CITY OF MARYSVILLE
2023 MEASURE C - SB-1 PAVEMENT PROJECT - CONTRACT NO.23-01 07-17-23 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 ($/Unit) Amount ($) Bid Schedule A - E. 22nd St. (Cheim Blvd. to State Route 20) - FDR-C / Overlay 1 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
66,400 SF $ 1.50 $ 99,600.00 $ 1.60 $ 106,240.00 $ 0.70 $ 46,480.00 $ 1.40 $ 92,960.00 $ 2.00 $ 132,800.00 2 Demolish Existing Planter 920 SF $ 2.00 $ 1,840.00 $ 9.25 $ 8,510.00 $ 4.10 $ 3,772.00 $ 8.50 $ 7,820.00 $ 12.00 $ 11,040.00 3 Cement (5% FDR-C) 199 TON $ 200.00 $ 39,800.00 $ 278.00 $ 55,322.00 $ 293.00 $ 58,307.00 $ 238.00 $ 47,362.00 $ 230.00 $ 45,770.00 4 HMA 1/2" 1,660 TON $ 95.00 $ 157,700.00 $ 101.00 $ 167,660.00 $ 134.00 $ 222,440.00 $ 130.00 $ 215,800.00 $ 122.00 $ 202,520.00 5 Adjust Utility Manhole Covers to grade 8 EA $ 1,800.00 $ 14,400.00 $ 1,750.00 $ 14,000.00 $ 1,850.00 $ 14,800.00 $ 2,500.00 $ 20,000.00 $ 4,500.00 $ 36,000.00 6 Adjust Utility (Valve /Cleanout) Covers to grade 1 EA $ 1,000.00 $ 1,000.00 $ 875.00 $ 875.00 $ 1,350.00 $ 1,350.00 $ 2,000.00 $ 2,000.00 $ 4,000.00 $ 4,000.00 7 Adjust Centerline Monument Covers to grade (Protect monument in place)
3 EA $ 1,000.00 $ 3,000.00 $ 875.00 $ 2,625.00 $ 1,350.00 $ 4,050.00 $ 1,500.00 $ 4,500.00 $ 4,000.00 $ 12,000.00 8 Adjust Drain inlet covers for Curb Ramps 2 EA $ 1,500.00 $ 3,000.00 $ 990.00 $ 1,980.00 $ 921.00 $ 1,842.00 $ 1,000.00 $ 2,000.00 $ 6,500.00 $ 13,000.00 9 Replace Existing Driveway 4 EA $ 8,000.00 $ 32,000.00 $ 17,700.00 $ 70,800.00 $ 11,332.00 $ 45,328.00 $ 7,700.00 $ 30,800.00 $ 9,000.00 $ 36,000.00 10 Install Accessible Ramp 7 EA $ 10,000.00 $ 70,000.00 $ 10,540.00 $ 73,780.00 $ 11,600.00 $ 81,200.00 $ 6,400.00 $ 44,800.00 $ 11,000.00 $ 77,000.00 11 Minor Concrete (6 Inch Curb) 900 LF $ 25.00 $ 22,500.00 $ 44.50 $ 40,050.00 $ 67.00 $ 60,300.00 $ 33.00 $ 29,700.00 $ 33.00 $ 29,700.00 12 Minor Concrete (Roundabout Rolled Curb) 160 LF $ 30.00 $ 4,800.00 $ 76.00 $ 12,160.00 $ 99.00 $ 15,840.00 $ 75.00 $ 12,000.00 $ 38.00 $ 6,080.00 13 Minor Concrete (Roundabout -7 Inch thick) 720 SF $ 15.00 $ 10,800.00 $ 42.30 $ 30,456.00 $ 24.20 $ 17,424.00 $ 25.00 $ 18,000.00 $ 15.00 $ 10,800.00 14 Concreted Cobble in Planters 3,350 SF $ 30.00 $ 100,500.00 $ 10.50 $ 35,175.00 $ 19.00 $ 63,650.00 $ 16.50 $ 55,275.00 $ 17.00 $ 56,950.00 15 Roundabout Traffic Signs- Aluminum Symbol Sign 21 EA $ 300.00 $ 6,300.00 $ 580.00 $ 12,180.00 $ 550.00 $ 11,550.00 $ 250.00 $ 5,250.00 $ 450.00 $ 9,450.00 16 Pavement Delineation (Detail 39 / 39A) 1,100 LF $ 1.25 $ 1,375.00 $ 4.70 $ 5,170.00 $ 1.00 $ 1,100.00 $ 1.00 $ 1,100.00 $ 1.00 $ 1,100.00 17 Pavement Delineation (Buffered Bike lane - Detail 39 / Diagonal) 4,400 LF $ 5.00 $ 22,000.00 $ 9.00 $ 39,600.00 $ 3.50 $ 15,400.00 $ 3.50 $ 15,400.00 $ 3.50 $ 15,400.00 18 Pavement Delineation (Detail 21 ) 160 LF $ 1.75 $ 280.00 $ 7.00 $ 1,120.00 $ 2.25 $ 360.00 $ 2.50 $ 400.00 $ 3.00 $ 480.00 19 Pavement Delineation (Bike Lane Symbol w/ Arrow) 5 EA $ 200.00 $ 1,000.00 $ 233.00 $ 1,165.00 $ 275.00 $ 1,375.00 $ 275.00 $ 1,375.00 $ 280.00 $ 1,400.00 20 Pavement Delineation (TYPE VII Arrow) 7 EA $ 250.00 $ 1,750.00 $ 292.00 $ 2,044.00 $ 350.00 $ 2,450.00 $ 350.00 $ 2,450.00 $ 350.00 $ 2,450.00 21 Pavement Delineation ("STOP" Legend and Stop Bar) 4 EA $ 1,200.00 $ 4,800.00 $ 410.00 $ 1,640.00 $ 450.00 $ 1,800.00 $ 450.00 $ 1,800.00 $ 450.00 $ 1,800.00 22 Pavement Delineation Crosswalk (Detail A24F) 320 LF $ 2.00 $ 640.00 $ 5.80 $ 1,856.00 $ 35.00 $ 11,200.00 $ 35.00 $ 11,200.00 $ 35.00 $ 11,200.00 23 Parking Stall Markers 1 LS $ 2,500.00 $ 2,500.00 $ 4,666.00 $ 4,666.