Cotati City Council
July 8, 2025

Contractors in Order of Bid Amount JPB CWS Construction Group Item # Quantity Unit Unit Cost Budget Unit Cost Budget Unit Cost Budget Unit Cost Budget Unit Cost Budget Unit Cost Budget Mobilization/Demolition
Mobilization 1 LS $95,000.00 $95,000.00 $25,000.00 $25,000.00 $123,000.00 $123,000.00 $150,000.00 $150,000.00 $15,000.00 $15,000.00 $250,000.00 $250,000.00 Demolition 1 LS $72,000.00 $72,000.00 $9,840.00 $9,840.00 $57,000.00 $57,000.00 $40,000.00 $40,000.00 $71,062.50 $71,062.50 $85,000.00 $85,000.00 Tree Removal 1 LS $8,200.00 $8,200.00 $4,900.00 $4,900.00 $4,900.00 $4,900.00 $15,000.00 $15,000.00 $6,125.00 $6,125.00 $5,000.00 $5,000.00 Tree Protection 1 LS $4,800.00 $4,800.00 $2,500.00 $2,500.00 $7,500.00 $7,500.00 $10,000.00 $10,000.00 $2,125.00 $2,125.00 $5,000.00 $5,000.00 $180,000.00 $42,240.00 $192,400.00 $215,000.00 $94,312.50 $345,000.00 Grading & Drainage
Erosion Control Measures 1 LS $3,350.00 $3,350.00 $3,075.00 $3,075.00 $6,500.00 $6,500.00 $10,000.00 $10,000.00 $3,125.00 $3,125.00 $30,000.00 $30,000.00 Earth Moving Rough Grading 1 LS $27,000.00 $27,000.00 $159,900.00 $159,900.00 $132,700.00 $132,700.00 $35,000.00 $35,000.00 $198,100.00 $198,100.00 $150,000.00 $150,000.00 Soil Preparation 1 LS $26,000.00 $26,000.00 $14,760.00 $14,760.00 $50,000.00 $50,000.00 $25,000.00 $25,000.00 $96,750.00 $96,750.00 $20,000.00 $20,000.00 Drainage/DI/Piping 1 AL $4,200.00 $4,200.00 $5,043.00 $5,043.00 $12,600.00 $12,600.00 $30,000.00 $30,000.00 $6,875.00 $6,875.00 $5,000.00 $5,000.00 $60,550.00 $182,778.00 $201,800.00 $100,000.00 $304,850.00 $205,000.00 Flat Work, Walls, & Masonry
Asphalt Resurfacing & Striping 1 LS $4,200.00 $4,200.00 $7,995.00 $7,995.00 $3,400.00 $3,400.00 $7,000.00 $7,000.00 $7,187.50 $7,187.50 $6,000.00 $6,000.00 Asphalt Concrete Flatwork 300 SF $25.00 $7,500.00 $12.00 $3,600.00 $26.00 $7,800.00 $20.00 $6,000.00 $32.09 $9,626.25 $6.00 $1,800.00 6" Concrete Curb & 12" Gutter 68 LF $80.00 $5,440.00 $92.25 $6,273.00 $80.00 $5,440.00 $65.00 $4,420.00 $63.75 $4,335.00 $51.00 $3,468.00 Tennis Court Repair/Resurfacing 1 lS $35,000.00 $35,000.00 $50,000.00 $50,000.00 $56,420.00 $56,420.00 $60,000.00 $60,000.00 $70,525.00 $70,525.00 $65,000.00 $65,000.00 Concrete ADA Ramp (Class C) 1 EA $3,600.00 $3,600.00 $8,500.00 $8,500.00 $2,600.00 $2,600.00 $15,000.00 $15,000.00 $5,500.00 $5,500.00 $6,000.00 $6,000.00 Tactile Protective Surfacing 1 EA $800.00 $800.00 $984.00 $984.00 $600.00 $600.00 $10,000.00 $10,000.00 $840.00 $840.00 $2,000.00 $2,000.00 Concrete Flatework (Natural Grey) 4,825 SF $23.00 $110,975.00 $34.44 $166,173.00 $17.00 $82,025.00 $40.00 $193,000.00 $21.00 $101,325.00 $16.80 $81,060.00 Concrete Flatework (Color) 325 SF $43.00 $13,975.00 $43.05 $13,991.25 $20.00 $6,500.00 $60.00 $19,500.00 $71.00 $23,075.00 $56.80 $18,460.00 6" Concrete Band 170 LF $52.00 $8,840.00 $30.75 $5,227.50 $60.00 $10,200.00 $65.00 $11,050.00 $55.00 $9,350.00 $44.00 $7,480.00 Pavers (Brick) 380 EA $62.00 $23,560.00 $55.00 $20,900.00 $60.00 $22,800.00 $80.00 $30,400.00 $106.25 $40,375.00 $35.00 $13,300.00 Concrete Ramp (Play Area) 2 EA $2,500.00 $5,000.00 $7,800.00 $15,600.00 $2,650.00 $5,300.00 $14,000.00 $28,000.00 $4,290.00 $8,580.00 $3,432.00 $6,864.00 6" Concrete Curb (Play Area) 185 LF $80.00 $14,800.00 $60.00 $11,100.00 $90.00 $16,650.00 $55.00 $10,175.00 $76.75 $14,198.75 $61.60 $11,396.00 6" Concrete Mow Band 310 LF $45.00 $13,950.00 $31.98 $9,913.80 $35.00 $10,850.00 $65.00 $20,150.00 $61.50 $19,065.00 $49.20 $15,252.00 Stone Seat Walls 120 LF $430.00 $51,600.00 $700.00 $84,000.00 $450.00 $54,000.00 $200.00 $24,000.00 $1,390.46 $166,855.50 $635.00 $76,200.00 Wood/Wire 42" Fence 250 LF $250.00 $62,500.00 $235.35 $58,837.50 $212.00 $53,000.00 $190.00 $47,500.00 $239.18 $59,793.75 $191.34 $47,835.00 $361,740.00 $463,095.05 $337,585.00 $486,195.00 $540,631.75 $362,115.00 Site Amenities
Play Structure (2-12 Tot Lot) 1 LS $164,000.00 $164,000.00 $154,980.00 $154,980.00 $138,000.00 $138,000.00 $60,000.00 $60,000.00 $168,360.00 $168,360.00 $150,000.00 $150,000.00 Play Area Base & Surfacing (EWF) 100 CY $106.00 $10,600.00 $113.78 $11,378.00 $190.00 $19,000.00 $165.00 $16,500.00 $107.25 $10,725.00 $147.03 $14,703.00 Play Area Base & Surfacing (PIP) 275 SF $67.00 $18,425.00 $68.88 $18,942.00 $38.00 $10,450.00 $55.00 $15,125.00 $68.30 $18,782.50 $35.63 $9,798.25 Drinking Fountain/Bottle Filler/Dog Bowl 1 EA $14,000.00 $14,000.00 $14,750.00 $14,750.00 $11,000.00 $11,000.00 $16,000.00 $16,000.00 $18,750.00 $18,750.00 $20,000.00 $20,000.00 Drinking Fountain/Bottle Filler 1 EA $16,000.00 $16,000.00 $14,391.00 $14,391.00 $14,000.00 $14,000.00 $12,000.00 $12,000.00 $22,690.00 $22,690.00 $15,000.00 $15,000.00 Benches (Back) 3 EA $4,700.00 $14,100.00 $3,683.85 $11,051.55 $3,600.00 $10,800.00 $5,500.00 $16,500.00 $5,173.75 $15,521.25 $6,500.00 $19,500.00 Benches (Backless) 2 EA $3,600.00 $7,200.00 $4,051.62 $8,103.24 $2,700.00 $5,400.00 $3,600.00 $7,200.00 $3,585.63 $7,171.25 $4,500.00 $9,000.00 Trash & Recycle Receptacle 4 EA $2,600.00 $10,400.00 $2,214.00 $8,856.00 $3,500.00 $14,000.00 $3,100.00 $12,400.00 $2,980.00 $11,920.00 $4,000.00 $16,000.00 Pet Waste Station 2 EA $1,800.00 $3,600.00 $800.00 $1,600.00 $300.00 $600.00 $2,300.00 $4,600.00 $954.38 $1,908.75 $3,000.00 $6,000.00 Bike Racks 8 EA $400.00 $3,200.00 $533.50 $4,268.00 $400.00 $3,200.00 $2,000.00 $16,000.00 $703.13 $5,625.04 $2,000.00 $16,000.00 Picnic Table (6Ft. Sq.) 1 EA $4,000.00 $4,000.00 $3,231.00 $3,231.00 $3,600.00 $3,600.00 $6,000.00 $6,000.00 $4,591.25 $4,591.25 $6,500.00 $6,500.00 Picnic Table (6Ft. Sq. - ADA) 1 EA $5,000.00 $5,000.00 $3,936.00 $3,936.00 $4,100.00 $4,100.00 $7,000.00 $7,000.00 $5,253.75 $5,253.75 $6,000.00 $6,000.00 Picnic Table (5Ft. Sq.) 2 EA $6,500.00 $13,000.00 $3,690.00 $7,380.00 $4,800.00 $9,600.00 $4,600.00 $9,200.00 $6,883.75 $13,767.50 $4,550.00 $9,100.00 Picnic Table (3Ft. Sq. - ADA) 1 EA $4,000.00 $4,000.00 $2,387.00 $2,387.00 $2,500.00 $2,500.00 $4,150.00 $4,150.00 $3,936.25 $3,936.25 $4,129.00 $4,129.00 ADA Parking Signage 1 EA $1,400.00 $1,400.00 $799.50 $799.50 $500.00 $500.00 $1,200.00 $1,200.00 $1,375.00 $1,375.00 $2,000.00 $2,000.00 Park Rules Signage (OFCI) 1 EA $800.00 $800.00 $1,500.00 $1,500.00 $300.00 $300.00 $1,500.00 $1,500.00 $1,875.00 $1,875.00 $1,000.00 $1,000.00 Funding Signage (OFCI) 1 EA $800.00 $800.00 $1,500.00 $1,500.00 $300.00 $300.00 $1,500.00 $1,500.00 $1,875.00 $1,875.00 $1,000.00 $1,000.00 $290,525.00 $269,053.29 $247,350.00 $206,875.00 $314,127.54 $305,730.25 Utilities & Electrical
Plumbing (Water to DF's) 1 LS $4,300.00 $4,300.00 $10,947.00 $10,947.00 $8,000.00 $8,000.00 $3,000.00 $3,000.00 $16,875.00 $16,875.00 $35,000.00 $35,000.00 Electrical Distr./Conduit/Outlets/Equip. 1 LS $40,000.00 $40,000.00 $84,984.00 $84,984.00 $60,000.00 $60,000.00 $100,000.00 $100,000.00 $88,525.00 $88,525.00 $120,000.00 $120,000.00 Post Top (Parking Lot) 4 EA $5,250.00 $21,000.00 $15,570.00 $62,280.00 $20,000.00 $80,000.00 $15,000.00 $60,000.00 $15,712.50 $62,850.00 $12,570.00 $50,280.00 Bollard 13 EA $2,500.00 $32,500.00 $300.00 $3,900.00 $4,350.00 $56,550.00 $4,000.00 $52,000.00 $4,412.50 $57,362.50 $3,530.00 $45,890.00 $97,800.00 $162,111.00 $204,550.00 $215,000.00 $225,612.50 $251,170.00 Planting & Irrigation
