CITY OF MARYSVILLE
2021 5TH STREET REHABILITATION PROJECT - FEDERAL PROJECT NO. 5009(030) 12-02-21 BID SUMMARY
Item
No.
Item Description Estimated
Quantity
Unit Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount ($) Unit Price
($/Unit)
Amount
($)
1 Mobilization/Demobilization 1 LS 100,000.00 $ 100,000.00 $ 70,000.00 $ 70,000.00 $ 62,600.00 $ 62,600.00 $ 360,000.00 $ 360,000.00 $ 230,000.00 $ 230,000.00 $ 378,365.00 $ 378,365.00 $ 2 Traffic Control 1 LS 150,000.00 $ 150,000.00 $ 65,000.00 $ 65,000.00 $ 62,000.00 $ 62,000.00 $ 93,158.00 $ 93,158.00 $ 270,000.00 $ 270,000.00 $ 141,000.00 $ 141,000.00 $ 3 Construction Area Signs 1 LS 5,000.00 $ 5,000.00 $ 6,000.00 $ 6,000.00 $ 5,660.00 $ 5,660.00 $ 6,400.00 $ 6,400.00 $ 4,980.00 $ 4,980.00 $ 6,500.00 $ 6,500.00 $ 4 Profile / Taper Grind Existing Roadway Section 117,200 SF 0.45 $ 52,740.00 $ 0.41 $ 48,052.00 $ 0.57 $ 66,804.00 $ 0.50 $ 58,600.00 $ 1.35 $ 158,220.00 $ 0.40 $ 46,880.00 $ 5 Remove Concrete Sidewalk, Curb, & Gutter 31,300 SF 5.00 $ 156,500.00 $ 5.00 $ 156,500.00 $ 3.16 $ 98,908.00 $ 5.00 $ 156,500.00 $ 10.50 $ 328,650.00 $ 6.00 $ 187,800.00 $ 6 Pavement Repair Sections 27,000 SF 10.00 $ 270,000.00 $ 6.75 $ 182,250.00 $ 8.31 $ 224,370.00 $ 10.00 $ 270,000.00 $ 13.00 $ 351,000.00 $ 10.00 $ 270,000.00 $ 7 Asphalt Concrete (3/4" HMA Type A) 2,870 TON 95.00 $ 272,650.00 $ 118.00 $ 338,660.00 $ 111.12 $ 318,914.40 $ 120.00 $ 344,400.00 $ 125.00 $ 358,750.00 $ 120.00 $ 344,400.00 $ 8 Minor Concrete (6"Barrier Curb and Gutter) 3,800 LF 30.00 $ 114,000.00 $ 53.00 $ 201,400.00 $ 57.13 $ 217,094.00 $ 60.00 $ 228,000.00 $ 32.00 $ 121,600.00 $ 75.00 $ 285,000.00 $ 9 Minor Concrete (Sidewalk- City Detail 103) 26,000 SF 8.25 $ 214,500.00 $ 11.20 $ 291,200.00 $ 17.80 $ 462,800.00 $ 10.00 $ 260,000.00 $ 10.25 $ 266,500.00 $ 8.50 $ 221,000.00 $ 10 Accessible Ramps / Truncated Domes within sidewalk
area
41 EA 2,500.00 $ 102,500.00 $ 1,230.00 $ 50,430.00 $ 2,016.00 $ 82,656.00 $ 5,000.00 $ 205,000.00 $ 1,125.00 $ 46,125.00 $ 4,700.00 $ 192,700.00 $ 11 Class 2 Aggregate Base (0.50 - feet) (under Sidewalk) 970 TON 40.00 $ 38,800.00 $ 86.00 $ 83,420.00 $ 124.50 $ 120,765.00 $ 70.00 $ 67,900.00 $ 100.00 $ 97,000.00 $ 88.00 $ 85,360.00 $ 12 Minor Concrete (Heavy Duty Driveway City Detail
105)