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 24 Roadside Signs - One Post 25 EA $ 250.00 $ 6,250.00 $ 583.00 $ 14,575.00 $ 450.00 $ 11,250.00 $ 350.00 $ 8,750.00 $ 450.00 $ 11,250.00 25 Fire Hydrant Markers 2 EA $ 10.00 $ 20.00 $ 12.00 $ 24.00 $ 20.00 $ 40.00 $ 20.00 $ 40.00 $ 20.00 $ 40.00 Total Bid Schedule A = $ 607,855.00 $ 703,673.00 $ 696,808.00 $ 634,282.00 $ 731,730.00 Bid Schedule B - Cheim Blvd. (E. 22nd St to Nadene Dr.) - Micro-Mill / Overlay 1 Micro-Mill 0.10' Minimum Depth 129,300 SF $ 0.50 $ 64,650.00 $ 0.26 $ 33,618.00 $ 0.26 $ 33,618.00 $ 0.25 $ 32,325.00 $ 0.40 $ 51,720.00 2 Pavement Repair (4" HMA) 13,000 SF $ 6.00 $ 78,000.00 $ 3.80 $ 49,400.00 $ 4.50 $ 58,500.00 $ 4.50 $ 58,500.00 $ 5.00 $ 65,000.00 3 Minor Concrete - Remove & Replace Curb & Gutter 12 LF $ 75.00 $ 900.00 $ 375.00 $ 4,500.00 $ 380.00 $ 4,560.00 $ 360.00 $ 4,320.00 $ 720.00 $ 8,640.00 4 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 14,400 SY $ 3.00 $ 43,200.00 $ 2.20 $ 31,680.00 $ 2.30 $ 33,120.00 $ 1.90 $ 27,360.00 $ 2.00 $ 28,800.00 5 HMA 1/2" (2" Min. Overlay) 1,620 TON $ 105.00 $ 170,100.00 $ 100.00 $ 162,000.00 $ 105.00 $ 170,100.00 $ 112.00 $ 181,440.00 $ 122.00 $ 197,640.00 6 Adjust Utility Manhole Covers to grade 19 EA $ 1,800.00 $ 34,200.00 $ 1,750.00 $ 33,250.00 $ 1,850.00 $ 35,150.00 $ 2,500.00 $ 47,500.00 $ 4,500.00 $ 85,500.00 7 Adjust Utility (Valve /Cleanout) Covers to grade 5 EA $ 1,000.00 $ 5,000.00 $ 875.00 $ 4,375.00 $ 1,350.00 $ 6,750.00 $ 2,000.00 $ 10,000.00 $ 4,000.00 $ 20,000.00 8 Adjust Centerline Monument Covers to grade (Protect monument in place)
7 EA $ 1,000.00 $ 7,000.00 $ 875.00 $ 6,125.00 $ 1,350.00 $ 9,450.00 $ 1,500.00 $ 10,500.00 $ 4,000.00 $ 28,000.00 9 Pavement Delineation (Buffered Bike lane - Detail 39 / Diagonal) 6,500 LF $ 2.25 $ 14,625.00 $ 9.00 $ 58,500.00 $ 4.30 $ 27,950.00 $ 3.50 $ 22,750.00 $ 3.50 $ 22,750.00 10 Pavement Delineation (Detail 21 ) 1,461 LF $ 1.75 $ 2,556.75 $ 7.00 $ 10,227.00 $ 2.75 $ 4,017.75 $ 2.25 $ 3,287.25 $ 3.00 $ 4,383.00 11 Pavement Delineation (Bike Lane Symbol w/ Arrow) 11 EA $ 200.00 $ 2,200.00 $ 233.00 $ 2,563.00 $ 335.00 $ 3,685.00 $ 275.00 $ 3,025.00 $ 280.00 $ 3,080.00 12 Pavement Delineation ("STOP" Legend and Stop Bar) 16 EA $ 1,200.00 $ 19,200.00 $ 380.00 $ 6,080.00 $ 550.00 $ 8,800.00 $ 450.00 $ 7,200.00 $ 450.00 $ 7,200.00 13 Fire Hydrant Markers 3 EA $ 10.00 $ 30.00 $ 9.00 $ 27.00 $ 25.00 $ 75.00 $ 20.00 $ 60.00 $ 20.00 $ 60.00 Total Bid Schedule B = $ 441,661.75 $ 402,345.00 $ 395,775.75 $ 408,267.25 $ 522,773.00 Engineers Estimate of Probable Cost Lamon Construction All -American Construction, Inc. Kinife River Construction DeSilva Gates Construction LLC 23127_Rehabilitation Estimate.xlsx\Bid Results Page 1
CITY OF MARYSVILLE
2023 MEASURE C - SB-1 PAVEMENT PROJECT - CONTRACT NO.23-01 07-17-23 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 ($/Unit) Amount ($) Engineers Estimate of Probable Cost Lamon Construction All -American Construction, Inc. Kinife River Construction DeSilva Gates Construction LLC Bid Schedule C - Del Pero St. (Rideout Way to Toddwick Ave.) - FDR-C / Overlay 1 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
81,000 SF $ 1.50 $ 121,500.00 $ 1.65 $ 133,650.00 $ 0.86 $ 69,660.00 $ 1.75 $ 141,750.00 $ 2.00 $ 162,000.00 2 Cement (5% FDR-C) 243 TON $ 200.00 $ 48,600.00 $ 278.00 $ 67,554.00 $ 293.00 $ 71,199.00 $ 238.00 $ 57,834.00 $ 230.00 $ 55,890.00 3 HMA 1/2" 1,500 TON $ 95.00 $ 142,500.00 $ 94.10 $ 141,150.00 $ 106.00 $ 159,000.00 $ 111.00 $ 166,500.00 $ 122.00 $ 183,000.00 4 Adjust Utility Manhole Covers to grade 8 EA $ 1,800.00 $ 14,400.00 $ 1,750.00 $ 14,000.00 $ 1,850.00 $ 14,800.00 $ 2,500.00 $ 20,000.00 $ 4,500.00 $ 36,000.00 5 Adjust Utility (Valve /Cleanout) Covers to grade 4 EA $ 1,000.00 $ 4,000.00 $ 875.00 $ 3,500.00 $ 1,350.00 $ 5,400.00 $ 2,000.00 $ 8,000.00 $ 4,000.00 $ 16,000.00 6 Adjust Centerline Monument Covers to grade (Protect monument in place)
