CITY OF MARYSVILLE
ENGINEERS' ESTIMATE OF PROBABLE COST
DESCRIPTION CO. RCVD. BY DATE
City of Marysville Yuba J. Mallen 10-Dec-25
MHM PROJECT NO. QTY. BY IN ESTIMATE NO.
25-212 S Mallen 10-Dec-25 1
PROJECT LOCATION QTY. CHK. OUT ENR INDEX
Binney Junction Sewer Main Relocation Project J Mallen 10-Dec-25 Item
No. Item Description Estimated Quantity Unit Unit Price ($/Unit) Amount ($) Bid Schedule A ( Sewer Main Relocation)
1 Mobilization/Demobilization 1 LS $51,598.00 $51,598.00 2 Traffic Control 1 LS 2,500.00 2,500.00
3 UPRR Permit required insurance, monitoring &
coordination
1 LS 50,000.00 50,000.00
4 Pothole and verify existing utlity crossings 1 LS 30,000.00 30,000.00 5 Connect to Existing Sewer Main 2 EA 8,000.00 16,000.00 6 Connect to Existing Sewer Lateral 3 EA 5,000.00 15,000.00 7 Install new Sanitary Sewer Manhole 10 EA 15,000.00 150,000.00 8 8 Inch SDR-26 PVC Pipe 1,400 LF 100.00 140,000.00
9 8 Inch C-900 PVC Pipe with Restrained Joints 160 LF 120.00 19,200.00 10 Type "A" Trench Restoration (Main) 1,400 LF 90.00 126,000.00 11 Type "A" / Sidewalk Trench Restoration (Lateral in rightof-way)60 LF 90.00 5,400.00 12 Bore and Jack 24" steel Casing for sewer main 160 LF 2,500.00 400,000.00 13 Abandon existing sewer main in place 1,052 LF 55.00 57,860.00 14 Water Pollution Control Plan with installation and
maintenance of BMPs
1 LS 20,000.00 20,000.00
Total Bid Schedule A = $1,083,558.00
Contingency @ 15% = $162,533.70
City admin cost @ 5% = $54,177.90
MHM Task Order 14 - Construction Management, Engineering Support, & Inspection = $124,875.30 Grand Total = $1,425,144.90
For Budget Purposes = $1,425,000.00