500.00 $ B-30 Adjust Existing Pullbox to Finish Grad e EA 4 300.00 $ 1,200.00 $ 1,000.00 $ 4,000.00 $ B-31 Remove Existing and Construct PCC Bus Pa d SF 2,500 25.00 $ 62,500.00 $ 28.00 $ 70,000.00$ B-32 Construct 2" ARHM over 4" HMA over 6" CAB SF 100 12.00 $ 1,200.00 $ 21.00 $ 2,100.00$ B-33
Remove and Reconstruct PCC Parkway Drain Per SPPWC Std. Plan No. 151-3 EA. 0 3,500.00 $ - $ - $ - $ B-34 Remove existing PCC Curb and Gutter and Construct 6" Curb onl y LF 15 70.00 $ 1,050.00 $ 205.00 $ 3,075.00 $ B-35 Remove Rolled Curb per County of Riverside Std. No. 20 2 LF 120 85.00 $ 10,200.00 $ 95.00 $ 11,400.00$ B-36 Signing and Striping Complete-in-Plac e LS 1 28,419.70 $ 28,419.70 $ 12,828.00 $ 12,828.00 $ 1,368,634.70$ 1,530,733.00 $
C-1 Mobilizatio n LS - - $ - $ - $ - $ C-2 Work Area Temporary Traffic Contro l LS 1 61,500.00 $ 61,500.00 $ 30,000.00 $ 30,000.00 $
SUB-TOTAL ADDITIVE ALTERNATE B BID ITEMS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST TOTAL UNIT COST TOTAL
ADDITIVE ALTERNATE C BID ITEMS
CITY OF CATHEDRAL CITY
DATE PALM DRIVR PAVEMENT REHSBILITATION
Bid Tabulation/ Analysis
CITY PROJECT No.: 8840
C-3 Clearing, Grubbing, and Removal s LS 1 20,500.00 $ 20,500.00 $ 10,000.00 $ 10,000.00 $ C-4 Stormwater and Non-Stormwater Pollution Contro l LS 1 10,000.00 $ 10,000.00 $ 20,000.00 $ 20,000.00 $ C-5 Cold Mill Existing AC (0" to 2" Max, Full Width or Edge Mill Per Plan ) SF 53,000 0.40 $ 21,200.00 $ 0.90 $ 47,700.00$ C-6 Asphalt Rubber Hot Mix (ARHM) Overla y TN 2,500 105.00 $ 262,500.00 $ 180.00 $ 450,000.00$ C-7 Cold-In-Place Recycle (CIR) - 4" SF 146,500 1.75 $ 256,375.00 $ 1.80 $ 263,700.00$ C-8 Emulsified Recycling Agen t TN 110 600.00 $ 66,000.00 $ 800.00 $ 88,000.00$ C-9 CIRACP Mix Design, Sampling and Testin g LS 1 21,000.00 $ 21,000.00 $ 6,000.00 $ 6,000.00 $ C-10
Remove Existing and Construct 4" HMA over 6" Base (Leave 2" low for ARHM Cap Paving) SF 250 12.00 $ 3,000.00 $ 20.00 $ 5,000.00$ C-11 Remove Existing and Construct 12" PCC Approach Lane s SF 22,250 27.00 $ 600,750.00 $ 21.40 $ 476,150.00$ C-12 Remove Existing 6" AC Dike per Riverside Std. No. 21 2 LF - 8.00 $ - $ - $ - $ C-13 Construct 6" PCC Curb and Gutter per Riverside Std. No. 20 0 LF - 8.00 $ - $ - $ - $ C-14
Remove Existing and Construct Cross Gutter and Spandrel Per County of Riverside Std. No. 209 SF - 25.00 $ - $ - $ - $ C-15 Remove and Reconstruct PCC ADA Curb Ram p EA 9 6,000.00 $ 54,000.00 $ 3,000.00 $ 27,000.00 $ C-16 Install Detectable Warning Surfac e EA 8 1,000.00 $ 8,000.00 $ 675.00 $ 5,400.00 $ C-17 Remove Existing and Reconstruct 6" PCC Curb and Gutte r LF 950 70.00 $ 66,500.00 $ 95.00 $ 90,250.00$ C-18 Remove Existing and Reconstruct 8" PCC Curb and Gutte r LF 525 85.00 $ 44,625.00 $ 95.00 $ 49,875.00$ C-19 Remove Existing and Reconstruct PCC Sidewal k SF 2,600 10.00 $ 26,000.00 $ 12.50 $ 32,500.00$ C-20
Remove Existing & Reconstruct PCC Residential Driveway per Riverside County Std No. 207 SF - 15.00 $ - $ - $ - $ C-21
Remove Existing and Reconstruct PCC Commercial Driveway per Riverside County Std. No. 207A SF 770 17.00 $ 13,090.00 $ 26.00 $ 20,020.00$ C-22
Remove and Reconstruct PCC Commercial Driveway per Cathedral City Std. No. 200-B SF 1,670 17.00 $ 28,390.00 $ 26.00 $ 43,420.00$ C-23
Adjust Sewer Manhole And Construct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA - 1,000.00 $ - $ - $ - $ C-24
Adjust Sewer Manhole, Remove Existing And Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-1B EA 14 1,100.00 $ 15,400.00 $ 1,350.00 $ 18,900.00 $ C-25 Adjust Telephone Manhole to Finish Grad e EA 4 1,000.00 $ 4,000.00 $ 1,575.00 $ 6,300.00 $ C-26
Adjust Water Valve, Remove Existing and Reconstruct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA 33 600.00 $ 19,800.00 $ 1,595.00 $ 52,635.00 $ C-27
Adjust Water Valve and Construct Concrete Collar to Finish Grade per CVWD Std. No. S-36 EA - 600.00 $ - $ - $ - $ C-28 Adjust Gas Valve to Finish Grad e EA 2 500.00 $ 1,000.00 $ 975.00 $ 1,950.00 $ C-29 Relocate Existing Pullbo x EA 1 600.00 $ 600.00 $ 3,500.00 $ 3,500.00 $ C-30 Adjust Existing Pullbox to Finish Grad e EA 5 300.00 $ 1,500.00 $ 1,000.00 $ 5,000.00 $ C-31 Remove Existing and Construct PCC Bus Pa d SF 2,500 25.00 $ 62,500.00 $ 28.00 $ 70,000.00$ C-32 Construct 2" ARHM over 4" HMA over 6" CAB SF - 12.00 $ - $ - $ - $ C-33
Remove and Reconstruct PCC Parkway Drain Per SPPWC Std. Plan No. 151-3 EA 1 3,500.00 $ 3,500.00 $ 2,500.00 $ 2,500.00 $ C-34 Remove existing PCC Curb and Gutter and Construct 6" Curb onl y LF 0 70.00 $ - $ 205.00 $ - $
CITY OF CATHEDRAL CITY
DATE PALM DRIVR PAVEMENT REHSBILITATION
Bid Tabulation/ Analysis
CITY PROJECT No.: 8840
C-35 Remove Rolled Curb per County of Riverside Std. No. 20 2 LF 0 85.00 $ - $ 95.00 $ - $ C-36 Signing and Striping Complete-in-Plac e LS 1 42,378.00 $ 42,378.00 $ 30,136.00 $ 30,136.00 $ 1,714,108.00$ 1,855,936.00 $ SUB-TOTAL ADDITIVE ALTERNATE C BID ITEMS