2 EA $ 1,000.00 $ 2,000.00 $ 875.00 $ 1,750.00 $ 1,350.00 $ 2,700.00 $ 1,500.00 $ 3,000.00 $ 4,000.00 $ 8,000.00 7 Pavement Delineation (Detail 39 / 39A) 6,300 LF $ 1.25 $ 7,875.00 $ 4.70 $ 29,610.00 $ 1.25 $ 7,875.00 $ 1.00 $ 6,300.00 $ 1.00 $ 6,300.00 8 Pavement Delineation (Detail 21 ) 1,500 LF $ 1.75 $ 2,625.00 $ 7.00 $ 10,500.00 $ 2.75 $ 4,125.00 $ 2.25 $ 3,375.00 $ 3.00 $ 4,500.00 9 Pavement Delineation ("STOP" Legend) 5 EA $ 1,000.00 $ 5,000.00 $ 408.00 $ 2,040.00 $ 370.00 $ 1,850.00 $ 300.00 $ 1,500.00 $ 300.00 $ 1,500.00 10 Pavement Delineation (24" Wide Yellow Ladder Bar) 230 LF $ 3.00 $ 690.00 $ 17.50 $ 4,025.00 $ 30.00 $ 6,900.00 $ 24.00 $ 5,520.00 $ 24.00 $ 5,520.00 11 Pavement Delineation (12" Wide Yellow Stripe) 125 LF $ 2.00 $ 250.00 $ 7.00 $ 875.00 $ 15.00 $ 1,875.00 $ 12.00 $ 1,500.00 $ 12.00 $ 1,500.00 12 Pavement Delineation (Bike Lane Symbol w/ Arrow) 9 EA $ 200.00 $ 1,800.00 $ 233.00 $ 2,097.00 $ 338.00 $ 3,042.00 $ 275.00 $ 2,475.00 $ 280.00 $ 2,520.00 13 Fire Hydrant Markers 2 EA $ 10.00 $ 20.00 $ 9.00 $ 18.00 $ 25.00 $ 50.00 $ 20.00 $ 40.00 $ 20.00 $ 40.00 Total Bid Schedule C = $ 351,260.00 $ 410,769.00 $ 348,476.00 $ 417,794.00 $ 482,770.00 Bid Schedule D - E. 19th St (Covillaud St. to Sampson St.) - FDR-C / Overlay 1 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
44,200 SF $ 1.50 $ 66,300.00 $ 1.70 $ 75,140.00 $ 0.82 $ 36,244.00 $ 1.70 $ 75,140.00 $ 2.00 $ 88,400.00 2 Cement (5% FDR-C) 99 TON $ 200.00 $ 19,800.00 $ 278.00 $ 27,522.00 $ 293.00 $ 29,007.00 $ 238.00 $ 23,562.00 $ 230.00 $ 22,770.00 3 HMA 1/2" 830 TON $ 95.00 $ 78,850.00 $ 102.30 $ 84,909.00 $ 116.00 $ 96,280.00 $ 125.00 $ 103,750.00 $ 122.00 $ 101,260.00 4 Adjust Utility Manhole Covers to grade 3 EA $ 1,800.00 $ 5,400.00 $ 1,750.00 $ 5,250.00 $ 1,900.00 $ 5,700.00 $ 2,500.00 $ 7,500.00 $ 4,500.00 $ 13,500.00 5 Adjust Utility (Valve /Cleanout) Covers to grade 4 EA $ 1,000.00 $ 4,000.00 $ 875.00 $ 3,500.00 $ 1,350.00 $ 5,400.00 $ 2,000.00 $ 8,000.00 $ 4,000.00 $ 16,000.00 6 Pavement Delineation (Detail 39 / 39A) 2,770 LF $ 1.25 $ 3,462.50 $ 4.70 $ 13,019.00 $ 1.25 $ 3,462.50 $ 1.00 $ 2,770.00 $ 1.00 $ 2,770.00 7 Pavement Delineation (Detail 21 ) 690 LF $ 1.75 $ 1,207.50 $ 7.00 $ 4,830.00 $ 2.75 $ 1,897.50 $ 2.25 $ 1,552.50 $ 3.00 $ 2,070.00 8 Pavement Delineation ("STOP" Legend) 2 EA $ 1,000.00 $ 2,000.00 $ 408.00 $ 816.00 $ 370.00 $ 740.00 $ 300.00 $ 600.00 $ 300.00 $ 600.00 9 Pavement Delineation (12" Wide White Stripe) 250 LF $ 2.00 $ 500.00 $ 6.00 $ 1,500.00 $ 15.00 $ 3,750.00 $ 12.00 $ 3,000.00 $ 12.00 $ 3,000.00 10 Pavement Delineation (Bike Lane Symbol w/ Arrow) 4 EA $ 200.00 $ 800.00 $ 233.00 $ 932.00 $ 338.00 $ 1,352.00 $ 275.00 $ 1,100.00 $ 280.00 $ 1,120.00 11 Fire Hydrant Markers 2 EA $ 10.00 $ 20.00 $ 9.00 $ 18.00 $ 25.00 $ 50.00 $ 20.00 $ 40.00 $ 20.00 $ 40.00 Total Bid Schedule D = $ 182,340.00 $ 217,436.00 $ 183,883.00 $ 227,014.50 $ 251,530.00 Bid Schedule E - 14th St. (Phase 1 - Levee to Railroad Overcrossing) - FDR-C / Overlay 1 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
