Cotati City Council
December 12, 2023

BID TABULATION SUMMARY SHEET
Redwood Drive and Cypress Avenue Pavement Rehabilitation Project Bid Opening Date: 12/5/2023
Engineers Estimate: $3,159,545.50
Item No. Item Description Estimated Quantity Unit Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost 1 Mobilization 1 LS $241,055.00 $241,055.00 $198,000.00 $198,000.00 $263,000.00 $263,000.00 $200,000.00 $200,000.00 $300,000.00 $300,000.00 2 Traffic Control and Construction Area
Signs 1
LS $214,400.00 $214,400.00 $66,400.00 $66,400.00 $125,000.00 $125,000.00 $71,861.00 $71,861.00 $182,000.00 $182,000.00 3 Prepare and Implement Water
Pollution Control Program 1 LS $15,000.00 $15,000.00 $12,000.00 $12,000.00 $10,000.00 $10,000.00 $13,735.00 $13,735.00 $9,000.00 $9,000.00 4 Remove Yellow Thermoplastic/Painted
Traffic Stripe
1 LS $10,000.00 $10,000.00
$10,000.00 $10,000.00 $10,000.00 $10,000.00 $16,500.00 $16,500.00 $10,500.00 $10,500.00 5 Remove Concrete 2,010 SF $13.50 $27,135.00 $4.00 $8,040.00 $12.00 $24,120.00 $30.00 $60,300.00 $9.50 $19,095.00 6 Remove Sign 4 EA $150.00 $600.00 $100.00 $400.00 $100.00 $400.00 $100.00 $400.00 $500.00 $2,000.00 7 Remove Sign, Post, and Foundation
9 EA $450.00 $4,050.00 $200.00 $1,800.00 $200.00 $1,800.00 $200.00 $1,800.00 $400.00 $3,600.00 8 Remove and Replace Unsuitable
Material- Miscellaneous Concrete 10 CY $180.00 $1,800.00 $550.00 $5,500.00 $500.00 $5,000.00 $565.00 $5,650.00 $850.00 $8,500.00 9 Remove and Replace Unsuitable
Material- Roadway Section 270 CY $280.00 $75,600.00 $410.00 $110,700.00 $500.00 $135,000.00 $450.00 $121,500.00 $165.00 $44,550.00 10 Cold Plane Asphalt Concrete
Pavement- 6-inch Depth 10,280 SY $11.00 $113,080.00 $7.50 $77,100.00 $9.00 $92,520.00 $10.00 $102,800.00 $11.00 $113,080.00 11 Conform Grind 1,460 SY $4.50 $6,570.00 $7.50 $10,950.00 $9.00 $13,140.00 $16.00 $23,360.00 $23.00 $33,580.00 12 Remove and Replace/Adjust Water
Valve Covers and Box Covers to Grade
(City of Cotati) (Water) 40 EA $1,100.00 $44,000.00 $1,400.00 $56,000.00 $1,250.00 $50,000.00 $1,350.00 $54,000.00 $1,320.00 $52,800.00 13 Remove and Replace/Adjust Sanitary
Sewer Cleanout and Manhole Covers
to Grade (City of Cotati) (Sewer) 19 EA $1,450.00 $27,550.00 $2,000.00 $38,000.00 $2,250.00 $42,750.00 $2,286.00 $43,434.00 $1,320.00 $25,080.00 14 Adjust Storm Drain Manhole Covers to
Grade (City of Cotati) (Storm Drain) 7 EA $1,350.00 $9,450.00 $3,100.00 $21,700.00 $2,250.00 $15,750.00 $2,304.00 $16,128.00 $1,750.00 $12,250.00 15 Adjust Survey Monument Covers to
Grade (City of Cotati) 8 EA $1,350.00 $10,800.00 $2,000.00 $16,000.00 $1,250.00 $10,000.00 $1,890.00 $15,120.00 $1,750.00 $14,000.00 16 Adjust Gas Valve Covers to Grade
(PG&E) (Electric) 9 EA $1,000.00 $9,000.00 $2,200.00 $19,800.00 $1,250.00 $11,250.00 $1,384.00 $12,456.00 $1,750.00 $15,750.00 17 Adjust Electric Box Covers to Grade
(PG&E) (Electric) 5 EA $1,150.00 $5,750.00 $2,600.00 $13,000.00 $525.00 $2,625.00 $2,520.00 $12,600.00 $1,750.00 $8,750.00 18 Adjust Communication Manhole to
Grade (AT&T) (Comm) 3 EA $1,150.00 $3,450.00 $3,300.00 $9,900.00 $2,900.00 $8,700.00 $2,520.00 $7,560.00 $1,750.00 $5,250.00 19 Earthwork Export (Full Depth
Reclamation) 2,000 CY $50.00 $100,000.00 $50.00 $100,000.00 $50.00 $100,000.00 $55.00 $110,000.00 $100.00 $200,000.00 20 Portland Cement (Full Depth