18 EA 3,500.00 $ 63,000.00 $ 1,700.00 $ 30,600.00 $ 3,422.63 $ 61,607.34 $ 7,500.00 $ 135,000.00 $ 3,480.00 $ 62,640.00 $ 6,300.00 $ 113,400.00 $ 13 Traffic Signal Work (Temporary signal modifications
and signal detection at H Street)
1 LS 25,000.00 $ 25,000.00 $ 38,170.00 $ 38,170.00 $ 42,530.00 $ 42,530.00 $ 34,700.00 $ 34,700.00 $ 70,000.00 $ 70,000.00 $ 40,200.00 $ 40,200.00 $ 14 Traffic Signal Work (Relocate/Replace Poles & Mast
Arms)
4 EA 40,000.00 $ 160,000.00 $ 52,250.00 $ 209,000.00 $ 32,100.00 $ 128,400.00 $ 47,500.00 $ 190,000.00 $ 45,000.00 $ 180,000.00 $ 30,300.00 $ 121,200.00 $ 15 Traffic Signal Work (Relocate/Replace Signal
Controls)
1 LS 150,000.00 $ 150,000.00 $ 53,570.00 $ 53,570.00 $ 255,630.00 $ 255,630.00 $ 48,700.00 $ 48,700.00 $ 186,000.00 $ 186,000.00 $ 242,000.00 $ 242,000.00 $ 16 RRFB Pedestrian crossing at F Street 1 LS 60,000.00 $ 60,000.00 $ 34,100.00 $ 34,100.00 $ 48,650.00 $ 48,650.00 $ 31,000.00 $ 31,000.00 $ 18,000.00 $ 18,000.00 $ 46,000.00 $ 46,000.00 $ 17 Adjust Existing Sewer Manhole Cover to Grade 6 EA 800.00 $ 4,800.00 $ 1,800.00 $ 10,800.00 $ 2,840.00 $ 17,040.00 $ 1,800.00 $ 10,800.00 $ 6,000.00 $ 36,000.00 $ 1,700.00 $ 10,200.00 $ 18 Adjust AT&T Manhole Cover to Grade 7 EA 1,200.00 $ 8,400.00 $ 1,800.00 $ 12,600.00 $ 2,840.00 $ 19,880.00 $ 1,600.00 $ 11,200.00 $ 8,500.00 $ 59,500.00 $ 1,700.00 $ 11,900.00 $ 19 Adjust Water Valve Cover to Grade 17 EA 500.00 $ 8,500.00 $ 1,100.00 $ 18,700.00 $ 1,700.00 $ 28,900.00 $ 1,200.00 $ 20,400.00 $ 4,500.00 $ 76,500.00 $ 1,100.00 $ 18,700.00 $ 20 Roadside Sign - One Post 24 EA 500.00 $ 12,000.00 $ 600.00 $ 14,400.00 $ 671.00 $ 16,104.00 $ 400.00 $ 9,600.00 $ 590.00 $ 14,160.00 $ 375.00 $ 9,000.00 $ 21 Adjust Survey Monument Cover to Grade 4 EA 500.00 $ 2,000.00 $ 1,100.00 $ 4,400.00 $ 1,700.00 $ 6,800.00 $ 1,300.00 $ 5,200.00 $ 1,500.00 $ 6,000.00 $ 1,700.00 $ 6,800.00 $ 22 Pavement Delineation 1 LS 15,000.00 $ 15,000.00 $ 13,000.00 $ 13,000.00 $ 13,360.00 $ 13,360.00 $ 29,000.00 $ 29,000.00 $ 29,000.00 $ 29,000.00 $ 29,300.00 $ 29,300.00 $ 23 Single Head Decorative Street Lights (includes all
work from point of connection to street light, includes installation of banner brackets)
7 EA 17,500.00 $ 122,500.00 $ 35,560.00 $ 248,920.00 $ 23,300.00 $ 163,100.00 $ 32,000.00 $ 224,000.00 $ 9,000.00 $ 63,000.00 $ 22,000.00 $ 154,000.00 $ 24 Double Head Decorative Street Lights (includes all
work from point of connection to street light, includes installation of banner brackets)