39,400 SF $ 1.50 $ 59,100.00 $ 1.87 $ 73,678.00 $ 0.56 $ 22,064.00 $ 1.85 $ 72,890.00 $ 2.00 $ 78,800.00 2 Cement (5% FDR-C) 118 TON $ 200.00 $ 23,600.00 $ 278.00 $ 32,804.00 $ 293.00 $ 34,574.00 $ 238.00 $ 28,084.00 $ 230.00 $ 27,140.00 3 HMA 1/2" 740 TON $ 95.00 $ 70,300.00 $ 106.50 $ 78,810.00 $ 113.00 $ 83,620.00 $ 128.00 $ 94,720.00 $ 122.00 $ 90,280.00 4 Adjust Utility Manhole Covers to grade 5 EA $ 1,800.00 $ 9,000.00 $ 1,750.00 $ 8,750.00 $ 1,850.00 $ 9,250.00 $ 2,500.00 $ 12,500.00 $ 4,500.00 $ 22,500.00 5 Adjust Utility (Valve /Cleanout) Covers to grade 7 EA $ 1,000.00 $ 7,000.00 $ 875.00 $ 6,125.00 $ 1,350.00 $ 9,450.00 $ 2,000.00 $ 14,000.00 $ 4,000.00 $ 28,000.00 6 Pavement Delineation (Shared Bike Lane Symbol) 9 EA $ 250.00 $ 2,250.00 $ 350.00 $ 3,150.00 $ 300.00 $ 2,700.00 $ 250.00 $ 2,250.00 $ 250.00 $ 2,250.00 7 Pavement Delineation (Diagonal Parking ) 1 LS $ 3,500.00 $ 3,500.00 $ 7,000.00 $ 7,000.00 $ 1,850.00 $ 1,850.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 8 Pavement Delineation (Detail 21 ) 850 LF $ 1.75 $ 1,487.50 $ 7.00 $ 5,950.00 $ 2.75 $ 2,337.50 $ 2.25 $ 1,912.50 $ 3.00 $ 2,550.00 Total Bid Schedule E = $ 176,237.50 $ 216,267.00 $ 165,845.50 $ 227,856.50 $ 253,020.00 23127_Rehabilitation Estimate.xlsx\Bid Results Page 2
CITY OF MARYSVILLE
2023 MEASURE C - SB-1 PAVEMENT PROJECT - CONTRACT NO.23-01 07-17-23 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 ($/Unit) Amount ($) Engineers Estimate of Probable Cost Lamon Construction All -American Construction, Inc. Kinife River Construction DeSilva Gates Construction LLC Bid Schedule F - Johnson Ave. (Cheim Blvd. to Hall St.) - Micro-Mill / Overlay 1 Micro-Mill 0.10' Minimum Depth 112,080 SF $ 0.50 $ 56,040.00 $ 0.28 $ 31,382.40 $ 0.32 $ 35,865.60 $ 0.30 $ 33,624.00 $ 0.40 $ 44,832.00 2 Pavement Repair (4" HMA) 7,000 SF $ 6.00 $ 42,000.00 $ 5.25 $ 36,750.00 $ 5.50 $ 38,500.00 $ 6.00 $ 42,000.00 $ 5.00 $ 35,000.00 3 Minor Concrete - Remove & Replace Curb & Gutter 65 LF $ 75.00 $ 4,875.00 $ 168.00 $ 10,920.00 $ 128.00 $ 8,320.00 $ 165.00 $ 10,725.00 $ 870.00 $ 56,550.00 4 Minor Concrete - Remove & Replace Sidewalk 260 SF $ 20.00 $ 5,200.00 $ 43.60 $ 11,336.00 $ 33.00 $ 8,580.00 $ 35.00 $ 9,100.00 $ 110.00 $ 28,600.00 5 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 12,450 SY $ 3.00 $ 37,350.00 $ 2.20 $ 27,390.00 $ 2.30 $ 28,635.00 $ 1.90 $ 23,655.00 $ 2.00 $ 24,900.00 6 HMA 1/2" (2" Min. Overlay) 1,400 TON $ 105.00 $ 147,000.00 $ 95.00 $ 133,000.00 $ 118.00 $ 165,200.00 $ 112.00 $ 156,800.00 $ 122.00 $ 170,800.00 7 Adjust Utility Manhole Covers to grade 7 EA $ 1,800.00 $ 12,600.00 $ 1,750.00 $ 12,250.00 $ 1,850.00 $ 12,950.00 $ 2,500.00 $ 17,500.00 $ 4,500.00 $ 31,500.00 8 Adjust Centerline Monument Covers to grade (Protect monument in place)
5 EA $ 1,000.00 $ 5,000.00 $ 875.00 $ 4,375.00 $ 1,350.00 $ 6,750.00 $ 1,500.00 $ 7,500.00 $ 4,000.00 $ 20,000.00 9 Pavement Delineation (Detail 39 / 39A) 3,280 LF $ 1.25 $ 4,100.00 $ 4.70 $ 15,416.00 $ 1.20 $ 3,936.00 $ 1.00 $ 3,280.00 $ 1.00 $ 3,280.00 10 Pavement Delineation (Detail 21 ) 1,250 LF $ 1.75 $ 2,187.50 $ 7.00 $ 8,750.00 $ 2.75 $ 3,437.50 $ 2.25 $ 2,812.50 $ 3.00 $ 3,750.00 11 Pavement Delineation ("STOP" Legend and Stop Bar) 8 EA $ 1,200.00 $ 9,600.00 $ 408.00 $ 3,264.00 $ 550.00 $ 4,400.00 $ 450.00 $ 3,600.00 $ 450.00 $ 3,600.00 12 Pavement Delineation (Shared Bike Lane Symbol) 9 EA $ 250.00 $ 2,250.00 $ 350.00 $ 3,150.00 $ 300.00 $ 2,700.00 $ 250.00 $ 2,250.00 $ 250.00 $ 2,250.00 13 Fire Hydrant Markers 4 EA $ 10.00 $ 40.00 $ 9.00 $ 36.00 $ 24.00 $ 96.00 $ 20.00 $ 80.00 $ 20.00 $ 80.00 Total Bid Schedule F = $ 328,242.50 $ 298,019.40 $ 319,370.10 $ 312,926.50 $ 425,142.00 Bid Schedule G - Nadene Dr. (Cheim Blvd. to Hall St.) - Micro-Mill / Overlay 1 Micro-Mill 0.10' Minimum Depth 99,120 SF $ 0.50 $ 49,560.00 $ 0.21 $ 20,815.20 $ 0.32 $ 31,718.40 $ 1.35 $ 133,812.00 $ 0.40 $ 39,648.00 2 Pavement Repair (4" HMA) 17,240 SF $ 6.00 $ 103,440.00 $ 4.75 $ 81,890.00 $ 4.10 $ 70,684.00 $ 5.50 $ 94,820.00 $ 5.00 $ 86,200.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 11,010 SY $ 3.00 $ 33,030.00 $ 2.20 $ 24,222.00 $ 2.30 $ 25,323.00 $ 1.90 $ 20,919.00 $ 2.00 $ 22,020.00 4 HMA 1/2" (2" Min. Overlay) 1,240 TON $ 105.00 $ 130,200.00 $ 97.30 $ 120,652.00 $ 114.00 $ 141,360.00 $ 115.00 $ 142,600.00 $ 122.00 $ 151,280.00 5 Adjust Utility Manhole Covers to grade 7 EA $ 1,800.00 $ 12,600.00 $ 1,750.00 $ 12,250.00 $ 1,840.00 $ 12,880.00 $ 2,500.00 $ 17,500.00 $ 4,500.00 $ 31,500.00 6 Adjust Centerline Monument Covers to grade (Protect monument in place)