Reclamation) 250 TON $160.00 $40,000.00 $240.00 $60,000.00 $185.00 $46,250.00 $185.00 $46,250.00 $195.00 $48,750.00 21 Full Depth Reclamation 11,700 SY $13.95 $163,215.00 $14.00 $163,800.00 $8.05 $94,185.00 $10.50 $122,850.00 $10.50 $122,850.00 22 Micro-Cracking Treated Base 11,700 SY $0.50 $5,850.00 $0.50 $5,850.00 $0.15 $1,755.00 $0.90 $10,530.00 $0.15 $1,755.00 23 6-Inch HMA Digouts and Repairs 1,900 SF $8.00 $15,200.00 $20.00 $38,000.00 $24.00 $45,600.00 $15.00 $28,500.00 $24.00 $45,600.00 24 Hot Mix Asphalt (Type A - 1/2-inch
Maximum) 3,900 TON $209.00 $815,100.00 $145.00 $565,500.00 $150.00 $585,000.00 $163.00 $635,700.00 $174.00 $678,600.00 25 Hot Mix Asphalt (Type A - 3/4-inch
Maximum) 3,820 TON $209.00 $798,380.00 $155.00 $592,100.00 $150.00 $573,000.00 $163.00 $622,660.00 $172.00 $657,040.00 26 Type II Polymer Modified Slurry Seal 104,400 SF $1.20 $125,280.00 $0.65 $67,860.00 $0.78 $81,432.00 $0.78 $81,432.00 $1.15 $120,060.00 Engineer's Estimate Argonaut Ghilotti Bros, Inc. Team Ghilotti Mountain Cascade Inc. 27 Install New Sign on Existing Post 5 EA $250.00 $1,250.00 $200.00 $1,000.00 $200.00 $1,000.00 $200.00 $1,000.00 $212.00 $1,060.00 28 Install New Sign on New Metal Post
and Foundation 27 EA $400.00 $10,800.00 $450.00 $12,150.00 $450.00 $12,150.00 $450.00 $12,150.00 $475.00 $12,825.00 29 Install New Sign on New Wood Post
and Foundation 3 EA $450.00 $1,350.00 $400.00 $1,200.00 $400.00 $1,200.00 $400.00 $1,200.00 $425.00 $1,275.00 30 Minor Concrete - Curb and Gutter 120 LF $55.00 $6,600.00 $120.00 $14,400.00 $118.00 $14,160.00 $96.00 $11,520.00 $111.00 $13,320.00 31 Minor Concrete - Sidewalk 1,710 SF $18.00 $30,780.00 $23.00 $39,330.00 $25.00 $42,750.00 $20.00 $34,200.00 $27.00 $46,170.00 32 Minor Concrete - Pedestrian Curb
Ramp 12 EA $700.00 $84,000.00 $8,500.00 $102,000.00 $4,800.00 $57,600.00 $6,250.00 $75,000.00 $4,390.00 $52,680.00 33 Pavement Markings 2,420 SF $6.50 $15,730.00 $8.00 $19,360.00 $8.00 $19,360.00 $8.00 $19,360.00 $8.50 $20,570.00 34 Green Bike Lane Marking 1,600 SF $13.00 $20,800.00 $13.00 $20,800.00 $13.00 $20,800.00 $13.00 $20,800.00 $14.00 $22,400.00 35 6-inch Diagonal Buffer Stripe 1,370 LF $2.00 $2,740.00 $1.50 $2,055.00 $1.50 $2,055.00 $1.50 $2,055.00 $1.60 $2,192.00 36 Lane Line, Detail 8 130 LF $2.00 $260.00 $2.00 $260.00 $2.00 $260.00 $2.00 $260.00 $2.10 $273.00 37 No Passing Zones - Two Direction,
Detail 22 4,390 LF $3.00 $13,170.00 $5.00 $21,950.00 $5.00 $21,950.00 $5.00 $21,950.00 $5.30 $23,267.00 38 Right Edgeline, Detail 27B 10,230 LF $1.75 $17,903.00 $2.00 $20,460.00 $2.00 $20,460.00 $2.00 $20,460.00 $2.10 $21,483.00 39 Right Edgeline Extension, Detail 27C 510 LF $2.00 $1,020.00 $1.50 $765.00 $1.50 $765.00 $1.50 $765.00 $1.60 $816.00 40 Median Island, Detail 29 1,100 LF $7.00 $7,700.00 $10.00 $11,000.00 $10.00 $11,000.00 $10.00 $11,000.00 $10.60 $11,660.00 41 Two-Way Left Turn Lanes, Detail 32 710 LF $7.00 $4,970.00 $10.00 $7,100.00 $10.00 $7,100.00 $10.00 $7,100.00 $10.60 $7,526.00 42 Channelizing Line, Detail 38 720 LF $2.50 $1,800.00 $4.00 $2,880.00 $4.00 $2,880.00 $4.00 $2,880.00 $4.25 $3,060.00 43 Bike Lane Line Detail 39 7,390 LF $2.00 $14,780.00 $2.00 $14,780.00 $2.00 $14,780.00 $2.00 $14,780.00 $2.10 $15,519.00 44 Intersection Line Bike Lane, Detail 39A 1,120 LF $2.00 $2,240.00 $1.50 $1,680.00 $1.50 $1,680.00 $1.50 $1,680.00 $1.60 $1,792.00 45 Two-Way Blue Retroreflective
Pavement Markers 24 EA $12.00 $288.00 $12.00 $288.00 $12.00 $288.00 $12.00 $288.00 $12.75 $306.00 46 Median Island Treatment (Object
Marker & Pavement Markers) 1 LS $3,000.00 $3,000.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,275.00 $1,275.00 47 Pavement Mat 10,300 SY $3.50 $36,050.00 $2.94 $30,282.00 $2.95 $30,385.00 $4.89 $50,367.00 $3.65 $37,595.00 Total $3,159,546.00 $2,593,340.00 $2,632,100.00 $2,747,141.00 $3,031,504.00