7 EA 20,000.00 $ 140,000.00 $ 41,610.00 $ 291,270.00 $ 29,000.00 $ 203,000.00 $ 38,000.00 $ 266,000.00 $ 17,000.00 $ 119,000.00 $ 27,400.00 $ 191,800.00 $ 25 Planter Excavate, Scarify & Backfill with Top Soil
(Select material generated from excavation)
5,715 SF 5.00 $ 28,575.00 $ 5.00 $ 28,575.00 $ 3.90 $ 22,288.50 $ 7.00 $ 40,005.00 $ 24.00 $ 137,160.00 $ 13.00 $ 74,295.00 $ 26 6" C900 PVC Irrigation Sleeves in Roadway 630 LF 75.00 $ 47,250.00 $ 22.00 $ 13,860.00 $ 22.73 $ 14,319.90 $ 48.00 $ 30,240.00 $ 20.00 $ 12,600.00 $ 39.00 $ 24,570.00 $ 27 Landscape Irrigation System per Irrigation Plans
including sleeves
1 LS 65,000.00 $ 65,000.00 $ 181,500.00 $ 181,500.00 $ 176,550.00 $ 176,550.00 $ 165,000.00 $ 165,000.00 $ 165,000.00 $ 165,000.00 $ 169,000.00 $ 169,000.00 $ 28 Landscape Planting per Landscape Plans 1 LS 55,000.00 $ 55,000.00 $ 55,000.00 $ 55,000.00 $ 53,500.00 $ 53,500.00 $ 50,000.00 $ 50,000.00 $ 50,000.00 $ 50,000.00 $ 52,000.00 $ 52,000.00 $ 29 Landscape Planter Decomposed Granite 210 TON 75.00 $ 15,750.00 $ 55.00 $ 11,550.00 $ 56.80 $ 11,928.00 $ 150.00 $ 31,500.00 $ 50.00 $ 10,500.00 $ 51.00 $ 10,710.00 $ 30 6" Cobble Set in Concrete 1,100 SF 20.00 $ 22,000.00 $ 6.00 $ 6,600.00 $ 5.70 $ 6,270.00 $ 11.00 $ 12,100.00 $ 5.00 $ 5,500.00 $ 5.10 $ 5,610.00 $ 31 Class 2 Aggregate Base Under Concrete and Cobble 27 TON 30.00 $ 810.00 $ 55.00 $ 1,485.00 $ 57.00 $ 1,539.00 $ 120.00 $ 3,240.00 $ 200.00 $ 5,400.00 $ 255.00 $ 6,885.00 $ 32 6" Median Planter Curb 1,875 LF 20.00 $ 37,500.00 $ 32.00 $ 60,000.00 $ 50.50 $ 94,687.50 $ 48.00 $ 90,000.00 $ 26.00 $ 48,750.00 $ 53.00 $ 99,375.00 $ 33 10 Inch Class 4 Reinforced Concrete Pipe or SDR-26
PVC Pipe
220 LF 80.00 $ 17,600.00 $ 375.00 $ 82,500.00 $ 190.45 $ 41,899.00 $ 145.00 $ 31,900.00 $ 145.00 $ 31,900.00 $ 250.00 $ 55,000.00 $ 34 8 Inch Class 4 Reinforced Concrete Pipe or SDR-26
PVC Pipe
115 LF 65.00 $ 7,475.00 $ 370.00 $ 42,550.00 $ 224.70 $ 25,840.50 $ 135.00 $ 15,525.00 $ 135.00 $ 15,525.00 $ 250.00 $ 28,750.00 $ Desilva Gates Construction Knife River Construction Teichert Construction Bid Schedule A - City of Marysville - (5th Street)
Engineers Estimate of Probable Cost All American Construction Lamon Construction
CITY OF MARYSVILLE
2021 5TH STREET REHABILITATION PROJECT - FEDERAL PROJECT NO. 5009(030) 12-02-21 BID SUMMARY
Item
No.