5 EA $ 1,000.00 $ 5,000.00 $ 875.00 $ 4,375.00 $ 1,350.00 $ 6,750.00 $ 1,500.00 $ 7,500.00 $ 4,000.00 $ 20,000.00 7 Pavement Delineation ("STOP" Legend and Stop Bar) 1 EA $ 1,200.00 $ 1,200.00 $ 875.00 $ 875.00 $ 550.00 $ 550.00 $ 450.00 $ 450.00 $ 450.00 $ 450.00 8 Fire Hydrant Markers 5 EA $ 10.00 $ 50.00 $ 47.00 $ 235.00 $ 24.00 $ 120.00 $ 20.00 $ 100.00 $ 20.00 $ 100.00 Total Bid Schedule G = $ 335,080.00 $ 265,314.20 $ 289,385.40 $ 417,701.00 $ 351,198.00 BB1 Base Bid Mobilization / Demobilization 1 LS $ 120,000.00 $ 120,000.00 $ 21,500.00 $ 21,500.00 $ 30,700.00 $ 30,700.00 $ 145,000.00 $ 145,000.00 $ 340,000.00 $ 340,000.00 BB2 Prepare and Implement Temporary Traffic Control Plan with construction area signs and SWPPP
1 LS $ 75,000.00 $ 75,000.00 $ 66,210.00 $ 66,210.00 $ 171,500.00 $ 171,500.00 $ 150,000.00 $ 150,000.00 $ 92,287.00 $ 92,287.00 Total Base Bid Items = $ 195,000.00 $ 87,710.00 $ 202,200.00 $ 295,000.00 $ 432,287.00 Total Base Bid (Items + A + B + C +D + E + F +G) = $ 2,757,756.75 $ 2,601,533.60 $ 2,601,743.75 $ 2,940,841.75 $ 3,450,450.00 Contingency 10% = $275,776
Estimated Construction Total = $ 2,757,756.75
Printing and Advertisement = $5,000
Design Engineering 5% = $70,000
Construction Engineering & Inspection 5% = $50,000
Total Estimated Cost = $ 2,883,000.00
Listed Subcontractors
Pavement Recycling Systems Inc, Pacific
Northwest Oil, & Chrisp Company
Listed Subcontractors Listed Subcontractors
Farwest Safety Inc, Pavement Recycling
Systems Inc, Pacific Northwest Oil, NorCal Concrete, Inc., & Chrisp Company Western Stabilization, Pacific Northwest
Oil, Nor-Cal Concrete, Inc., & Chrisp
Company
Listed Subcontractors
T&S Inc, Pavement Recycling Systems
Inc, Pacific Northwest Oil, & Centerline
Striping Company Inc
23127_Rehabilitation Estimate.xlsx\Bid Results Page 3
CITY OF MARYSVILLE
2023 MEASURE C - SB-1 PAVEMENT PROJECT - CONTRACT NO.23-01 07-17-23 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 ($/Unit) Amount ($) Engineers Estimate of Probable Cost Lamon Construction All -American Construction, Inc. Kinife River Construction DeSilva Gates Construction LLC Additive Bid Schedule 1 - E. 22nd St. (Hall St. to Cheim Blvd.) - FDR-C / Overlay 1 Bid Schedule Mobilization 1 LS $ 20,000.00 $ 20,000.00 $ 4,320.00 $ 4,320.00 $ 6,400.00 $ 6,400.00 $ 120,000.00 $ 120,000.00 $ 20,000.00 $ 20,000.00 2 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
63,900 SF $ 1.50 $ 95,850.00 $ 1.40 $ 89,460.00 $ 0.75 $ 47,925.00 $ 1.50 $ 95,850.00 $ 2.30 $ 146,970.00 3 Cement (5% FDR-C) 192 TON $ 200.00 $ 38,400.00 $ 278.00 $ 53,376.00 $ 293.00 $ 56,256.00 $ 238.00 $ 45,696.00 $ 230.00 $ 44,160.00 4 HMA 1/2" 1,600 TON $ 95.00 $ 152,000.00 $ 104.40 $ 167,040.00 $ 120.00 $ 192,000.00 $ 135.00 $ 216,000.00 $ 132.00 $ 211,200.00 5 Adjust Utility Manhole Covers to grade 6 EA $ 1,800.00 $ 10,800.00 $ 1,750.00 $ 10,500.00 $ 1,950.00 $ 11,700.00 $ 2,500.00 $ 15,000.00 $ 4,000.00 $ 24,000.00 6 Adjust Utility (Valve /Cleanout) Covers to grade 2 EA $ 1,000.00 $ 2,000.00 $ 875.00 $ 1,750.00 $ 1,470.00 $ 2,940.00 $ 2,000.00 $ 4,000.00 $ 3,200.00 $ 6,400.00 7 Adjust Centerline Monument Covers to grade (Protect monument in place)