Controller Assembly 1 EA $8,100.00 $8,100.00 $5,000.00 $5,000.00 $4,000.00 $4,000.00 $6,000.00 $6,000.00 $6,250.00 $6,250.00 $5,809.00 $5,809.00 Weather Sensor 1 EA $1,100.00 $1,100.00 $1,400.00 $1,400.00 $1,600.00 $1,600.00 $1,300.00 $1,300.00 $1,250.00 $1,250.00 $2,000.00 $2,000.00 Master Valve & Flow Sensor 1 EA $6,000.00 $6,000.00 $2,200.00 $2,200.00 $800.00 $800.00 $3,800.00 $3,800.00 $2,500.00 $2,500.00 $5,000.00 $5,000.00 Drip (wires, piping, valves, etc.) 23,100 SF $4.00 $92,400.00 $3.00 $69,300.00 $3.00 $69,300.00 $2.00 $46,200.00 $3.75 $86,625.00 $2.00 $46,200.00 Spray (wires, piping, valves, etc.) 4,060 SF $5.00 $20,300.00 $3.00 $12,180.00 $15.00 $60,900.00 $4.00 $16,240.00 $3.75 $15,225.00 $3.65 $14,819.00 Tree (24" Box) 29 EA $850.00 $24,650.00 $750.00 $21,750.00 $300.00 $8,700.00 $515.00 $14,935.00 $625.00 $18,125.00 $509.00 $14,761.00 Tree (15 Gal.) 6 EA $600.00 $3,600.00 $550.00 $3,300.00 $200.00 $1,200.00 $220.00 $1,320.00 $412.50 $2,475.00 $211.00 $1,266.00 Shrub/Groundcover 23,100 SF $3.00 $69,300.00 $0.99 $22,869.00 $2.00 $46,200.00 $3.50 $80,850.00 $1.25 $28,875.00 $3.12 $72,072.00 Lawn Sod 4,060 SF $3.00 $12,180.00 $1.60 $6,496.00 $1.00 $4,060.00 $2.00 $8,120.00 $1.63 $6,617.80 $1.77 $7,186.20 Ex. Turf & Irrigation Repair 1 EA $18,600.00 $18,600.00 $6,500.00 $6,500.00 $5,000.00 $5,000.00 $12,000.00 $12,000.00 $9,375.00 $9,375.00 $15,000.00 $15,000.00 Mulch (3") 220 CY $96.00 $21,120.00 $65.00 $14,300.00 $100.00 $22,000.00 $110.00 $24,200.00 $68.75 $15,125.00 $97.00 $21,340.00 $277,350.00 $165,295.00 $223,760.00 $214,965.00 $192,442.80 $205,453.20 Total Construction Costs
Site Amenities Total
Utilities & Electrical Total
M3 ERA Bauman Schreder
$1,267,965.00 $1,284,572.34 $1,407,445.00 $1,671,977.09 Planting & Irrigation Total
$1,438,035.00 $1,674,468.45
Mobilization/Demolition Total
Grading & Drainage Total
Flat Work, Walls, & Masonry Total
1 Contractors in Order of Bid Amount JPB CWS Construction Group Item # Quantity Unit Unit Cost Budget Unit Cost Budget Unit Cost Budget Unit Cost Budget Unit Cost Budget Unit Cost Budget M3 ERA Bauman Schreder
Add Alternatives
Play Area Base & Surfacing (PIP) - ADDITON 1,850 SF $43.00 $79,550.00 $38.44 $71,114.00 $29.00 $53,650.00 $55.00 $101,750.00 $30.00 $55,500.00 $74,000.00 Play Area Base & Surfacing (EWF) -
DEDUCTION 100 CY -$103.00 -$10,300.00 -$113.78 -$11,378.00 -$190.00 -$19,000.00 -$165.00 -$16,500.00 -$107.25 -$10,725.00 -$8,500.00 Utilities & Electrical Total $69,250.00 $59,736.00 $34,650.00 $85,250.00 $44,775.00 $65,500.00 2