Item Description Estimated
Quantity
Unit Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount ($) Unit Price
($/Unit)
Amount
($)
Engineers Estimate of Probable Cost All American Construction Lamon Construction Desilva Gates Construction Knife River Construction Teichert Construction 35 Remove Existing Storm Drain Inlet 9 EA 1,000.00 $ 9,000.00 $ 1,650.00 $ 14,850.00 $ 1,900.00 $ 17,100.00 $ 750.00 $ 6,750.00 $ 750.00 $ 6,750.00 $ 1,400.00 $ 12,600.00 $ 36 Connect to Existing Storm Drain 7 EA 3,500.00 $ 24,500.00 $ 3,500.00 $ 24,500.00 $ 4,800.00 $ 33,600.00 $ 2,200.00 $ 15,400.00 $ 2,250.00 $ 15,750.00 $ 3,600.00 $ 25,200.00 $ 37 City - Storm Drain Drop Inlet 9 EA 8,000.00 $ 72,000.00 $ 2,750.00 $ 24,750.00 $ 6,574.00 $ 59,166.00 $ 3,500.00 $ 31,500.00 $ 3,500.00 $ 31,500.00 $ 3,600.00 $ 32,400.00 $ 38 Adjust Existing Storm Drain Manhole Cover to Grade 9 EA 800.00 $ 7,200.00 $ 1,800.00 $ 16,200.00 $ 2,800.00 $ 25,200.00 $ 2,000.00 $ 18,000.00 $ 2,000.00 $ 18,000.00 $ 1,900.00 $ 17,100.00 $ 39 Prepare SWPPP, File NOI, File NOT, and SMARTS
database reporting for the project
1 LS 10,000.00 $ 10,000.00 $ 2,000.00 $ 2,000.00 $ 2,890.00 $ 2,890.00 $ 1,900.00 $ 1,900.00 $ 2,500.00 $ 2,500.00 $ 8,000.00 $ 8,000.00 $ 40 SWPPP implementation including installation and
maintenance of all required BMPs during construction
1 LS 30,000.00 $ 30,000.00 $ 20,000.00 $ 20,000.00 $ 15,750.00 $ 15,750.00 $ 10,000.00 $ 10,000.00 $ 25,000.00 $ 25,000.00 $ 35,000.00 $ 35,000.00 $ Total Bid Schedule A = 2,697,550.00 $ $3,058,362.00 $3,330,101.14 $3,618,618.00 $3,734,460.00 $3,810,000.00 DBE Participation 23.1% DBE Participation 2.0% DBE Participation 8.6% DBE Listed: DBE Listed: DBE Listed:
AERCO Pacific Inc, Chrisp Company,
Cleanwater Landscape, Pacific
Excavation, Parker Landscape, Sierra
Traffic Markings Inc
Pacific Excavation Inc, Pacific
Northwest Oil, Takehara Landscape Inc
Bear Electrical Solutions, Chrisp
Company, Marina Landscape Inc,
Wabo Landscape & Construction Inc
AERCO Pacific Inc, Bear Electrical
Solutions, Chrisp Company, Roll 'N
Rock Construction Inc, Sierra Traffic
Markings Inc, T and S DVBE Inc,
Wabo Landscape & Construction Inc
Subcontractors Part 2 Subcontractors Part 2 Subcontractors Part 2 Subcontractors Part 2 ABSL Construction, Centerline, MJD
Engineering, MT Hall & Associates,
SHK Hauling, St. Francis Electric, T&S
DVBE Inc, Takehara Landscape Inc,
Tully Consulting, Wells Sweeping
Centerline Striping Company Inc, F-3 &
Associates, Pavement Recycling Systems
Inc, T&S DVBE Inc
Apply-A-Line LLC, Omni Pipelines Inc,
St. Francis Electric LLC, Takehara
Landscape Inc, Vanguard Construction
Apply-A-Line LLC, M&M Hansen,
Omni Pipelines Inc, T&S DVBE Inc,
Takehara Landscape, Ward's
Concrete
Apply-A-Line LLC, Takehara
Landscape Inc, Tim Paxin's Pacific
Excavation Inc, Tyrrell Resources Inc
Subcontractors Part 2
Subcontractors Part 1 Subcontractors Part 1 Subcontractors Part 1 Subcontractors Part 1 Subcontractors Part 1 T & S Inc.
T & S Inc.
Tully Consulting Group
Logitical Enterprises - Electrical Supplier
SHK Trucking
ABSL Construction
MJD Engineering
Tully Consulting Group
Double M Trucking
Dragon Material Transport, Inc.
Logitical Enterprises - Electrical Supplier