3 EA $ 1,000.00 $ 3,000.00 $ 875.00 $ 2,625.00 $ 1,470.00 $ 4,410.00 $ 1,500.00 $ 4,500.00 $ 3,000.00 $ 9,000.00 8 Adjust Drain inlet covers for Curb Ramps 6 EA $ 1,500.00 $ 9,000.00 $ 992.00 $ 5,952.00 $ 1,228.00 $ 7,368.00 $ 1,000.00 $ 6,000.00 $ 2,400.00 $ 14,400.00 9 Install Accessible Ramp 6 EA $ 10,000.00 $ 60,000.00 $ 10,540.00 $ 63,240.00 $ 10,460.00 $ 62,760.00 $ 7,000.00 $ 42,000.00 $ 8,000.00 $ 48,000.00 10 Minor Concrete - Remove & Replace Curb & Gutter 270 LF $ 75.00 $ 20,250.00 $ 101.00 $ 27,270.00 $ 80.00 $ 21,600.00 $ 125.00 $ 33,750.00 $ 180.00 $ 48,600.00 11 Minor Concrete - Remove & Replace Sidewalk 1,050 SF $ 20.00 $ 21,000.00 $ 27.00 $ 28,350.00 $ 20.00 $ 21,000.00 $ 20.00 $ 21,000.00 $ 30.00 $ 31,500.00 12 Prepare and Implement Temporary Traffic Control Plan with construction area signs and SWPPP
1 LS $ 7,500.00 $ 7,500.00 $ 18,600.00 $ 18,600.00 $ 14,500.00 $ 14,500.00 $ 55,000.00 $ 55,000.00 $ 40,000.00 $ 40,000.00 13 Pavement Delineation (Detail 39 / 39A) 3,720 LF $ 1.25 $ 4,650.00 $ 4.70 $ 17,484.00 $ 1.00 $ 3,720.00 $ 1.00 $ 3,720.00 $ 1.00 $ 3,720.00 14 Pavement Delineation (Buffered Bike lane - Detail 39 / Diagonal) 1,960 LF $ 2.25 $ 4,410.00 $ 9.00 $ 17,640.00 $ 3.50 $ 6,860.00 $ 3.50 $ 6,860.00 $ 3.50 $ 6,860.00 15 Pavement Delineation (Bike Lane Symbol w/ Arrow) 13 EA $ 200.00 $ 2,600.00 $ 292.00 $ 3,796.00 $ 275.00 $ 3,575.00 $ 275.00 $ 3,575.00 $ 280.00 $ 3,640.00 16 Pavement Delineation (Detail 21 ) 875 LF $ 1.75 $ 1,531.25 $ 7.00 $ 6,125.00 $ 2.25 $ 1,968.75 $ 2.25 $ 1,968.75 $ 3.00 $ 2,625.00 17 Pavement Delineation ("STOP" Legend and Stop Bar) 3 EA $ 1,200.00 $ 3,600.00 $ 438.00 $ 1,314.00 $ 450.00 $ 1,350.00 $ 450.00 $ 1,350.00 $ 450.00 $ 1,350.00 18 Pavement Delineation Crosswalk (Detail A24F) 231 LF $ 2.00 $ 462.00 $ 6.00 $ 1,386.00 $ 35.00 $ 8,085.00 $ 35.00 $ 8,085.00 $ 35.00 $ 8,085.00 19 Fire Hydrant Markers 1 EA $ 10.00 $ 10.00 $ 12.00 $ 12.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 Total Additive Bid Schedule 1 = $ 457,063.25 $ 520,240.00 $ 474,437.75 $ 684,374.75 $ 670,530.00 Additive Bid Schedule 2 - 14th St. (H St. to F St.) - Micro-Mill / Overlay 1 Bid Schedule Mobilization 1 LS $ 15,000.00 $ 15,000.00 $ 3,600.00 $ 3,600.00 $ 4,500.00 $ 4,500.00 $ 65,000.00 $ 65,000.00 $ 16,000.00 $ 16,000.00 2 Micro-Mill 0.10' Minimum Depth 61,000 SF $ 0.50 $ 30,500.00 $ 0.29 $ 17,690.00 $ 0.33 $ 20,130.00 $ 0.40 $ 24,400.00 $ 0.80 $ 48,800.00 3 Pavement Repair (4" HMA) 2,400 SF $ 6.00 $ 14,400.00 $ 11.20 $ 26,880.00 $ 12.25 $ 29,400.00 $ 12.00 $ 28,800.00 $ 12.00 $ 28,800.00 4 Minor Concrete - Remove & Replace Curb & Gutter 260 LF $ 75.00 $ 19,500.00 $ 101.00 $ 26,260.00 $ 69.00 $ 17,940.00 $ 130.00 $ 33,800.00 $ 180.00 $ 46,800.00 5 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 6,800 SY $ 3.00 $ 20,400.00 $ 2.50 $ 17,000.00 $ 2.50 $ 17,000.00 $ 2.19 $ 14,892.00 $ 2.20 $ 14,960.00 6 HMA 1/2" (2" Min. Overlay) 760 TON $ 105.00 $ 79,800.00 $ 111.00 $ 84,360.00 $ 125.00 $ 95,000.00 $ 135.00 $ 102,600.00 $ 132.00 $ 100,320.00 7 Adjust Utility Manhole Covers to grade 10 EA $ 1,800.00 $ 18,000.00 $ 1,750.00 $ 17,500.00 $ 2,000.00 $ 20,000.00 $ 2,500.00 $ 25,000.00 $ 4,000.00 $ 40,000.00 8 Adjust Utility (Valve /Cleanout) Covers to grade 16 EA $ 1,000.00 $ 16,000.00 $ 875.00 $ 14,000.00 $ 1,450.00 $ 23,200.00 $ 2,000.00 $ 32,000.00 $ 3,200.00 $ 51,200.00 9 Adjust Centerline Monument Covers to grade (Protect monument in place)
3 EA $ 1,000.00 $ 3,000.00 $ 875.00 $ 2,625.00 $ 1,450.00 $ 4,350.00 $ 1,500.00 $ 4,500.00 $ 3,000.00 $ 9,000.00 10 Prepare and Implement Temporary Traffic Control Plan with construction area signs and SWPPP
1 LS $ 7,500.00 $ 7,500.00 $ 16,300.00 $ 16,300.00 $ 16,500.00 $ 16,500.00 $ 35,000.00 $ 35,000.00 $ 15,000.00 $ 15,000.00 11 Pavement Delineation (Detail 39 / 39A) 2,000 LF $ 1.25 $ 2,500.00 $ 6.00 $ 12,000.00 $ 1.00 $ 2,000.00 $ 1.00 $ 2,000.00 $ 1.00 $ 2,000.00 12 Pavement Delineation (Detail 21 ) 940 LF $ 1.75 $ 1,645.00 $ 8.00 $ 7,520.00 $ 2.25 $ 2,115.00 $ 2.25 $ 2,115.00 $ 3.00 $ 2,820.00 13 Pavement Delineation (12" Wide White Stripe) 600 LF $ 2.00 $ 1,200.00 $ 5.80 $ 3,480.00 $ 12.00 $ 7,200.00 $ 12.00 $ 7,200.00 $ 12.00 $ 7,200.00 14 Pavement Delineation ("STOP" Legend and Stop Bar) 8 EA $ 1,200.00 $ 9,600.00 $ 292.00 $ 2,336.00 $ 450.00 $ 3,600.00 $ 450.00 $ 3,600.00 $ 450.00 $ 3,600.00 15 Pavement Delineation (Bike Lane Symbol w/ Arrow) 6 EA $ 200.00 $ 1,200.00 $ 438.00 $ 2,628.00 $ 275.00 $ 1,650.00 $ 275.00 $ 1,650.00 $ 280.00 $ 1,680.00 16 Fire Hydrant Markers 2 EA $ 10.00 $ 20.00 $ 12.00 $ 24.00 $ 20.00 $ 40.00 $ 20.00 $ 40.00 $ 20.00 $ 40.00 Total Additive Bid Schedule 2 = $ 240,265.00 $ 254,203.00 $ 264,625.00 $ 382,597.00 $ 388,220.00 23127_Rehabilitation Estimate.xlsx\Bid Results Page 4
CITY OF MARYSVILLE
2023 MEASURE C - SB-1 PAVEMENT PROJECT - CONTRACT NO.23-01 07-17-23 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 ($/Unit) Amount ($) Engineers Estimate of Probable Cost Lamon Construction All -American Construction, Inc. Kinife River Construction DeSilva Gates Construction LLC Additive Bid Schedule 3 - A St. (4th St. to 6th St.) - FDR-C / Overlay 1 Bid Schedule Mobilization 1 LS $ 15,000.00 $ 15,000.00 $ 4,320.00 $ 4,320.00 $ 500.00 $ 500.00 $ 55,000.00 $ 55,000.00 $ 45,000.00 $ 45,000.00 2 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
14,900 SF $ 1.50 $ 22,350.00 $ 3.90 $ 58,110.00 $ 1.70 $ 25,330.00 $ 4.50 $ 67,050.00 $ 5.00 $ 74,500.00 3 Cement (5% FDR-C) 45 TON $ 200.00 $ 9,000.00 $ 278.00 $ 12,510.00 $ 290.00 $ 13,050.00 $ 238.00 $ 10,710.00 $ 230.00 $ 10,350.00 4 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 400 SY $ 3.00 $ 1,200.00 $ 14.60 $ 5,840.00 $ 15.00 $ 6,000.00 $ 12.55 $ 5,020.00 $ 13.00 $ 5,200.00 5 Micro-Mill 0.10' Minimum Depth 3,200 SF $ 0.50 $ 1,600.00 $ 3.10 $ 9,920.00 $ 2.60 $ 8,320.00 $ 1.35 $ 4,320.00 $ 6.00 $ 19,200.00 6 HMA 1/2" 370 TON $ 95.00 $ 35,150.00 $ 126.00 $ 46,620.00 $ 160.00 $ 59,200.00 $ 160.00 $ 59,200.00 $ 142.00 $ 52,540.00 7 HMA 1/2" (2" Min. Overlay) 40 TON $ 105.00 $ 4,200.00 $ 126.00 $ 5,040.00 $ 225.00 $ 9,000.00 $ 150.00 $ 6,000.00 $ 450.00 $ 18,000.00 8 Adjust Centerline Monument Covers to grade (Protect monument in place)
2 EA $ 1,000.00 $ 2,000.00 $ 875.00 $ 1,750.00 $ 1,470.00 $ 2,940.00 $ 1,500.00 $ 3,000.00 $ 3,000.00 $ 6,000.00 9 Adjust Utility Manhole Covers to grade 2 EA $ 1,800.00 $ 3,600.00 $ 1,750.00 $ 3,500.00 $ 2,000.00 $ 4,000.00 $ 2,500.00 $ 5,000.00 $ 4,000.00 $ 8,000.00 10 Adjust Utility (Valve /Cleanout) Covers to grade 4 EA $ 1,000.00 $ 4,000.00 $ 875.00 $ 3,500.00 $ 1,470.00 $ 5,880.00 $ 2,000.00 $ 8,000.00 $ 3,200.00 $ 12,800.00 11 Prepare and Implement Temporary Traffic Control Plan with construction area signs and SWPPP
1 LS $ 7,500.00 $ 7,500.00 $ 12,000.00 $ 12,000.00 $ 9,900.00 $ 9,900.00 $ 23,000.00 $ 23,000.00 $ 10,000.00 $ 10,000.00 12 Pavement Delineation ("STOP" Legend and Stop Bar) 1 EA $ 1,200.00 $ 1,200.00 $ 1,750.00 $ 1,750.00 $ 550.00 $ 550.00 $ 450.00 $ 450.00 $ 450.00 $ 450.00 Total Additive Bid Schedule 3 = $ 106,800.00 $ 164,860.00 $ 144,670.00 $ 246,750.00 $ 262,040.00 Additive Bid Schedule 4 - Olson Ct. - Micro-Mill / Overlay 1 Bid Schedule Mobilization 1 LS $ 10,000.00 $ 10,000.00 $ 3,600.00 $ 3,600.00 $ 3,380.00 $ 3,380.00 $ 25,000.00 $ 25,000.00 $ 15,000.00 $ 15,000.00 2 Micro-Mill 0.10' Minimum Depth 16,400 SF $ 0.50 $ 8,200.00 $ 0.80 $ 13,120.00 $ 0.70 $ 11,480.00 $ 1.00 $ 16,400.00 $ 1.00 $ 16,400.00 3 Pavement Repair (4" HMA) 700 SF $ 6.00 $ 4,200.00 $ 20.70 $ 14,490.00 $ 14.00 $ 9,800.00 $ 35.00 $ 24,500.00 $ 12.00 $ 8,400.00 4 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 1,800 SY $ 3.00 $ 5,400.00 $ 4.60 $ 8,280.00 $ 4.00 $ 7,200.00 $ 3.99 $ 7,182.00 $ 4.00 $ 7,200.00 5 HMA 1/2" (2" Min. Overlay) 210 TON $ 105.00 $ 22,050.00 $ 145.00 $ 30,450.00 $ 1.80 $ 378.00 $ 200.00 $ 42,000.00 $ 235.00 $ 49,350.00 6 Adjust Utility Manhole Covers to grade 1 EA $ 1,800.00 $ 1,800.00 $ 1,750.00 $ 1,750.00 $ 2,000.00 $ 2,000.00 $ 2,500.00 $ 2,500.00 $ 4,000.00 $ 4,000.00 7 Adjust Utility (Valve /Cleanout) Covers to grade 1 EA $ 1,000.00 $ 1,000.00 $ 875.00 $ 875.00 $ 1,475.00 $ 1,475.00 $ 2,000.00 $ 2,000.00 $ 3,200.00 $ 3,200.00 8 Adjust Centerline Monument Covers to grade (Protect monument in place)
2 EA $ 1,000.00 $ 2,000.00 $ 875.00 $ 1,750.00 $ 1,475.00 $ 2,950.00 $ 1,500.00 $ 3,000.00 $ 3,000.00 $ 6,000.00 9 Prepare and Implement Temporary Traffic Control Plan with construction area signs and SWPPP
1 LS $ 7,500.00 $ 7,500.00 $ 8,265.00 $ 8,265.00 $ 9,900.00 $ 9,900.00 $ 2,500.00 $ 2,500.00 $ 10,000.00 $ 10,000.00 10 Fire Hydrant Markers 1 EA $ 10.00 $ 10.00 $ 58.00 $ 58.00 $ 25.00 $ 25.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00 Total Additive Bid Schedule 4 = $ 62,160.00 $ 82,638.00 $ 48,588.00 $ 125,102.00 $ 119,570.00 Additive Bid Schedule 5 - Glen St. (Hobart Dr. to Nadene Dr.) - FDR-C / Overlay 1 Bid Schedule Mobilization 1 LS $ 10,000.00 $ 10,000.00 $ 4,320.00 $ 4,320.00 $ 5,200.00 $ 5,200.00 $ 60,000.00 $ 60,000.00 $ 20,000.00 $ 20,000.00 2 Full Depth Reclamation (FDR-C) - Pulverize Existing Section (12- inch Depth) Cement Treat, Grade, & Compact
44,800 SF $ 1.50 $ 67,200.00 $ 1.66 $ 74,368.00 $ 0.92 $ 41,216.00 $ 1.70 $ 76,160.00 $ 1.70 $ 76,160.00 3 Cement (5% FDR-C) 134 TON $ 200.00 $ 26,800.00 $ 278.00 $ 37,252.00 $ 293.00 $ 39,262.00 $ 238.00 $ 31,892.00 $ 230.00 $ 30,820.00 4 HMA 1/2" 840 TON $ 95.00 $ 79,800.00 $ 105.20 $ 88,368.00 $ 121.00 $ 101,640.00 $ 125.00 $ 105,000.00 $ 132.00 $ 110,880.00 5 Adjust Utility Manhole Covers to grade 5 EA $ 1,800.00 $ 9,000.00 $ 1,750.00 $ 8,750.00 $ 2,000.00 $ 10,000.00 $ 2,500.00 $ 12,500.00 $ 4,000.00 $ 20,000.00 6 Adjust Centerline Monument Covers to grade (Protect monument in place)
5 EA $ 1,000.00 $ 5,000.00 $ 875.00 $ 4,375.00 $ 1,475.00 $ 7,375.00 $ 1,500.00 $ 7,500.00 $ 3,000.00 $ 15,000.00 7 Prepare and Implement Temporary Traffic Control Plan with construction area signs and SWPPP
1 LS $ 7,500.00 $ 7,500.00 $ 11,240.00 $ 11,240.00 $ 1,475.00 $ 1,475.00 $ 25,000.00 $ 25,000.00 $ 20,000.00 $ 20,000.00 8 Pavement Delineation ("STOP" Legend and Stop Bar) 5 EA $ 1,200.00 $ 6,000.00 $ 992.00 $ 4,960.00 $ 550.00 $ 2,750.00 $ 450.00 $ 2,250.00 $ 450.00 $ 2,250.00 9 Fire Hydrant Markers 4 EA $ 10.00 $ 40.00 $ 17.50 $ 70.00 $ 25.00 $ 100.00 $ 20.00 $ 80.00 $ 20.00 $ 80.00 Total Additive Bid Schedule 5 = $ 211,340.00 $ 233,703.00 $ 209,018.00 $ 320,382.00 $ 295,190.00 Total Additive Items (1+2+3+4+5) = $ 1,077,628.25 $ 1,255,644.00 $ 1,141,338.75 $ 1,759,205.75 $ 1,735,550.00 Add Contingency 10% = $ 107,762.83
Add Construction Engineering & Inspection 5% = $ 25,000.00 Total Estimated Construction Cost with Add Items = $ 3,835,385.00 $ 3,857,177.60 $ 3,743,082.50 $ 4,700,047.50 $ 5,186,000.00 Total Contengency Cost = $ 383,538.50
Total Estimated Project Cost with Add Items = $ 4,368,923.50 23127_Rehabilitation Estimate.xlsx\Bid Results Page 5